{"text_format":"1","workbook":"xlsx","n_sheets":177,"sheets":["Range names","Check Range names","Cover Page","year","Assumptions","Checklist","Income Statement","Balance Sheet","BS workings","Target %","Cash Flow","CF workings","Equity Statement","TY-LY Comparison","Interest Calculation","Budget Summary 1","Budget Reconciliation","Budget Summary 2","Cap Exp Summary","Exp Type Summary","Working Capital","Historical Data","Budget Summary 1 by level","Budget Summary 2 by level","Summary L1","Summary L2","Summary L3","Summary L4","Summary L5","Summary L6","Summary F1","Summary F2","Summary F3","Summary F4","KPI - Snapshot","KPI - Benchmark Targets","KPI calculation","Charts","Chart Data","Chart 1 General","Chart 2 General","Scenarios","S94 - Plan Summary","S94 Plans","S94 Plans -->","S94 specific Plans -->","S94 - Plan 1","<-- S94 specific Plans","S94 Plan reconciling -->","S94 - Not under Plan","<-- S94 Plan reconciling","<-- S94 Plans","S94 - Plan spare","CAPEX Summary","CAPEX program","Major Projects summary","Major Projects dump","RE Dev Summary","RE Dev -->","RE Dev Reconciling -->","RE Dev 1","<-- RE Dev Reconciling","RE Dev additional -->","<-- RE Dev additional","<-- RE Dev","RE Dev spare","Assets - Disposals & Transfers","IPP&E Reconciliation","Loans - External","Loans Payable - Internal","Loans Receivable - Internal","Finance Leases","Internal Reserves","External Reserves","Leave Entitlements General","Group Data General","Global Indexation","Population Indexation","GL Table","CoA - Op Exp","CoA - Op Inc","CoA - Cap Exp","CoA - Cap Inc","CoA - Res Exp","CoA - Res Inc","CoA - Int Exp","CoA - Int Inc","check s94","check RE Dev","Database Extract","Database","Data Dump","writing errors","Levels (Org Structure)","Fcts (Fctional Struct)","drop down list","IS-BS table general","LSOp -->","LSGOp1","LSGOp2","LSGOp3","LSGOp4","LSGOp5","LSGOp6","LSGOp7","LSGOp8","LSGOp9","LSGOp10","LSGOp11","LSGOp12","LSGOp13","LSGOp14","LSGOp15","LSGOp16","LSGOp17","LSGOp18","LSGOp19","LSGOp20","<-- LSOp","LSCap -->","LSGCap1","LSGCap2","LSGCap3","LSGCap4","LSGCap5","LSGCap6","LSGCap7","LSGCap8","LSGCap9","LSGCap10","LSGCap11","LSGCap12","LSGCap13","LSGCap14","LSGCap15","LSGCap16","LSGCap17","LSGCap18","LSGCap19","LSGCap20","<-- LSCap","LSMajor -->","LSGMajor1","LSGMajor2","LSGMajor3","LSGMajor4","LSGMajor5","LSGMajor6","LSGMajor7","LSGMajor8","LSGMajor9","LSGMajor10","<-- LSMajor","FLS -->","FinLSG1","FinLSG2","FinLSG3","FinLSG4","FinLSG5","FinLSG6","FinLSG7","FinLSG8","FinLSG9","FinLSG10","<-- FLS","LSInt -->","LSGInt1","LSGInt2","LSGInt3","LSGInt4","LSGInt5","LSGInt6","LSGInt7","LSGInt8","LSGInt9","LSGInt10","<-- LSInt"],"not_rendered":{"charts":128,"images":11,"macros":1,"external_links":1,"defined_names":9051,"comments":9,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":5,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Range names","index":0,"n_rows":8801,"n_cols":4,"rows_kept":139,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["Range Name","RefersTo","Scope","Parent"]
["_xlfn.COUNTIFS",{"$f":"#NAME?","v":{"$error":"#NAME?"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["_xlfn.SUMIFS",{"$f":"#NAME?","v":{"$error":"#NAME?"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["asset_class_list_general",{"$f":"OFFSET('IPP&E Reconciliation'!$A$5,0,0,COUNTA('IPP&E Reconciliation'!$A$5:$A$31)-COUNTBLANK('IPP&E Reconciliation'!$A$5:$A$31),1)","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["balance_sheet_general_main",{"$f":"'Balance Sheet'!$A$3","v":"BALANCE SHEET - GENERAL FUND"},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["balance_sheet_list_general",{"$f":"'IS-BS table general'!$R$5:$R$21","v":"Receivables"},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["balance_sheet_workings_general_main",{"$f":"'BS workings'!$A$3","v":"BALANCE SHEET - GENERAL FUND - WORKINGS"},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_area_1_general",{"$f":"'Balance Sheet'!$6:$68","v":0},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_area_10_general",{"$f":"'BS workings'!$470:$484","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_area_11_general",{"$f":"'BS workings'!$485:$500","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_area_12_general",{"$f":"'BS workings'!$501:$793","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_area_14_general",{"$f":"'BS workings'!$794:$935","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_area_16_general",{"$f":"'Balance Sheet'!$150:$374","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_area_3_general",{"$f":"'BS workings'!$356:$368","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_area_5_general",{"$f":"'BS workings'!$371:$388","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_area_6_general",{"$f":"'BS workings'!$389:$403","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_area_7_general",{"$f":"'BS workings'!$404:$518","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_area_8_general",{"$f":"'BS workings'!$453:$454","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_area_9_general",{"$f":"'BS workings'!$455:$469","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_1_general",{"$f":"'BS workings'!$B$6:$P$61","v":0},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_10_general",{"$f":"'BS workings'!$C$158:$P$174","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_11_general",{"$f":"'BS workings'!$C$176:$P$178","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_12_general",{"$f":"'BS workings'!$C$181:$P$220","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_13_general",{"$f":"'BS workings'!$C$222:$P$224","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_14_general",{"$f":"'BS workings'!$C$227:$P$249","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_15_general",{"$f":"'BS workings'!$C$250:$P$330","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_16_general",{"$f":"'BS workings'!$C$332:$P$337","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_17_general",{"$f":"'BS workings'!$C$340:$P$371","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_18_general",{"$f":"'BS workings'!$C$373:$P$378","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_19_general",{"$f":"'BS workings'!$C$381:$P$389","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_2_general",{"$f":"'BS workings'!$C$64:$P$82","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_20_general",{"$f":"'BS workings'!$C$391:$P$393","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_21_general",{"$f":"'BS workings'!$C$396:$P$404","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_22_general",{"$f":"'BS workings'!$C$406:$P$408","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_23_general",{"$f":"'BS workings'!$C$411:$P$425","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_24_general",{"$f":"'BS workings'!$C$428:$P$455","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_25_general",{"$f":"'BS workings'!$C$457:$P$459","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_26_general",{"$f":"'BS workings'!$C$462:$P$474","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_27_general",{"$f":"'BS workings'!$C$477:$P$484","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_28_general",{"$f":"'BS workings'!$C$487:$P$489","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_29_general",{"$f":"'BS workings'!$C$492:$P$501","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_3_general",{"$f":"'BS workings'!$C$84:$P$86","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_30_general",{"$f":"'BS workings'!$C$503:$P$508","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_31_general",{"$f":"'BS workings'!$C$511:$P$538","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_32_general",{"$f":"'BS workings'!$C$541:$P$638","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_33_general",{"$f":"'BS workings'!$C$640:$P$642","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_34_general",{"$f":"'BS workings'!$C$645:$P$653","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_35_general",{"$f":"'BS workings'!$C$655:$P$657","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_36_general",{"$f":"'BS workings'!$C$660:$P$668","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_37_general",{"$f":"'BS workings'!$C$670:$P$672","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_38_general",{"$f":"'BS workings'!$C$675:$P$683","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_39_general",{"$f":"'BS workings'!$C$685:$P$687","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_4_general",{"$f":"'BS workings'!$C$89:$P$105","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_40_general",{"$f":"'BS workings'!$C$690:$P$698","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_41_general",{"$f":"'BS workings'!$C$700:$P$702","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_42_general",{"$f":"'BS workings'!$C$705:$P$713","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_43_general",{"$f":"'BS workings'!$C$715:$P$717","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_44_general",{"$f":"'BS workings'!$C$720:$P$764","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_45_general",{"$f":"'BS workings'!$C$767:$P$775","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_46_general",{"$f":"'BS workings'!$C$777:$P$782","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_47_general",{"$f":"'BS workings'!$C$785:$P$857","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["BS_workings_area_48_general",{"$f":"'BS workings'!$C$860:$P$891","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["CAPEX_summary_general",{"$f":"'CAPEX Summary'!$A$3","v":"CAPITAL WORKS - SUMMARY - GENERAL FUND"},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["equity_statement_general_main",{"$f":"'Equity Statement'!$A$3","v":"EQUITY STATEMENT - GENERAL FUND"},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["general_after_17_3",{"$f":"Scenarios!$H$50","v":539956},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["general_after_30_1",{"$f":"Scenarios!$D$84","v":7164158.3200000003},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["general_after_35a_3",{"$f":"Scenarios!$H$118","v":159069},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["general_after_ratio_dlg_02_7",{"$f":"Scenarios!$P$199","v":2.0353022289595894E-2},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["general_after_ratio_kpi_14_9",{"$f":"Scenarios!$T$307","v":0.10154701011794527},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["general_after_ratio_tcorp_02_7",{"$f":"Scenarios!$P$217","v":0.50343704715516702},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["general_after_ratio_tcorp_09_6",{"$f":"Scenarios!$N$252","v":0.81240825189564791},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["Scenarios!general_after_snap_N13_02_8",{"$f":"Scenarios!$R$144","v":1},"Sheet","Scenarios"]
["general_after_snap_tcorp_05_3",{"$f":"Scenarios!$H$230","v":1},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["general_before_09_1",{"$f":"Scenarios!$D$25","v":6033368},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["general_before_14_2",{"$f":"Scenarios!$F$44","v":0},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["general_before_26_3",{"$f":"Scenarios!$H$73","v":353129781.80916184},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["general_before_34a_2",{"$f":"Scenarios!$F$112","v":539956},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["general_before_ratio_kpi_12_4",{"$f":"Scenarios!$J$298","v":4.3266032826455271E-4},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["Scenarios!general_before_ratio_N13_02_3",{"$f":"Scenarios!$H$147","v":0.64247909295015337},"Sheet","Scenarios"]
["general_before_ratio_tcorp_02_6",{"$f":"Scenarios!$N$218","v":0.49974117738687313},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["general_before_snap_kpi_09_8",{"$f":"Scenarios!$R$281","v":""},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["general_before_snap_kpi_16_7",{"$f":"Scenarios!$P$316","v":""},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["general_cap_exp_coa_check_individual_result",{"$f":"'CoA - Cap Exp'!$S$1","v":0},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["general_data_dump_original_total",{"$f":"'Data Dump'!$C$5","v":"Amount"},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["general_extract_function_3",{"$f":"'Database Extract'!$EX$24","v":""},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["general_extract_year_2_comment",{"$f":"'Database Extract'!$AU$26","v":"Comment"},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["general_function_1_summary_non_cash_expenses_year_2",{"$f":"'Summary F1'!$AR$8","v":"non-cash Exp."},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["general_function_2_summary_res_exp_year_10",{"$f":"'Summary F2'!$FB$8","v":"Expenditure"},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["general_function_3_summary_int_inc_year_1",{"$f":"'Summary F3'!$X$8","v":"Income"},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["general_function_4_summary_op_exp_year_2",{"$f":"'Summary F4'!$AH$8","v":"Expenditure"},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["general_functions_list_function_4",{"$f":"'Fcts (Fctional Struct)'!$J$6:$J$10","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["general_level_1_summary_op_inc_year_2",{"$f":"'Summary L1'!$AG$8","v":"Income"},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["general_level_2_summary_int_exp_year_10",{"$f":"'Summary L2'!$FD$8","v":"Expenditure"},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["general_level_3_summary_non_cash_result_year_7",{"$f":"'Summary L3'!$DQ$8","v":"all non-cash"},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["general_level_4_summary_cap_inc_year_10",{"$f":"'Summary L4'!$EY$8","v":"Income"},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["general_level_4_summary_non_cash_result_year_3",{"$f":"'Summary L4'!$BI$8","v":"all non-cash"},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["general_level_5_summary_total_year_4",{"$f":"'Summary L5'!$BS$8","v":"after Depr'n"},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["general_level_6_summary_non_cash_expenses_year_2",{"$f":"'Summary L6'!$AR$8","v":"non-cash Exp."},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["general_res_exp_input_2",{"$f":"'CoA - Res Exp'!$E$7:$F$1006","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["FinLSG2!Interest_only_years",{"$f":"FinLSG2!$D$8","v":0},"Sheet","FinLSG2"]
["FinLSG3!Loans_general_Beg_Bal",{"$f":"FinLSG3!$C$20:$C$619","v":{"$error":"#VALUE!"}},"Sheet","FinLSG3"]
["LSGCap13!Loans_general_closing_balance_col",{"$f":"LSGCap13!$H$18","v":"Closing Balance"},"Sheet","LSGCap13"]
["LSGCap2!Loans_general_Data",{"$f":"LSGCap2!$A$20:$J$619","v":{"$error":"#VALUE!"}},"Sheet","LSGCap2"]
["FinLSG2!Loans_general_End_Bal",{"$f":"FinLSG2!$H$20:$H$619","v":{"$error":"#VALUE!"}},"Sheet","FinLSG2"]
["LSGInt7!Loans_general_first_row",{"$f":"LSGInt7!$A$20","v":"00:00:00"},"Sheet","LSGInt7"]
["LSGMajor9!Loans_general_Int",{"$f":"LSGMajor9!$G$20:$G$619","v":{"$error":"#VALUE!"}},"Sheet","LSGMajor9"]
["LSGCap5!Loans_general_Interest_Rate",{"$f":"LSGCap5!$D$6","v":0},"Sheet","LSGCap5"]
["LSGOp6!Loans_general_Interest_Rate_x",{"$f":"LSGOp6!$AA$6","v":0},"Sheet","LSGOp6"]
["FinLSG7!Loans_general_Loan_Amount",{"$f":"FinLSG7!$D$5","v":"00:00:00"},"Sheet","FinLSG7"]
["LSGCap18!Loans_general_Loan_Years",{"$f":"LSGCap18!$D$7","v":0},"Sheet","LSGCap18"]
["LSGMajor1!Loans_general_Loan_Years",{"$f":"LSGMajor1!$D$7","v":0},"Sheet","LSGMajor1"]
["LSGInt4!Loans_general_month_taken",{"$f":"LSGInt4!$D$11","v":0},"Sheet","LSGInt4"]
["LSGMajor10!Loans_general_Number_of_Payments",{"$f":"MATCH(0.01,LSGMajor10!Loans_general_End_Bal,-1)+1","v":{"$error":"#N/A"}},"Sheet","LSGMajor10"]
["LSGOp20!Loans_general_Pay_Date",{"$f":"LSGOp20!$B$20:$B$619","v":{"$error":"#VALUE!"}},"Sheet","LSGOp20"]
["LSGOp3!Loans_general_pay_frequency_x",{"$f":"LSGOp3!$AA$9","v":0},"Sheet","LSGOp3"]
["LSGOp9!Loans_general_Pay_Num",{"$f":"LSGOp9!$A$20:$A$619","v":{"$error":"#VALUE!"}},"Sheet","LSGOp9"]
["LSGCap1!Loans_general_Principals",{"$f":"LSGCap1!$F$20:$F$619","v":{"$error":"#VALUE!"}},"Sheet","LSGCap1"]
["FinLSG6!Loans_general_Sched_Pay",{"$f":"FinLSG6!$D$20:$D$619","v":{"$error":"#VALUE!"}},"Sheet","FinLSG6"]
["LSGCap7!Loans_general_Scheduled_Monthly_Payment",{"$f":"LSGCap7!$I$6","v":""},"Sheet","LSGCap7"]
["LSGInt8!Loans_general_scheduled_payment_col",{"$f":"LSGInt8!$D$18","v":"Scheduled Payment"},"Sheet","LSGInt8"]
["LSGCap9!Loans_general_Total_Interest",{"$f":"LSGCap9!$I$9","v":""},"Sheet","LSGCap9"]
["LSGOp14!Loans_general_total_payment_col",{"$f":"LSGOp14!$E$18","v":"Total Payment"},"Sheet","LSGOp14"]
["LSGOp6!Loans_general_Values_Entered",{"$f":"LSGOp6!$D$13","v":0},"Sheet","LSGOp6"]
["major_projects_dump_general_main",{"$f":"'Major Projects dump'!$A$7","v":"MAJOR PROJECTS - PROGRAM - GENERAL FUND"},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["scenario_col_3",{"$f":"Scenarios!$I$5","v":0},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["scenario_col_4",{"$f":"Scenarios!$K$5","v":0},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["scenario_col_5",{"$f":"Scenarios!$M$5","v":0},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["scenario_col_6",{"$f":"Scenarios!$O$5","v":0},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["scenario_col_7",{"$f":"Scenarios!$Q$5","v":0},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["scenario_col_8",{"$f":"Scenarios!$S$5","v":0},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["scenario_col_9",{"$f":"Scenarios!$U$5","v":0},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["scenarios_general_main",{"$f":"Scenarios!$A$4","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["start_RE_Dev_general",{"$f":"'RE Dev -->'!$D$11","v":"Start Real Estate"},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["start_s94_general",{"$f":"'S94 Plans -->'!$D$11","v":"Start Section "},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["Starting_year_general",{"$f":"year!$E$5","v":2015},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["target_percent_general_main",{"$f":"'Target %'!$A$3","v":"Target % for Balance sheet amounts & ratios - General Fund"},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["working_cap_area_1_general",{"$f":"'Working Capital'!$C$6:$P$38","v":{"$error":"#VALUE!"}},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["working_capital_general_main",{"$f":"'Working Capital'!$A$3","v":"AVAILABLE WORKING CAPITAL - GENERAL FUND"},"Workbook","LTFP_General_Main_Workfile.xlsm"]
["writing_errors_general",{"$f":"'writing errors'!$A$1","v":"LTFP Data Integrity Check Result"},"Workbook","LTFP_General_Main_Workfile.xlsm"]

{"sheet":"Check Range names","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Cover Page","index":2,"n_rows":52,"n_cols":11,"rows_kept":52,"cut":false,"hidden":false,"merged":[[3,0,3,8],[10,4,10,8],[2,0,2,9],[4,0,4,9]]}
[]
[]
[{"$f":"'[1]Cover Page'!$A$3","v":"Yass Valley Council"}]
[]
[{"$f":"'[1]Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"}]
[]
[]
[]
[]
[]
[null,null,"Scenario Name:",null,"Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"]
[]
[null,null,"Fund Name:",null,{"$f":"'[1]Cover Page'!$C$13","v":"General Fund"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"hide this column"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K20=2,TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,null,2]
[]
[null,null,null,null,null,null,null,null,null,null,false]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,true]
[]
[null,null,null,null,null,null,null,null,null,null,true]

{"sheet":"year","index":3,"n_rows":5,"n_cols":5,"rows_kept":5,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[null,null,"Starting Year:",null,{"$f":"[1]!Starting_year","v":2015}]

{"sheet":"Assumptions","index":4,"n_rows":87,"n_cols":8,"rows_kept":87,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Base Case"]
[]
["FY15-16"]
[null,": Based on GM review w/e 6 Feb 2015"]
[null,": Source Spreadsheet W:\\05. Budget\\Budget 2015-16\\Budget 2015-16.xls"]
[]
["Inflation"]
[null,": 3% "]
[null,": Based on RBA upper limit"]
[null,": Consistent with Independent Economics forecast and Trading Economic forecast"]
[null,": Inflation to be applied to all activities"]
[null,": Materials and Contracts inflation based on industry average 5%"]
[]
["Salary / Wages"]
[null,": 2.7% (FY15/16) and 2.8% (FY16/17) in line with the State Award"]
[null,": FY17/18 onwards at 2.5 - 3%  - keeping pace with upper end inflation"]
[]
["Superannuation"]
[null,": Based on projected salaries at new rates"]
[null,": Employer contribution rates based on Govt target of 12% by FY18/19"]
[]
["Workers Compensation"]
[null,": Based on projected salary"]
[null,": Percentage determined by prior yrs average costs"]
[]
["Materials & Consumables"]
[null,": Based on Inflation by Category",null,null,null,null,null," "]
[null,": Based on average $3.5m "]
[null,": Balance to Business Units / Capitalised"]
[]
["Maintenance:"]
[null,": Based on no underlying activity change"]
[]
["Capital Contributions"]
[null,": Based on Rates"]
[]
["Rates & Utilities"]
[null,": FY15/16 based on: IPART 2.4%"]
[null,": FY16/17 onwards bason on long term average 2009 - 2015"]
[]
["User Charges"]
[null,": Based on movement in Rates"]
[]
["Contributions:"]
[null,": Based on Inflation"]
[]
["Depreciation"]
[null,": Based on 2% annual increase"]
[]
["Borrowings"]
[null,": Based on Loans and Interest Calc 2013-14 Spreadsheet"]
[]
["Assets"]
[null,": Based on additions at 2%pa"]
[]
["Grants"]
[null,": Inflation factor of 1.5% used as not all gtrants will be indexed by inflation eg R2R"]
[]
["Depn - Roads, Footpath, Bridge"]
[null,":FY14/15 based on JRA Rpt of $2713, $307, $72 as a total portion of the opening GBV of $206497 of 1.49735%"]
[null,": The % for Bridges and Footpaths are not used by the model"]
[null,": Roads - 1.637%, Bridges 1.0276%, Footpaths 1.4694%"]
[]
["14/15 Revals:"]
[null,": Roads, Footpaths, Bridges at 5.12940% reduction as a group"]
[null,": Stormawater 3.3424% reduction"]
[null,": Revals not booked due to depn calculation issues"]
[null,": Stormwater - GBV ($616004), Accum Depn ($4568189)"]
[null,": Roads, Bridges, Footpaths - GBV ($10592057), Accum Depn ($50828079)"]
[]
["IPART Response Assumptions"]
[null,": No Borrowings in FY16/17 - $1.5m"]
[null,": Additional R2R in FY16/17 - $1,375,020"]
[null,": Reprogram Grader Team to FY17/18 - $550k"]
[null,": Reprogram Eng Staff to FY17/18 - $150k"]
[null,": Reprogram Eng Staff to FY18/19 - $75k"]
[null,": Reprogram Eng Staff to FY19/20 - $75k"]
[null,": IPART Advised Rate Peg - 2.5%"]
[null,": Additional $475k into R2R"]
[null,": R2R as Operational Granst - Specific Purpose"]
[null,": Plant Program Removed 16/11"]
[null,": Transport Infrastructure SRV Projects rolled into 1 line from FY2021/22"]
[null,": Community Projects rolled out from "]
[null,": Bldg and Infra Ratio updated for FY14/15 Depn and revised DP Projects"]
[]
["Ratio Assumptions"]
[null,": JRA Report v5 used for Infrastructure Backlog, Asset Maintenance, Builkding and Infrastructure Renewal Rations"]

{"sheet":"Checklist","index":5,"n_rows":848,"n_cols":338,"rows_kept":139,"cut":true,"hidden":false,"merged":[[158,3,158,10],[159,3,159,10],[587,1,590,1],[453,1,455,1],[121,3,124,10],[142,3,148,13],[121,11,124,13],[184,1,185,1],[186,1,187,1],[127,3,130,13],[133,3,133,10],[134,3,134,10],[162,3,168,13],[171,3,171,13],[153,11,159,13],[135,3,135,10],[136,3,136,10],[137,3,137,10],[138,3,138,10],[139,3,139,10],[133,11,139,13],[153,3,153,10],[154,3,154,10],[155,3,155,10],[156,3,156,10],[157,3,157,10],[188,1,189,1],[181,0,191,0],[174,3,174,13],[175,3,175,13],[677,0,695,1],[778,1,779,1],[627,0,645,1],[450,0,451,0],[758,1,759,1],[748,1,751,1],[743,0,751,0],[458,0,624,0],[778,0,790,0],[781,1,790,1],[743,1,746,1],[482,1,490,1],[576,1,585,1],[513,1,523,1],[499,1,511,1],[531,1,541,1],[558,1,574,1],[543,1,556,1],[604,1,607,1],[525,1,528,1],[301,0,302,0],[304,0,306,0],[754,0,756,0],[621,1,624,1],[650,1,652,1],[650,0,652,0],[609,1,619,1],[401,0,407,0],[367,1,369,1],[367,0,369,0],[375,0,377,0],[383,0,385,0],[647,0,647,1],[674,0,674,1],[697,0,697,1],[4,0,6,0],[4,1,6,1],[388,0,389,0],[397,0,399,0],[113,1,114,1],[312,1,313,1],[315,1,317,1],[337,1,339,1],[329,1,331,1],[333,1,335,1],[388,1,389,1],[283,1,284,1],[359,0,361,0],[375,1,377,1],[8,0,10,0],[8,1,10,1],[309,1,310,1],[325,0,327,0],[190,1,191,1],[283,0,284,0],[57,0,85,0],[383,1,385,1],[379,1,381,1],[391,1,394,1],[110,0,111,0],[379,0,381,0],[371,1,373,1],[120,0,148,0],[174,0,175,0],[116,0,117,0],[152,0,168,0],[294,0,295,0],[301,1,302,1],[294,1,295,1],[298,0,299,0],[298,1,299,1],[44,1,46,1],[53,0,55,0],[721,1,735,1],[278,0,280,0],[278,1,280,1],[592,1,602,1],[737,1,740,1],[721,0,740,0],[329,0,331,0],[337,0,339,0],[333,0,335,0],[350,1,351,1],[345,1,347,1],[353,0,354,0],[353,1,354,1],[453,0,455,0],[450,1,451,1],[654,0,672,1],[359,1,361,1],[391,0,394,0],[356,0,357,0],[356,1,357,1],[315,0,317,0],[319,0,320,0],[12,0,14,0],[12,1,14,1],[16,0,18,0],[16,1,18,1],[20,0,22,0],[20,1,22,1],[34,0,35,0],[37,0,38,0],[27,1,28,1],[37,1,38,1],[24,0,25,0],[24,1,25,1],[27,0,28,0],[792,1,795,1],[34,1,35,1],[401,1,402,1],[371,0,373,0],[234,0,275,0],[206,0,231,0],[202,1,204,1],[89,0,106,0],[48,0,49,0],[48,1,49,1],[202,0,204,0],[341,0,343,0],[341,1,343,1],[319,1,320,1],[322,1,323,1],[325,1,327,1],[312,0,313,0],[304,1,306,1],[309,0,310,0],[44,0,46,0],[110,1,111,1],[113,0,114,0],[286,0,291,0],[116,1,117,1],[797,1,806,1],[492,1,497,1],[761,1,770,1],[441,1,443,1],[322,0,323,0],[345,0,347,0],[350,0,351,0],[445,1,447,1],[441,0,443,0],[445,0,447,0],[797,0,822,0],[808,1,815,1],[817,1,822,1],[458,1,461,1],[463,1,471,1],[473,1,480,1],[397,1,399,1],[363,1,365,1],[363,0,365,0],[410,0,438,0],[754,1,756,1],[772,1,775,1],[758,0,775,0],[700,0,718,1]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,"Overall",{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},null,null,null,null,null,null,null,null,null,null,null,null,"hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide"]
[null,null,"   "]
[{"$f":"PROPER(general_fund_name)&\" - Database updated & Data Integrity\"","v":"General Fund - Database updated & Data Integrity"}]
[]
[{"$f":"PROPER(general_fund_name)&\" workfile\"","v":"General Fund workfile"},{"$f":"PROPER(general_fund_name)&\" Database has been updated\"","v":"General Fund Database has been updated"},1,{"$f":"IF(C5=1,\"\",\"Changes have been made to the database (\"&PROPER(general_fund_name)&\") but has not been updated.\")","v":""}]
[null,null,null,{"$f":"IF(C5=1,\"\",\"To update the database go to worksheet \"\"\"&IF(ISERROR(sheetname_general(general_database_unique_key))=TRUE,\"<activate macros>\",sheetname_general(general_database_unique_key))&\"\"\" and click on the\")","v":""}]
[null,null,null,{"$f":"IF(C5=1,\"\",\"button \"\"Update database\"\" to update database and the LTFP.\")","v":""}]
[]
[{"$f":"PROPER(general_fund_name)&\" workfile\"","v":"General Fund workfile"},"Integrity Check has been run",1,{"$f":"IF(C9=1,\"\",\"The last time a Data Integrity Check has been run, errors have ocurred.\")","v":""}]
[null,null,null,{"$f":"IF(C9=1,\"\",\"Go to worksheet \"\"\"&IF(ISERROR(sheetname_general(writing_errors_general))=TRUE,\"<activate macros>\",sheetname_general(writing_errors_general))&\"\"\", view all errors and fix errors.\")","v":""}]
[null,null,null,{"$f":"IF(C9=1,\"\",\"After errors have been fixed, run the Data Integrity Check again to ensure all errors have been fixed.\")","v":""}]
[]
[{"$f":"PROPER(general_fund_name)&\" workfile\"","v":"General Fund workfile"},"G/L Table has been updated",1,{"$f":"IF(C13=1,\"\",\"Changes have been made to the G/L Table but it has not been updated.\")","v":""}]
[null,null,null,{"$f":"IF(C13=1,\"\",\"To update the G/L Table click on the button \"\"Update G/L Table\"\".\")","v":""}]
[null,null,null,{"$f":"IF(C13=1,\"\",\"\")","v":""}]
[]
[{"$f":"PROPER(general_fund_name)&\" workfile\"","v":"General Fund workfile"},"COA Tables have been updated",1,{"$f":"IF(C17=1,\"\",\"Changes have been made to the COA Tables but they have not been updated.\")","v":""}]
[null,null,null,{"$f":"IF(C17=1,\"\",\"To update the COA Tables click on the button \"\"Update COA Tables\"\".\")","v":""}]
[null,null,null,{"$f":"IF(C17=1,\"\",\"\")","v":""}]
[]
[{"$f":"PROPER(general_fund_name)&\" workfile\"","v":"General Fund workfile"},"Reserve Schedules have been updated",{"$f":"IF(OR(MAX([1]!reserves_external_data_time,[1]!reserves_internal_data_time)>reserve_schedule_general_updated,[1]!internal_reserve_schedule_update_consol<>\"\",[1]!external_reserve_schedule_update_consol<>\"\"),-2,1)","v":1},{"$f":"IF(C21=1,\"\",\"Changes have been made to the Reserve Schedules in the Consolidated\")","v":""}]
[null,null,null,{"$f":"IF(C21=1,\"\",IF(OR([1]!internal_reserve_schedule_update_consol<>\"\",[1]!external_reserve_schedule_update_consol<>\"\"),\"working file but the Schedules have not been updated in the consolidated file.\",\"working file but the Schedules have not been updated in this fund file.\"))","v":""}]
[null,null,null,{"$f":"IF(C21=1,\"\",IF(OR([1]!internal_reserve_schedule_update_consol<>\"\",[1]!external_reserve_schedule_update_consol<>\"\"),\"Update first the Schedules in the consolidated file and then in this fund file.\",\"To update the Schedules click on the button \"\"Update Reserve Schedules\"\".\"))","v":""}]
[]
[{"$f":"PROPER(general_fund_name)&\" workfile\"","v":"General Fund workfile"},"Global changes % in matrix agree to database (i.e. database has been updated for global changes %).",{"$f":"IF(SUM('Global Indexation'!AB341:AK341)<>0,-2,1)","v":1},{"$f":"IF(C25=1,\"\",\"The database has not been updated for global changes %.\")","v":""}]
[null,null,null,{"$f":"IF(C25=1,\"\",\"To update the database click on the button .\")","v":""}]
[]
[{"$f":"PROPER(general_fund_name)&\" workfile\"","v":"General Fund workfile"},"Population changes % in matrix agree to database (i.e. database has been updated for population changes %).",{"$f":"IF(SUM('Population Indexation'!Y144:AH144)<>0,-2,1)","v":1},{"$f":"IF(C28=1,\"\",\"The database has not been updated for population changes %.\")","v":""}]
[null,null,null,{"$f":"IF(C28=1,\"\",\"To update the database click on the button .\")","v":""}]
[]
[]
[]
["Consolidated Workfile"]
[]
["Consolidated Workfile",{"$f":"[1]Checklist!$B194","v":"Global changes have been entered"},{"$f":"[1]Checklist!$C194","v":"YES"},null,{"$f":"[1]Checklist!E194","v":0},{"$f":"[1]Checklist!F194","v":0},{"$f":"[1]Checklist!G194","v":0},{"$f":"[1]Checklist!H194","v":0},{"$f":"[1]Checklist!I194","v":0},{"$f":"[1]Checklist!J194","v":0},{"$f":"[1]Checklist!K194","v":0},{"$f":"[1]Checklist!L194","v":0},{"$f":"[1]Checklist!M194","v":0},{"$f":"[1]Checklist!N194","v":0}]
[null,null,null,{"$f":"IF(C35=\"NO\",\"\",\"To ensure this is correct, go to worksheet \"\"Global Indexation\"\" in the \"\"Consolidated Main\"\" workfile.\")","v":"To ensure this is correct, go to worksheet \"Global Indexation\" in the \"Consolidated Main\" workfile."}]
[]
["Consolidated Workfile",{"$f":"[1]Checklist!$B197","v":"Population changes have been entered"},{"$f":"[1]Checklist!$C197","v":"YES"},null,{"$f":"[1]Checklist!E197","v":0},{"$f":"[1]Checklist!F197","v":0},{"$f":"[1]Checklist!G197","v":0},{"$f":"[1]Checklist!H197","v":0},{"$f":"[1]Checklist!I197","v":0},{"$f":"[1]Checklist!J197","v":0},{"$f":"[1]Checklist!K197","v":0},{"$f":"[1]Checklist!L197","v":0},{"$f":"[1]Checklist!M197","v":0},{"$f":"[1]Checklist!N197","v":0}]
[null,null,null,{"$f":"IF(C38=\"NO\",\"\",\"To ensure this is correct, go to worksheet \"\"Population Indexation\"\" in the \"\"Consolidated Main\"\" workfile.\")","v":"To ensure this is correct, go to worksheet \"Population Indexation\" in the \"Consolidated Main\" workfile."}]
[]
[]
[]
[{"$f":"\"This workfile - \"&PROPER(general_fund_name)&\" workfile\"","v":"This workfile - General Fund workfile"}]
[]
["Database","Individual changes have been entered in the database",null,"Indiv %:",{"$f":"IF(COUNTA(Database!AZ:AZ)>1,1,\"NO\")","v":"NO"},{"$f":"IF(COUNTA(Database!BG:BG)>1,1,\"NO\")","v":"NO"},{"$f":"IF(COUNTA(Database!BN:BN)>1,1,\"NO\")","v":"NO"},{"$f":"IF(COUNTA(Database!BU:BU)>1,1,\"NO\")","v":"NO"},{"$f":"IF(COUNTA(Database!CB:CB)>1,1,\"NO\")","v":"NO"},{"$f":"IF(COUNTA(Database!CI:CI)>1,1,\"NO\")","v":"NO"},{"$f":"IF(COUNTA(Database!CP:CP)>1,1,\"NO\")","v":"NO"},{"$f":"IF(COUNTA(Database!CW:CW)>1,1,\"NO\")","v":"NO"},{"$f":"IF(COUNTA(Database!DD:DD)>1,1,\"NO\")","v":"NO"},{"$f":"IF(COUNTA(Database!DK:DK)>1,1,\"NO\")","v":"NO"}]
[null,null,null,"$ recurrent:",{"$f":"IF(COUNTA(Database!BA:BA)>2,1,\"NO\")","v":1},{"$f":"IF(COUNTA(Database!BH:BH)>2,1,\"NO\")","v":1},{"$f":"IF(COUNTA(Database!BO:BO)>2,1,\"NO\")","v":1},{"$f":"IF(COUNTA(Database!BV:BV)>2,1,\"NO\")","v":1},{"$f":"IF(COUNTA(Database!CC:CC)>2,1,\"NO\")","v":1},{"$f":"IF(COUNTA(Database!CJ:CJ)>2,1,\"NO\")","v":1},{"$f":"IF(COUNTA(Database!CQ:CQ)>2,1,\"NO\")","v":1},{"$f":"IF(COUNTA(Database!CX:CX)>2,1,\"NO\")","v":"NO"},{"$f":"IF(COUNTA(Database!DE:DE)>2,1,\"NO\")","v":"NO"},{"$f":"IF(COUNTA(Database!DL:DL)>2,1,\"NO\")","v":"NO"}]
[null,null,null,"$ one-off:",{"$f":"IF(COUNTA(Database!BB:BB)>2,1,\"NO\")","v":1},{"$f":"IF(COUNTA(Database!BI:BI)>2,1,\"NO\")","v":1},{"$f":"IF(COUNTA(Database!BP:BP)>2,1,\"NO\")","v":1},{"$f":"IF(COUNTA(Database!BW:BW)>2,1,\"NO\")","v":1},{"$f":"IF(COUNTA(Database!CD:CD)>2,1,\"NO\")","v":1},{"$f":"IF(COUNTA(Database!CK:CK)>2,1,\"NO\")","v":1},{"$f":"IF(COUNTA(Database!CR:CR)>2,1,\"NO\")","v":1},{"$f":"IF(COUNTA(Database!CY:CY)>2,1,\"NO\")","v":1},{"$f":"IF(COUNTA(Database!DF:DF)>2,1,\"NO\")","v":1},{"$f":"IF(COUNTA(Database!DM:DM)>2,1,\"NO\")","v":1}]
[]
["Global % Changes","Global changes have been entered",null,null,{"$f":"IF('Global Indexation'!D351=0,\"NO\",\"YES\")","v":"YES"},{"$f":"IF('Global Indexation'!E351=0,\"NO\",\"YES\")","v":"YES"},{"$f":"IF('Global Indexation'!F351=0,\"NO\",\"YES\")","v":"YES"},{"$f":"IF('Global Indexation'!G351=0,\"NO\",\"YES\")","v":"YES"},{"$f":"IF('Global Indexation'!H351=0,\"NO\",\"YES\")","v":"YES"},{"$f":"IF('Global Indexation'!I351=0,\"NO\",\"YES\")","v":"YES"},{"$f":"IF('Global Indexation'!J351=0,\"NO\",\"YES\")","v":"YES"},{"$f":"IF('Global Indexation'!K351=0,\"NO\",\"YES\")","v":"YES"},{"$f":"IF('Global Indexation'!L351=0,\"NO\",\"YES\")","v":"YES"},{"$f":"IF('Global Indexation'!M351=0,\"NO\",\"YES\")","v":"YES"}]
[]
[]
[]
[]
["Income Statement","Rate for Investment Revenues entered",null,{"$f":"IF('Target %'!G11=\"\",0,1)","v":1},{"$f":"IF('Target %'!H11=\"\",0,1)","v":1},{"$f":"IF('Target %'!I11=\"\",0,1)","v":1},{"$f":"IF('Target %'!J11=\"\",0,1)","v":1},{"$f":"IF('Target %'!K11=\"\",0,1)","v":1},{"$f":"IF('Target %'!L11=\"\",0,1)","v":1},{"$f":"IF('Target %'!M11=\"\",0,1)","v":1},{"$f":"IF('Target %'!N11=\"\",0,1)","v":1},{"$f":"IF('Target %'!O11=\"\",0,1)","v":1},{"$f":"IF('Target %'!P11=\"\",0,1)","v":1},{"$f":"IF('Target %'!Q11=\"\",0,1)","v":1}]
[null,"Rate for S94 Interest entered",null,{"$f":"IF('Target %'!G12=\"\",0,1)","v":0},{"$f":"IF('Target %'!H12=\"\",0,1)","v":0},{"$f":"IF('Target %'!I12=\"\",0,1)","v":0},{"$f":"IF('Target %'!J12=\"\",0,1)","v":0},{"$f":"IF('Target %'!K12=\"\",0,1)","v":0},{"$f":"IF('Target %'!L12=\"\",0,1)","v":0},{"$f":"IF('Target %'!M12=\"\",0,1)","v":0},{"$f":"IF('Target %'!N12=\"\",0,1)","v":0},{"$f":"IF('Target %'!O12=\"\",0,1)","v":0},{"$f":"IF('Target %'!P12=\"\",0,1)","v":0},{"$f":"IF('Target %'!Q12=\"\",0,1)","v":0}]
[null,"Rate for S94 Interest is not larger than Rate for Investment Revenues",null,{"$f":"IF('Target %'!G12>'Target %'!G11,0,1)","v":1},{"$f":"IF('Target %'!H12>'Target %'!H11,0,1)","v":1},{"$f":"IF('Target %'!I12>'Target %'!I11,0,1)","v":1},{"$f":"IF('Target %'!J12>'Target %'!J11,0,1)","v":1},{"$f":"IF('Target %'!K12>'Target %'!K11,0,1)","v":1},{"$f":"IF('Target %'!L12>'Target %'!L11,0,1)","v":1},{"$f":"IF('Target %'!M12>'Target %'!M11,0,1)","v":1},{"$f":"IF('Target %'!N12>'Target %'!N11,0,1)","v":1},{"$f":"IF('Target %'!O12>'Target %'!O11,0,1)","v":1},{"$f":"IF('Target %'!P12>'Target %'!P11,0,1)","v":1},{"$f":"IF('Target %'!Q12>'Target %'!Q11,0,1)","v":1}]
[]
["Balance Sheet","Net Assets balance to Equity",null,{"$f":"IF('Balance Sheet'!E57=0,1,-2)","v":1},{"$f":"IF('Balance Sheet'!G57=0,1,-2)","v":1},{"$f":"IF('Balance Sheet'!H57=0,1,-2)","v":1},{"$f":"IF('Balance Sheet'!I57=0,1,-2)","v":1},{"$f":"IF('Balance Sheet'!J57=0,1,-2)","v":1},{"$f":"IF('Balance Sheet'!K57=0,1,-2)","v":1},{"$f":"IF('Balance Sheet'!L57=0,1,-2)","v":1},{"$f":"IF('Balance Sheet'!M57=0,1,-2)","v":1},{"$f":"IF('Balance Sheet'!N57=0,1,-2)","v":1},{"$f":"IF('Balance Sheet'!O57=0,1,-2)","v":1},{"$f":"IF('Balance Sheet'!P57=0,1,-2)","v":1}]
[null,"No Bank Overdraft amount in Balance Sheet",null,{"$f":"IF('Balance Sheet'!E32=0,1,-2)","v":1},{"$f":"IF('Balance Sheet'!G32=0,1,-2)","v":1},{"$f":"IF('Balance Sheet'!H32=0,1,-2)","v":1},{"$f":"IF('Balance Sheet'!I32=0,1,-2)","v":1},{"$f":"IF('Balance Sheet'!J32=0,1,-2)","v":1},{"$f":"IF('Balance Sheet'!K32=0,1,-2)","v":1},{"$f":"IF('Balance Sheet'!L32=0,1,-2)","v":1},{"$f":"IF('Balance Sheet'!M32=0,1,-2)","v":1},{"$f":"IF('Balance Sheet'!N32=0,1,-2)","v":1},{"$f":"IF('Balance Sheet'!O32=0,1,-2)","v":1},{"$f":"IF('Balance Sheet'!P32=0,1,-2)","v":1}]
[]
[null,"Ensure no Balance Sheet amounts are negative:"]
[null,"Cash & Cash Equivalents - current",null,{"$f":"IF('Balance Sheet'!E8<0,-2,1)","v":1},{"$f":"IF('Balance Sheet'!G8<0,-2,1)","v":1},{"$f":"IF('Balance Sheet'!H8<0,-2,1)","v":1},{"$f":"IF('Balance Sheet'!I8<0,-2,1)","v":1},{"$f":"IF('Balance Sheet'!J8<0,-2,1)","v":1},{"$f":"IF('Balance Sheet'!K8<0,-2,1)","v":1},{"$f":"IF('Balance Sheet'!L8<0,-2,1)","v":1},{"$f":"IF('Balance Sheet'!M8<0,-2,1)","v":1},{"$f":"IF('Balance Sheet'!N8<0,-2,1)","v":1},{"$f":"IF('Balance Sheet'!O8<0,-2,1)","v":1},{"$f":"IF('Balance Sheet'!P8<0,-2,1)","v":1},{"$f":"IF(COUNT(D62:N62)-COUNTIF(D62:N62,\"=1\")=0,\"\",\"Refer worksheet \"\"\"&IF(ISERROR(sheetname_general(balance_sheet_workings_general_main))=TRUE,\"<activate macros>\",sheetname_general(balance_sheet_workings_general_main))&\"\"\" rows \"\"\"&ROW('BS workings'!A$8)&\"\"\" to \"\"\"&ROW('BS workings'!A$50)&\"\"\".\")","v":""}]
[null,"Investments Accounted for using the equity method - non-current",null,{"$f":"IF('Balance Sheet'!E22<0,-2,1)","v":1},{"$f":"IF('Balance Sheet'!G22<0,-2,1)","v":1},{"$f":"IF('Balance Sheet'!H22<0,-2,1)","v":1},{"$f":"IF('Balance Sheet'!I22<0,-2,1)","v":1},{"$f":"IF('Balance Sheet'!J22<0,-2,1)","v":1},{"$f":"IF('Balance Sheet'!K22<0,-2,1)","v":1},{"$f":"IF('Balance Sheet'!L22<0,-2,1)","v":1},{"$f":"IF('Balance Sheet'!M22<0,-2,1)","v":1},{"$f":"IF('Balance Sheet'!N22<0,-2,1)","v":1},{"$f":"IF('Balance Sheet'!O22<0,-2,1)","v":1},{"$f":"IF('Balance Sheet'!P22<0,-2,1)","v":1},{"$f":"IF(COUNT(D72:N72)-COUNTIF(D72:N72,\"=1\")=0,\"\",\"Refer worksheet \"\"\"&IF(ISERROR(sheetname_general(balance_sheet_workings_general_main))=TRUE,\"<activate macros>\",sheetname_general(balance_sheet_workings_general_main))&\"\"\" rows \"\"\"&ROW('BS workings'!A$603)&\"\"\" to \"\"\"&ROW('BS workings'!A$609)&\"\"\".\")","v":""}]
[null,"Investments Accounted for using the equity method - non-current",null,{"$f":"IF('Balance Sheet'!E43<0,-2,1)","v":1},{"$f":"IF('Balance Sheet'!G43<0,-2,1)","v":1},{"$f":"IF('Balance Sheet'!H43<0,-2,1)","v":1},{"$f":"IF('Balance Sheet'!I43<0,-2,1)","v":1},{"$f":"IF('Balance Sheet'!J43<0,-2,1)","v":1},{"$f":"IF('Balance Sheet'!K43<0,-2,1)","v":1},{"$f":"IF('Balance Sheet'!L43<0,-2,1)","v":1},{"$f":"IF('Balance Sheet'!M43<0,-2,1)","v":1},{"$f":"IF('Balance Sheet'!N43<0,-2,1)","v":1},{"$f":"IF('Balance Sheet'!O43<0,-2,1)","v":1},{"$f":"IF('Balance Sheet'!P43<0,-2,1)","v":1},{"$f":"IF(COUNT(D85:N85)-COUNTIF(D85:N85,\"=1\")=0,\"\",\"Refer worksheet \"\"\"&IF(ISERROR(sheetname_general(balance_sheet_workings_general_main))=TRUE,\"<activate macros>\",sheetname_general(balance_sheet_workings_general_main))&\"\"\" rows \"\"\"&ROW('BS workings'!A$603)&\"\"\" to \"\"\"&ROW('BS workings'!A$609)&\"\"\".\")","v":""}]
[null,"User Charges & Fees",null,{"$f":"IF('Income Statement'!F9<0,-2,1)","v":1},{"$f":"IF('Income Statement'!H9<0,-2,1)","v":1},{"$f":"IF('Income Statement'!I9<0,-2,1)","v":1},{"$f":"IF('Income Statement'!J9<0,-2,1)","v":1},{"$f":"IF('Income Statement'!K9<0,-2,1)","v":1},{"$f":"IF('Income Statement'!L9<0,-2,1)","v":1},{"$f":"IF('Income Statement'!M9<0,-2,1)","v":1},{"$f":"IF('Income Statement'!N9<0,-2,1)","v":1},{"$f":"IF('Income Statement'!O9<0,-2,1)","v":1},{"$f":"IF('Income Statement'!P9<0,-2,1)","v":1},{"$f":"IF('Income Statement'!Q9<0,-2,1)","v":1}]
[null,null,null,{"$f":"IF(COUNTIF(Checklist!D$91:D$107,\"<>1\")=0,1,-2)","v":1},{"$f":"IF(COUNTIF(Checklist!E$91:E$107,\"<>1\")=0,1,-2)","v":1},{"$f":"IF(COUNTIF(Checklist!F$91:F$107,\"<>1\")=0,1,-2)","v":1},{"$f":"IF(COUNTIF(Checklist!G$91:G$107,\"<>1\")=0,1,-2)","v":1},{"$f":"IF(COUNTIF(Checklist!H$91:H$107,\"<>1\")=0,1,-2)","v":1},{"$f":"IF(COUNTIF(Checklist!I$91:I$107,\"<>1\")=0,1,-2)","v":1},{"$f":"IF(COUNTIF(Checklist!J$91:J$107,\"<>1\")=0,1,-2)","v":1},{"$f":"IF(COUNTIF(Checklist!K$91:K$107,\"<>1\")=0,1,-2)","v":1},{"$f":"IF(COUNTIF(Checklist!L$91:L$107,\"<>1\")=0,1,-2)","v":1},{"$f":"IF(COUNTIF(Checklist!M$91:M$107,\"<>1\")=0,1,-2)","v":1},{"$f":"IF(COUNTIF(Checklist!N$91:N$107,\"<>1\")=0,1,-2)","v":1}]
["Equity Statement","Equity balances to Balance Sheet",null,{"$f":"IF('Equity Statement'!E29=0,1,-2)","v":1},{"$f":"IF('Equity Statement'!G29=0,1,-2)","v":1},{"$f":"IF('Equity Statement'!H29=0,1,-2)","v":1},{"$f":"IF('Equity Statement'!I29=0,1,-2)","v":1},{"$f":"IF('Equity Statement'!J29=0,1,-2)","v":1},{"$f":"IF('Equity Statement'!K29=0,1,-2)","v":1},{"$f":"IF('Equity Statement'!L29=0,1,-2)","v":1},{"$f":"IF('Equity Statement'!M29=0,1,-2)","v":1},{"$f":"IF('Equity Statement'!N29=0,1,-2)","v":1},{"$f":"IF('Equity Statement'!O29=0,1,-2)","v":1},{"$f":"IF('Equity Statement'!P29=0,1,-2)","v":1}]
[null,"Capitalised Expenses mapped as \"cash\""]
[null,{"$f":"'IS-BS table general'!$A$56&\"  |  <> cash\"","v":"Loss on Share of Interest in JV's & Associated Entities  |  <> cash"},{"$f":"IF(COUNTIFS('CoA - Op Exp'!$C:$C,'IS-BS table general'!$A56,'CoA - Op Exp'!$H:$H,\"cash\")=0,\"\",-1)","v":""}]
[]
[null,{"$f":"'IS-BS table general'!$A21","v":"Net Gains from Disposal of I,PP&E"},{"$f":"IF(COUNTIFS('CoA - Op Inc'!$C:$C,'IS-BS table general'!$A21,'CoA - Op Inc'!$H:$H,\"cash\")=0,\"\",-1)","v":""},{"$f":"IF(COUNTIF(C163:C169,-1)>0,\"If Gains on Disposal of Assets are mapped as \"\"cash\"\" they will be allocated to respective Asset item in the Balance Sheet but treated as \"\"cash\"\" income in all budget reconciliations\",\"\")","v":""}]
[null,null,{"$f":"IF(AND(COUNTIF(Checklist!$C$122:$C$125,1)=4,COUNTIF(Checklist!$C$128:$C$131,-1)=0,COUNTIF(Checklist!$C$134:$C$140,1)=7,COUNTIF(Checklist!$C$143:$C$149,-1)=0,COUNTIF(Checklist!$C$154:$C$160,1)=7,COUNTIF(Checklist!$C$163:$C$169,-1)=0,Checklist!$C$172=1,COUNTIF(Checklist!$C$175:$C$176,1)=2),1,-2)","v":1}]
[]
[null,"Loan Interest repayments",null,{"$f":"[1]Checklist!D382","v":1},{"$f":"[1]Checklist!E382","v":1},{"$f":"[1]Checklist!F382","v":1},{"$f":"[1]Checklist!G382","v":1},{"$f":"[1]Checklist!H382","v":1},{"$f":"[1]Checklist!I382","v":1},{"$f":"[1]Checklist!J382","v":1},{"$f":"[1]Checklist!K382","v":1},{"$f":"[1]Checklist!L382","v":1},{"$f":"[1]Checklist!M382","v":1},{"$f":"[1]Checklist!N382","v":1}]
[null,"Infrastructure, Property, Plant & Equipment - non-current",null,{"$f":"IF('Balance Sheet'!C21=0,1,IF(OR('Balance Sheet'!E21/'Balance Sheet'!C21>2,'Balance Sheet'!E21/'Balance Sheet'!C21=2,'Balance Sheet'!E21/'Balance Sheet'!C21<0.5,'Balance Sheet'!E21/'Balance Sheet'!C21=0.5),-1,1))","v":1},{"$f":"IF('Balance Sheet'!E21=0,1,IF(OR('Balance Sheet'!G21/'Balance Sheet'!E21>2,'Balance Sheet'!G21/'Balance Sheet'!E21=2,'Balance Sheet'!G21/'Balance Sheet'!E21<0.5,'Balance Sheet'!G21/'Balance Sheet'!E21=0.5),-1,1))","v":1},{"$f":"IF('Balance Sheet'!G21=0,1,IF(OR('Balance Sheet'!H21/'Balance Sheet'!G21>2,'Balance Sheet'!H21/'Balance Sheet'!G21=2,'Balance Sheet'!H21/'Balance Sheet'!G21<0.5,'Balance Sheet'!H21/'Balance Sheet'!G21=0.5),-1,1))","v":1},{"$f":"IF('Balance Sheet'!H21=0,1,IF(OR('Balance Sheet'!I21/'Balance Sheet'!H21>2,'Balance Sheet'!I21/'Balance Sheet'!H21=2,'Balance Sheet'!I21/'Balance Sheet'!H21<0.5,'Balance Sheet'!I21/'Balance Sheet'!H21=0.5),-1,1))","v":1},{"$f":"IF('Balance Sheet'!I21=0,1,IF(OR('Balance Sheet'!J21/'Balance Sheet'!I21>2,'Balance Sheet'!J21/'Balance Sheet'!I21=2,'Balance Sheet'!J21/'Balance Sheet'!I21<0.5,'Balance Sheet'!J21/'Balance Sheet'!I21=0.5),-1,1))","v":1},{"$f":"IF('Balance Sheet'!J21=0,1,IF(OR('Balance Sheet'!K21/'Balance Sheet'!J21>2,'Balance Sheet'!K21/'Balance Sheet'!J21=2,'Balance Sheet'!K21/'Balance Sheet'!J21<0.5,'Balance Sheet'!K21/'Balance Sheet'!J21=0.5),-1,1))","v":1},{"$f":"IF('Balance Sheet'!K21=0,1,IF(OR('Balance Sheet'!L21/'Balance Sheet'!K21>2,'Balance Sheet'!L21/'Balance Sheet'!K21=2,'Balance Sheet'!L21/'Balance Sheet'!K21<0.5,'Balance Sheet'!L21/'Balance Sheet'!K21=0.5),-1,1))","v":1},{"$f":"IF('Balance Sheet'!L21=0,1,IF(OR('Balance Sheet'!M21/'Balance Sheet'!L21>2,'Balance Sheet'!M21/'Balance Sheet'!L21=2,'Balance Sheet'!M21/'Balance Sheet'!L21<0.5,'Balance Sheet'!M21/'Balance Sheet'!L21=0.5),-1,1))","v":1},{"$f":"IF('Balance Sheet'!M21=0,1,IF(OR('Balance Sheet'!N21/'Balance Sheet'!M21>2,'Balance Sheet'!N21/'Balance Sheet'!M21=2,'Balance Sheet'!N21/'Balance Sheet'!M21<0.5,'Balance Sheet'!N21/'Balance Sheet'!M21=0.5),-1,1))","v":1},{"$f":"IF('Balance Sheet'!N21=0,1,IF(OR('Balance Sheet'!O21/'Balance Sheet'!N21>2,'Balance Sheet'!O21/'Balance Sheet'!N21=2,'Balance Sheet'!O21/'Balance Sheet'!N21<0.5,'Balance Sheet'!O21/'Balance Sheet'!N21=0.5),-1,1))","v":1},{"$f":"IF('Balance Sheet'!O21=0,1,IF(OR('Balance Sheet'!P21/'Balance Sheet'!O21>2,'Balance Sheet'!P21/'Balance Sheet'!O21=2,'Balance Sheet'!P21/'Balance Sheet'!O21<0.5,'Balance Sheet'!P21/'Balance Sheet'!O21=0.5),-1,1))","v":1},{"$f":"IF(COUNT(D217:N217)-COUNTIF(D217:N217,\"=1\")=0,\"\",\"Refer worksheet \"\"\"&IF(ISERROR(sheetname_general(balance_sheet_workings_general_main))=TRUE,\"<activate macros>\",sheetname_general(balance_sheet_workings_general_main))&\"\"\" rows \"\"\"&ROW('BS workings'!A$555)&\"\"\" to \"\"\"&ROW('BS workings'!A$572)&\"\"\".\")","v":""}]
[null,"Borrowings - current",null,{"$f":"IF('Balance Sheet'!C34=0,1,IF(OR('Balance Sheet'!E34/'Balance Sheet'!C34>2,'Balance Sheet'!E34/'Balance Sheet'!C34=2,'Balance Sheet'!E34/'Balance Sheet'!C34<0.5,'Balance Sheet'!E34/'Balance Sheet'!C34=0.5),-1,1))","v":1},{"$f":"IF('Balance Sheet'!E34=0,1,IF(OR('Balance Sheet'!G34/'Balance Sheet'!E34>2,'Balance Sheet'!G34/'Balance Sheet'!E34=2,'Balance Sheet'!G34/'Balance Sheet'!E34<0.5,'Balance Sheet'!G34/'Balance Sheet'!E34=0.5),-1,1))","v":1},{"$f":"IF('Balance Sheet'!G34=0,1,IF(OR('Balance Sheet'!H34/'Balance Sheet'!G34>2,'Balance Sheet'!H34/'Balance Sheet'!G34=2,'Balance Sheet'!H34/'Balance Sheet'!G34<0.5,'Balance Sheet'!H34/'Balance Sheet'!G34=0.5),-1,1))","v":1},{"$f":"IF('Balance Sheet'!H34=0,1,IF(OR('Balance Sheet'!I34/'Balance Sheet'!H34>2,'Balance Sheet'!I34/'Balance Sheet'!H34=2,'Balance Sheet'!I34/'Balance Sheet'!H34<0.5,'Balance Sheet'!I34/'Balance Sheet'!H34=0.5),-1,1))","v":1},{"$f":"IF('Balance Sheet'!I34=0,1,IF(OR('Balance Sheet'!J34/'Balance Sheet'!I34>2,'Balance Sheet'!J34/'Balance Sheet'!I34=2,'Balance Sheet'!J34/'Balance Sheet'!I34<0.5,'Balance Sheet'!J34/'Balance Sheet'!I34=0.5),-1,1))","v":1},{"$f":"IF('Balance Sheet'!J34=0,1,IF(OR('Balance Sheet'!K34/'Balance Sheet'!J34>2,'Balance Sheet'!K34/'Balance Sheet'!J34=2,'Balance Sheet'!K34/'Balance Sheet'!J34<0.5,'Balance Sheet'!K34/'Balance Sheet'!J34=0.5),-1,1))","v":1},{"$f":"IF('Balance Sheet'!K34=0,1,IF(OR('Balance Sheet'!L34/'Balance Sheet'!K34>2,'Balance Sheet'!L34/'Balance Sheet'!K34=2,'Balance Sheet'!L34/'Balance Sheet'!K34<0.5,'Balance Sheet'!L34/'Balance Sheet'!K34=0.5),-1,1))","v":-1},{"$f":"IF('Balance Sheet'!L34=0,1,IF(OR('Balance Sheet'!M34/'Balance Sheet'!L34>2,'Balance Sheet'!M34/'Balance Sheet'!L34=2,'Balance Sheet'!M34/'Balance Sheet'!L34<0.5,'Balance Sheet'!M34/'Balance Sheet'!L34=0.5),-1,1))","v":1},{"$f":"IF('Balance Sheet'!M34=0,1,IF(OR('Balance Sheet'!N34/'Balance Sheet'!M34>2,'Balance Sheet'!N34/'Balance Sheet'!M34=2,'Balance Sheet'!N34/'Balance Sheet'!M34<0.5,'Balance Sheet'!N34/'Balance Sheet'!M34=0.5),-1,1))","v":1},{"$f":"IF('Balance Sheet'!N34=0,1,IF(OR('Balance Sheet'!O34/'Balance Sheet'!N34>2,'Balance Sheet'!O34/'Balance Sheet'!N34=2,'Balance Sheet'!O34/'Balance Sheet'!N34<0.5,'Balance Sheet'!O34/'Balance Sheet'!N34=0.5),-1,1))","v":1},{"$f":"IF('Balance Sheet'!O34=0,1,IF(OR('Balance Sheet'!P34/'Balance Sheet'!O34>2,'Balance Sheet'!P34/'Balance Sheet'!O34=2,'Balance Sheet'!P34/'Balance Sheet'!O34<0.5,'Balance Sheet'!P34/'Balance Sheet'!O34=0.5),-1,1))","v":1},{"$f":"IF(COUNT(D225:N225)-COUNTIF(D225:N225,\"=1\")=0,\"\",\"Refer worksheet \"\"\"&IF(ISERROR(sheetname_general(balance_sheet_workings_general_main))=TRUE,\"<activate macros>\",sheetname_general(balance_sheet_workings_general_main))&\"\"\" rows \"\"\"&ROW('BS workings'!A$805)&\"\"\" to \"\"\"&ROW('BS workings'!A$869)&\"\"\".\")","v":"Refer worksheet \"BS workings\" rows \"805\" to \"869\"."}]
[null,"Receivables - User Charges & Fees",null,{"$f":"IF('BS workings'!E144+'BS workings'!E145<0,-2,1)","v":1},{"$f":"IF('BS workings'!G144+'BS workings'!G145<0,-2,1)","v":1},{"$f":"IF('BS workings'!H144+'BS workings'!H145<0,-2,1)","v":1},{"$f":"IF('BS workings'!I144+'BS workings'!I145<0,-2,1)","v":1},{"$f":"IF('BS workings'!J144+'BS workings'!J145<0,-2,1)","v":1},{"$f":"IF('BS workings'!K144+'BS workings'!K145<0,-2,1)","v":1},{"$f":"IF('BS workings'!L144+'BS workings'!L145<0,-2,1)","v":1},{"$f":"IF('BS workings'!M144+'BS workings'!M145<0,-2,1)","v":1},{"$f":"IF('BS workings'!N144+'BS workings'!N145<0,-2,1)","v":1},{"$f":"IF('BS workings'!O144+'BS workings'!O145<0,-2,1)","v":1},{"$f":"IF('BS workings'!P144+'BS workings'!P145<0,-2,1)","v":1},{"$f":"IF(COUNT(D240:N240)-COUNTIF(D240:N240,\"=1\")=0,\"\",\"Refer worksheet \"\"\"&IF(ISERROR(sheetname_general(balance_sheet_workings_general_main))=TRUE,\"<activate macros>\",sheetname_general(balance_sheet_workings_general_main))&\"\"\" rows \"\"\"&ROW('BS workings'!A$127)&\"\"\" to \"\"\"&ROW('BS workings'!A$145)&\"\"\".\")","v":""}]
[null,"Inventories - Trading Stock",null,{"$f":"IF('BS workings'!E397+'BS workings'!E398<0,-2,1)","v":1},{"$f":"IF('BS workings'!G397+'BS workings'!G398<0,-2,1)","v":1},{"$f":"IF('BS workings'!H397+'BS workings'!H398<0,-2,1)","v":1},{"$f":"IF('BS workings'!I397+'BS workings'!I398<0,-2,1)","v":1},{"$f":"IF('BS workings'!J397+'BS workings'!J398<0,-2,1)","v":1},{"$f":"IF('BS workings'!K397+'BS workings'!K398<0,-2,1)","v":1},{"$f":"IF('BS workings'!L397+'BS workings'!L398<0,-2,1)","v":1},{"$f":"IF('BS workings'!M397+'BS workings'!M398<0,-2,1)","v":1},{"$f":"IF('BS workings'!N397+'BS workings'!N398<0,-2,1)","v":1},{"$f":"IF('BS workings'!O397+'BS workings'!O398<0,-2,1)","v":1},{"$f":"IF('BS workings'!P397+'BS workings'!P398<0,-2,1)","v":1},{"$f":"IF(COUNT(D249:N249)-COUNTIF(D249:N249,\"=1\")=0,\"\",\"Refer worksheet \"\"\"&IF(ISERROR(sheetname_general(balance_sheet_workings_general_main))=TRUE,\"<activate macros>\",sheetname_general(balance_sheet_workings_general_main))&\"\"\" rows \"\"\"&ROW('BS workings'!A$388)&\"\"\" to \"\"\"&ROW('BS workings'!A$398)&\"\"\".\")","v":""}]
[null,"Payables - Goods & Services - Capital",null,{"$f":"IF('BS workings'!E656<0,-2,1)","v":1},{"$f":"IF('BS workings'!G656<0,-2,1)","v":1},{"$f":"IF('BS workings'!H656<0,-2,1)","v":1},{"$f":"IF('BS workings'!I656<0,-2,1)","v":1},{"$f":"IF('BS workings'!J656<0,-2,1)","v":1},{"$f":"IF('BS workings'!K656<0,-2,1)","v":1},{"$f":"IF('BS workings'!L656<0,-2,1)","v":1},{"$f":"IF('BS workings'!M656<0,-2,1)","v":1},{"$f":"IF('BS workings'!N656<0,-2,1)","v":1},{"$f":"IF('BS workings'!O656<0,-2,1)","v":1},{"$f":"IF('BS workings'!P656<0,-2,1)","v":1},{"$f":"IF(COUNT(D262:N262)-COUNTIF(D262:N262,\"=1\")=0,\"\",\"Refer worksheet \"\"\"&IF(ISERROR(sheetname_general(balance_sheet_workings_general_main))=TRUE,\"<activate macros>\",sheetname_general(balance_sheet_workings_general_main))&\"\"\" rows \"\"\"&ROW('BS workings'!A$652)&\"\"\" to \"\"\"&ROW('BS workings'!A$662)&\"\"\".\")","v":""}]
["Historical Data","Historical Data entered (at least for last 2 years, ideally for last 4 years)",{"$f":"IF('Historical Data'!AA18=\"error\",-2,IF('Historical Data'!AA18=\"warning\",0,1))","v":1},{"$f":"IF(C284=1,\"\",IF(C284=-2,\"Historical Data have not been entered for the last 2 years. Go to worksheet \"\"\"&IF(ISERROR(sheetname_general(historical_data_general_main))=TRUE,\"<activate macros>\",sheetname_general(historical_data_general_main))&\"\"\" and\",\"Historical Data have not been entered for the last 4 years. Go to worksheet \"\"\"&IF(ISERROR(sheetname_general(historical_data_general_main))=TRUE,\"<activate macros>\",sheetname_general(historical_data_general_main))&\"\"\" and\"))","v":""}]
[null,"Equity Statement balances",{"$f":"'Historical Data'!C120","v":-2}]
[]
["CAPEX Summary","Selection if Depreciation cost is to be added to Centre/Unit balance.",{"$f":"'CAPEX Summary'!G88","v":"Depreciation costs are already budgeted for in the database."}]
["CAPEX dump","An asset class has been allocateded to each program used in CAPEX listing (where amounts have been entered & no asset class has been entered)",{"$f":"IF('CAPEX program'!AM2=0,1,-2)","v":1},{"$f":"IF(C330=1,\"\",\"Not each program used in CAPEX listing has been allocated to an asset class. Go to worksheet \"\"\"&IF(ISERROR(sheetname_general(CAPEX_dump_general))=TRUE,\"<activate macros>\",sheetname_general(CAPEX_dump_general))&\"\"\" and filter in column \"\"\"&LEFT(ADDRESS(ROW('CAPEX program'!AM2),COLUMN('CAPEX program'!AM2),2),FIND(\"$\",ADDRESS(ROW('CAPEX program'!AM2),COLUMN('CAPEX program'!AM2),2))-1)&\"\"\" for \"\"x\"\".\")","v":""}]
[]
[]
[null,null,null,{"$f":"IF(C360=1,\"\",\"All these loans are not flowing thru in the model until entered correctly.\")","v":""}]
[null,null,null,{"$f":"IF(C372=1,\"\",\"filter in column \"\"\"&LEFT(ADDRESS(ROW('Major Projects dump'!AY$2),COLUMN('Major Projects dump'!AY$2),2),FIND(\"$\",ADDRESS(ROW('Major Projects dump'!AY$2),COLUMN('Major Projects dump'!AY$2),2))-1)&\"\"\" for \"\"x\"\". Insert the program in the worksheet \"\"\"&IF(ISERROR(sheetname_general(CAPEX_asset_table))=TRUE,\"<activate macros>\",sheetname_general(CAPEX_asset_table))&\"\"\" & allocate an asset class to this program.\")","v":""}]
[null,null,null,{"$f":"IF(C392=1,\"\",\"Go to all listed project worksheets, find all loans marked with a red cross in column \"\"\"&LEFT(ADDRESS(ROW('RE Dev 1'!$D$74),COLUMN('RE Dev 1'!$D$74),2),FIND(\"$\",ADDRESS(ROW('RE Dev 1'!$D$74),COLUMN('RE Dev 1'!$D$74),2))-1)&\"\"\" (starting from cell \"\"\"&ADDRESS(ROW('RE Dev 1'!$D$76),COLUMN('RE Dev 1'!$D$76),4)&\"\"\") and \")","v":""}]
[null,"Investment Securities",null,{"$f":"IF(OR(AND('Assets - Disposals & Transfers'!E270=0,'Assets - Disposals & Transfers'!E272=\"\",'Assets - Disposals & Transfers'!E271<>0),AND('Assets - Disposals & Transfers'!E270<>0,'Assets - Disposals & Transfers'!E271=0,'Assets - Disposals & Transfers'!E273=\"\")),-1,1)","v":1},{"$f":"IF(OR(AND('Assets - Disposals & Transfers'!G270=0,'Assets - Disposals & Transfers'!G272=\"\",'Assets - Disposals & Transfers'!G271<>0),AND('Assets - Disposals & Transfers'!G270<>0,'Assets - Disposals & Transfers'!G271=0,'Assets - Disposals & Transfers'!G273=\"\")),-1,1)","v":1},{"$f":"IF(OR(AND('Assets - Disposals & Transfers'!H270=0,'Assets - Disposals & Transfers'!H272=\"\",'Assets - Disposals & Transfers'!H271<>0),AND('Assets - Disposals & Transfers'!H270<>0,'Assets - Disposals & Transfers'!H271=0,'Assets - Disposals & Transfers'!H273=\"\")),-1,1)","v":1},{"$f":"IF(OR(AND('Assets - Disposals & Transfers'!I270=0,'Assets - Disposals & Transfers'!I272=\"\",'Assets - Disposals & Transfers'!I271<>0),AND('Assets - Disposals & Transfers'!I270<>0,'Assets - Disposals & Transfers'!I271=0,'Assets - Disposals & Transfers'!I273=\"\")),-1,1)","v":1},{"$f":"IF(OR(AND('Assets - Disposals & Transfers'!J270=0,'Assets - Disposals & Transfers'!J272=\"\",'Assets - Disposals & Transfers'!J271<>0),AND('Assets - Disposals & Transfers'!J270<>0,'Assets - Disposals & Transfers'!J271=0,'Assets - Disposals & Transfers'!J273=\"\")),-1,1)","v":1},{"$f":"IF(OR(AND('Assets - Disposals & Transfers'!K270=0,'Assets - Disposals & Transfers'!K272=\"\",'Assets - Disposals & Transfers'!K271<>0),AND('Assets - Disposals & Transfers'!K270<>0,'Assets - Disposals & Transfers'!K271=0,'Assets - Disposals & Transfers'!K273=\"\")),-1,1)","v":1},{"$f":"IF(OR(AND('Assets - Disposals & Transfers'!L270=0,'Assets - Disposals & Transfers'!L272=\"\",'Assets - Disposals & Transfers'!L271<>0),AND('Assets - Disposals & Transfers'!L270<>0,'Assets - Disposals & Transfers'!L271=0,'Assets - Disposals & Transfers'!L273=\"\")),-1,1)","v":1},{"$f":"IF(OR(AND('Assets - Disposals & Transfers'!M270=0,'Assets - Disposals & Transfers'!M272=\"\",'Assets - Disposals & Transfers'!M271<>0),AND('Assets - Disposals & Transfers'!M270<>0,'Assets - Disposals & Transfers'!M271=0,'Assets - Disposals & Transfers'!M273=\"\")),-1,1)","v":1},{"$f":"IF(OR(AND('Assets - Disposals & Transfers'!N270=0,'Assets - Disposals & Transfers'!N272=\"\",'Assets - Disposals & Transfers'!N271<>0),AND('Assets - Disposals & Transfers'!N270<>0,'Assets - Disposals & Transfers'!N271=0,'Assets - Disposals & Transfers'!N273=\"\")),-1,1)","v":1},{"$f":"IF(OR(AND('Assets - Disposals & Transfers'!O270=0,'Assets - Disposals & Transfers'!O272=\"\",'Assets - Disposals & Transfers'!O271<>0),AND('Assets - Disposals & Transfers'!O270<>0,'Assets - Disposals & Transfers'!O271=0,'Assets - Disposals & Transfers'!O273=\"\")),-1,1)","v":1},{"$f":"IF(OR(AND('Assets - Disposals & Transfers'!P270=0,'Assets - Disposals & Transfers'!P272=\"\",'Assets - Disposals & Transfers'!P271<>0),AND('Assets - Disposals & Transfers'!P270<>0,'Assets - Disposals & Transfers'!P271=0,'Assets - Disposals & Transfers'!P273=\"\")),-1,1)","v":1},{"$f":"IF(COUNT(D408:N408)-COUNTIF(D408:N408,\"=1\")=0,\"\",\"Refer worksheet \"\"\"&IF(ISERROR(sheetname_general(IPPE_movements_general))=TRUE,\"<activate macros>\",sheetname_general(IPPE_movements_general))&\"\"\": enter \"\"0\"\" in rows \"\"\"&ROW('Assets - Disposals & Transfers'!E272)&\"\"\" & \"\"\"&ROW('Assets - Disposals & Transfers'!E273)&\"\"\" if completely budgeted for.\")","v":""}]
[null,{"$f":"'IPP&E Reconciliation'!A9","v":"Plant & Equipment (under Finance Lease)"},{"$f":"IF(OR('IPP&E Reconciliation'!B9>0,'IPP&E Reconciliation'!B9=0),1,-1)","v":1}]
[null,{"$f":"'IPP&E Reconciliation'!A23","v":"Sewerage Network"},{"$f":"IF(OR('IPP&E Reconciliation'!B23>0,'IPP&E Reconciliation'!B23=0),1,-1)","v":1}]
[null,{"$f":"'IPP&E Reconciliation'!A32","v":"Assets not allocated"},{"$f":"IF(OR('IPP&E Reconciliation'!B32>0,'IPP&E Reconciliation'!B32=0),1,-1)","v":1}]
[null,null,null,{"$f":"IF(C446=1,\"\",\"no Gross Book Value and enter the Gross Book Value (enter \"\"0\"\" if NIL Gross Book Value).\")","v":""}]
[null,null,{"$f":"IF(COUNT(D471:N471)=0,\"\",\"Rec item 4:\")","v":""},{"$f":"IF(D464=1,\"\",'Income Statement'!F178)","v":""},{"$f":"IF(E464=1,\"\",'Income Statement'!H178)","v":""},{"$f":"IF(F464=1,\"\",'Income Statement'!I178)","v":""},{"$f":"IF(G464=1,\"\",'Income Statement'!J178)","v":""},{"$f":"IF(H464=1,\"\",'Income Statement'!K178)","v":""},{"$f":"IF(I464=1,\"\",'Income Statement'!L178)","v":""},{"$f":"IF(J464=1,\"\",'Income Statement'!M178)","v":""},{"$f":"IF(K464=1,\"\",'Income Statement'!N178)","v":""},{"$f":"IF(L464=1,\"\",'Income Statement'!O178)","v":""},{"$f":"IF(M464=1,\"\",'Income Statement'!P178)","v":""},{"$f":"IF(N464=1,\"\",'Income Statement'!Q178)","v":""},{"$f":"IF(COUNT(D471:N471)-COUNTIF(D471:N471,\"=0\")=0,\"\",\"Refer worksheet \"\"\"&IF(ISERROR(sheetname_general(major_projects_summary_general))=TRUE,\"<activate macros>\",sheetname_general(major_projects_summary_general))&\"\"\" row \"\"\"&ROW('Major Projects summary'!A85)&\"\"\".\")","v":""}]
[null,{"$f":"'Income Statement'!B190","v":"Other Revenues"},null,{"$f":"IF(AND('Income Statement'!F193=0,'Income Statement'!F198=0),1,IF(AND('Income Statement'!F193<>0,'Income Statement'!F198=0),0,-2))","v":1},{"$f":"IF(AND('Income Statement'!H193=0,'Income Statement'!H198=0),1,IF(AND('Income Statement'!H193<>0,'Income Statement'!H198=0),0,-2))","v":1},{"$f":"IF(AND('Income Statement'!I193=0,'Income Statement'!I198=0),1,IF(AND('Income Statement'!I193<>0,'Income Statement'!I198=0),0,-2))","v":1},{"$f":"IF(AND('Income Statement'!J193=0,'Income Statement'!J198=0),1,IF(AND('Income Statement'!J193<>0,'Income Statement'!J198=0),0,-2))","v":1},{"$f":"IF(AND('Income Statement'!K193=0,'Income Statement'!K198=0),1,IF(AND('Income Statement'!K193<>0,'Income Statement'!K198=0),0,-2))","v":1},{"$f":"IF(AND('Income Statement'!L193=0,'Income Statement'!L198=0),1,IF(AND('Income Statement'!L193<>0,'Income Statement'!L198=0),0,-2))","v":1},{"$f":"IF(AND('Income Statement'!M193=0,'Income Statement'!M198=0),1,IF(AND('Income Statement'!M193<>0,'Income Statement'!M198=0),0,-2))","v":1},{"$f":"IF(AND('Income Statement'!N193=0,'Income Statement'!N198=0),1,IF(AND('Income Statement'!N193<>0,'Income Statement'!N198=0),0,-2))","v":1},{"$f":"IF(AND('Income Statement'!O193=0,'Income Statement'!O198=0),1,IF(AND('Income Statement'!O193<>0,'Income Statement'!O198=0),0,-2))","v":1},{"$f":"IF(AND('Income Statement'!P193=0,'Income Statement'!P198=0),1,IF(AND('Income Statement'!P193<>0,'Income Statement'!P198=0),0,-2))","v":1},{"$f":"IF(AND('Income Statement'!Q193=0,'Income Statement'!Q198=0),1,IF(AND('Income Statement'!Q193<>0,'Income Statement'!Q198=0),0,-2))","v":1}]
[null,null,{"$f":"IF(COUNT(D497:N497)=0,\"\",\"Rec item 1:\")","v":""},{"$f":"IF(D493=1,\"\",'Income Statement'!F204)","v":""},{"$f":"IF(E493=1,\"\",'Income Statement'!H204)","v":""},{"$f":"IF(F493=1,\"\",'Income Statement'!I204)","v":""},{"$f":"IF(G493=1,\"\",'Income Statement'!J204)","v":""},{"$f":"IF(H493=1,\"\",'Income Statement'!K204)","v":""},{"$f":"IF(I493=1,\"\",'Income Statement'!L204)","v":""},{"$f":"IF(J493=1,\"\",'Income Statement'!M204)","v":""},{"$f":"IF(K493=1,\"\",'Income Statement'!N204)","v":""},{"$f":"IF(L493=1,\"\",'Income Statement'!O204)","v":""},{"$f":"IF(M493=1,\"\",'Income Statement'!P204)","v":""},{"$f":"IF(N493=1,\"\",'Income Statement'!Q204)","v":""},{"$f":"IF(COUNT(D497:N497)-COUNTIF(D497:N497,\"=0\")=0,\"\",\"Refer worksheet \"\"\"&IF(ISERROR(sheetname_general(S94_summary_general))=TRUE,\"<activate macros>\",sheetname_general(S94_summary_general))&\"\"\" additional operating income in row \"\"\"&ROW('S94 - Plan Summary'!$A$9)&\"\"\".\")","v":""}]
[null,null,{"$f":"IF(COUNT(D506:N506)=0,\"\",\"Variance:\")","v":""},{"$f":"IF(D500=1,\"\",'Income Statement'!F210)","v":""},{"$f":"IF(E500=1,\"\",'Income Statement'!H210)","v":""},{"$f":"IF(F500=1,\"\",'Income Statement'!I210)","v":""},{"$f":"IF(G500=1,\"\",'Income Statement'!J210)","v":""},{"$f":"IF(H500=1,\"\",'Income Statement'!K210)","v":""},{"$f":"IF(I500=1,\"\",'Income Statement'!L210)","v":""},{"$f":"IF(J500=1,\"\",'Income Statement'!M210)","v":""},{"$f":"IF(K500=1,\"\",'Income Statement'!N210)","v":""},{"$f":"IF(L500=1,\"\",'Income Statement'!O210)","v":""},{"$f":"IF(M500=1,\"\",'Income Statement'!P210)","v":""},{"$f":"IF(N500=1,\"\",'Income Statement'!Q210)","v":""}]
[null,null,{"$f":"IF(COUNT(D519:N519)=0,\"\",\"Rec item 2:\")","v":""},{"$f":"IF(D514=1,\"\",'Income Statement'!F223)","v":""},{"$f":"IF(E514=1,\"\",'Income Statement'!H223)","v":""},{"$f":"IF(F514=1,\"\",'Income Statement'!I223)","v":""},{"$f":"IF(G514=1,\"\",'Income Statement'!J223)","v":""},{"$f":"IF(H514=1,\"\",'Income Statement'!K223)","v":""},{"$f":"IF(I514=1,\"\",'Income Statement'!L223)","v":""},{"$f":"IF(J514=1,\"\",'Income Statement'!M223)","v":""},{"$f":"IF(K514=1,\"\",'Income Statement'!N223)","v":""},{"$f":"IF(L514=1,\"\",'Income Statement'!O223)","v":""},{"$f":"IF(M514=1,\"\",'Income Statement'!P223)","v":""},{"$f":"IF(N514=1,\"\",'Income Statement'!Q223)","v":""},{"$f":"IF(COUNT(D519:N519)-COUNTIF(D519:N519,\"=0\")=0,\"\",\"Refer worksheet \"\"\"&IF(ISERROR(sheetname_general(IPPE_movements_general))=TRUE,\"<activate macros>\",sheetname_general(IPPE_movements_general))&\"\"\" row \"\"\"&ROW('Assets - Disposals & Transfers'!B250)&\"\"\".\")","v":""}]
[null,null,{"$f":"IF(COUNT(D529:N529)=0,\"\",\"Variance:\")","v":""},{"$f":"IF(D526=1,\"\",'Income Statement'!F234)","v":""},{"$f":"IF(E526=1,\"\",'Income Statement'!H234)","v":""},{"$f":"IF(F526=1,\"\",'Income Statement'!I234)","v":""},{"$f":"IF(G526=1,\"\",'Income Statement'!J234)","v":""},{"$f":"IF(H526=1,\"\",'Income Statement'!K234)","v":""},{"$f":"IF(I526=1,\"\",'Income Statement'!L234)","v":""},{"$f":"IF(J526=1,\"\",'Income Statement'!M234)","v":""},{"$f":"IF(K526=1,\"\",'Income Statement'!N234)","v":""},{"$f":"IF(L526=1,\"\",'Income Statement'!O234)","v":""},{"$f":"IF(M526=1,\"\",'Income Statement'!P234)","v":""},{"$f":"IF(N526=1,\"\",'Income Statement'!Q234)","v":""}]
[null,null,{"$f":"IF(COUNT(D538:N538)=0,\"\",\"Rec item 3:\")","v":""},{"$f":"IF(D532=1,\"\",'Income Statement'!F243)","v":""},{"$f":"IF(E532=1,\"\",'Income Statement'!H243)","v":""},{"$f":"IF(F532=1,\"\",'Income Statement'!I243)","v":""},{"$f":"IF(G532=1,\"\",'Income Statement'!J243)","v":""},{"$f":"IF(H532=1,\"\",'Income Statement'!K243)","v":""},{"$f":"IF(I532=1,\"\",'Income Statement'!L243)","v":""},{"$f":"IF(J532=1,\"\",'Income Statement'!M243)","v":""},{"$f":"IF(K532=1,\"\",'Income Statement'!N243)","v":""},{"$f":"IF(L532=1,\"\",'Income Statement'!O243)","v":""},{"$f":"IF(M532=1,\"\",'Income Statement'!P243)","v":""},{"$f":"IF(N532=1,\"\",'Income Statement'!Q243)","v":""}]
[null,null,{"$f":"IF(COUNT(D547:N547)=0,\"\",\"Variance:\")","v":"Variance:"},{"$f":"IF(D544=1,\"\",'Income Statement'!F252)","v":""},{"$f":"IF(E544=1,\"\",'Income Statement'!H252)","v":-18107},{"$f":"IF(F544=1,\"\",'Income Statement'!I252)","v":""},{"$f":"IF(G544=1,\"\",'Income Statement'!J252)","v":""},{"$f":"IF(H544=1,\"\",'Income Statement'!K252)","v":""},{"$f":"IF(I544=1,\"\",'Income Statement'!L252)","v":-1},{"$f":"IF(J544=1,\"\",'Income Statement'!M252)","v":""},{"$f":"IF(K544=1,\"\",'Income Statement'!N252)","v":""},{"$f":"IF(L544=1,\"\",'Income Statement'!O252)","v":""},{"$f":"IF(M544=1,\"\",'Income Statement'!P252)","v":""},{"$f":"IF(N544=1,\"\",'Income Statement'!Q252)","v":""}]
[null,null,{"$f":"IF(COUNT(D561:N561)=0,\"\",\"Database:\")","v":"Database:"},{"$f":"IF(D559=1,\"\",'Income Statement'!F268)","v":6786004},{"$f":"IF(E559=1,\"\",'Income Statement'!H268)","v":7674834.2000000011},{"$f":"IF(F559=1,\"\",'Income Statement'!I268)","v":7886635.9900000002},{"$f":"IF(G559=1,\"\",'Income Statement'!J268)","v":8668457.3599999994},{"$f":"IF(H559=1,\"\",'Income Statement'!K268)","v":9014852.1800000016},{"$f":"IF(I559=1,\"\",'Income Statement'!L268)","v":9375446.2699999958},{"$f":"IF(J559=1,\"\",'Income Statement'!M268)","v":9750464.0699999966},{"$f":"IF(K559=1,\"\",'Income Statement'!N268)","v":10140482.640000002},{"$f":"IF(L559=1,\"\",'Income Statement'!O268)","v":10546101.959999999},{"$f":"IF(M559=1,\"\",'Income Statement'!P268)","v":10967946.069999997},{"$f":"IF(N559=1,\"\",'Income Statement'!Q268)","v":11406663.889999999}]
[null,null,{"$f":"IF(COUNT(D582:N582)=0,\"\",\"Rec item 2:\")","v":"Rec item 2:"},{"$f":"IF(D577=1,\"\",'Income Statement'!F289)","v":""},{"$f":"IF(E577=1,\"\",'Income Statement'!H289)","v":""},{"$f":"IF(F577=1,\"\",'Income Statement'!I289)","v":0},{"$f":"IF(G577=1,\"\",'Income Statement'!J289)","v":0},{"$f":"IF(H577=1,\"\",'Income Statement'!K289)","v":0},{"$f":"IF(I577=1,\"\",'Income Statement'!L289)","v":0},{"$f":"IF(J577=1,\"\",'Income Statement'!M289)","v":0},{"$f":"IF(K577=1,\"\",'Income Statement'!N289)","v":0},{"$f":"IF(L577=1,\"\",'Income Statement'!O289)","v":0},{"$f":"IF(M577=1,\"\",'Income Statement'!P289)","v":0},{"$f":"IF(N577=1,\"\",'Income Statement'!Q289)","v":0},{"$f":"IF(COUNT(D582:N582)-COUNTIF(D582:N582,\"=0\")=0,\"\",\"Refer worksheet \"\"\"&IF(ISERROR(sheetname_general(CAPEX_summary_general))=TRUE,\"<activate macros>\",sheetname_general(CAPEX_summary_general))&\"\"\" row \"\"\"&ROW('CAPEX Summary'!A87)&\"\"\".\")","v":""}]
[null,null,{"$f":"IF(COUNT(D596:N596)=0,\"\",\"Variance:\")","v":""},{"$f":"IF(D593=1,\"\",'Income Statement'!F303)","v":""},{"$f":"IF(E593=1,\"\",'Income Statement'!H303)","v":""},{"$f":"IF(F593=1,\"\",'Income Statement'!I303)","v":""},{"$f":"IF(G593=1,\"\",'Income Statement'!J303)","v":""},{"$f":"IF(H593=1,\"\",'Income Statement'!K303)","v":""},{"$f":"IF(I593=1,\"\",'Income Statement'!L303)","v":""},{"$f":"IF(J593=1,\"\",'Income Statement'!M303)","v":""},{"$f":"IF(K593=1,\"\",'Income Statement'!N303)","v":""},{"$f":"IF(L593=1,\"\",'Income Statement'!O303)","v":""},{"$f":"IF(M593=1,\"\",'Income Statement'!P303)","v":""},{"$f":"IF(N593=1,\"\",'Income Statement'!Q303)","v":""}]
[]
[null,null,{"$f":"IF(COUNT(D615:N615)=0,\"\",\"Rec item 2:\")","v":""},{"$f":"IF(D610=1,\"\",'Income Statement'!F322)","v":""},{"$f":"IF(E610=1,\"\",'Income Statement'!H322)","v":""},{"$f":"IF(F610=1,\"\",'Income Statement'!I322)","v":""},{"$f":"IF(G610=1,\"\",'Income Statement'!J322)","v":""},{"$f":"IF(H610=1,\"\",'Income Statement'!K322)","v":""},{"$f":"IF(I610=1,\"\",'Income Statement'!L322)","v":""},{"$f":"IF(J610=1,\"\",'Income Statement'!M322)","v":""},{"$f":"IF(K610=1,\"\",'Income Statement'!N322)","v":""},{"$f":"IF(L610=1,\"\",'Income Statement'!O322)","v":""},{"$f":"IF(M610=1,\"\",'Income Statement'!P322)","v":""},{"$f":"IF(N610=1,\"\",'Income Statement'!Q322)","v":""},{"$f":"IF(COUNT(D615:N615)-COUNTIF(D615:N615,\"=0\")=0,\"\",\"Refer worksheet \"\"\"&IF(ISERROR(sheetname_general(IPPE_movements_general))=TRUE,\"<activate macros>\",sheetname_general(IPPE_movements_general))&\"\"\" row \"\"\"&ROW('Assets - Disposals & Transfers'!B250)&\"\"\".\")","v":""}]
[]
[null,null,"Interest",{"$f":"IF('Loans - External'!J77=0,1,0)","v":1},{"$f":"IF('Loans - External'!K77=0,1,0)","v":0},{"$f":"IF('Loans - External'!L77=0,1,0)","v":1},{"$f":"IF('Loans - External'!M77=0,1,0)","v":1},{"$f":"IF('Loans - External'!N77=0,1,0)","v":1},{"$f":"IF('Loans - External'!O77=0,1,0)","v":0},{"$f":"IF('Loans - External'!P77=0,1,0)","v":1},{"$f":"IF('Loans - External'!Q77=0,1,0)","v":1},{"$f":"IF('Loans - External'!R77=0,1,0)","v":1},{"$f":"IF('Loans - External'!S77=0,1,0)","v":1},{"$f":"IF('Loans - External'!T77=0,1,0)","v":1}]
[]
[null,null,{"$f":"IF(COUNT(D667:N667)=0,\"\",\"Database:\")","v":""},{"$f":"IF(D665=1,\"\",'Finance Leases'!J62)","v":""},{"$f":"IF(E665=1,\"\",'Finance Leases'!K62)","v":""},{"$f":"IF(F665=1,\"\",'Finance Leases'!L62)","v":""},{"$f":"IF(G665=1,\"\",'Finance Leases'!M62)","v":""},{"$f":"IF(H665=1,\"\",'Finance Leases'!N62)","v":""},{"$f":"IF(I665=1,\"\",'Finance Leases'!O62)","v":""},{"$f":"IF(J665=1,\"\",'Finance Leases'!P62)","v":""},{"$f":"IF(K665=1,\"\",'Finance Leases'!Q62)","v":""},{"$f":"IF(L665=1,\"\",'Finance Leases'!R62)","v":""},{"$f":"IF(M665=1,\"\",'Finance Leases'!S62)","v":""},{"$f":"IF(N665=1,\"\",'Finance Leases'!T62)","v":""}]
[]
[null,null,{"$f":"IF(COUNT(D689:N689)=0,\"\",\"Loan Schedule:\")","v":""},{"$f":"IF(D688=1,\"\",'Loans Payable - Internal'!J63)","v":""},{"$f":"IF(E688=1,\"\",'Loans Payable - Internal'!K63)","v":""},{"$f":"IF(F688=1,\"\",'Loans Payable - Internal'!L63)","v":""},{"$f":"IF(G688=1,\"\",'Loans Payable - Internal'!M63)","v":""},{"$f":"IF(H688=1,\"\",'Loans Payable - Internal'!N63)","v":""},{"$f":"IF(I688=1,\"\",'Loans Payable - Internal'!O63)","v":""},{"$f":"IF(J688=1,\"\",'Loans Payable - Internal'!P63)","v":""},{"$f":"IF(K688=1,\"\",'Loans Payable - Internal'!Q63)","v":""},{"$f":"IF(L688=1,\"\",'Loans Payable - Internal'!R63)","v":""},{"$f":"IF(M688=1,\"\",'Loans Payable - Internal'!S63)","v":""},{"$f":"IF(N688=1,\"\",'Loans Payable - Internal'!T63)","v":""}]
[]
[]
[null,null,{"$f":"IF(COUNT(D728:N728)=0,\"\",\"Int Exp Cap:\")","v":""},{"$f":"IF(D722=1,\"\",ROUND('Budget Summary 1'!J142,0))","v":""},{"$f":"IF(E722=1,\"\",ROUND('Budget Summary 1'!L142,0))","v":""},{"$f":"IF(F722=1,\"\",ROUND('Budget Summary 1'!M142,0))","v":""},{"$f":"IF(G722=1,\"\",ROUND('Budget Summary 1'!N142,0))","v":""},{"$f":"IF(H722=1,\"\",ROUND('Budget Summary 1'!O142,0))","v":""},{"$f":"IF(I722=1,\"\",ROUND('Budget Summary 1'!P142,0))","v":""},{"$f":"IF(J722=1,\"\",ROUND('Budget Summary 1'!Q142,0))","v":""},{"$f":"IF(K722=1,\"\",ROUND('Budget Summary 1'!R142,0))","v":""},{"$f":"IF(L722=1,\"\",ROUND('Budget Summary 1'!S142,0))","v":""},{"$f":"IF(M722=1,\"\",ROUND('Budget Summary 1'!T142,0))","v":""},{"$f":"IF(N722=1,\"\",ROUND('Budget Summary 1'!U142,0))","v":""},{"$f":"IF(COUNT(D728:N728)-COUNTIF(D728:N728,\"=0\")=0,\"\",\"Refer worksheet \"\"\"&IF(ISERROR(sheetname_general(BU_summary_stat_general_main))=TRUE,\"<activate macros>\",sheetname_general(BU_summary_stat_general_main))&\"\"\" row \"\"\"&ROW('Budget Summary 1'!D$142)&\"\"\" - Internal Expenses capitalised.\")","v":""}]
[]
[null,null,{"$f":"IF(COUNT(D752:N752)=0,\"\",\"Variance:\")","v":""},{"$f":"IF(D749=1,\"\",'RE Dev Summary'!E111)","v":""},{"$f":"IF(E749=1,\"\",'RE Dev Summary'!G111)","v":""},{"$f":"IF(F749=1,\"\",'RE Dev Summary'!H111)","v":""},{"$f":"IF(G749=1,\"\",'RE Dev Summary'!I111)","v":""},{"$f":"IF(H749=1,\"\",'RE Dev Summary'!J111)","v":""},{"$f":"IF(I749=1,\"\",'RE Dev Summary'!K111)","v":""},{"$f":"IF(J749=1,\"\",'RE Dev Summary'!L111)","v":""},{"$f":"IF(K749=1,\"\",'RE Dev Summary'!M111)","v":""},{"$f":"IF(L749=1,\"\",'RE Dev Summary'!N111)","v":""},{"$f":"IF(M749=1,\"\",'RE Dev Summary'!O111)","v":""},{"$f":"IF(N749=1,\"\",'RE Dev Summary'!P111)","v":""}]
[null,null,{"$f":"IF(COUNTIF(D759:N759,\">0\")=11,\"\",\"Go to worksheet \"\"\"&IF(ISERROR(sheetname_general(internal_reserve_schedule_general))=TRUE,\"<activate macros>\",sheetname_general(internal_reserve_schedule_general))&\"\"\" and review all closing balances for each Internal Reserve.\")","v":"Go to worksheet \"Internal Reserves\" and review all closing balances for each Internal Reserve."}]
[]
[null,null,null,{"$f":"IF(COUNTIF(D793:N793,\"<>1\")>0,\"CAPEX Program in line with database. Go to worksheet  \"\"\"&IF(ISERROR(sheetname_general(external_reserve_schedule_general))=TRUE,\"<activate macros>\",sheetname_general(external_reserve_schedule_general))&\"\"\" and view differences in\",\"\")","v":"CAPEX Program in line with database. Go to worksheet  \"External Reserves\" and view differences in"}]
[null,null,{"$f":"IF(COUNT(D800:M800)=0,\"\",\"Database:\")","v":""},{"$f":"IF(D798=1,\"\",ROUND('External Reserves'!E71,0))","v":""},{"$f":"IF(E798=1,\"\",ROUND('External Reserves'!H71,0))","v":""},{"$f":"IF(F798=1,\"\",ROUND('External Reserves'!J71,0))","v":""},{"$f":"IF(G798=1,\"\",ROUND('External Reserves'!L71,0))","v":""},{"$f":"IF(H798=1,\"\",ROUND('External Reserves'!N71,0))","v":""},{"$f":"IF(I798=1,\"\",ROUND('External Reserves'!P71,0))","v":""},{"$f":"IF(J798=1,\"\",ROUND('External Reserves'!R71,0))","v":""},{"$f":"IF(K798=1,\"\",ROUND('External Reserves'!T71,0))","v":""},{"$f":"IF(L798=1,\"\",ROUND('External Reserves'!V71,0))","v":""},{"$f":"IF(M798=1,\"\",ROUND('External Reserves'!X71,0))","v":""},{"$f":"IF(N798=1,\"\",ROUND('External Reserves'!Z71,0))","v":""}]
[null,null,{"$f":"IF(COUNT(D814:N814)=0,\"\",\"Rec Item 2:\")","v":""},{"$f":"IF(D809=1,\"\",-ROUND('S94 - Plan Summary'!D116,0))","v":""},{"$f":"IF(E809=1,\"\",-ROUND('S94 - Plan Summary'!F116,0))","v":""},{"$f":"IF(F809=1,\"\",-ROUND('S94 - Plan Summary'!G116,0))","v":""},{"$f":"IF(G809=1,\"\",-ROUND('S94 - Plan Summary'!H116,0))","v":""},{"$f":"IF(H809=1,\"\",-ROUND('S94 - Plan Summary'!I116,0))","v":""},{"$f":"IF(I809=1,\"\",-ROUND('S94 - Plan Summary'!J116,0))","v":""},{"$f":"IF(J809=1,\"\",-ROUND('S94 - Plan Summary'!K116,0))","v":""},{"$f":"IF(K809=1,\"\",-ROUND('S94 - Plan Summary'!L116,0))","v":""},{"$f":"IF(L809=1,\"\",-ROUND('S94 - Plan Summary'!M116,0))","v":""},{"$f":"IF(M809=1,\"\",-ROUND('S94 - Plan Summary'!N116,0))","v":""},{"$f":"IF(N809=1,\"\",-ROUND('S94 - Plan Summary'!O116,0))","v":""},{"$f":"IF(COUNT(D814:N814)-COUNTIF(D814:N814,\"=0\")=0,\"\",\"Refer worksheet \"\"\"&IF(ISERROR(sheetname_general(S94_summary_general))=TRUE,\"<activate macros>\",sheetname_general(S94_summary_general))&\"\"\" additional operating income in row \"\"\"&ROW('S94 - Plan Summary'!$A$9)&\"\"\".\")","v":""}]
[null,null,{"$f":"IF(COUNT(D822:N822)=0,\"\",\"Auto Interest:\")","v":""},{"$f":"IF(D818=1,\"\",ROUND('S94 - Plan Summary'!D73,0))","v":""},{"$f":"IF(E818=1,\"\",ROUND('S94 - Plan Summary'!F73,0))","v":""},{"$f":"IF(F818=1,\"\",ROUND('S94 - Plan Summary'!G73,0))","v":""},{"$f":"IF(G818=1,\"\",ROUND('S94 - Plan Summary'!H73,0))","v":""},{"$f":"IF(H818=1,\"\",ROUND('S94 - Plan Summary'!I73,0))","v":""},{"$f":"IF(I818=1,\"\",ROUND('S94 - Plan Summary'!J73,0))","v":""},{"$f":"IF(J818=1,\"\",ROUND('S94 - Plan Summary'!K73,0))","v":""},{"$f":"IF(K818=1,\"\",ROUND('S94 - Plan Summary'!L73,0))","v":""},{"$f":"IF(L818=1,\"\",ROUND('S94 - Plan Summary'!M73,0))","v":""},{"$f":"IF(M818=1,\"\",ROUND('S94 - Plan Summary'!N73,0))","v":""},{"$f":"IF(N818=1,\"\",ROUND('S94 - Plan Summary'!O73,0))","v":""}]
[null,{"$f":"IF(ISERROR(sheetname_general(budget_reconciliation_general_main))=TRUE,\"<activate macros>\",sheetname_general(budget_reconciliation_general_main))","v":"Budget Reconciliation"},{"$f":"IF(AA834=\"\",\"No\",IF(ISERROR(FIND(\",\",AA834))=TRUE,\"Manual data input in row \"&AA834,\"Manual data input in rows \"&AA834))","v":"Manual data input in row 12"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ834","v":12},null,{"$f":"COUNTIF('Budget Reconciliation'!$C$12:$N$12,\"<>0\")-COUNTBLANK('Budget Reconciliation'!$C$12:$N$12)","v":11},{"$f":"IF(AC834=0,\"\",ROW('Budget Reconciliation'!$E$12))","v":12},{"$f":"COUNTIF('Budget Reconciliation'!$C$20:$N$20,\"<>0\")-COUNTBLANK('Budget Reconciliation'!$C$20:$N$20)","v":0},{"$f":"IF(AE834=0,IF(AD834=\"\",\"\",AD834),IF(AD834=\"\",ROW('Budget Reconciliation'!$E$20),AD834&\", \"&ROW('Budget Reconciliation'!$E$20)))","v":12},{"$f":"COUNTIF('Budget Reconciliation'!$C$21:$N$21,\"<>0\")-COUNTBLANK('Budget Reconciliation'!$C$21:$N$21)","v":0},{"$f":"IF(AG834=0,IF(AF834=\"\",\"\",AF834),IF(AF834=\"\",ROW('Budget Reconciliation'!$E$21),AF834&\", \"&ROW('Budget Reconciliation'!$E$21)))","v":12},{"$f":"COUNTIF('Budget Reconciliation'!$C$22:$N$22,\"<>0\")-COUNTBLANK('Budget Reconciliation'!$C$22:$N$22)","v":0},{"$f":"IF(AI834=0,IF(AH834=\"\",\"\",AH834),IF(AH834=\"\",ROW('Budget Reconciliation'!$E$22),AH834&\", \"&ROW('Budget Reconciliation'!$E$22)))","v":12}]
[null,{"$f":"IF(ISERROR(sheetname_general(working_capital_general_main))=TRUE,\"<activate macros>\",sheetname_general(working_capital_general_main))","v":"Working Capital"},"No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF835","v":""},null,{"$f":"COUNTIF('Working Capital'!$C$16:$N$16,\"<>0\")-COUNTBLANK('Working Capital'!$C$16:$N$16)","v":0},{"$f":"IF(AC835=0,\"\",ROW('Working Capital'!$E$16))","v":""},{"$f":"COUNTIF('Working Capital'!$C$25:$N$25,\"<>0\")-COUNTBLANK('Working Capital'!$C$25:$N$25)","v":0},{"$f":"IF(AE835=0,IF(AD835=\"\",\"\",AD835),IF(AD835=\"\",ROW('Working Capital'!$E$25),AD835&\", \"&ROW('Working Capital'!$E$25)))","v":""}]
[null,{"$f":"IF(ISERROR(sheetname_general(KPI_benchmark_targets_general))=TRUE,\"<activate macros>\",sheetname_general(KPI_benchmark_targets_general))","v":"KPI - Benchmark Targets"},{"$f":"IF(AA836=\"\",\"No\",IF(ISERROR(FIND(\",\",AA836))=TRUE,\"Manual data input in rows \"&AA836,\"Manual data input in rows \"&AA836))","v":"Manual data input in rows 35:38, 88:91, 166:169, 178:181, 190:193, 202:205, 214:217, 226:229, 238:241, 250:253"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX836","v":"35:38, 88:91, 166:169, 178:181, 190:193, 202:205, 214:217, 226:229, 238:241, 250:253"},null,{"$f":"COUNTIF('KPI - Benchmark Targets'!$G$35:$Q$38,\"<>\")","v":22},{"$f":"IF(AC836=0,\"\",ROW('KPI - Benchmark Targets'!$E$35)&\":\"&ROW('KPI - Benchmark Targets'!$E$38))","v":"35:38"},{"$f":"COUNTIF('KPI - Benchmark Targets'!$G$139:$Q$142,\"<>\")","v":0},{"$f":"IF(AE836=0,IF(AD836=\"\",\"\",AD836),IF(AD836=\"\",ROW('KPI - Benchmark Targets'!$E$139)&\":\"&ROW('KPI - Benchmark Targets'!$E$142),AD836&\", \"&ROW('KPI - Benchmark Targets'!$E$139)&\":\"&ROW('KPI - Benchmark Targets'!$E$142)))","v":"35:38"},{"$f":"COUNTIF('KPI - Benchmark Targets'!$G$151:$Q$154,\"<>\")","v":0},{"$f":"IF(AG836=0,IF(AF836=\"\",\"\",AF836),IF(AF836=\"\",ROW('KPI - Benchmark Targets'!$E$151)&\":\"&ROW('KPI - Benchmark Targets'!$E$154),AF836&\", \"&ROW('KPI - Benchmark Targets'!$E$151)&\":\"&ROW('KPI - Benchmark Targets'!$E$154)))","v":"35:38"},{"$f":"COUNTIF('KPI - Benchmark Targets'!$G$59:$Q$62,\"<>\")","v":0},{"$f":"IF(AI836=0,IF(AH836=\"\",\"\",AH836),IF(AH836=\"\",ROW('KPI - Benchmark Targets'!$E$59)&\":\"&ROW('KPI - Benchmark Targets'!$E$62),AH836&\", \"&ROW('KPI - Benchmark Targets'!$E$59)&\":\"&ROW('KPI - Benchmark Targets'!$E$62)))","v":"35:38"},{"$f":"COUNTIF('KPI - Benchmark Targets'!$G$88:$Q$91,\"<>\")","v":22},{"$f":"IF(AK836=0,IF(AJ836=\"\",\"\",AJ836),IF(AJ836=\"\",ROW('KPI - Benchmark Targets'!$E$88)&\":\"&ROW('KPI - Benchmark Targets'!$E$91),AJ836&\", \"&ROW('KPI - Benchmark Targets'!$E$88)&\":\"&ROW('KPI - Benchmark Targets'!$E$91)))","v":"35:38, 88:91"},{"$f":"COUNTIF('KPI - Benchmark Targets'!$G$166:$Q$169,\"<>\")","v":22},{"$f":"IF(AM836=0,IF(AL836=\"\",\"\",AL836),IF(AL836=\"\",ROW('KPI - Benchmark Targets'!$E$166)&\":\"&ROW('KPI - Benchmark Targets'!$E$169),AL836&\", \"&ROW('KPI - Benchmark Targets'!$E$166)&\":\"&ROW('KPI - Benchmark Targets'!$E$169)))","v":"35:38, 88:91, 166:169"},{"$f":"COUNTIF('KPI - Benchmark Targets'!$G$178:$Q$181,\"<>\")","v":22},{"$f":"IF(AO836=0,IF(AN836=\"\",\"\",AN836),IF(AN836=\"\",ROW('KPI - Benchmark Targets'!$E$178)&\":\"&ROW('KPI - Benchmark Targets'!$E$181),AN836&\", \"&ROW('KPI - Benchmark Targets'!$E$178)&\":\"&ROW('KPI - Benchmark Targets'!$E$181)))","v":"35:38, 88:91, 166:169, 178:181"},{"$f":"COUNTIF('KPI - Benchmark Targets'!$G$190:$Q$193,\"<>\")","v":22},{"$f":"IF(AQ836=0,IF(AP836=\"\",\"\",AP836),IF(AP836=\"\",ROW('KPI - Benchmark Targets'!$E$190)&\":\"&ROW('KPI - Benchmark Targets'!$E$193),AP836&\", \"&ROW('KPI - Benchmark Targets'!$E$190)&\":\"&ROW('KPI - Benchmark Targets'!$E$193)))","v":"35:38, 88:91, 166:169, 178:181, 190:193"},{"$f":"COUNTIF('KPI - Benchmark Targets'!$G$202:$Q$205,\"<>\")","v":44},{"$f":"IF(AS836=0,IF(AR836=\"\",\"\",AR836),IF(AR836=\"\",ROW('KPI - Benchmark Targets'!$E$202)&\":\"&ROW('KPI - Benchmark Targets'!$E$205),AR836&\", \"&ROW('KPI - Benchmark Targets'!$E$202)&\":\"&ROW('KPI - Benchmark Targets'!$E$205)))","v":"35:38, 88:91, 166:169, 178:181, 190:193, 202:205"},{"$f":"COUNTIF('KPI - Benchmark Targets'!$G$214:$Q$217,\"<>\")","v":44},{"$f":"IF(AU836=0,IF(AT836=\"\",\"\",AT836),IF(AT836=\"\",ROW('KPI - Benchmark Targets'!$E$214)&\":\"&ROW('KPI - Benchmark Targets'!$E$217),AT836&\", \"&ROW('KPI - Benchmark Targets'!$E$214)&\":\"&ROW('KPI - Benchmark Targets'!$E$217)))","v":"35:38, 88:91, 166:169, 178:181, 190:193, 202:205, 214:217"},{"$f":"COUNTIF('KPI - Benchmark Targets'!$G$226:$Q$229,\"<>\")","v":44},{"$f":"IF(AW836=0,IF(AV836=\"\",\"\",AV836),IF(AV836=\"\",ROW('KPI - Benchmark Targets'!$E$226)&\":\"&ROW('KPI - Benchmark Targets'!$E$229),AV836&\", \"&ROW('KPI - Benchmark Targets'!$E$226)&\":\"&ROW('KPI - Benchmark Targets'!$E$229)))","v":"35:38, 88:91, 166:169, 178:181, 190:193, 202:205, 214:217, 226:229"},{"$f":"COUNTIF('KPI - Benchmark Targets'!$G$238:$Q$241,\"<>\")","v":22},{"$f":"IF(AY836=0,IF(AX836=\"\",\"\",AX836),IF(AX836=\"\",ROW('KPI - Benchmark Targets'!$E$238)&\":\"&ROW('KPI - Benchmark Targets'!$E$241),AX836&\", \"&ROW('KPI - Benchmark Targets'!$E$238)&\":\"&ROW('KPI - Benchmark Targets'!$E$241)))","v":"35:38, 88:91, 166:169, 178:181, 190:193, 202:205, 214:217, 226:229, 238:241"},{"$f":"COUNTIF('KPI - Benchmark Targets'!$G$250:$Q$253,\"<>\")","v":22},{"$f":"IF(BA836=0,IF(AZ836=\"\",\"\",AZ836),IF(AZ836=\"\",ROW('KPI - Benchmark Targets'!$E$250)&\":\"&ROW('KPI - Benchmark Targets'!$E$253),AZ836&\", \"&ROW('KPI - Benchmark Targets'!$E$250)&\":\"&ROW('KPI - Benchmark Targets'!$E$253)))","v":"35:38, 88:91, 166:169, 178:181, 190:193, 202:205, 214:217, 226:229, 238:241, 250:253"},{"$f":"COUNTIF('KPI - Benchmark Targets'!$G$267:$Q$270,\"<>\")","v":0},{"$f":"IF(BC836=0,IF(BB836=\"\",\"\",BB836),IF(BB836=\"\",ROW('KPI - Benchmark Targets'!$E$267)&\":\"&ROW('KPI - Benchmark Targets'!$E$270),BB836&\", \"&ROW('KPI - Benchmark Targets'!$E$267)&\":\"&ROW('KPI - Benchmark Targets'!$E$270)))","v":"35:38, 88:91, 166:169, 178:181, 190:193, 202:205, 214:217, 226:229, 238:241, 250:253"},{"$f":"COUNTIF('KPI - Benchmark Targets'!$G$279:$Q$282,\"<>\")","v":0},{"$f":"IF(BE836=0,IF(BD836=\"\",\"\",BD836),IF(BD836=\"\",ROW('KPI - Benchmark Targets'!$E$279)&\":\"&ROW('KPI - Benchmark Targets'!$E$282),BD836&\", \"&ROW('KPI - Benchmark Targets'!$E$279)&\":\"&ROW('KPI - Benchmark Targets'!$E$282)))","v":"35:38, 88:91, 166:169, 178:181, 190:193, 202:205, 214:217, 226:229, 238:241, 250:253"},{"$f":"COUNTIF('KPI - Benchmark Targets'!$G$291:$Q$294,\"<>\")","v":0},{"$f":"IF(BG836=0,IF(BF836=\"\",\"\",BF836),IF(BF836=\"\",ROW('KPI - Benchmark Targets'!$E$291)&\":\"&ROW('KPI - Benchmark Targets'!$E$294),BF836&\", \"&ROW('KPI - Benchmark Targets'!$E$291)&\":\"&ROW('KPI - Benchmark Targets'!$E$294)))","v":"35:38, 88:91, 166:169, 178:181, 190:193, 202:205, 214:217, 226:229, 238:241, 250:253"},{"$f":"COUNTIF('KPI - Benchmark Targets'!$G$303:$Q$306,\"<>\")","v":0},{"$f":"IF(BI836=0,IF(BH836=\"\",\"\",BH836),IF(BH836=\"\",ROW('KPI - Benchmark Targets'!$E$303)&\":\"&ROW('KPI - Benchmark Targets'!$E$306),BH836&\", \"&ROW('KPI - Benchmark Targets'!$E$303)&\":\"&ROW('KPI - Benchmark Targets'!$E$306)))","v":"35:38, 88:91, 166:169, 178:181, 190:193, 202:205, 214:217, 226:229, 238:241, 250:253"},{"$f":"COUNTIF('KPI - Benchmark Targets'!$G$315:$Q$318,\"<>\")","v":0},{"$f":"IF(BK836=0,IF(BJ836=\"\",\"\",BJ836),IF(BJ836=\"\",ROW('KPI - Benchmark Targets'!$E$315)&\":\"&ROW('KPI - Benchmark Targets'!$E$318),BJ836&\", \"&ROW('KPI - Benchmark Targets'!$E$315)&\":\"&ROW('KPI - Benchmark Targets'!$E$318)))","v":"35:38, 88:91, 166:169, 178:181, 190:193, 202:205, 214:217, 226:229, 238:241, 250:253"},{"$f":"COUNTIF('KPI - Benchmark Targets'!$G$327:$Q$330,\"<>\")","v":0},{"$f":"IF(BM836=0,IF(BL836=\"\",\"\",BL836),IF(BL836=\"\",ROW('KPI - Benchmark Targets'!$E$327)&\":\"&ROW('KPI - Benchmark Targets'!$E$330),BL836&\", \"&ROW('KPI - Benchmark Targets'!$E$327)&\":\"&ROW('KPI - Benchmark Targets'!$E$330)))","v":"35:38, 88:91, 166:169, 178:181, 190:193, 202:205, 214:217, 226:229, 238:241, 250:253"},{"$f":"COUNTIF('KPI - Benchmark Targets'!$G$339:$Q$342,\"<>\")","v":0},{"$f":"IF(BO836=0,IF(BN836=\"\",\"\",BN836),IF(BN836=\"\",ROW('KPI - Benchmark Targets'!$E$339)&\":\"&ROW('KPI - Benchmark Targets'!$E$342),BN836&\", \"&ROW('KPI - Benchmark Targets'!$E$339)&\":\"&ROW('KPI - Benchmark Targets'!$E$342)))","v":"35:38, 88:91, 166:169, 178:181, 190:193, 202:205, 214:217, 226:229, 238:241, 250:253"},{"$f":"COUNTIF('KPI - Benchmark Targets'!$G$351:$Q$354,\"<>\")","v":0},{"$f":"IF(BQ836=0,IF(BP836=\"\",\"\",BP836),IF(BP836=\"\",ROW('KPI - Benchmark Targets'!$E$351)&\":\"&ROW('KPI - Benchmark Targets'!$E$354),BP836&\", \"&ROW('KPI - Benchmark Targets'!$E$351)&\":\"&ROW('KPI - Benchmark Targets'!$E$354)))","v":"35:38, 88:91, 166:169, 178:181, 190:193, 202:205, 214:217, 226:229, 238:241, 250:253"},{"$f":"COUNTIF('KPI - Benchmark Targets'!$G$363:$Q$366,\"<>\")","v":0},{"$f":"IF(BS836=0,IF(BR836=\"\",\"\",BR836),IF(BR836=\"\",ROW('KPI - Benchmark Targets'!$E$363)&\":\"&ROW('KPI - Benchmark Targets'!$E$366),BR836&\", \"&ROW('KPI - Benchmark Targets'!$E$363)&\":\"&ROW('KPI - Benchmark Targets'!$E$366)))","v":"35:38, 88:91, 166:169, 178:181, 190:193, 202:205, 214:217, 226:229, 238:241, 250:253"},{"$f":"COUNTIF('KPI - Benchmark Targets'!$G$375:$Q$378,\"<>\")","v":0},{"$f":"IF(BU836=0,IF(BT836=\"\",\"\",BT836),IF(BT836=\"\",ROW('KPI - Benchmark Targets'!$E$375)&\":\"&ROW('KPI - Benchmark Targets'!$E$378),BT836&\", \"&ROW('KPI - Benchmark Targets'!$E$375)&\":\"&ROW('KPI - Benchmark Targets'!$E$378)))","v":"35:38, 88:91, 166:169, 178:181, 190:193, 202:205, 214:217, 226:229, 238:241, 250:253"},{"$f":"COUNTIF('KPI - Benchmark Targets'!$G$387:$Q$390,\"<>\")","v":0},{"$f":"IF(BW836=0,IF(BV836=\"\",\"\",BV836),IF(BV836=\"\",ROW('KPI - Benchmark Targets'!$E$387)&\":\"&ROW('KPI - Benchmark Targets'!$E$390),BV836&\", \"&ROW('KPI - Benchmark Targets'!$E$387)&\":\"&ROW('KPI - Benchmark Targets'!$E$390)))","v":"35:38, 88:91, 166:169, 178:181, 190:193, 202:205, 214:217, 226:229, 238:241, 250:253"}]
[null,{"$f":"IF(ISERROR(sheetname_general(KPI_calculation_general))=TRUE,\"<activate macros>\",sheetname_general(KPI_calculation_general))","v":"KPI calculation"},"Manual data input in rows 62, 65, 66, 69, 405",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DT837","v":"62, 65, 66, 69, 405"},null,{"$f":"COUNTIF('KPI calculation'!$G$62:$R$62,\"<>0\")-COUNTBLANK('KPI calculation'!$G$62:$R$62)","v":11},{"$f":"IF(AC837=0,\"\",ROW('KPI calculation'!$E$62))","v":62},{"$f":"COUNTIF('KPI calculation'!$G$65:$R$65,\"<>0\")-COUNTBLANK('KPI calculation'!$G$65:$R$65)","v":11},{"$f":"IF(AE837=0,IF(AD837=\"\",\"\",AD837),IF(AD837=\"\",ROW('KPI calculation'!$E$65),AD837&\", \"&ROW('KPI calculation'!$E$65)))","v":"62, 65"},{"$f":"COUNTIF('KPI calculation'!$G$66:$R$66,\"<>0\")-COUNTBLANK('KPI calculation'!$G$66:$R$66)","v":11},{"$f":"IF(AG837=0,IF(AF837=\"\",\"\",AF837),IF(AF837=\"\",ROW('KPI calculation'!$E$66),AF837&\", \"&ROW('KPI calculation'!$E$66)))","v":"62, 65, 66"},{"$f":"COUNTIF('KPI calculation'!$G$69:$R$69,\"<>0\")-COUNTBLANK('KPI calculation'!$G$69:$R$69)","v":11},{"$f":"IF(AI837=0,IF(AH837=\"\",\"\",AH837),IF(AH837=\"\",ROW('KPI calculation'!$E$69),AH837&\", \"&ROW('KPI calculation'!$E$69)))","v":"62, 65, 66, 69"},{"$f":"COUNTIF('KPI calculation'!$G$170:$R$170,\"<>0\")-COUNTBLANK('KPI calculation'!$G$170:$R$170)","v":0},{"$f":"IF(AK837=0,IF(AJ837=\"\",\"\",AJ837),IF(AJ837=\"\",ROW('KPI calculation'!$E$170),AJ837&\", \"&ROW('KPI calculation'!$E$170)))","v":"62, 65, 66, 69"},{"$f":"COUNTIF('KPI calculation'!$G$172:$R$172,\"<>0\")-COUNTBLANK('KPI calculation'!$G$172:$R$172)","v":0},{"$f":"IF(AM837=0,IF(AL837=\"\",\"\",AL837),IF(AL837=\"\",ROW('KPI calculation'!$E$172),AL837&\", \"&ROW('KPI calculation'!$E$172)))","v":"62, 65, 66, 69"},{"$f":"COUNTIF('KPI calculation'!$G$174:$R$174,\"<>0\")-COUNTBLANK('KPI calculation'!$G$174:$R$174)","v":0},{"$f":"IF(AO837=0,IF(AN837=\"\",\"\",AN837),IF(AN837=\"\",ROW('KPI calculation'!$E$174),AN837&\", \"&ROW('KPI calculation'!$E$174)))","v":"62, 65, 66, 69"},{"$f":"COUNTIF('KPI calculation'!$G$184:$R$184,\"<>0\")-COUNTBLANK('KPI calculation'!$G$184:$R$184)","v":0},{"$f":"IF(AQ837=0,IF(AP837=\"\",\"\",AP837),IF(AP837=\"\",ROW('KPI calculation'!$E$184),AP837&\", \"&ROW('KPI calculation'!$E$184)))","v":"62, 65, 66, 69"},{"$f":"COUNTIF('KPI calculation'!$G$186:$R$186,\"<>0\")-COUNTBLANK('KPI calculation'!$G$186:$R$186)","v":0},{"$f":"IF(AS837=0,IF(AR837=\"\",\"\",AR837),IF(AR837=\"\",ROW('KPI calculation'!$E$186),AR837&\", \"&ROW('KPI calculation'!$E$186)))","v":"62, 65, 66, 69"},{"$f":"COUNTIF('KPI calculation'!$G$193:$R$193,\"<>0\")-COUNTBLANK('KPI calculation'!$G$193:$R$193)","v":0},{"$f":"IF(AU837=0,IF(AT837=\"\",\"\",AT837),IF(AT837=\"\",ROW('KPI calculation'!$E$193),AT837&\", \"&ROW('KPI calculation'!$E$193)))","v":"62, 65, 66, 69"},{"$f":"COUNTIF('KPI calculation'!$G$195:$R$195,\"<>0\")-COUNTBLANK('KPI calculation'!$G$195:$R$195)","v":0},{"$f":"IF(AW837=0,IF(AV837=\"\",\"\",AV837),IF(AV837=\"\",ROW('KPI calculation'!$E$195),AV837&\", \"&ROW('KPI calculation'!$E$195)))","v":"62, 65, 66, 69"},{"$f":"COUNTIF('KPI calculation'!$G$196:$R$196,\"<>0\")-COUNTBLANK('KPI calculation'!$G$196:$R$196)","v":0},{"$f":"IF(AY837=0,IF(AX837=\"\",\"\",AX837),IF(AX837=\"\",ROW('KPI calculation'!$E$196),AX837&\", \"&ROW('KPI calculation'!$E$196)))","v":"62, 65, 66, 69"},{"$f":"COUNTIF('KPI calculation'!$G$198:$R$198,\"<>0\")-COUNTBLANK('KPI calculation'!$G$198:$R$198)","v":0},{"$f":"IF(BA837=0,IF(AZ837=\"\",\"\",AZ837),IF(AZ837=\"\",ROW('KPI calculation'!$E$198),AZ837&\", \"&ROW('KPI calculation'!$E$198)))","v":"62, 65, 66, 69"},{"$f":"COUNTIF('KPI calculation'!$G$394:$R$394,\"<>0\")-COUNTBLANK('KPI calculation'!$G$394:$R$394)","v":0},{"$f":"IF(BC837=0,IF(BB837=\"\",\"\",BB837),IF(BB837=\"\",ROW('KPI calculation'!$E$394),BB837&\", \"&ROW('KPI calculation'!$E$394)))","v":"62, 65, 66, 69"},{"$f":"COUNTIF('KPI calculation'!$G$395:$R$395,\"<>0\")-COUNTBLANK('KPI calculation'!$G$395:$R$395)","v":0},{"$f":"IF(BE837=0,IF(BD837=\"\",\"\",BD837),IF(BD837=\"\",ROW('KPI calculation'!$E$395),BD837&\", \"&ROW('KPI calculation'!$E$395)))","v":"62, 65, 66, 69"},{"$f":"COUNTIF('KPI calculation'!$G$397:$R$397,\"<>0\")-COUNTBLANK('KPI calculation'!$G$397:$R$397)","v":0},{"$f":"IF(BG837=0,IF(BF837=\"\",\"\",BF837),IF(BF837=\"\",ROW('KPI calculation'!$E$397),BF837&\", \"&ROW('KPI calculation'!$E$397)))","v":"62, 65, 66, 69"},{"$f":"COUNTIF('KPI calculation'!$G$405:$R$405,\"<>0\")-COUNTBLANK('KPI calculation'!$G$405:$R$405)","v":11},{"$f":"IF(BI837=0,IF(BH837=\"\",\"\",BH837),IF(BH837=\"\",ROW('KPI calculation'!$E$405),BH837&\", \"&ROW('KPI calculation'!$E$405)))","v":"62, 65, 66, 69, 405"},{"$f":"COUNTIF('KPI calculation'!$G$408:$R$408,\"<>0\")-COUNTBLANK('KPI calculation'!$G$408:$R$408)","v":0},{"$f":"IF(BK837=0,IF(BJ837=\"\",\"\",BJ837),IF(BJ837=\"\",ROW('KPI calculation'!$E$408),BJ837&\", \"&ROW('KPI calculation'!$E$408)))","v":"62, 65, 66, 69, 405"},{"$f":"COUNTIF('KPI calculation'!$G$410:$R$410,\"<>0\")-COUNTBLANK('KPI calculation'!$G$410:$R$410)","v":0},{"$f":"IF(BM837=0,IF(BL837=\"\",\"\",BL837),IF(BL837=\"\",ROW('KPI calculation'!$E$410),BL837&\", \"&ROW('KPI calculation'!$E$410)))","v":"62, 65, 66, 69, 405"},{"$f":"COUNTIF('KPI calculation'!$G$243:$R$243,\"<>0\")-COUNTBLANK('KPI calculation'!$G$243:$R$243)","v":0},{"$f":"IF(BO837=0,IF(BN837=\"\",\"\",BN837),IF(BN837=\"\",ROW('KPI calculation'!$E$243),BN837&\", \"&ROW('KPI calculation'!$E$243)))","v":"62, 65, 66, 69, 405"},{"$f":"COUNTIF('KPI calculation'!$G$247:$R$247,\"<>0\")-COUNTBLANK('KPI calculation'!$G$247:$R$247)","v":0},{"$f":"IF(BQ837=0,IF(BP837=\"\",\"\",BP837),IF(BP837=\"\",ROW('KPI calculation'!$E$247),BP837&\", \"&ROW('KPI calculation'!$E$247)))","v":"62, 65, 66, 69, 405"},{"$f":"COUNTIF('KPI calculation'!$G$253:$R$253,\"<>0\")-COUNTBLANK('KPI calculation'!$G$253:$R$253)","v":0},{"$f":"IF(BS837=0,IF(BR837=\"\",\"\",BR837),IF(BR837=\"\",ROW('KPI calculation'!$E$253),BR837&\", \"&ROW('KPI calculation'!$E$253)))","v":"62, 65, 66, 69, 405"},{"$f":"COUNTIF('KPI calculation'!$G$255:$R$255,\"<>0\")-COUNTBLANK('KPI calculation'!$G$255:$R$255)","v":0},{"$f":"IF(BU837=0,IF(BT837=\"\",\"\",BT837),IF(BT837=\"\",ROW('KPI calculation'!$E$255),BT837&\", \"&ROW('KPI calculation'!$E$255)))","v":"62, 65, 66, 69, 405"},{"$f":"COUNTIF('KPI calculation'!$G$259:$R$259,\"<>0\")-COUNTBLANK('KPI calculation'!$G$259:$R$259)","v":0},{"$f":"IF(BW837=0,IF(BV837=\"\",\"\",BV837),IF(BV837=\"\",ROW('KPI calculation'!$E$259),BV837&\", \"&ROW('KPI calculation'!$E$259)))","v":"62, 65, 66, 69, 405"},{"$f":"COUNTIF('KPI calculation'!$G$298:$R$298,\"<>0\")-COUNTBLANK('KPI calculation'!$G$298:$R$298)","v":0},{"$f":"IF(BY837=0,IF(BX837=\"\",\"\",BX837),IF(BX837=\"\",ROW('KPI calculation'!$E$298),BX837&\", \"&ROW('KPI calculation'!$E$298)))","v":"62, 65, 66, 69, 405"},{"$f":"COUNTIF('KPI calculation'!$G$303:$R$303,\"<>0\")-COUNTBLANK('KPI calculation'!$G$303:$R$303)","v":0},{"$f":"IF(CA837=0,IF(BZ837=\"\",\"\",BZ837),IF(BZ837=\"\",ROW('KPI calculation'!$E$303),BZ837&\", \"&ROW('KPI calculation'!$E$303)))","v":"62, 65, 66, 69, 405"},{"$f":"COUNTIF('KPI calculation'!$G$305:$R$305,\"<>0\")-COUNTBLANK('KPI calculation'!$G$305:$R$305)","v":0},{"$f":"IF(CC837=0,IF(CB837=\"\",\"\",CB837),IF(CB837=\"\",ROW('KPI calculation'!$E$305),CB837&\", \"&ROW('KPI calculation'!$E$305)))","v":"62, 65, 66, 69, 405"},{"$f":"COUNTIF('KPI calculation'!$G$307:$R$307,\"<>0\")-COUNTBLANK('KPI calculation'!$G$307:$R$307)","v":0},{"$f":"IF(CE837=0,IF(CD837=\"\",\"\",CD837),IF(CD837=\"\",ROW('KPI calculation'!$E$307),CD837&\", \"&ROW('KPI calculation'!$E$307)))","v":"62, 65, 66, 69, 405"},{"$f":"COUNTIF('KPI calculation'!$G$309:$R$309,\"<>0\")-COUNTBLANK('KPI calculation'!$G$309:$R$309)","v":0},{"$f":"IF(CG837=0,IF(CF837=\"\",\"\",CF837),IF(CF837=\"\",ROW('KPI calculation'!$E$309),CF837&\", \"&ROW('KPI calculation'!$E$309)))","v":"62, 65, 66, 69, 405"},{"$f":"COUNTIF('KPI calculation'!$G$311:$R$311,\"<>0\")-COUNTBLANK('KPI calculation'!$G$311:$R$311)","v":0},{"$f":"IF(CI837=0,IF(CH837=\"\",\"\",CH837),IF(CH837=\"\",ROW('KPI calculation'!$E$311),CH837&\", \"&ROW('KPI calculation'!$E$311)))","v":"62, 65, 66, 69, 405"},{"$f":"COUNTIF('KPI calculation'!$G$435:$R$435,\"<>0\")-COUNTBLANK('KPI calculation'!$G$435:$R$435)","v":0},{"$f":"IF(CK837=0,IF(CJ837=\"\",\"\",CJ837),IF(CJ837=\"\",ROW('KPI calculation'!$E$435),CJ837&\", \"&ROW('KPI calculation'!$E$435)))","v":"62, 65, 66, 69, 405"},{"$f":"COUNTIF('KPI calculation'!$G$436:$R$436,\"<>0\")-COUNTBLANK('KPI calculation'!$G$436:$R$436)","v":0},{"$f":"IF(CM837=0,IF(CL837=\"\",\"\",CL837),IF(CL837=\"\",ROW('KPI calculation'!$E$436),CL837&\", \"&ROW('KPI calculation'!$E$436)))","v":"62, 65, 66, 69, 405"},{"$f":"COUNTIF('KPI calculation'!$G$437:$R$437,\"<>0\")-COUNTBLANK('KPI calculation'!$G$437:$R$437)","v":0},{"$f":"IF(CO837=0,IF(CN837=\"\",\"\",CN837),IF(CN837=\"\",ROW('KPI calculation'!$E$437),CN837&\", \"&ROW('KPI calculation'!$E$437)))","v":"62, 65, 66, 69, 405"},{"$f":"COUNTIF('KPI calculation'!$G$438:$R$438,\"<>0\")-COUNTBLANK('KPI calculation'!$G$438:$R$438)","v":0},{"$f":"IF(CQ837=0,IF(CP837=\"\",\"\",CP837),IF(CP837=\"\",ROW('KPI calculation'!$E$438),CP837&\", \"&ROW('KPI calculation'!$E$438)))","v":"62, 65, 66, 69, 405"},{"$f":"COUNTIF('KPI calculation'!$G$440:$R$440,\"<>0\")-COUNTBLANK('KPI calculation'!$G$440:$R$440)","v":0},{"$f":"IF(CS837=0,IF(CR837=\"\",\"\",CR837),IF(CR837=\"\",ROW('KPI calculation'!$E$440),CR837&\", \"&ROW('KPI calculation'!$E$440)))","v":"62, 65, 66, 69, 405"},{"$f":"COUNTIF('KPI calculation'!$G$441:$R$441,\"<>0\")-COUNTBLANK('KPI calculation'!$G$441:$R$441)","v":0},{"$f":"IF(CU837=0,IF(CT837=\"\",\"\",CT837),IF(CT837=\"\",ROW('KPI calculation'!$E$441),CT837&\", \"&ROW('KPI calculation'!$E$441)))","v":"62, 65, 66, 69, 405"},{"$f":"COUNTIF('KPI calculation'!$G$442:$R$442,\"<>0\")-COUNTBLANK('KPI calculation'!$G$442:$R$442)","v":0},{"$f":"IF(CW837=0,IF(CV837=\"\",\"\",CV837),IF(CV837=\"\",ROW('KPI calculation'!$E$442),CV837&\", \"&ROW('KPI calculation'!$E$442)))","v":"62, 65, 66, 69, 405"},{"$f":"COUNTIF('KPI calculation'!$G$467:$R$467,\"<>0\")-COUNTBLANK('KPI calculation'!$G$467:$R$467)","v":0},{"$f":"IF(CY837=0,IF(CX837=\"\",\"\",CX837),IF(CX837=\"\",ROW('KPI calculation'!$E$467),CX837&\", \"&ROW('KPI calculation'!$E$467)))","v":"62, 65, 66, 69, 405"},{"$f":"COUNTIF('KPI calculation'!$G$506:$R$506,\"<>0\")-COUNTBLANK('KPI calculation'!$G$506:$R$506)","v":0},{"$f":"IF(DA837=0,IF(CZ837=\"\",\"\",CZ837),IF(CZ837=\"\",ROW('KPI calculation'!$E$506),CZ837&\", \"&ROW('KPI calculation'!$E$506)))","v":"62, 65, 66, 69, 405"},{"$f":"COUNTIF('KPI calculation'!$G$512:$R$512,\"<>0\")-COUNTBLANK('KPI calculation'!$G$512:$R$512)","v":0},{"$f":"IF(DC837=0,IF(DB837=\"\",\"\",DB837),IF(DB837=\"\",ROW('KPI calculation'!$E$512),DB837&\", \"&ROW('KPI calculation'!$E$512)))","v":"62, 65, 66, 69, 405"},{"$f":"COUNTIF('KPI calculation'!$G$374:$R$374,\"<>0\")-COUNTBLANK('KPI calculation'!$G$374:$R$374)","v":0},{"$f":"IF(DE837=0,IF(DD837=\"\",\"\",DD837),IF(DD837=\"\",ROW('KPI calculation'!$E$374),DD837&\", \"&ROW('KPI calculation'!$E$374)))","v":"62, 65, 66, 69, 405"},{"$f":"COUNTIF('KPI calculation'!$G$379:$R$379,\"<>0\")-COUNTBLANK('KPI calculation'!$G$379:$R$379)","v":0},{"$f":"IF(DG837=0,IF(DF837=\"\",\"\",DF837),IF(DF837=\"\",ROW('KPI calculation'!$E$379),DF837&\", \"&ROW('KPI calculation'!$E$379)))","v":"62, 65, 66, 69, 405"},{"$f":"COUNTIF('KPI calculation'!$G$343:$R$343,\"<>0\")-COUNTBLANK('KPI calculation'!$G$343:$R$343)","v":0},{"$f":"IF(DI837=0,IF(DH837=\"\",\"\",DH837),IF(DH837=\"\",ROW('KPI calculation'!$E$343),DH837&\", \"&ROW('KPI calculation'!$E$343)))","v":"62, 65, 66, 69, 405"},{"$f":"COUNTIF('KPI calculation'!$G$347:$R$347,\"<>0\")-COUNTBLANK('KPI calculation'!$G$347:$R$347)","v":0},{"$f":"IF(DK837=0,IF(DJ837=\"\",\"\",DJ837),IF(DJ837=\"\",ROW('KPI calculation'!$E$347),DJ837&\", \"&ROW('KPI calculation'!$E$347)))","v":"62, 65, 66, 69, 405"},{"$f":"COUNTIF('KPI calculation'!$G$543:$R$543,\"<>0\")-COUNTBLANK('KPI calculation'!$G$543:$R$543)","v":0},{"$f":"IF(DM837=0,IF(DL837=\"\",\"\",DL837),IF(DL837=\"\",ROW('KPI calculation'!$E$543),DL837&\", \"&ROW('KPI calculation'!$E$543)))","v":"62, 65, 66, 69, 405"},{"$f":"COUNTIF('KPI calculation'!$G$551:$R$551,\"<>0\")-COUNTBLANK('KPI calculation'!$G$551:$R$551)","v":0},{"$f":"IF(DO837=0,IF(DN837=\"\",\"\",DN837),IF(DN837=\"\",ROW('KPI calculation'!$E$551),DN837&\", \"&ROW('KPI calculation'!$E$551)))","v":"62, 65, 66, 69, 405"},{"$f":"COUNTIF('KPI calculation'!$G$576:$R$576,\"<>0\")-COUNTBLANK('KPI calculation'!$G$576:$R$576)","v":0},{"$f":"IF(DQ837=0,IF(DP837=\"\",\"\",DP837),IF(DP837=\"\",ROW('KPI calculation'!$E$576),DP837&\", \"&ROW('KPI calculation'!$E$576)))","v":"62, 65, 66, 69, 405"},{"$f":"COUNTIF('KPI calculation'!$G$581:$R$581,\"<>0\")-COUNTBLANK('KPI calculation'!$G$581:$R$581)","v":0},{"$f":"IF(DS837=0,IF(DR837=\"\",\"\",DR837),IF(DR837=\"\",ROW('KPI calculation'!$E$581),DR837&\", \"&ROW('KPI calculation'!$E$581)))","v":"62, 65, 66, 69, 405"}]
[null,{"$f":"IF(ISERROR(sheetname_general(S94_summary_general))=TRUE,\"<activate macros>\",sheetname_general(S94_summary_general))","v":"S94 - Plan Summary"},"No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX838","v":""},null,{"$f":"COUNTIF('S94 - Plan Summary'!$D$9:$P$9,\"<>0\")-COUNTBLANK('S94 - Plan Summary'!$D$9:$P$9)","v":0},{"$f":"IF(AC838=0,\"\",ROW('S94 - Plan Summary'!$E$9))","v":""},{"$f":"COUNTIF('S94 - Plan Summary'!$D$14:$P$14,\"<>0\")-COUNTBLANK('S94 - Plan Summary'!$D$14:$P$14)","v":0},{"$f":"IF(AE838=0,IF(AD838=\"\",\"\",AD838),IF(AD838=\"\",ROW('S94 - Plan Summary'!$E$14),AD838&\", \"&ROW('S94 - Plan Summary'!$E$14)))","v":""},{"$f":"COUNTIF('S94 - Plan Summary'!$D$15:$P$15,\"<>0\")-COUNTBLANK('S94 - Plan Summary'!$D$15:$P$15)","v":0},{"$f":"IF(AG838=0,IF(AF838=\"\",\"\",AF838),IF(AF838=\"\",ROW('S94 - Plan Summary'!$E$15),AF838&\", \"&ROW('S94 - Plan Summary'!$E$15)))","v":""},{"$f":"COUNTIF('S94 - Plan Summary'!$D$21:$P$21,\"<>0\")-COUNTBLANK('S94 - Plan Summary'!$D$21:$P$21)","v":0},{"$f":"IF(AI838=0,IF(AH838=\"\",\"\",AH838),IF(AH838=\"\",ROW('S94 - Plan Summary'!$E$21),AH838&\", \"&ROW('S94 - Plan Summary'!$E$21)))","v":""},{"$f":"COUNTIF('S94 - Plan Summary'!$D$22:$P$22,\"<>0\")-COUNTBLANK('S94 - Plan Summary'!$D$22:$P$22)","v":0},{"$f":"IF(AK838=0,IF(AJ838=\"\",\"\",AJ838),IF(AJ838=\"\",ROW('S94 - Plan Summary'!$E$22),AJ838&\", \"&ROW('S94 - Plan Summary'!$E$22)))","v":""},{"$f":"COUNTIF('S94 - Plan Summary'!$D$23:$P$23,\"<>0\")-COUNTBLANK('S94 - Plan Summary'!$D$23:$P$23)","v":0},{"$f":"IF(AM838=0,IF(AL838=\"\",\"\",AL838),IF(AL838=\"\",ROW('S94 - Plan Summary'!$E$23),AL838&\", \"&ROW('S94 - Plan Summary'!$E$23)))","v":""},{"$f":"COUNTIF('S94 - Plan Summary'!$D$24:$P$24,\"<>0\")-COUNTBLANK('S94 - Plan Summary'!$D$24:$P$24)","v":0},{"$f":"IF(AO838=0,IF(AN838=\"\",\"\",AN838),IF(AN838=\"\",ROW('S94 - Plan Summary'!$E$24),AN838&\", \"&ROW('S94 - Plan Summary'!$E$24)))","v":""},{"$f":"COUNTIF('S94 - Plan Summary'!$D$25:$P$25,\"<>0\")-COUNTBLANK('S94 - Plan Summary'!$D$25:$P$25)","v":0},{"$f":"IF(AQ838=0,IF(AP838=\"\",\"\",AP838),IF(AP838=\"\",ROW('S94 - Plan Summary'!$E$25),AP838&\", \"&ROW('S94 - Plan Summary'!$E$25)))","v":""},{"$f":"COUNTIF('S94 - Plan Summary'!$D$57:$P$57,\"<>0\")-COUNTBLANK('S94 - Plan Summary'!$D$57:$P$57)","v":0},{"$f":"IF(AS838=0,IF(AR838=\"\",\"\",AR838),IF(AR838=\"\",ROW('S94 - Plan Summary'!$E$57),AR838&\", \"&ROW('S94 - Plan Summary'!$E$57)))","v":""},{"$f":"COUNTIF('S94 - Plan Summary'!$D$63:$P$63,\"<>0\")-COUNTBLANK('S94 - Plan Summary'!$D$63:$P$63)","v":0},{"$f":"IF(AU838=0,IF(AT838=\"\",\"\",AT838),IF(AT838=\"\",ROW('S94 - Plan Summary'!$E$63),AT838&\", \"&ROW('S94 - Plan Summary'!$E$63)))","v":""},{"$f":"COUNTIF('S94 - Plan Summary'!$D$81:$P$89,\"<>0\")-COUNTBLANK('S94 - Plan Summary'!$D$81:$P$89)","v":0},{"$f":"IF(AW838=0,IF(AV838=\"\",\"\",AV838),IF(AV838=\"\",ROW('S94 - Plan Summary'!$E$81)&\":\"&ROW('S94 - Plan Summary'!$E$89),AV838&\", \"&ROW('S94 - Plan Summary'!$E$81)&\":\"&ROW('S94 - Plan Summary'!$E$89)))","v":""}]
[null,{"$f":"IF(ISERROR(sheetname_general(CAPEX_summary_general))=TRUE,\"<activate macros>\",sheetname_general(CAPEX_summary_general))","v":"CAPEX Summary"},"No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH839","v":""},null,{"$f":"COUNTIF('CAPEX Summary'!$E$10:$P$10,\"<>0\")-COUNTBLANK('CAPEX Summary'!$E$10:$P$10)","v":0},{"$f":"IF(AC839=0,\"\",ROW('CAPEX Summary'!$E$10))","v":""},{"$f":"COUNTIF('CAPEX Summary'!$E$69:$P$69,\"<>0\")-COUNTBLANK('CAPEX Summary'!$E$69:$P$69)","v":0},{"$f":"IF(AE839=0,IF(AD839=\"\",\"\",AD839),IF(AD839=\"\",ROW('CAPEX Summary'!$E$69),AD839&\", \"&ROW('CAPEX Summary'!$E$69)))","v":""},{"$f":"COUNTIF('CAPEX Summary'!$E$83:$P$83,\"<>0\")-COUNTBLANK('CAPEX Summary'!$E$83:$P$83)","v":0},{"$f":"IF(AG839=0,IF(AF839=\"\",\"\",AF839),IF(AF839=\"\",ROW('CAPEX Summary'!$E$83),AF839&\", \"&ROW('CAPEX Summary'!$E$83)))","v":""}]
[null,{"$f":"IF(ISERROR(sheetname_general(major_projects_summary_general))=TRUE,\"<activate macros>\",sheetname_general(major_projects_summary_general))","v":"Major Projects summary"},"No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH840","v":""},null,{"$f":"COUNTIF('Major Projects summary'!$E$10:$P$10,\"<>0\")-COUNTBLANK('Major Projects summary'!$E$10:$P$10)","v":0},{"$f":"IF(AC840=0,\"\",ROW('Major Projects summary'!$E$10))","v":""},{"$f":"COUNTIF('Major Projects summary'!$E$36:$P$36,\"<>0\")-COUNTBLANK('Major Projects summary'!$E$36:$P$36)","v":0},{"$f":"IF(AE840=0,IF(AD840=\"\",\"\",AD840),IF(AD840=\"\",ROW('Major Projects summary'!$E$36),AD840&\", \"&ROW('Major Projects summary'!$E$36)))","v":""},{"$f":"COUNTIF('Major Projects summary'!$E$38:$P$38,\"<>0\")-COUNTBLANK('Major Projects summary'!$E$38:$P$38)","v":0},{"$f":"IF(AG840=0,IF(AF840=\"\",\"\",AF840),IF(AF840=\"\",ROW('Major Projects summary'!$E$38),AF840&\", \"&ROW('Major Projects summary'!$E$38)))","v":""}]
[null,{"$f":"IF(ISERROR(sheetname_general(RE_Dev_summary_general))=TRUE,\"<activate macros>\",sheetname_general(RE_Dev_summary_general))","v":"RE Dev Summary"},"No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ841","v":""},null,{"$f":"COUNTIF('RE Dev Summary'!$E$19:$P$19,\"<>0\")-COUNTBLANK('RE Dev Summary'!$E$19:$P$19)","v":0},{"$f":"IF(AC841=0,\"\",ROW('RE Dev Summary'!$E$19))","v":""},{"$f":"COUNTIF('RE Dev Summary'!$E$20:$P$20,\"<>0\")-COUNTBLANK('RE Dev Summary'!$E$20:$P$20)","v":0},{"$f":"IF(AE841=0,IF(AD841=\"\",\"\",AD841),IF(AD841=\"\",ROW('RE Dev Summary'!$E$20),AD841&\", \"&ROW('RE Dev Summary'!$E$20)))","v":""},{"$f":"COUNTIF('RE Dev Summary'!$E$35:$P$35,\"<>0\")-COUNTBLANK('RE Dev Summary'!$E$35:$P$35)","v":0},{"$f":"IF(AG841=0,IF(AF841=\"\",\"\",AF841),IF(AF841=\"\",ROW('RE Dev Summary'!$E$35),AF841&\", \"&ROW('RE Dev Summary'!$E$35)))","v":""},{"$f":"COUNTIF('RE Dev Summary'!$E$36:$P$36,\"<>0\")-COUNTBLANK('RE Dev Summary'!$E$36:$P$36)","v":0},{"$f":"IF(AI841=0,IF(AH841=\"\",\"\",AH841),IF(AH841=\"\",ROW('RE Dev Summary'!$E$36),AH841&\", \"&ROW('RE Dev Summary'!$E$36)))","v":""},{"$f":"COUNTIF('RE Dev Summary'!$E$43:$P$43,\"<>0\")-COUNTBLANK('RE Dev Summary'!$E$43:$P$43)","v":0},{"$f":"IF(AK841=0,IF(AJ841=\"\",\"\",AJ841),IF(AJ841=\"\",ROW('RE Dev Summary'!$E$43),AJ841&\", \"&ROW('RE Dev Summary'!$E$43)))","v":""},{"$f":"COUNTIF('RE Dev Summary'!$E$44:$P$44,\"<>0\")-COUNTBLANK('RE Dev Summary'!$E$44:$P$44)","v":0},{"$f":"IF(AM841=0,IF(AL841=\"\",\"\",AL841),IF(AL841=\"\",ROW('RE Dev Summary'!$E$44),AL841&\", \"&ROW('RE Dev Summary'!$E$44)))","v":""},{"$f":"COUNTIF('RE Dev Summary'!$E$48:$P$48,\"<>0\")-COUNTBLANK('RE Dev Summary'!$E$48:$P$48)","v":0},{"$f":"IF(AO841=0,IF(AN841=\"\",\"\",AN841),IF(AN841=\"\",ROW('RE Dev Summary'!$E$48),AN841&\", \"&ROW('RE Dev Summary'!$E$48)))","v":""},{"$f":"COUNTIF('RE Dev Summary'!$E$49:$P$49,\"<>0\")-COUNTBLANK('RE Dev Summary'!$E$49:$P$49)","v":0},{"$f":"IF(AQ841=0,IF(AP841=\"\",\"\",AP841),IF(AP841=\"\",ROW('RE Dev Summary'!$E$49),AP841&\", \"&ROW('RE Dev Summary'!$E$49)))","v":""},{"$f":"COUNTIF('RE Dev Summary'!$E$53:$P$53,\"<>0\")-COUNTBLANK('RE Dev Summary'!$E$53:$P$53)","v":0},{"$f":"IF(AS841=0,IF(AR841=\"\",\"\",AR841),IF(AR841=\"\",ROW('RE Dev Summary'!$E$53),AR841&\", \"&ROW('RE Dev Summary'!$E$53)))","v":""},{"$f":"COUNTIF('RE Dev Summary'!$E$55:$P$55,\"<>0\")-COUNTBLANK('RE Dev Summary'!$E$55:$P$55)","v":0},{"$f":"IF(AU841=0,IF(AT841=\"\",\"\",AT841),IF(AT841=\"\",ROW('RE Dev Summary'!$E$55),AT841&\", \"&ROW('RE Dev Summary'!$E$55)))","v":""},{"$f":"COUNTIF('RE Dev Summary'!$E$63:$P$63,\"<>0\")-COUNTBLANK('RE Dev Summary'!$E$63:$P$63)","v":0},{"$f":"IF(AW841=0,IF(AV841=\"\",\"\",AV841),IF(AV841=\"\",ROW('RE Dev Summary'!$E$63),AV841&\", \"&ROW('RE Dev Summary'!$E$63)))","v":""},{"$f":"COUNTIF('RE Dev Summary'!$E$64:$P$64,\"<>0\")-COUNTBLANK('RE Dev Summary'!$E$64:$P$64)","v":0},{"$f":"IF(AY841=0,IF(AX841=\"\",\"\",AX841),IF(AX841=\"\",ROW('RE Dev Summary'!$E$64),AX841&\", \"&ROW('RE Dev Summary'!$E$64)))","v":""}]
[null,{"$f":"IF(ISERROR(sheetname_general(IPPE_movements_general))=TRUE,\"<activate macros>\",sheetname_general(IPPE_movements_general))","v":"Assets - Disposals & Transfers"},"No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CT842","v":""},null,{"$f":"COUNTIF('Assets - Disposals & Transfers'!$E$11:$P$16,\"<>0\")-COUNTBLANK('Assets - Disposals & Transfers'!$E$11:$P$16)","v":0},{"$f":"IF(AC842=0,\"\",ROW('Assets - Disposals & Transfers'!$E$11)&\":\"&ROW('Assets - Disposals & Transfers'!$E$16))","v":""},{"$f":"COUNTIF('Assets - Disposals & Transfers'!$E$20:$P$23,\"<>0\")-COUNTBLANK('Assets - Disposals & Transfers'!$E$20:$P$23)","v":0},{"$f":"IF(AE842=0,IF(AD842=\"\",\"\",AD842),IF(AD842=\"\",ROW('Assets - Disposals & Transfers'!$E$20)&\":\"&ROW('Assets - Disposals & Transfers'!$E$23),AD842&\", \"&ROW('Assets - Disposals & Transfers'!$E$20)&\":\"&ROW('Assets - Disposals & Transfers'!$E$23)))","v":""},{"$f":"COUNTIF('Assets - Disposals & Transfers'!$E$25:$P$30,\"<>0\")-COUNTBLANK('Assets - Disposals & Transfers'!$E$25:$P$30)","v":0},{"$f":"IF(AG842=0,IF(AF842=\"\",\"\",AF842),IF(AF842=\"\",ROW('Assets - Disposals & Transfers'!$E$25)&\":\"&ROW('Assets - Disposals & Transfers'!$E$30),AF842&\", \"&ROW('Assets - Disposals & Transfers'!$E$25)&\":\"&ROW('Assets - Disposals & Transfers'!$E$30)))","v":""},{"$f":"COUNTIF('Assets - Disposals & Transfers'!$E$32:$P$37,\"<>0\")-COUNTBLANK('Assets - Disposals & Transfers'!$E$32:$P$37)","v":0},{"$f":"IF(AI842=0,IF(AH842=\"\",\"\",AH842),IF(AH842=\"\",ROW('Assets - Disposals & Transfers'!$E$32)&\":\"&ROW('Assets - Disposals & Transfers'!$E$37),AH842&\", \"&ROW('Assets - Disposals & Transfers'!$E$32)&\":\"&ROW('Assets - Disposals & Transfers'!$E$37)))","v":""},{"$f":"COUNTIF('Assets - Disposals & Transfers'!$E$39:$P$44,\"<>0\")-COUNTBLANK('Assets - Disposals & Transfers'!$E$39:$P$44)","v":0},{"$f":"IF(AK842=0,IF(AJ842=\"\",\"\",AJ842),IF(AJ842=\"\",ROW('Assets - Disposals & Transfers'!$E$39)&\":\"&ROW('Assets - Disposals & Transfers'!$E$44),AJ842&\", \"&ROW('Assets - Disposals & Transfers'!$E$39)&\":\"&ROW('Assets - Disposals & Transfers'!$E$44)))","v":""},{"$f":"COUNTIF('Assets - Disposals & Transfers'!$E$51:$P$51,\"<>0\")-COUNTBLANK('Assets - Disposals & Transfers'!$E$51:$P$51)","v":0},{"$f":"IF(AM842=0,IF(AL842=\"\",\"\",AL842),IF(AL842=\"\",ROW('Assets - Disposals & Transfers'!$E$51)&\":\"&ROW('Assets - Disposals & Transfers'!$E$51),AL842&\", \"&ROW('Assets - Disposals & Transfers'!$E$51)&\":\"&ROW('Assets - Disposals & Transfers'!$E$51)))","v":""},{"$f":"COUNTIF('Assets - Disposals & Transfers'!$E$53:$P$58,\"<>0\")-COUNTBLANK('Assets - Disposals & Transfers'!$E$53:$P$58)","v":0},{"$f":"IF(AO842=0,IF(AN842=\"\",\"\",AN842),IF(AN842=\"\",ROW('Assets - Disposals & Transfers'!$E$53)&\":\"&ROW('Assets - Disposals & Transfers'!$E$58),AN842&\", \"&ROW('Assets - Disposals & Transfers'!$E$53)&\":\"&ROW('Assets - Disposals & Transfers'!$E$58)))","v":""},{"$f":"COUNTIF('Assets - Disposals & Transfers'!$E$60:$P$65,\"<>0\")-COUNTBLANK('Assets - Disposals & Transfers'!$E$60:$P$65)","v":0},{"$f":"IF(AQ842=0,IF(AP842=\"\",\"\",AP842),IF(AP842=\"\",ROW('Assets - Disposals & Transfers'!$E$60)&\":\"&ROW('Assets - Disposals & Transfers'!$E$65),AP842&\", \"&ROW('Assets - Disposals & Transfers'!$E$60)&\":\"&ROW('Assets - Disposals & Transfers'!$E$65)))","v":""},{"$f":"COUNTIF('Assets - Disposals & Transfers'!$E$67:$P$72,\"<>0\")-COUNTBLANK('Assets - Disposals & Transfers'!$E$67:$P$72)","v":0},{"$f":"IF(AS842=0,IF(AR842=\"\",\"\",AR842),IF(AR842=\"\",ROW('Assets - Disposals & Transfers'!$E$67)&\":\"&ROW('Assets - Disposals & Transfers'!$E$72),AR842&\", \"&ROW('Assets - Disposals & Transfers'!$E$67)&\":\"&ROW('Assets - Disposals & Transfers'!$E$72)))","v":""},{"$f":"COUNTIF('Assets - Disposals & Transfers'!$E$74:$P$79,\"<>0\")-COUNTBLANK('Assets - Disposals & Transfers'!$E$74:$P$79)","v":0},{"$f":"IF(AU842=0,IF(AT842=\"\",\"\",AT842),IF(AT842=\"\",ROW('Assets - Disposals & Transfers'!$E$74)&\":\"&ROW('Assets - Disposals & Transfers'!$E$79),AT842&\", \"&ROW('Assets - Disposals & Transfers'!$E$74)&\":\"&ROW('Assets - Disposals & Transfers'!$E$79)))","v":""},{"$f":"COUNTIF('Assets - Disposals & Transfers'!$E$81:$P$86,\"<>0\")-COUNTBLANK('Assets - Disposals & Transfers'!$E$81:$P$86)","v":0},{"$f":"IF(AW842=0,IF(AV842=\"\",\"\",AV842),IF(AV842=\"\",ROW('Assets - Disposals & Transfers'!$E$81)&\":\"&ROW('Assets - Disposals & Transfers'!$E$86),AV842&\", \"&ROW('Assets - Disposals & Transfers'!$E$81)&\":\"&ROW('Assets - Disposals & Transfers'!$E$86)))","v":""},{"$f":"COUNTIF('Assets - Disposals & Transfers'!$E$88:$P$93,\"<>0\")-COUNTBLANK('Assets - Disposals & Transfers'!$E$88:$P$93)","v":0},{"$f":"IF(AY842=0,IF(AX842=\"\",\"\",AX842),IF(AX842=\"\",ROW('Assets - Disposals & Transfers'!$E$88)&\":\"&ROW('Assets - Disposals & Transfers'!$E$93),AX842&\", \"&ROW('Assets - Disposals & Transfers'!$E$88)&\":\"&ROW('Assets - Disposals & Transfers'!$E$93)))","v":""},{"$f":"COUNTIF('Assets - Disposals & Transfers'!$E$95:$P$100,\"<>0\")-COUNTBLANK('Assets - Disposals & Transfers'!$E$95:$P$100)","v":0},{"$f":"IF(BA842=0,IF(AZ842=\"\",\"\",AZ842),IF(AZ842=\"\",ROW('Assets - Disposals & Transfers'!$E$95)&\":\"&ROW('Assets - Disposals & Transfers'!$E$100),AZ842&\", \"&ROW('Assets - Disposals & Transfers'!$E$95)&\":\"&ROW('Assets - Disposals & Transfers'!$E$100)))","v":""},{"$f":"COUNTIF('Assets - Disposals & Transfers'!$E$102:$P$107,\"<>0\")-COUNTBLANK('Assets - Disposals & Transfers'!$E$102:$P$107)","v":0},{"$f":"IF(BC842=0,IF(BB842=\"\",\"\",BB842),IF(BB842=\"\",ROW('Assets - Disposals & Transfers'!$E$102)&\":\"&ROW('Assets - Disposals & Transfers'!$E$107),BB842&\", \"&ROW('Assets - Disposals & Transfers'!$E$102)&\":\"&ROW('Assets - Disposals & Transfers'!$E$107)))","v":""},{"$f":"COUNTIF('Assets - Disposals & Transfers'!$E$109:$P$114,\"<>0\")-COUNTBLANK('Assets - Disposals & Transfers'!$E$109:$P$114)","v":0},{"$f":"IF(BE842=0,IF(BD842=\"\",\"\",BD842),IF(BD842=\"\",ROW('Assets - Disposals & Transfers'!$E$109)&\":\"&ROW('Assets - Disposals & Transfers'!$E$114),BD842&\", \"&ROW('Assets - Disposals & Transfers'!$E$109)&\":\"&ROW('Assets - Disposals & Transfers'!$E$114)))","v":""},{"$f":"COUNTIF('Assets - Disposals & Transfers'!$E$116:$P$121,\"<>0\")-COUNTBLANK('Assets - Disposals & Transfers'!$E$116:$P$121)","v":0},{"$f":"IF(BG842=0,IF(BF842=\"\",\"\",BF842),IF(BF842=\"\",ROW('Assets - Disposals & Transfers'!$E$116)&\":\"&ROW('Assets - Disposals & Transfers'!$E$121),BF842&\", \"&ROW('Assets - Disposals & Transfers'!$E$116)&\":\"&ROW('Assets - Disposals & Transfers'!$E$121)))","v":""},{"$f":"COUNTIF('Assets - Disposals & Transfers'!$E$123:$P$128,\"<>0\")-COUNTBLANK('Assets - Disposals & Transfers'!$E$123:$P$128)","v":0},{"$f":"IF(BI842=0,IF(BH842=\"\",\"\",BH842),IF(BH842=\"\",ROW('Assets - Disposals & Transfers'!$E$123)&\":\"&ROW('Assets - Disposals & Transfers'!$E$128),BH842&\", \"&ROW('Assets - Disposals & Transfers'!$E$123)&\":\"&ROW('Assets - Disposals & Transfers'!$E$128)))","v":""},{"$f":"COUNTIF('Assets - Disposals & Transfers'!$E$130:$P135,\"<>0\")-COUNTBLANK('Assets - Disposals & Transfers'!$E$130:$P135)","v":0},{"$f":"IF(BK842=0,IF(BJ842=\"\",\"\",BJ842),IF(BJ842=\"\",ROW('Assets - Disposals & Transfers'!$E$130)&\":\"&ROW('Assets - Disposals & Transfers'!$E$135),BJ842&\", \"&ROW('Assets - Disposals & Transfers'!$E$130)&\":\"&ROW('Assets - Disposals & Transfers'!$E$135)))","v":""},{"$f":"COUNTIF('Assets - Disposals & Transfers'!$E$137:$P$142,\"<>0\")-COUNTBLANK('Assets - Disposals & Transfers'!$E$137:$P$142)","v":0},{"$f":"IF(BM842=0,IF(BL842=\"\",\"\",BL842),IF(BL842=\"\",ROW('Assets - Disposals & Transfers'!$E$137)&\":\"&ROW('Assets - Disposals & Transfers'!$E$142),BL842&\", \"&ROW('Assets - Disposals & Transfers'!$E$137)&\":\"&ROW('Assets - Disposals & Transfers'!$E$142)))","v":""},{"$f":"COUNTIF('Assets - Disposals & Transfers'!$E$144:$P$149,\"<>0\")-COUNTBLANK('Assets - Disposals & Transfers'!$E$144:$P$149)","v":0},{"$f":"IF(BO842=0,IF(BN842=\"\",\"\",BN842),IF(BN842=\"\",ROW('Assets - Disposals & Transfers'!$E$144)&\":\"&ROW('Assets - Disposals & Transfers'!$E$149),BN842&\", \"&ROW('Assets - Disposals & Transfers'!$E$144)&\":\"&ROW('Assets - Disposals & Transfers'!$E$149)))","v":""},{"$f":"COUNTIF('Assets - Disposals & Transfers'!$E$151:$P$156,\"<>0\")-COUNTBLANK('Assets - Disposals & Transfers'!$E$151:$P$156)","v":0},{"$f":"IF(BQ842=0,IF(BP842=\"\",\"\",BP842),IF(BP842=\"\",ROW('Assets - Disposals & Transfers'!$E$151)&\":\"&ROW('Assets - Disposals & Transfers'!$E$156),BP842&\", \"&ROW('Assets - Disposals & Transfers'!$E$151)&\":\"&ROW('Assets - Disposals & Transfers'!$E$156)))","v":""},{"$f":"COUNTIF('Assets - Disposals & Transfers'!$E$158:$P$163,\"<>0\")-COUNTBLANK('Assets - Disposals & Transfers'!$E$158:$P$163)","v":0},{"$f":"IF(BS842=0,IF(BR842=\"\",\"\",BR842),IF(BR842=\"\",ROW('Assets - Disposals & Transfers'!$E$158)&\":\"&ROW('Assets - Disposals & Transfers'!$E$163),BR842&\", \"&ROW('Assets - Disposals & Transfers'!$E$158)&\":\"&ROW('Assets - Disposals & Transfers'!$E$163)))","v":""},{"$f":"COUNTIF('Assets - Disposals & Transfers'!$E$165:$P$170,\"<>0\")-COUNTBLANK('Assets - Disposals & Transfers'!$E$165:$P$170)","v":0},{"$f":"IF(BU842=0,IF(BT842=\"\",\"\",BT842),IF(BT842=\"\",ROW('Assets - Disposals & Transfers'!$E$165)&\":\"&ROW('Assets - Disposals & Transfers'!$E$170),BT842&\", \"&ROW('Assets - Disposals & Transfers'!$E$165)&\":\"&ROW('Assets - Disposals & Transfers'!$E$170)))","v":""},{"$f":"COUNTIF('Assets - Disposals & Transfers'!$E$172:$P$177,\"<>0\")-COUNTBLANK('Assets - Disposals & Transfers'!$E$172:$P$177)","v":0},{"$f":"IF(BW842=0,IF(BV842=\"\",\"\",BV842),IF(BV842=\"\",ROW('Assets - Disposals & Transfers'!$E$172)&\":\"&ROW('Assets - Disposals & Transfers'!$E$177),BV842&\", \"&ROW('Assets - Disposals & Transfers'!$E$172)&\":\"&ROW('Assets - Disposals & Transfers'!$E$177)))","v":""},{"$f":"COUNTIF('Assets - Disposals & Transfers'!$E$179:$P$184,\"<>0\")-COUNTBLANK('Assets - Disposals & Transfers'!$E$179:$P$184)","v":0},{"$f":"IF(BY842=0,IF(BX842=\"\",\"\",BX842),IF(BX842=\"\",ROW('Assets - Disposals & Transfers'!$E$179)&\":\"&ROW('Assets - Disposals & Transfers'!$E$184),BX842&\", \"&ROW('Assets - Disposals & Transfers'!$E$179)&\":\"&ROW('Assets - Disposals & Transfers'!$E$184)))","v":""},{"$f":"COUNTIF('Assets - Disposals & Transfers'!$E$186:$P$191,\"<>0\")-COUNTBLANK('Assets - Disposals & Transfers'!$E$186:$P$191)","v":0},{"$f":"IF(CA842=0,IF(BZ842=\"\",\"\",BZ842),IF(BZ842=\"\",ROW('Assets - Disposals & Transfers'!$E$186)&\":\"&ROW('Assets - Disposals & Transfers'!$E$191),BZ842&\", \"&ROW('Assets - Disposals & Transfers'!$E$186)&\":\"&ROW('Assets - Disposals & Transfers'!$E$191)))","v":""},{"$f":"COUNTIF('Assets - Disposals & Transfers'!$E$193:$P$198,\"<>0\")-COUNTBLANK('Assets - Disposals & Transfers'!$E$193:$P$198)","v":0},{"$f":"IF(CC842=0,IF(CB842=\"\",\"\",CB842),IF(CB842=\"\",ROW('Assets - Disposals & Transfers'!$E$193)&\":\"&ROW('Assets - Disposals & Transfers'!$E$198),CB842&\", \"&ROW('Assets - Disposals & Transfers'!$E$193)&\":\"&ROW('Assets - Disposals & Transfers'!$E$198)))","v":""},{"$f":"COUNTIF('Assets - Disposals & Transfers'!$E$200:$P$205,\"<>0\")-COUNTBLANK('Assets - Disposals & Transfers'!$E$200:$P$205)","v":0},{"$f":"IF(CE842=0,IF(CD842=\"\",\"\",CD842),IF(CD842=\"\",ROW('Assets - Disposals & Transfers'!$E$200)&\":\"&ROW('Assets - Disposals & Transfers'!$E$205),CD842&\", \"&ROW('Assets - Disposals & Transfers'!$E$200)&\":\"&ROW('Assets - Disposals & Transfers'!$E$205)))","v":""},{"$f":"COUNTIF('Assets - Disposals & Transfers'!$E$230:$P$231,\"<>0\")-COUNTBLANK('Assets - Disposals & Transfers'!$E$230:$P$231)","v":0},{"$f":"IF(CG842=0,IF(CF842=\"\",\"\",CF842),IF(CF842=\"\",ROW('Assets - Disposals & Transfers'!$E$230)&\":\"&ROW('Assets - Disposals & Transfers'!$E$231),CF842&\", \"&ROW('Assets - Disposals & Transfers'!$E$230)&\":\"&ROW('Assets - Disposals & Transfers'!$E$231)))","v":""},{"$f":"COUNTIF('Assets - Disposals & Transfers'!$E$244:$P$245,\"<>0\")-COUNTBLANK('Assets - Disposals & Transfers'!$E$244:$P$245)","v":0},{"$f":"IF(CI842=0,IF(CH842=\"\",\"\",CH842),IF(CH842=\"\",ROW('Assets - Disposals & Transfers'!$E$244)&\":\"&ROW('Assets - Disposals & Transfers'!$E$245),CH842&\", \"&ROW('Assets - Disposals & Transfers'!$E$244)&\":\"&ROW('Assets - Disposals & Transfers'!$E$245)))","v":""},{"$f":"COUNTIF('Assets - Disposals & Transfers'!$E$258:$P$259,\"<>0\")-COUNTBLANK('Assets - Disposals & Transfers'!$E$258:$P$259)","v":0},{"$f":"IF(CK842=0,IF(CJ842=\"\",\"\",CJ842),IF(CJ842=\"\",ROW('Assets - Disposals & Transfers'!$E$258)&\":\"&ROW('Assets - Disposals & Transfers'!$E$259),CJ842&\", \"&ROW('Assets - Disposals & Transfers'!$E$258)&\":\"&ROW('Assets - Disposals & Transfers'!$E$259)))","v":""},{"$f":"COUNTIF('Assets - Disposals & Transfers'!$E$272:$P$273,\"<>0\")-COUNTBLANK('Assets - Disposals & Transfers'!$E$272:$P$273)","v":0},{"$f":"IF(CM842=0,IF(CL842=\"\",\"\",CL842),IF(CL842=\"\",ROW('Assets - Disposals & Transfers'!$E$272)&\":\"&ROW('Assets - Disposals & Transfers'!$E$273),CL842&\", \"&ROW('Assets - Disposals & Transfers'!$E$272)&\":\"&ROW('Assets - Disposals & Transfers'!$E$273)))","v":""},{"$f":"COUNTIF('Assets - Disposals & Transfers'!$E$282:$P$337,\"<>0\")-COUNTBLANK('Assets - Disposals & Transfers'!$E$282:$P$337)","v":0},{"$f":"IF(CO842=0,IF(CN842=\"\",\"\",CN842),IF(CN842=\"\",ROW('Assets - Disposals & Transfers'!$E$282)&\":\"&ROW('Assets - Disposals & Transfers'!$E$337),CN842&\", \"&ROW('Assets - Disposals & Transfers'!$E$282)&\":\"&ROW('Assets - Disposals & Transfers'!$E$337)))","v":""},{"$f":"COUNTIF('Assets - Disposals & Transfers'!$E$344:$P$399,\"<>0\")-COUNTBLANK('Assets - Disposals & Transfers'!$E$344:$P$399)","v":0},{"$f":"IF(CQ842=0,IF(CP842=\"\",\"\",CP842),IF(CP842=\"\",ROW('Assets - Disposals & Transfers'!$E$344)&\":\"&ROW('Assets - Disposals & Transfers'!$E$399),CP842&\", \"&ROW('Assets - Disposals & Transfers'!$E$344)&\":\"&ROW('Assets - Disposals & Transfers'!$E$399)))","v":""},{"$f":"COUNTIF('Assets - Disposals & Transfers'!$E$406:$P$461,\"<>0\")-COUNTBLANK('Assets - Disposals & Transfers'!$E$406:$P$461)","v":0},{"$f":"IF(CS842=0,IF(CR842=\"\",\"\",CR842),IF(CR842=\"\",ROW('Assets - Disposals & Transfers'!$E$406)&\":\"&ROW('Assets - Disposals & Transfers'!$E$461),CR842&\", \"&ROW('Assets - Disposals & Transfers'!$E$406)&\":\"&ROW('Assets - Disposals & Transfers'!$E$461)))","v":""}]
[null,{"$f":"IF(ISERROR(sheetname_general(IPPE_reconciliation_general))=TRUE,\"<activate macros>\",sheetname_general(IPPE_reconciliation_general))","v":"IPP&E Reconciliation"},{"$f":"IF(AA843=\"\",\"No\",IF(ISERROR(FIND(\",\",AA843))=TRUE,\"Manual data input in cell \"&AA843,\"Manual data input in cells \"&AA843))&IF(AB843=\"\",\"\",IF(ISERROR(FIND(\",\",AB843))=TRUE,IF(AA843=\"\",\"Manual data input in row \"&AB843,\" and cells \"&AB843),IF(AA843=\"\",\"Manual data in rows \"&AB843,\" and in cells \"&AB843)))","v":"NoManual data input in row C5:C32"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ843","v":"C5:C32"},{"$f":"COUNTIF('IPP&E Reconciliation'!$C$5:$C$32,\"<>\")","v":6},{"$f":"IF(AC843=0,\"\",ADDRESS(ROW('IPP&E Reconciliation'!$C$5),COLUMN('IPP&E Reconciliation'!$C$5),4)&\":\"&ADDRESS(ROW('IPP&E Reconciliation'!$C$32),COLUMN('IPP&E Reconciliation'!$C$32),4))","v":"C5:C32"},{"$f":"COUNTIF('IPP&E Reconciliation'!$E$5:$E$31,\"<>\")","v":0},{"$f":"IF(AE843=0,IF(AD843=\"\",\"\",AD843),IF(AD843=\"\",ADDRESS(ROW('IPP&E Reconciliation'!$E$5),COLUMN('IPP&E Reconciliation'!$E$5),4)&\":\"&ADDRESS(ROW('IPP&E Reconciliation'!$E$31),COLUMN('IPP&E Reconciliation'!$E$31),4),AD843&\", \"&ADDRESS(ROW('IPP&E Reconciliation'!$E$5),COLUMN('IPP&E Reconciliation'!$E$5),4)&\":\"&ADDRESS(ROW('IPP&E Reconciliation'!$E$31),COLUMN('IPP&E Reconciliation'!$E$31),4)))","v":"C5:C32"},{"$f":"COUNTIF('IPP&E Reconciliation'!$F$5:$P$17,\"<>0\")-COUNTBLANK('IPP&E Reconciliation'!$F$5:$P$17)","v":0},{"$f":"IF(AG843=0,IF(AF843=\"\",\"\",AF843),IF(AF843=\"\",ADDRESS(ROW('IPP&E Reconciliation'!$F$5),COLUMN('IPP&E Reconciliation'!$F$5),4)&\":\"&ADDRESS(ROW('IPP&E Reconciliation'!$P$17),COLUMN('IPP&E Reconciliation'!$P$17),4),AF843&\", \"&ADDRESS(ROW('IPP&E Reconciliation'!$F$5),COLUMN('IPP&E Reconciliation'!$F$5),4)&\":\"&ADDRESS(ROW('IPP&E Reconciliation'!$P$17),COLUMN('IPP&E Reconciliation'!$P$17),4)))","v":"C5:C32"},{"$f":"COUNTIF('IPP&E Reconciliation'!$F$20:$P$31,\"<>0\")-COUNTBLANK('IPP&E Reconciliation'!$F$20:$P$31)","v":0},{"$f":"IF(AI843=0,IF(AH843=\"\",\"\",AH843),IF(AH843=\"\",ADDRESS(ROW('IPP&E Reconciliation'!$F$20),COLUMN('IPP&E Reconciliation'!$F$20),4)&\":\"&ADDRESS(ROW('IPP&E Reconciliation'!$P$31),COLUMN('IPP&E Reconciliation'!$P$31),4),AH843&\", \"&ADDRESS(ROW('IPP&E Reconciliation'!$F$20),COLUMN('IPP&E Reconciliation'!$F$20),4)&\":\"&ADDRESS(ROW('IPP&E Reconciliation'!$P$31),COLUMN('IPP&E Reconciliation'!$P$31),4)))","v":"C5:C32"}]
[null,{"$f":"IF(ISERROR(sheetname_general(loan_schedule_external_general))=TRUE,\"<activate macros>\",sheetname_general(loan_schedule_external_general))","v":"Loans - External"},{"$f":"IF(AA844=\"\",\"No\",IF(ISERROR(FIND(\",\",AA844))=TRUE,\"Manual data input in cells \"&AA844,\"Manual data input in cells \"&AA844))","v":"Manual data input in cells J8:M10, Q8:R10, V8:W10, AA8:AB10, AF8:AG10, AK8:AL10, AP8:AQ10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ844","v":"J8:M10, Q8:R10, V8:W10, AA8:AB10, AF8:AG10, AK8:AL10, AP8:AQ10"},null,{"$f":"COUNTIF('Loans - External'!$J$8:$M$10,\"<>0\")-COUNTBLANK('Loans - External'!$J$8:$M$10)","v":6},{"$f":"IF(AC844=0,\"\",ADDRESS(ROW('Loans - External'!$J$8),COLUMN('Loans - External'!$J$8),4)&\":\"&ADDRESS(ROW('Loans - External'!$M$10),COLUMN('Loans - External'!$M$10),4))","v":"J8:M10"},{"$f":"COUNTIF('Loans - External'!$Q$8:$R$10,\"<>0\")-COUNTBLANK('Loans - External'!$Q$8:$R$10)","v":2},{"$f":"IF(AE844=0,IF(AD844=\"\",\"\",AD844),IF(AD844=\"\",ADDRESS(ROW('Loans - External'!$Q$8),COLUMN('Loans - External'!$Q$8),4)&\":\"&ADDRESS(ROW('Loans - External'!$R$10),COLUMN('Loans - External'!$R$10),4),AD844&\", \"&ADDRESS(ROW('Loans - External'!$Q$8),COLUMN('Loans - External'!$Q$8),4)&\":\"&ADDRESS(ROW('Loans - External'!$R$10),COLUMN('Loans - External'!$R$10),4)))","v":"J8:M10, Q8:R10"},{"$f":"COUNTIF('Loans - External'!$V$8:$W$10,\"<>0\")-COUNTBLANK('Loans - External'!$V$8:$W$10)","v":2},{"$f":"IF(AG844=0,IF(AF844=\"\",\"\",AF844),IF(AF844=\"\",ADDRESS(ROW('Loans - External'!$V$8),COLUMN('Loans - External'!$V$8),4)&\":\"&ADDRESS(ROW('Loans - External'!$W$10),COLUMN('Loans - External'!$W$10),4),AF844&\", \"&ADDRESS(ROW('Loans - External'!$V$8),COLUMN('Loans - External'!$V$8),4)&\":\"&ADDRESS(ROW('Loans - External'!$W$10),COLUMN('Loans - External'!$W$10),4)))","v":"J8:M10, Q8:R10, V8:W10"},{"$f":"COUNTIF('Loans - External'!$AA$8:$AB$10,\"<>0\")-COUNTBLANK('Loans - External'!$AA$8:$AB$10)","v":2},{"$f":"IF(AI844=0,IF(AH844=\"\",\"\",AH844),IF(AH844=\"\",ADDRESS(ROW('Loans - External'!$AA$8),COLUMN('Loans - External'!$AA$8),4)&\":\"&ADDRESS(ROW('Loans - External'!$AB$10),COLUMN('Loans - External'!$AB$10),4),AH844&\", \"&ADDRESS(ROW('Loans - External'!$AA$8),COLUMN('Loans - External'!$AA$8),4)&\":\"&ADDRESS(ROW('Loans - External'!$AB$10),COLUMN('Loans - External'!$AB$10),4)))","v":"J8:M10, Q8:R10, V8:W10, AA8:AB10"},{"$f":"COUNTIF('Loans - External'!$AF$8:$AG$10,\"<>0\")-COUNTBLANK('Loans - External'!$AF$8:$AG$10)","v":2},{"$f":"IF(AK844=0,IF(AJ844=\"\",\"\",AJ844),IF(AJ844=\"\",ADDRESS(ROW('Loans - External'!$AF$8),COLUMN('Loans - External'!$AF$8),4)&\":\"&ADDRESS(ROW('Loans - External'!$AG$10),COLUMN('Loans - External'!$AG$10),4),AJ844&\", \"&ADDRESS(ROW('Loans - External'!$AF$8),COLUMN('Loans - External'!$AF$8),4)&\":\"&ADDRESS(ROW('Loans - External'!$AG$10),COLUMN('Loans - External'!$AG$10),4)))","v":"J8:M10, Q8:R10, V8:W10, AA8:AB10, AF8:AG10"},{"$f":"COUNTIF('Loans - External'!$AK$8:$AL$10,\"<>0\")-COUNTBLANK('Loans - External'!$AK$8:$AL$10)","v":2},{"$f":"IF(AM844=0,IF(AL844=\"\",\"\",AL844),IF(AL844=\"\",ADDRESS(ROW('Loans - External'!$AK$8),COLUMN('Loans - External'!$AK$8),4)&\":\"&ADDRESS(ROW('Loans - External'!$AL$10),COLUMN('Loans - External'!$AL$10),4),AL844&\", \"&ADDRESS(ROW('Loans - External'!$AK$8),COLUMN('Loans - External'!$AK$8),4)&\":\"&ADDRESS(ROW('Loans - External'!$AL$10),COLUMN('Loans - External'!$AL$10),4)))","v":"J8:M10, Q8:R10, V8:W10, AA8:AB10, AF8:AG10, AK8:AL10"},{"$f":"COUNTIF('Loans - External'!$AP$8:$AQ$10,\"<>0\")-COUNTBLANK('Loans - External'!$AP$8:$AQ$10)","v":2},{"$f":"IF(AO844=0,IF(AN844=\"\",\"\",AN844),IF(AN844=\"\",ADDRESS(ROW('Loans - External'!$AP$8),COLUMN('Loans - External'!$AP$8),4)&\":\"&ADDRESS(ROW('Loans - External'!$AQ$10),COLUMN('Loans - External'!$AQ$10),4),AN844&\", \"&ADDRESS(ROW('Loans - External'!$AP$8),COLUMN('Loans - External'!$AP$8),4)&\":\"&ADDRESS(ROW('Loans - External'!$AQ$10),COLUMN('Loans - External'!$AQ$10),4)))","v":"J8:M10, Q8:R10, V8:W10, AA8:AB10, AF8:AG10, AK8:AL10, AP8:AQ10"},{"$f":"COUNTIF('Loans - External'!$AU$8:$AV$10,\"<>0\")-COUNTBLANK('Loans - External'!$AU$8:$AV$10)","v":0},{"$f":"IF(AQ844=0,IF(AP844=\"\",\"\",AP844),IF(AP844=\"\",ADDRESS(ROW('Loans - External'!$AU$8),COLUMN('Loans - External'!$AU$8),4)&\":\"&ADDRESS(ROW('Loans - External'!$AV$10),COLUMN('Loans - External'!$AV$10),4),AP844&\", \"&ADDRESS(ROW('Loans - External'!$AU$8),COLUMN('Loans - External'!$AU$8),4)&\":\"&ADDRESS(ROW('Loans - External'!$AV$10),COLUMN('Loans - External'!$AV$10),4)))","v":"J8:M10, Q8:R10, V8:W10, AA8:AB10, AF8:AG10, AK8:AL10, AP8:AQ10"},{"$f":"COUNTIF('Loans - External'!$AZ$8:$BA$10,\"<>0\")-COUNTBLANK('Loans - External'!$AZ$8:$BA$10)","v":0},{"$f":"IF(AS844=0,IF(AR844=\"\",\"\",AR844),IF(AR844=\"\",ADDRESS(ROW('Loans - External'!$AZ$8),COLUMN('Loans - External'!$AZ$8),4)&\":\"&ADDRESS(ROW('Loans - External'!$BA$10),COLUMN('Loans - External'!$BA$10),4),AR844&\", \"&ADDRESS(ROW('Loans - External'!$AZ$8),COLUMN('Loans - External'!$AZ$8),4)&\":\"&ADDRESS(ROW('Loans - External'!$BA$10),COLUMN('Loans - External'!$BA$10),4)))","v":"J8:M10, Q8:R10, V8:W10, AA8:AB10, AF8:AG10, AK8:AL10, AP8:AQ10"},{"$f":"COUNTIF('Loans - External'!$BE$8:$BF$10,\"<>0\")-COUNTBLANK('Loans - External'!$BE$8:$BF$10)","v":0},{"$f":"IF(AU844=0,IF(AT844=\"\",\"\",AT844),IF(AT844=\"\",ADDRESS(ROW('Loans - External'!$BE$8),COLUMN('Loans - External'!$BE$8),4)&\":\"&ADDRESS(ROW('Loans - External'!$BF$10),COLUMN('Loans - External'!$BF$10),4),AT844&\", \"&ADDRESS(ROW('Loans - External'!$BE$8),COLUMN('Loans - External'!$BE$8),4)&\":\"&ADDRESS(ROW('Loans - External'!$BF$10),COLUMN('Loans - External'!$BF$10),4)))","v":"J8:M10, Q8:R10, V8:W10, AA8:AB10, AF8:AG10, AK8:AL10, AP8:AQ10"},{"$f":"COUNTIF('Loans - External'!$BJ$8:$BK$10,\"<>0\")-COUNTBLANK('Loans - External'!$BJ$8:$BK$10)","v":0},{"$f":"IF(AW844=0,IF(AV844=\"\",\"\",AV844),IF(AV844=\"\",ADDRESS(ROW('Loans - External'!$BJ$8),COLUMN('Loans - External'!$BJ$8),4)&\":\"&ADDRESS(ROW('Loans - External'!$BK$10),COLUMN('Loans - External'!$BK$10),4),AV844&\", \"&ADDRESS(ROW('Loans - External'!$BJ$8),COLUMN('Loans - External'!$BJ$8),4)&\":\"&ADDRESS(ROW('Loans - External'!$BK$10),COLUMN('Loans - External'!$BK$10),4)))","v":"J8:M10, Q8:R10, V8:W10, AA8:AB10, AF8:AG10, AK8:AL10, AP8:AQ10"},{"$f":"COUNTIF('Loans - External'!$BO$8:$BP$10,\"<>0\")-COUNTBLANK('Loans - External'!$BO$8:$BP$10)","v":0},{"$f":"IF(AY844=0,IF(AX844=\"\",\"\",AX844),IF(AX844=\"\",ADDRESS(ROW('Loans - External'!$BO$8),COLUMN('Loans - External'!$BO$8),4)&\":\"&ADDRESS(ROW('Loans - External'!$BP$10),COLUMN('Loans - External'!$BP$10),4),AX844&\", \"&ADDRESS(ROW('Loans - External'!$BO$8),COLUMN('Loans - External'!$BO$8),4)&\":\"&ADDRESS(ROW('Loans - External'!$BP$10),COLUMN('Loans - External'!$BP$10),4)))","v":"J8:M10, Q8:R10, V8:W10, AA8:AB10, AF8:AG10, AK8:AL10, AP8:AQ10"}]
[null,{"$f":"IF(ISERROR(sheetname_general(loan_schedule_internal_general))=TRUE,\"<activate macros>\",sheetname_general(loan_schedule_internal_general))","v":"Loans Payable - Internal"},{"$f":"IF(AA845=\"\",\"No\",IF(ISERROR(FIND(\",\",AA845))=TRUE,\"Manual data input in cells \"&AA845,\"Manual data input in cells \"&AA845))","v":"No"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ845","v":""},null,{"$f":"COUNTIF('Loans Payable - Internal'!$J$8:$M$10,\"<>0\")-COUNTBLANK('Loans Payable - Internal'!$J$8:$M$10)","v":0},{"$f":"IF(AC845=0,\"\",ADDRESS(ROW('Loans Payable - Internal'!$J$8),COLUMN('Loans Payable - Internal'!$J$8),4)&\":\"&ADDRESS(ROW('Loans Payable - Internal'!$M$10),COLUMN('Loans Payable - Internal'!$M$10),4))","v":""},{"$f":"COUNTIF('Loans Payable - Internal'!$Q$8:$R$10,\"<>0\")-COUNTBLANK('Loans Payable - Internal'!$Q$8:$R$10)","v":0},{"$f":"IF(AE845=0,IF(AD845=\"\",\"\",AD845),IF(AD845=\"\",ADDRESS(ROW('Loans Payable - Internal'!$Q$8),COLUMN('Loans Payable - Internal'!$Q$8),4)&\":\"&ADDRESS(ROW('Loans Payable - Internal'!$R$10),COLUMN('Loans Payable - Internal'!$R$10),4),AD845&\", \"&ADDRESS(ROW('Loans Payable - Internal'!$Q$8),COLUMN('Loans Payable - Internal'!$Q$8),4)&\":\"&ADDRESS(ROW('Loans Payable - Internal'!$R$10),COLUMN('Loans Payable - Internal'!$R$10),4)))","v":""},{"$f":"COUNTIF('Loans Payable - Internal'!$V$8:$W$10,\"<>0\")-COUNTBLANK('Loans Payable - Internal'!$V$8:$W$10)","v":0},{"$f":"IF(AG845=0,IF(AF845=\"\",\"\",AF845),IF(AF845=\"\",ADDRESS(ROW('Loans Payable - Internal'!$V$8),COLUMN('Loans Payable - Internal'!$V$8),4)&\":\"&ADDRESS(ROW('Loans Payable - Internal'!$W$10),COLUMN('Loans Payable - Internal'!$W$10),4),AF845&\", \"&ADDRESS(ROW('Loans Payable - Internal'!$V$8),COLUMN('Loans Payable - Internal'!$V$8),4)&\":\"&ADDRESS(ROW('Loans Payable - Internal'!$W$10),COLUMN('Loans Payable - Internal'!$W$10),4)))","v":""},{"$f":"COUNTIF('Loans Payable - Internal'!$AA$8:$AB$10,\"<>0\")-COUNTBLANK('Loans Payable - Internal'!$AA$8:$AB$10)","v":0},{"$f":"IF(AI845=0,IF(AH845=\"\",\"\",AH845),IF(AH845=\"\",ADDRESS(ROW('Loans Payable - Internal'!$AA$8),COLUMN('Loans Payable - Internal'!$AA$8),4)&\":\"&ADDRESS(ROW('Loans Payable - Internal'!$AB$10),COLUMN('Loans Payable - Internal'!$AB$10),4),AH845&\", \"&ADDRESS(ROW('Loans Payable - Internal'!$AA$8),COLUMN('Loans Payable - Internal'!$AA$8),4)&\":\"&ADDRESS(ROW('Loans Payable - Internal'!$AB$10),COLUMN('Loans Payable - Internal'!$AB$10),4)))","v":""},{"$f":"COUNTIF('Loans Payable - Internal'!$AF$8:$AG$10,\"<>0\")-COUNTBLANK('Loans Payable - Internal'!$AF$8:$AG$10)","v":0},{"$f":"IF(AK845=0,IF(AJ845=\"\",\"\",AJ845),IF(AJ845=\"\",ADDRESS(ROW('Loans Payable - Internal'!$AF$8),COLUMN('Loans Payable - Internal'!$AF$8),4)&\":\"&ADDRESS(ROW('Loans Payable - Internal'!$AG$10),COLUMN('Loans Payable - Internal'!$AG$10),4),AJ845&\", \"&ADDRESS(ROW('Loans Payable - Internal'!$AF$8),COLUMN('Loans Payable - Internal'!$AF$8),4)&\":\"&ADDRESS(ROW('Loans Payable - Internal'!$AG$10),COLUMN('Loans Payable - Internal'!$AG$10),4)))","v":""},{"$f":"COUNTIF('Loans Payable - Internal'!$AK$8:$AL$10,\"<>0\")-COUNTBLANK('Loans Payable - Internal'!$AK$8:$AL$10)","v":0},{"$f":"IF(AM845=0,IF(AL845=\"\",\"\",AL845),IF(AL845=\"\",ADDRESS(ROW('Loans Payable - Internal'!$AK$8),COLUMN('Loans Payable - Internal'!$AK$8),4)&\":\"&ADDRESS(ROW('Loans Payable - Internal'!$AL$10),COLUMN('Loans Payable - Internal'!$AL$10),4),AL845&\", \"&ADDRESS(ROW('Loans Payable - Internal'!$AK$8),COLUMN('Loans Payable - Internal'!$AK$8),4)&\":\"&ADDRESS(ROW('Loans Payable - Internal'!$AL$10),COLUMN('Loans Payable - Internal'!$AL$10),4)))","v":""},{"$f":"COUNTIF('Loans Payable - Internal'!$AP$8:$AQ$10,\"<>0\")-COUNTBLANK('Loans Payable - Internal'!$AP$8:$AQ$10)","v":0},{"$f":"IF(AO845=0,IF(AN845=\"\",\"\",AN845),IF(AN845=\"\",ADDRESS(ROW('Loans Payable - Internal'!$AP$8),COLUMN('Loans Payable - Internal'!$AP$8),4)&\":\"&ADDRESS(ROW('Loans Payable - Internal'!$AQ$10),COLUMN('Loans Payable - Internal'!$AQ$10),4),AN845&\", \"&ADDRESS(ROW('Loans Payable - Internal'!$AP$8),COLUMN('Loans Payable - Internal'!$AP$8),4)&\":\"&ADDRESS(ROW('Loans Payable - Internal'!$AQ$10),COLUMN('Loans Payable - Internal'!$AQ$10),4)))","v":""},{"$f":"COUNTIF('Loans Payable - Internal'!$AU$8:$AV$10,\"<>0\")-COUNTBLANK('Loans Payable - Internal'!$AU$8:$AV$10)","v":0},{"$f":"IF(AQ845=0,IF(AP845=\"\",\"\",AP845),IF(AP845=\"\",ADDRESS(ROW('Loans Payable - Internal'!$AU$8),COLUMN('Loans Payable - Internal'!$AU$8),4)&\":\"&ADDRESS(ROW('Loans Payable - Internal'!$AV$10),COLUMN('Loans Payable - Internal'!$AV$10),4),AP845&\", \"&ADDRESS(ROW('Loans Payable - Internal'!$AU$8),COLUMN('Loans Payable - Internal'!$AU$8),4)&\":\"&ADDRESS(ROW('Loans Payable - Internal'!$AV$10),COLUMN('Loans Payable - Internal'!$AV$10),4)))","v":""},{"$f":"COUNTIF('Loans Payable - Internal'!$AZ$8:$BA$10,\"<>0\")-COUNTBLANK('Loans Payable - Internal'!$AZ$8:$BA$10)","v":0},{"$f":"IF(AS845=0,IF(AR845=\"\",\"\",AR845),IF(AR845=\"\",ADDRESS(ROW('Loans Payable - Internal'!$AZ$8),COLUMN('Loans Payable - Internal'!$AZ$8),4)&\":\"&ADDRESS(ROW('Loans Payable - Internal'!$BA$10),COLUMN('Loans Payable - Internal'!$BA$10),4),AR845&\", \"&ADDRESS(ROW('Loans Payable - Internal'!$AZ$8),COLUMN('Loans Payable - Internal'!$AZ$8),4)&\":\"&ADDRESS(ROW('Loans Payable - Internal'!$BA$10),COLUMN('Loans Payable - Internal'!$BA$10),4)))","v":""},{"$f":"COUNTIF('Loans Payable - Internal'!$BE$8:$BF$10,\"<>0\")-COUNTBLANK('Loans Payable - Internal'!$BE$8:$BF$10)","v":0},{"$f":"IF(AU845=0,IF(AT845=\"\",\"\",AT845),IF(AT845=\"\",ADDRESS(ROW('Loans Payable - Internal'!$BE$8),COLUMN('Loans Payable - Internal'!$BE$8),4)&\":\"&ADDRESS(ROW('Loans Payable - Internal'!$BF$10),COLUMN('Loans Payable - Internal'!$BF$10),4),AT845&\", \"&ADDRESS(ROW('Loans Payable - Internal'!$BE$8),COLUMN('Loans Payable - Internal'!$BE$8),4)&\":\"&ADDRESS(ROW('Loans Payable - Internal'!$BF$10),COLUMN('Loans Payable - Internal'!$BF$10),4)))","v":""},{"$f":"COUNTIF('Loans Payable - Internal'!$BJ$8:$BK$10,\"<>0\")-COUNTBLANK('Loans Payable - Internal'!$BJ$8:$BK$10)","v":0},{"$f":"IF(AW845=0,IF(AV845=\"\",\"\",AV845),IF(AV845=\"\",ADDRESS(ROW('Loans Payable - Internal'!$BJ$8),COLUMN('Loans Payable - Internal'!$BJ$8),4)&\":\"&ADDRESS(ROW('Loans Payable - Internal'!$BK$10),COLUMN('Loans Payable - Internal'!$BK$10),4),AV845&\", \"&ADDRESS(ROW('Loans Payable - Internal'!$BJ$8),COLUMN('Loans Payable - Internal'!$BJ$8),4)&\":\"&ADDRESS(ROW('Loans Payable - Internal'!$BK$10),COLUMN('Loans Payable - Internal'!$BK$10),4)))","v":""},{"$f":"COUNTIF('Loans Payable - Internal'!$BO$8:$BP$10,\"<>0\")-COUNTBLANK('Loans Payable - Internal'!$BO$8:$BP$10)","v":0},{"$f":"IF(AY845=0,IF(AX845=\"\",\"\",AX845),IF(AX845=\"\",ADDRESS(ROW('Loans Payable - Internal'!$BO$8),COLUMN('Loans Payable - Internal'!$BO$8),4)&\":\"&ADDRESS(ROW('Loans Payable - Internal'!$BP$10),COLUMN('Loans Payable - Internal'!$BP$10),4),AX845&\", \"&ADDRESS(ROW('Loans Payable - Internal'!$BO$8),COLUMN('Loans Payable - Internal'!$BO$8),4)&\":\"&ADDRESS(ROW('Loans Payable - Internal'!$BP$10),COLUMN('Loans Payable - Internal'!$BP$10),4)))","v":""}]
[null,{"$f":"IF(ISERROR(sheetname_general(loan_schedule_rec_internal_general))=TRUE,\"<activate macros>\",sheetname_general(loan_schedule_rec_internal_general))","v":"Loans Receivable - Internal"},{"$f":"IF(AA846=\"\",\"No\",IF(ISERROR(FIND(\",\",AA846))=TRUE,\"Manual data input in cells \"&AA846,\"Manual data input in cells \"&AA846))","v":"No"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ846","v":""},null,{"$f":"COUNTIF('Loans Receivable - Internal'!$J$8:$M$10,\"<>0\")-COUNTBLANK('Loans Receivable - Internal'!$J$8:$M$10)","v":0},{"$f":"IF(AC846=0,\"\",ADDRESS(ROW('Loans Receivable - Internal'!$J$8),COLUMN('Loans Receivable - Internal'!$J$8),4)&\":\"&ADDRESS(ROW('Loans Receivable - Internal'!$M$10),COLUMN('Loans Receivable - Internal'!$M$10),4))","v":""},{"$f":"COUNTIF('Loans Receivable - Internal'!$Q$8:$R$10,\"<>0\")-COUNTBLANK('Loans Receivable - Internal'!$Q$8:$R$10)","v":0},{"$f":"IF(AE846=0,IF(AD846=\"\",\"\",AD846),IF(AD846=\"\",ADDRESS(ROW('Loans Receivable - Internal'!$Q$8),COLUMN('Loans Receivable - Internal'!$Q$8),4)&\":\"&ADDRESS(ROW('Loans Receivable - Internal'!$R$10),COLUMN('Loans Receivable - Internal'!$R$10),4),AD846&\", \"&ADDRESS(ROW('Loans Receivable - Internal'!$Q$8),COLUMN('Loans Receivable - Internal'!$Q$8),4)&\":\"&ADDRESS(ROW('Loans Receivable - Internal'!$R$10),COLUMN('Loans Receivable - Internal'!$R$10),4)))","v":""},{"$f":"COUNTIF('Loans Receivable - Internal'!$V$8:$W$10,\"<>0\")-COUNTBLANK('Loans Receivable - Internal'!$V$8:$W$10)","v":0},{"$f":"IF(AG846=0,IF(AF846=\"\",\"\",AF846),IF(AF846=\"\",ADDRESS(ROW('Loans Receivable - Internal'!$V$8),COLUMN('Loans Receivable - Internal'!$V$8),4)&\":\"&ADDRESS(ROW('Loans Receivable - Internal'!$W$10),COLUMN('Loans Receivable - Internal'!$W$10),4),AF846&\", \"&ADDRESS(ROW('Loans Receivable - Internal'!$V$8),COLUMN('Loans Receivable - Internal'!$V$8),4)&\":\"&ADDRESS(ROW('Loans Receivable - Internal'!$W$10),COLUMN('Loans Receivable - Internal'!$W$10),4)))","v":""},{"$f":"COUNTIF('Loans Receivable - Internal'!$AA$8:$AB$10,\"<>0\")-COUNTBLANK('Loans Receivable - Internal'!$AA$8:$AB$10)","v":0},{"$f":"IF(AI846=0,IF(AH846=\"\",\"\",AH846),IF(AH846=\"\",ADDRESS(ROW('Loans Receivable - Internal'!$AA$8),COLUMN('Loans Receivable - Internal'!$AA$8),4)&\":\"&ADDRESS(ROW('Loans Receivable - Internal'!$AB$10),COLUMN('Loans Receivable - Internal'!$AB$10),4),AH846&\", \"&ADDRESS(ROW('Loans Receivable - Internal'!$AA$8),COLUMN('Loans Receivable - Internal'!$AA$8),4)&\":\"&ADDRESS(ROW('Loans Receivable - Internal'!$AB$10),COLUMN('Loans Receivable - Internal'!$AB$10),4)))","v":""},{"$f":"COUNTIF('Loans Receivable - Internal'!$AF$8:$AG$10,\"<>0\")-COUNTBLANK('Loans Receivable - Internal'!$AF$8:$AG$10)","v":0},{"$f":"IF(AK846=0,IF(AJ846=\"\",\"\",AJ846),IF(AJ846=\"\",ADDRESS(ROW('Loans Receivable - Internal'!$AF$8),COLUMN('Loans Receivable - Internal'!$AF$8),4)&\":\"&ADDRESS(ROW('Loans Receivable - Internal'!$AG$10),COLUMN('Loans Receivable - Internal'!$AG$10),4),AJ846&\", \"&ADDRESS(ROW('Loans Receivable - Internal'!$AF$8),COLUMN('Loans Receivable - Internal'!$AF$8),4)&\":\"&ADDRESS(ROW('Loans Receivable - Internal'!$AG$10),COLUMN('Loans Receivable - Internal'!$AG$10),4)))","v":""},{"$f":"COUNTIF('Loans Receivable - Internal'!$AK$8:$AL$10,\"<>0\")-COUNTBLANK('Loans Receivable - Internal'!$AK$8:$AL$10)","v":0},{"$f":"IF(AM846=0,IF(AL846=\"\",\"\",AL846),IF(AL846=\"\",ADDRESS(ROW('Loans Receivable - Internal'!$AK$8),COLUMN('Loans Receivable - Internal'!$AK$8),4)&\":\"&ADDRESS(ROW('Loans Receivable - Internal'!$AL$10),COLUMN('Loans Receivable - Internal'!$AL$10),4),AL846&\", \"&ADDRESS(ROW('Loans Receivable - Internal'!$AK$8),COLUMN('Loans Receivable - Internal'!$AK$8),4)&\":\"&ADDRESS(ROW('Loans Receivable - Internal'!$AL$10),COLUMN('Loans Receivable - Internal'!$AL$10),4)))","v":""},{"$f":"COUNTIF('Loans Receivable - Internal'!$AP$8:$AQ$10,\"<>0\")-COUNTBLANK('Loans Receivable - Internal'!$AP$8:$AQ$10)","v":0},{"$f":"IF(AO846=0,IF(AN846=\"\",\"\",AN846),IF(AN846=\"\",ADDRESS(ROW('Loans Receivable - Internal'!$AP$8),COLUMN('Loans Receivable - Internal'!$AP$8),4)&\":\"&ADDRESS(ROW('Loans Receivable - Internal'!$AQ$10),COLUMN('Loans Receivable - Internal'!$AQ$10),4),AN846&\", \"&ADDRESS(ROW('Loans Receivable - Internal'!$AP$8),COLUMN('Loans Receivable - Internal'!$AP$8),4)&\":\"&ADDRESS(ROW('Loans Receivable - Internal'!$AQ$10),COLUMN('Loans Receivable - Internal'!$AQ$10),4)))","v":""},{"$f":"COUNTIF('Loans Receivable - Internal'!$AU$8:$AV$10,\"<>0\")-COUNTBLANK('Loans Receivable - Internal'!$AU$8:$AV$10)","v":0},{"$f":"IF(AQ846=0,IF(AP846=\"\",\"\",AP846),IF(AP846=\"\",ADDRESS(ROW('Loans Receivable - Internal'!$AU$8),COLUMN('Loans Receivable - Internal'!$AU$8),4)&\":\"&ADDRESS(ROW('Loans Receivable - Internal'!$AV$10),COLUMN('Loans Receivable - Internal'!$AV$10),4),AP846&\", \"&ADDRESS(ROW('Loans Receivable - Internal'!$AU$8),COLUMN('Loans Receivable - Internal'!$AU$8),4)&\":\"&ADDRESS(ROW('Loans Receivable - Internal'!$AV$10),COLUMN('Loans Receivable - Internal'!$AV$10),4)))","v":""},{"$f":"COUNTIF('Loans Receivable - Internal'!$AZ$8:$BA$10,\"<>0\")-COUNTBLANK('Loans Receivable - Internal'!$AZ$8:$BA$10)","v":0},{"$f":"IF(AS846=0,IF(AR846=\"\",\"\",AR846),IF(AR846=\"\",ADDRESS(ROW('Loans Receivable - Internal'!$AZ$8),COLUMN('Loans Receivable - Internal'!$AZ$8),4)&\":\"&ADDRESS(ROW('Loans Receivable - Internal'!$BA$10),COLUMN('Loans Receivable - Internal'!$BA$10),4),AR846&\", \"&ADDRESS(ROW('Loans Receivable - Internal'!$AZ$8),COLUMN('Loans Receivable - Internal'!$AZ$8),4)&\":\"&ADDRESS(ROW('Loans Receivable - Internal'!$BA$10),COLUMN('Loans Receivable - Internal'!$BA$10),4)))","v":""},{"$f":"COUNTIF('Loans Receivable - Internal'!$BE$8:$BF$10,\"<>0\")-COUNTBLANK('Loans Receivable - Internal'!$BE$8:$BF$10)","v":0},{"$f":"IF(AU846=0,IF(AT846=\"\",\"\",AT846),IF(AT846=\"\",ADDRESS(ROW('Loans Receivable - Internal'!$BE$8),COLUMN('Loans Receivable - Internal'!$BE$8),4)&\":\"&ADDRESS(ROW('Loans Receivable - Internal'!$BF$10),COLUMN('Loans Receivable - Internal'!$BF$10),4),AT846&\", \"&ADDRESS(ROW('Loans Receivable - Internal'!$BE$8),COLUMN('Loans Receivable - Internal'!$BE$8),4)&\":\"&ADDRESS(ROW('Loans Receivable - Internal'!$BF$10),COLUMN('Loans Receivable - Internal'!$BF$10),4)))","v":""},{"$f":"COUNTIF('Loans Receivable - Internal'!$BJ$8:$BK$10,\"<>0\")-COUNTBLANK('Loans Receivable - Internal'!$BJ$8:$BK$10)","v":0},{"$f":"IF(AW846=0,IF(AV846=\"\",\"\",AV846),IF(AV846=\"\",ADDRESS(ROW('Loans Receivable - Internal'!$BJ$8),COLUMN('Loans Receivable - Internal'!$BJ$8),4)&\":\"&ADDRESS(ROW('Loans Receivable - Internal'!$BK$10),COLUMN('Loans Receivable - Internal'!$BK$10),4),AV846&\", \"&ADDRESS(ROW('Loans Receivable - Internal'!$BJ$8),COLUMN('Loans Receivable - Internal'!$BJ$8),4)&\":\"&ADDRESS(ROW('Loans Receivable - Internal'!$BK$10),COLUMN('Loans Receivable - Internal'!$BK$10),4)))","v":""},{"$f":"COUNTIF('Loans Receivable - Internal'!$BO$8:$BP$10,\"<>0\")-COUNTBLANK('Loans Receivable - Internal'!$BO$8:$BP$10)","v":0},{"$f":"IF(AY846=0,IF(AX846=\"\",\"\",AX846),IF(AX846=\"\",ADDRESS(ROW('Loans Receivable - Internal'!$BO$8),COLUMN('Loans Receivable - Internal'!$BO$8),4)&\":\"&ADDRESS(ROW('Loans Receivable - Internal'!$BP$10),COLUMN('Loans Receivable - Internal'!$BP$10),4),AX846&\", \"&ADDRESS(ROW('Loans Receivable - Internal'!$BO$8),COLUMN('Loans Receivable - Internal'!$BO$8),4)&\":\"&ADDRESS(ROW('Loans Receivable - Internal'!$BP$10),COLUMN('Loans Receivable - Internal'!$BP$10),4)))","v":""}]
[null,{"$f":"IF(ISERROR(sheetname_general(lease_schedule_external_general))=TRUE,\"<activate macros>\",sheetname_general(lease_schedule_external_general))","v":"Finance Leases"},{"$f":"IF(AA847=\"\",\"No\",IF(ISERROR(FIND(\",\",AA847))=TRUE,\"Manual data input in cells \"&AA847,\"Manual data input in cells \"&AA847))","v":"No"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ847","v":""},null,{"$f":"COUNTIF('Finance Leases'!$J$8:$M$10,\"<>0\")-COUNTBLANK('Finance Leases'!$J$8:$M$10)","v":0},{"$f":"IF(AC847=0,\"\",ADDRESS(ROW('Finance Leases'!$J$8),COLUMN('Finance Leases'!$J$8),4)&\":\"&ADDRESS(ROW('Finance Leases'!$M$10),COLUMN('Finance Leases'!$M$10),4))","v":""},{"$f":"COUNTIF('Finance Leases'!$Q$8:$R$10,\"<>0\")-COUNTBLANK('Finance Leases'!$Q$8:$R$10)","v":0},{"$f":"IF(AE847=0,IF(AD847=\"\",\"\",AD847),IF(AD847=\"\",ADDRESS(ROW('Finance Leases'!$Q$8),COLUMN('Finance Leases'!$Q$8),4)&\":\"&ADDRESS(ROW('Finance Leases'!$R$10),COLUMN('Finance Leases'!$R$10),4),AD847&\", \"&ADDRESS(ROW('Finance Leases'!$Q$8),COLUMN('Finance Leases'!$Q$8),4)&\":\"&ADDRESS(ROW('Finance Leases'!$R$10),COLUMN('Finance Leases'!$R$10),4)))","v":""},{"$f":"COUNTIF('Finance Leases'!$V$8:$W$10,\"<>0\")-COUNTBLANK('Finance Leases'!$V$8:$W$10)","v":0},{"$f":"IF(AG847=0,IF(AF847=\"\",\"\",AF847),IF(AF847=\"\",ADDRESS(ROW('Finance Leases'!$V$8),COLUMN('Finance Leases'!$V$8),4)&\":\"&ADDRESS(ROW('Finance Leases'!$W$10),COLUMN('Finance Leases'!$W$10),4),AF847&\", \"&ADDRESS(ROW('Finance Leases'!$V$8),COLUMN('Finance Leases'!$V$8),4)&\":\"&ADDRESS(ROW('Finance Leases'!$W$10),COLUMN('Finance Leases'!$W$10),4)))","v":""},{"$f":"COUNTIF('Finance Leases'!$AA$8:$AB$10,\"<>0\")-COUNTBLANK('Finance Leases'!$AA$8:$AB$10)","v":0},{"$f":"IF(AI847=0,IF(AH847=\"\",\"\",AH847),IF(AH847=\"\",ADDRESS(ROW('Finance Leases'!$AA$8),COLUMN('Finance Leases'!$AA$8),4)&\":\"&ADDRESS(ROW('Finance Leases'!$AB$10),COLUMN('Finance Leases'!$AB$10),4),AH847&\", \"&ADDRESS(ROW('Finance Leases'!$AA$8),COLUMN('Finance Leases'!$AA$8),4)&\":\"&ADDRESS(ROW('Finance Leases'!$AB$10),COLUMN('Finance Leases'!$AB$10),4)))","v":""},{"$f":"COUNTIF('Finance Leases'!$AF$8:$AG$10,\"<>0\")-COUNTBLANK('Finance Leases'!$AF$8:$AG$10)","v":0},{"$f":"IF(AK847=0,IF(AJ847=\"\",\"\",AJ847),IF(AJ847=\"\",ADDRESS(ROW('Finance Leases'!$AF$8),COLUMN('Finance Leases'!$AF$8),4)&\":\"&ADDRESS(ROW('Finance Leases'!$AG$10),COLUMN('Finance Leases'!$AG$10),4),AJ847&\", \"&ADDRESS(ROW('Finance Leases'!$AF$8),COLUMN('Finance Leases'!$AF$8),4)&\":\"&ADDRESS(ROW('Finance Leases'!$AG$10),COLUMN('Finance Leases'!$AG$10),4)))","v":""},{"$f":"COUNTIF('Finance Leases'!$AK$8:$AL$10,\"<>0\")-COUNTBLANK('Finance Leases'!$AK$8:$AL$10)","v":0},{"$f":"IF(AM847=0,IF(AL847=\"\",\"\",AL847),IF(AL847=\"\",ADDRESS(ROW('Finance Leases'!$AK$8),COLUMN('Finance Leases'!$AK$8),4)&\":\"&ADDRESS(ROW('Finance Leases'!$AL$10),COLUMN('Finance Leases'!$AL$10),4),AL847&\", \"&ADDRESS(ROW('Finance Leases'!$AK$8),COLUMN('Finance Leases'!$AK$8),4)&\":\"&ADDRESS(ROW('Finance Leases'!$AL$10),COLUMN('Finance Leases'!$AL$10),4)))","v":""},{"$f":"COUNTIF('Finance Leases'!$AP$8:$AQ$10,\"<>0\")-COUNTBLANK('Finance Leases'!$AP$8:$AQ$10)","v":0},{"$f":"IF(AO847=0,IF(AN847=\"\",\"\",AN847),IF(AN847=\"\",ADDRESS(ROW('Finance Leases'!$AP$8),COLUMN('Finance Leases'!$AP$8),4)&\":\"&ADDRESS(ROW('Finance Leases'!$AQ$10),COLUMN('Finance Leases'!$AQ$10),4),AN847&\", \"&ADDRESS(ROW('Finance Leases'!$AP$8),COLUMN('Finance Leases'!$AP$8),4)&\":\"&ADDRESS(ROW('Finance Leases'!$AQ$10),COLUMN('Finance Leases'!$AQ$10),4)))","v":""},{"$f":"COUNTIF('Finance Leases'!$AU$8:$AV$10,\"<>0\")-COUNTBLANK('Finance Leases'!$AU$8:$AV$10)","v":0},{"$f":"IF(AQ847=0,IF(AP847=\"\",\"\",AP847),IF(AP847=\"\",ADDRESS(ROW('Finance Leases'!$AU$8),COLUMN('Finance Leases'!$AU$8),4)&\":\"&ADDRESS(ROW('Finance Leases'!$AV$10),COLUMN('Finance Leases'!$AV$10),4),AP847&\", \"&ADDRESS(ROW('Finance Leases'!$AU$8),COLUMN('Finance Leases'!$AU$8),4)&\":\"&ADDRESS(ROW('Finance Leases'!$AV$10),COLUMN('Finance Leases'!$AV$10),4)))","v":""},{"$f":"COUNTIF('Finance Leases'!$AZ$8:$BA$10,\"<>0\")-COUNTBLANK('Finance Leases'!$AZ$8:$BA$10)","v":0},{"$f":"IF(AS847=0,IF(AR847=\"\",\"\",AR847),IF(AR847=\"\",ADDRESS(ROW('Finance Leases'!$AZ$8),COLUMN('Finance Leases'!$AZ$8),4)&\":\"&ADDRESS(ROW('Finance Leases'!$BA$10),COLUMN('Finance Leases'!$BA$10),4),AR847&\", \"&ADDRESS(ROW('Finance Leases'!$AZ$8),COLUMN('Finance Leases'!$AZ$8),4)&\":\"&ADDRESS(ROW('Finance Leases'!$BA$10),COLUMN('Finance Leases'!$BA$10),4)))","v":""},{"$f":"COUNTIF('Finance Leases'!$BE$8:$BF$10,\"<>0\")-COUNTBLANK('Finance Leases'!$BE$8:$BF$10)","v":0},{"$f":"IF(AU847=0,IF(AT847=\"\",\"\",AT847),IF(AT847=\"\",ADDRESS(ROW('Finance Leases'!$BE$8),COLUMN('Finance Leases'!$BE$8),4)&\":\"&ADDRESS(ROW('Finance Leases'!$BF$10),COLUMN('Finance Leases'!$BF$10),4),AT847&\", \"&ADDRESS(ROW('Finance Leases'!$BE$8),COLUMN('Finance Leases'!$BE$8),4)&\":\"&ADDRESS(ROW('Finance Leases'!$BF$10),COLUMN('Finance Leases'!$BF$10),4)))","v":""},{"$f":"COUNTIF('Finance Leases'!$BJ$8:$BK$10,\"<>0\")-COUNTBLANK('Finance Leases'!$BJ$8:$BK$10)","v":0},{"$f":"IF(AW847=0,IF(AV847=\"\",\"\",AV847),IF(AV847=\"\",ADDRESS(ROW('Finance Leases'!$BJ$8),COLUMN('Finance Leases'!$BJ$8),4)&\":\"&ADDRESS(ROW('Finance Leases'!$BK$10),COLUMN('Finance Leases'!$BK$10),4),AV847&\", \"&ADDRESS(ROW('Finance Leases'!$BJ$8),COLUMN('Finance Leases'!$BJ$8),4)&\":\"&ADDRESS(ROW('Finance Leases'!$BK$10),COLUMN('Finance Leases'!$BK$10),4)))","v":""},{"$f":"COUNTIF('Finance Leases'!$BO$8:$BP$10,\"<>0\")-COUNTBLANK('Finance Leases'!$BO$8:$BP$10)","v":0},{"$f":"IF(AY847=0,IF(AX847=\"\",\"\",AX847),IF(AX847=\"\",ADDRESS(ROW('Finance Leases'!$BO$8),COLUMN('Finance Leases'!$BO$8),4)&\":\"&ADDRESS(ROW('Finance Leases'!$BP$10),COLUMN('Finance Leases'!$BP$10),4),AX847&\", \"&ADDRESS(ROW('Finance Leases'!$BO$8),COLUMN('Finance Leases'!$BO$8),4)&\":\"&ADDRESS(ROW('Finance Leases'!$BP$10),COLUMN('Finance Leases'!$BP$10),4)))","v":""}]
[null,{"$f":"IF(ISERROR(sheetname_general(global_changes_general))=TRUE,\"<activate macros>\",sheetname_general(global_changes_general))","v":"Global Indexation"},{"$f":"IF(AA848=\"\",\"No\",IF(ISERROR(FIND(\",\",AA848))=TRUE,\"Manual data input in row \"&AA848,\"Manual data input in rows \"&AA848))","v":"Manual data input in rows 8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179, 227, 245"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IB848","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179, 227, 245"},null,{"$f":"COUNTIF('Global Indexation'!$D$8:$M$8,\"<>0\")-COUNTBLANK('Global Indexation'!$D$8:$M$8)","v":10},{"$f":"IF(AC848=0,\"\",ROW('Global Indexation'!$D$8))","v":8},{"$f":"COUNTIF('Global Indexation'!$D$11:$M$11,\"<>0\")-COUNTBLANK('Global Indexation'!$D$11:$M$11)","v":0},{"$f":"IF(AE848=0,IF(AD848=\"\",\"\",AD848),IF(AD848=\"\",ROW('Global Indexation'!$D$11),AD848&\", \"&ROW('Global Indexation'!$D$11)))","v":8},{"$f":"COUNTIF('Global Indexation'!$D$14:$M$14,\"<>0\")-COUNTBLANK('Global Indexation'!$D$14:$M$14)","v":0},{"$f":"IF(AG848=0,IF(AF848=\"\",\"\",AF848),IF(AF848=\"\",ROW('Global Indexation'!$D$14),AF848&\", \"&ROW('Global Indexation'!$D$14)))","v":8},{"$f":"COUNTIF('Global Indexation'!$D$17:$M$17,\"<>0\")-COUNTBLANK('Global Indexation'!$D$17:$M$17)","v":10},{"$f":"IF(AI848=0,IF(AH848=\"\",\"\",AH848),IF(AH848=\"\",ROW('Global Indexation'!$D$17),AH848&\", \"&ROW('Global Indexation'!$D$17)))","v":"8, 17"},{"$f":"COUNTIF('Global Indexation'!$D$20:$M$20,\"<>0\")-COUNTBLANK('Global Indexation'!$D$20:$M$20)","v":10},{"$f":"IF(AK848=0,IF(AJ848=\"\",\"\",AJ848),IF(AJ848=\"\",ROW('Global Indexation'!$D$20),AJ848&\", \"&ROW('Global Indexation'!$D$20)))","v":"8, 17, 20"},{"$f":"COUNTIF('Global Indexation'!$D$23:$M$23,\"<>0\")-COUNTBLANK('Global Indexation'!$D$23:$M$23)","v":10},{"$f":"IF(AM848=0,IF(AL848=\"\",\"\",AL848),IF(AL848=\"\",ROW('Global Indexation'!$D$23),AL848&\", \"&ROW('Global Indexation'!$D$23)))","v":"8, 17, 20, 23"},{"$f":"COUNTIF('Global Indexation'!$D$26:$M$26,\"<>0\")-COUNTBLANK('Global Indexation'!$D$26:$M$26)","v":10},{"$f":"IF(AO848=0,IF(AN848=\"\",\"\",AN848),IF(AN848=\"\",ROW('Global Indexation'!$D$26),AN848&\", \"&ROW('Global Indexation'!$D$26)))","v":"8, 17, 20, 23, 26"},{"$f":"COUNTIF('Global Indexation'!$D$29:$M$29,\"<>0\")-COUNTBLANK('Global Indexation'!$D$29:$M$29)","v":0},{"$f":"IF(AQ848=0,IF(AP848=\"\",\"\",AP848),IF(AP848=\"\",ROW('Global Indexation'!$D$29),AP848&\", \"&ROW('Global Indexation'!$D$29)))","v":"8, 17, 20, 23, 26"},{"$f":"COUNTIF('Global Indexation'!$D$32:$M$32,\"<>0\")-COUNTBLANK('Global Indexation'!$D$32:$M$32)","v":0},{"$f":"IF(AS848=0,IF(AR848=\"\",\"\",AR848),IF(AR848=\"\",ROW('Global Indexation'!$D$32),AR848&\", \"&ROW('Global Indexation'!$D$32)))","v":"8, 17, 20, 23, 26"},{"$f":"COUNTIF('Global Indexation'!$D$35:$M$35,\"<>0\")-COUNTBLANK('Global Indexation'!$D$35:$M$35)","v":0},{"$f":"IF(AU848=0,IF(AT848=\"\",\"\",AT848),IF(AT848=\"\",ROW('Global Indexation'!$D$35),AT848&\", \"&ROW('Global Indexation'!$D$35)))","v":"8, 17, 20, 23, 26"},{"$f":"COUNTIF('Global Indexation'!$D$38:$M$38,\"<>0\")-COUNTBLANK('Global Indexation'!$D$38:$M$38)","v":10},{"$f":"IF(AW848=0,IF(AV848=\"\",\"\",AV848),IF(AV848=\"\",ROW('Global Indexation'!$D$38),AV848&\", \"&ROW('Global Indexation'!$D$38)))","v":"8, 17, 20, 23, 26, 38"},{"$f":"COUNTIF('Global Indexation'!$D$41:$M$41,\"<>0\")-COUNTBLANK('Global Indexation'!$D$41:$M$41)","v":9},{"$f":"IF(AY848=0,IF(AX848=\"\",\"\",AX848),IF(AX848=\"\",ROW('Global Indexation'!$D$41),AX848&\", \"&ROW('Global Indexation'!$D$41)))","v":"8, 17, 20, 23, 26, 38, 41"},{"$f":"COUNTIF('Global Indexation'!$D$44:$M$44,\"<>0\")-COUNTBLANK('Global Indexation'!$D$44:$M$44)","v":10},{"$f":"IF(BA848=0,IF(AZ848=\"\",\"\",AZ848),IF(AZ848=\"\",ROW('Global Indexation'!$D$44),AZ848&\", \"&ROW('Global Indexation'!$D$44)))","v":"8, 17, 20, 23, 26, 38, 41, 44"},{"$f":"COUNTIF('Global Indexation'!$D$47:$M$47,\"<>0\")-COUNTBLANK('Global Indexation'!$D$47:$M$47)","v":9},{"$f":"IF(BC848=0,IF(BB848=\"\",\"\",BB848),IF(BB848=\"\",ROW('Global Indexation'!$D$47),BB848&\", \"&ROW('Global Indexation'!$D$47)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47"},{"$f":"COUNTIF('Global Indexation'!$D$50:$M$50,\"<>0\")-COUNTBLANK('Global Indexation'!$D$50:$M$50)","v":10},{"$f":"IF(BE848=0,IF(BD848=\"\",\"\",BD848),IF(BD848=\"\",ROW('Global Indexation'!$D$50),BD848&\", \"&ROW('Global Indexation'!$D$50)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50"},{"$f":"COUNTIF('Global Indexation'!$D$53:$M$53,\"<>0\")-COUNTBLANK('Global Indexation'!$D$53:$M$53)","v":10},{"$f":"IF(BG848=0,IF(BF848=\"\",\"\",BF848),IF(BF848=\"\",ROW('Global Indexation'!$D$53),BF848&\", \"&ROW('Global Indexation'!$D$53)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53"},{"$f":"COUNTIF('Global Indexation'!$D$56:$M$56,\"<>0\")-COUNTBLANK('Global Indexation'!$D$56:$M$56)","v":0},{"$f":"IF(BI848=0,IF(BH848=\"\",\"\",BH848),IF(BH848=\"\",ROW('Global Indexation'!$D$56),BH848&\", \"&ROW('Global Indexation'!$D$56)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53"},{"$f":"COUNTIF('Global Indexation'!$D$59:$M$59,\"<>0\")-COUNTBLANK('Global Indexation'!$D$59:$M$59)","v":0},{"$f":"IF(BK848=0,IF(BJ848=\"\",\"\",BJ848),IF(BJ848=\"\",ROW('Global Indexation'!$D$59),BJ848&\", \"&ROW('Global Indexation'!$D$59)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53"},{"$f":"COUNTIF('Global Indexation'!$D$62:$M$62,\"<>0\")-COUNTBLANK('Global Indexation'!$D$62:$M$62)","v":0},{"$f":"IF(BM848=0,IF(BL848=\"\",\"\",BL848),IF(BL848=\"\",ROW('Global Indexation'!$D$62),BL848&\", \"&ROW('Global Indexation'!$D$62)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53"},{"$f":"COUNTIF('Global Indexation'!$D$65:$M$65,\"<>0\")-COUNTBLANK('Global Indexation'!$D$65:$M$65)","v":0},{"$f":"IF(BO848=0,IF(BN848=\"\",\"\",BN848),IF(BN848=\"\",ROW('Global Indexation'!$D$65),BN848&\", \"&ROW('Global Indexation'!$D$65)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53"},{"$f":"COUNTIF('Global Indexation'!$D$68:$M$68,\"<>0\")-COUNTBLANK('Global Indexation'!$D$68:$M$68)","v":0},{"$f":"IF(BQ848=0,IF(BP848=\"\",\"\",BP848),IF(BP848=\"\",ROW('Global Indexation'!$D$68),BP848&\", \"&ROW('Global Indexation'!$D$68)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53"},{"$f":"COUNTIF('Global Indexation'!$D$71:$M$71,\"<>0\")-COUNTBLANK('Global Indexation'!$D$71:$M$71)","v":0},{"$f":"IF(BS848=0,IF(BR848=\"\",\"\",BR848),IF(BR848=\"\",ROW('Global Indexation'!$D$71),BR848&\", \"&ROW('Global Indexation'!$D$71)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53"},{"$f":"COUNTIF('Global Indexation'!$D$74:$M$74,\"<>0\")-COUNTBLANK('Global Indexation'!$D$74:$M$74)","v":0},{"$f":"IF(BU848=0,IF(BT848=\"\",\"\",BT848),IF(BT848=\"\",ROW('Global Indexation'!$D$74),BT848&\", \"&ROW('Global Indexation'!$D$74)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53"},{"$f":"COUNTIF('Global Indexation'!$D$80:$M$80,\"<>0\")-COUNTBLANK('Global Indexation'!$D$80:$M$80)","v":0},{"$f":"IF(BW848=0,IF(BV848=\"\",\"\",BV848),IF(BV848=\"\",ROW('Global Indexation'!$D$80),BV848&\", \"&ROW('Global Indexation'!$D$80)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53"},{"$f":"COUNTIF('Global Indexation'!$D$83:$M$83,\"<>0\")-COUNTBLANK('Global Indexation'!$D$83:$M$83)","v":0},{"$f":"IF(BY848=0,IF(BX848=\"\",\"\",BX848),IF(BX848=\"\",ROW('Global Indexation'!$D$83),BX848&\", \"&ROW('Global Indexation'!$D$83)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53"},{"$f":"COUNTIF('Global Indexation'!$D$86:$M$86,\"<>0\")-COUNTBLANK('Global Indexation'!$D$86:$M$86)","v":0},{"$f":"IF(CA848=0,IF(BZ848=\"\",\"\",BZ848),IF(BZ848=\"\",ROW('Global Indexation'!$D$86),BZ848&\", \"&ROW('Global Indexation'!$D$86)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53"},{"$f":"COUNTIF('Global Indexation'!$D$89:$M$89,\"<>0\")-COUNTBLANK('Global Indexation'!$D$89:$M$89)","v":0},{"$f":"IF(CC848=0,IF(CB848=\"\",\"\",CB848),IF(CB848=\"\",ROW('Global Indexation'!$D$89),CB848&\", \"&ROW('Global Indexation'!$D$89)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53"},{"$f":"COUNTIF('Global Indexation'!$D$92:$M$92,\"<>0\")-COUNTBLANK('Global Indexation'!$D$92:$M$92)","v":0},{"$f":"IF(CE848=0,IF(CD848=\"\",\"\",CD848),IF(CD848=\"\",ROW('Global Indexation'!$D$92),CD848&\", \"&ROW('Global Indexation'!$D$92)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53"},{"$f":"COUNTIF('Global Indexation'!$D$95:$M$95,\"<>0\")-COUNTBLANK('Global Indexation'!$D$95:$M$95)","v":0},{"$f":"IF(CG848=0,IF(CF848=\"\",\"\",CF848),IF(CF848=\"\",ROW('Global Indexation'!$D$95),CF848&\", \"&ROW('Global Indexation'!$D$95)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53"},{"$f":"COUNTIF('Global Indexation'!$D$98:$M$98,\"<>0\")-COUNTBLANK('Global Indexation'!$D$98:$M$98)","v":0},{"$f":"IF(CI848=0,IF(CH848=\"\",\"\",CH848),IF(CH848=\"\",ROW('Global Indexation'!$D$98),CH848&\", \"&ROW('Global Indexation'!$D$98)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53"},{"$f":"COUNTIF('Global Indexation'!$D$101:$M$101,\"<>0\")-COUNTBLANK('Global Indexation'!$D$101:$M$101)","v":0},{"$f":"IF(CK848=0,IF(CJ848=\"\",\"\",CJ848),IF(CJ848=\"\",ROW('Global Indexation'!$D$101),CJ848&\", \"&ROW('Global Indexation'!$D$101)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53"},{"$f":"COUNTIF('Global Indexation'!$D$104:$M$104,\"<>0\")-COUNTBLANK('Global Indexation'!$D$104:$M$104)","v":0},{"$f":"IF(CM848=0,IF(CL848=\"\",\"\",CL848),IF(CL848=\"\",ROW('Global Indexation'!$D$104),CL848&\", \"&ROW('Global Indexation'!$D$104)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53"},{"$f":"COUNTIF('Global Indexation'!$D$107:$M$107,\"<>0\")-COUNTBLANK('Global Indexation'!$D$107:$M$107)","v":0},{"$f":"IF(CO848=0,IF(CN848=\"\",\"\",CN848),IF(CN848=\"\",ROW('Global Indexation'!$D$107),CN848&\", \"&ROW('Global Indexation'!$D$107)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53"},{"$f":"COUNTIF('Global Indexation'!$D$110:$M$110,\"<>0\")-COUNTBLANK('Global Indexation'!$D$110:$M$110)","v":9},{"$f":"IF(CQ848=0,IF(CP848=\"\",\"\",CP848),IF(CP848=\"\",ROW('Global Indexation'!$D$110),CP848&\", \"&ROW('Global Indexation'!$D$110)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110"},{"$f":"COUNTIF('Global Indexation'!$D$113:$M$113,\"<>0\")-COUNTBLANK('Global Indexation'!$D$113:$M$113)","v":9},{"$f":"IF(CS848=0,IF(CR848=\"\",\"\",CR848),IF(CR848=\"\",ROW('Global Indexation'!$D$113),CR848&\", \"&ROW('Global Indexation'!$D$113)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113"},{"$f":"COUNTIF('Global Indexation'!$D$116:$M$116,\"<>0\")-COUNTBLANK('Global Indexation'!$D$116:$M$116)","v":3},{"$f":"IF(CU848=0,IF(CT848=\"\",\"\",CT848),IF(CT848=\"\",ROW('Global Indexation'!$D$116),CT848&\", \"&ROW('Global Indexation'!$D$116)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116"},{"$f":"COUNTIF('Global Indexation'!$D$119:$M$119,\"<>0\")-COUNTBLANK('Global Indexation'!$D$119:$M$119)","v":9},{"$f":"IF(CW848=0,IF(CV848=\"\",\"\",CV848),IF(CV848=\"\",ROW('Global Indexation'!$D$119),CV848&\", \"&ROW('Global Indexation'!$D$119)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119"},{"$f":"COUNTIF('Global Indexation'!$D$122:$M$122,\"<>0\")-COUNTBLANK('Global Indexation'!$D$122:$M$122)","v":0},{"$f":"IF(CY848=0,IF(CX848=\"\",\"\",CX848),IF(CX848=\"\",ROW('Global Indexation'!$D$122),CX848&\", \"&ROW('Global Indexation'!$D$122)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119"},{"$f":"COUNTIF('Global Indexation'!$D$125:$M$125,\"<>0\")-COUNTBLANK('Global Indexation'!$D$125:$M$125)","v":10},{"$f":"IF(DA848=0,IF(CZ848=\"\",\"\",CZ848),IF(CZ848=\"\",ROW('Global Indexation'!$D$125),CZ848&\", \"&ROW('Global Indexation'!$D$125)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125"},{"$f":"COUNTIF('Global Indexation'!$D$128:$M$128,\"<>0\")-COUNTBLANK('Global Indexation'!$D$128:$M$128)","v":0},{"$f":"IF(DC848=0,IF(DB848=\"\",\"\",DB848),IF(DB848=\"\",ROW('Global Indexation'!$D$128),DB848&\", \"&ROW('Global Indexation'!$D$128)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125"},{"$f":"COUNTIF('Global Indexation'!$D$131:$M$131,\"<>0\")-COUNTBLANK('Global Indexation'!$D$131:$M$131)","v":0},{"$f":"IF(DE848=0,IF(DD848=\"\",\"\",DD848),IF(DD848=\"\",ROW('Global Indexation'!$D$131),DD848&\", \"&ROW('Global Indexation'!$D$131)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125"},{"$f":"COUNTIF('Global Indexation'!$D$134:$M$134,\"<>0\")-COUNTBLANK('Global Indexation'!$D$134:$M$134)","v":3},{"$f":"IF(DG848=0,IF(DF848=\"\",\"\",DF848),IF(DF848=\"\",ROW('Global Indexation'!$D$134),DF848&\", \"&ROW('Global Indexation'!$D$134)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134"},{"$f":"COUNTIF('Global Indexation'!$D$137:$M$137,\"<>0\")-COUNTBLANK('Global Indexation'!$D$137:$M$137)","v":3},{"$f":"IF(DI848=0,IF(DH848=\"\",\"\",DH848),IF(DH848=\"\",ROW('Global Indexation'!$D$137),DH848&\", \"&ROW('Global Indexation'!$D$137)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137"},{"$f":"COUNTIF('Global Indexation'!$D$140:$M$140,\"<>0\")-COUNTBLANK('Global Indexation'!$D$140:$M$140)","v":3},{"$f":"IF(DK848=0,IF(DJ848=\"\",\"\",DJ848),IF(DJ848=\"\",ROW('Global Indexation'!$D$140),DJ848&\", \"&ROW('Global Indexation'!$D$140)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140"},{"$f":"COUNTIF('Global Indexation'!$D$143:$M$143,\"<>0\")-COUNTBLANK('Global Indexation'!$D$143:$M$143)","v":3},{"$f":"IF(DM848=0,IF(DL848=\"\",\"\",DL848),IF(DL848=\"\",ROW('Global Indexation'!$D$143),DL848&\", \"&ROW('Global Indexation'!$D$143)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143"},{"$f":"COUNTIF('Global Indexation'!$D$146:$M$146,\"<>0\")-COUNTBLANK('Global Indexation'!$D$146:$M$146)","v":0},{"$f":"IF(DO848=0,IF(DN848=\"\",\"\",DN848),IF(DN848=\"\",ROW('Global Indexation'!$D$146),DN848&\", \"&ROW('Global Indexation'!$D$146)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143"},{"$f":"COUNTIF('Global Indexation'!$D$149:$M$149,\"<>0\")-COUNTBLANK('Global Indexation'!$D$149:$M$149)","v":0},{"$f":"IF(DQ848=0,IF(DP848=\"\",\"\",DP848),IF(DP848=\"\",ROW('Global Indexation'!$D$149),DP848&\", \"&ROW('Global Indexation'!$D$149)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143"},{"$f":"COUNTIF('Global Indexation'!$D$152:$M$152,\"<>0\")-COUNTBLANK('Global Indexation'!$D$152:$M$152)","v":0},{"$f":"IF(DS848=0,IF(DR848=\"\",\"\",DR848),IF(DR848=\"\",ROW('Global Indexation'!$D$152),DR848&\", \"&ROW('Global Indexation'!$D$152)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143"},{"$f":"COUNTIF('Global Indexation'!$D$155:$M$155,\"<>0\")-COUNTBLANK('Global Indexation'!$D$155:$M$155)","v":0},{"$f":"IF(DU848=0,IF(DT848=\"\",\"\",DT848),IF(DT848=\"\",ROW('Global Indexation'!$D$155),DT848&\", \"&ROW('Global Indexation'!$D$155)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143"},{"$f":"COUNTIF('Global Indexation'!$D$158:$M$158,\"<>0\")-COUNTBLANK('Global Indexation'!$D$158:$M$158)","v":0},{"$f":"IF(DW848=0,IF(DV848=\"\",\"\",DV848),IF(DV848=\"\",ROW('Global Indexation'!$D$158),DV848&\", \"&ROW('Global Indexation'!$D$158)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143"},{"$f":"COUNTIF('Global Indexation'!$D$161:$M$161,\"<>0\")-COUNTBLANK('Global Indexation'!$D$161:$M$161)","v":0},{"$f":"IF(DY848=0,IF(DX848=\"\",\"\",DX848),IF(DX848=\"\",ROW('Global Indexation'!$D$161),DX848&\", \"&ROW('Global Indexation'!$D$161)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143"},{"$f":"COUNTIF('Global Indexation'!$D$164:$M$164,\"<>0\")-COUNTBLANK('Global Indexation'!$D$164:$M$164)","v":0},{"$f":"IF(EA848=0,IF(DZ848=\"\",\"\",DZ848),IF(DZ848=\"\",ROW('Global Indexation'!$D$164),DZ848&\", \"&ROW('Global Indexation'!$D$164)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143"},{"$f":"COUNTIF('Global Indexation'!$D$170:$M$170,\"<>0\")-COUNTBLANK('Global Indexation'!$D$170:$M$170)","v":10},{"$f":"IF(EC848=0,IF(EB848=\"\",\"\",EB848),IF(EB848=\"\",ROW('Global Indexation'!$D$170),EB848&\", \"&ROW('Global Indexation'!$D$170)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170"},{"$f":"COUNTIF('Global Indexation'!$D$173:$M$173,\"<>0\")-COUNTBLANK('Global Indexation'!$D$173:$M$173)","v":10},{"$f":"IF(EE848=0,IF(ED848=\"\",\"\",ED848),IF(ED848=\"\",ROW('Global Indexation'!$D$173),ED848&\", \"&ROW('Global Indexation'!$D$173)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173"},{"$f":"COUNTIF('Global Indexation'!$D$176:$M$176,\"<>0\")-COUNTBLANK('Global Indexation'!$D$176:$M$176)","v":10},{"$f":"IF(EG848=0,IF(EF848=\"\",\"\",EF848),IF(EF848=\"\",ROW('Global Indexation'!$D$176),EF848&\", \"&ROW('Global Indexation'!$D$176)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176"},{"$f":"COUNTIF('Global Indexation'!$D$179:$M$179,\"<>0\")-COUNTBLANK('Global Indexation'!$D$179:$M$179)","v":10},{"$f":"IF(EI848=0,IF(EH848=\"\",\"\",EH848),IF(EH848=\"\",ROW('Global Indexation'!$D$179),EH848&\", \"&ROW('Global Indexation'!$D$179)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179"},{"$f":"COUNTIF('Global Indexation'!$D$182:$M$182,\"<>0\")-COUNTBLANK('Global Indexation'!$D$182:$M$182)","v":0},{"$f":"IF(EK848=0,IF(EJ848=\"\",\"\",EJ848),IF(EJ848=\"\",ROW('Global Indexation'!$D$182),EJ848&\", \"&ROW('Global Indexation'!$D$182)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179"},{"$f":"COUNTIF('Global Indexation'!$D$185:$M$185,\"<>0\")-COUNTBLANK('Global Indexation'!$D$185:$M$185)","v":0},{"$f":"IF(EM848=0,IF(EL848=\"\",\"\",EL848),IF(EL848=\"\",ROW('Global Indexation'!$D$185),EL848&\", \"&ROW('Global Indexation'!$D$185)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179"},{"$f":"COUNTIF('Global Indexation'!$D$188:$M$188,\"<>0\")-COUNTBLANK('Global Indexation'!$D$188:$M$188)","v":0},{"$f":"IF(EO848=0,IF(EN848=\"\",\"\",EN848),IF(EN848=\"\",ROW('Global Indexation'!$D$188),EN848&\", \"&ROW('Global Indexation'!$D$188)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179"},{"$f":"COUNTIF('Global Indexation'!$D$191:$M$191,\"<>0\")-COUNTBLANK('Global Indexation'!$D$191:$M$191)","v":0},{"$f":"IF(EQ848=0,IF(EP848=\"\",\"\",EP848),IF(EP848=\"\",ROW('Global Indexation'!$D$191),EP848&\", \"&ROW('Global Indexation'!$D$191)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179"},{"$f":"COUNTIF('Global Indexation'!$D$194:$M$194,\"<>0\")-COUNTBLANK('Global Indexation'!$D$194:$M$194)","v":0},{"$f":"IF(ES848=0,IF(ER848=\"\",\"\",ER848),IF(ER848=\"\",ROW('Global Indexation'!$D$194),ER848&\", \"&ROW('Global Indexation'!$D$194)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179"},{"$f":"COUNTIF('Global Indexation'!$D$197:$M$197,\"<>0\")-COUNTBLANK('Global Indexation'!$D$197:$M$197)","v":0},{"$f":"IF(EU848=0,IF(ET848=\"\",\"\",ET848),IF(ET848=\"\",ROW('Global Indexation'!$D$197),ET848&\", \"&ROW('Global Indexation'!$D$197)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179"},{"$f":"COUNTIF('Global Indexation'!$D$200:$M$200,\"<>0\")-COUNTBLANK('Global Indexation'!$D$200:$M$200)","v":0},{"$f":"IF(EW848=0,IF(EV848=\"\",\"\",EV848),IF(EV848=\"\",ROW('Global Indexation'!$D$200),EV848&\", \"&ROW('Global Indexation'!$D$200)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179"},{"$f":"COUNTIF('Global Indexation'!$D$203:$M$203,\"<>0\")-COUNTBLANK('Global Indexation'!$D$203:$M$203)","v":0},{"$f":"IF(EY848=0,IF(EX848=\"\",\"\",EX848),IF(EX848=\"\",ROW('Global Indexation'!$D$203),EX848&\", \"&ROW('Global Indexation'!$D$203)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179"},{"$f":"COUNTIF('Global Indexation'!$D$206:$M$206,\"<>0\")-COUNTBLANK('Global Indexation'!$D$206:$M$206)","v":0},{"$f":"IF(FA848=0,IF(EZ848=\"\",\"\",EZ848),IF(EZ848=\"\",ROW('Global Indexation'!$D$206),EZ848&\", \"&ROW('Global Indexation'!$D$206)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179"},{"$f":"COUNTIF('Global Indexation'!$D$209:$M$209,\"<>0\")-COUNTBLANK('Global Indexation'!$D$209:$M$209)","v":0},{"$f":"IF(FC848=0,IF(FB848=\"\",\"\",FB848),IF(FB848=\"\",ROW('Global Indexation'!$D$209),FB848&\", \"&ROW('Global Indexation'!$D$209)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179"},{"$f":"COUNTIF('Global Indexation'!$D$212:$M$212,\"<>0\")-COUNTBLANK('Global Indexation'!$D$212:$M$212)","v":0},{"$f":"IF(FE848=0,IF(FD848=\"\",\"\",FD848),IF(FD848=\"\",ROW('Global Indexation'!$D$212),FD848&\", \"&ROW('Global Indexation'!$D$212)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179"},{"$f":"COUNTIF('Global Indexation'!$D$215:$M$215,\"<>0\")-COUNTBLANK('Global Indexation'!$D$215:$M$215)","v":0},{"$f":"IF(FG848=0,IF(FF848=\"\",\"\",FF848),IF(FF848=\"\",ROW('Global Indexation'!$D$215),FF848&\", \"&ROW('Global Indexation'!$D$215)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179"},{"$f":"COUNTIF('Global Indexation'!$D$218:$M$218,\"<>0\")-COUNTBLANK('Global Indexation'!$D$218:$M$218)","v":0},{"$f":"IF(FI848=0,IF(FH848=\"\",\"\",FH848),IF(FH848=\"\",ROW('Global Indexation'!$D$218),FH848&\", \"&ROW('Global Indexation'!$D$218)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179"},{"$f":"COUNTIF('Global Indexation'!$D$221:$M$221,\"<>0\")-COUNTBLANK('Global Indexation'!$D$221:$M$221)","v":0},{"$f":"IF(FK848=0,IF(FJ848=\"\",\"\",FJ848),IF(FJ848=\"\",ROW('Global Indexation'!$D$221),FJ848&\", \"&ROW('Global Indexation'!$D$221)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179"},{"$f":"COUNTIF('Global Indexation'!$D$224:$M$224,\"<>0\")-COUNTBLANK('Global Indexation'!$D$224:$M$224)","v":0},{"$f":"IF(FM848=0,IF(FL848=\"\",\"\",FL848),IF(FL848=\"\",ROW('Global Indexation'!$D$224),FL848&\", \"&ROW('Global Indexation'!$D$224)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179"},{"$f":"COUNTIF('Global Indexation'!$D$227:$M$227,\"<>0\")-COUNTBLANK('Global Indexation'!$D$227:$M$227)","v":10},{"$f":"IF(FO848=0,IF(FN848=\"\",\"\",FN848),IF(FN848=\"\",ROW('Global Indexation'!$D$227),FN848&\", \"&ROW('Global Indexation'!$D$227)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179, 227"},{"$f":"COUNTIF('Global Indexation'!$D$230:$M$230,\"<>0\")-COUNTBLANK('Global Indexation'!$D$230:$M$230)","v":0},{"$f":"IF(FQ848=0,IF(FP848=\"\",\"\",FP848),IF(FP848=\"\",ROW('Global Indexation'!$D$230),FP848&\", \"&ROW('Global Indexation'!$D$230)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179, 227"},{"$f":"COUNTIF('Global Indexation'!$D$233:$M$233,\"<>0\")-COUNTBLANK('Global Indexation'!$D$233:$M$233)","v":0},{"$f":"IF(FS848=0,IF(FR848=\"\",\"\",FR848),IF(FR848=\"\",ROW('Global Indexation'!$D$233),FR848&\", \"&ROW('Global Indexation'!$D$233)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179, 227"},{"$f":"COUNTIF('Global Indexation'!$D$239:$M$239,\"<>0\")-COUNTBLANK('Global Indexation'!$D$239:$M$239)","v":0},{"$f":"IF(FU848=0,IF(FT848=\"\",\"\",FT848),IF(FT848=\"\",ROW('Global Indexation'!$D$239),FT848&\", \"&ROW('Global Indexation'!$D$239)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179, 227"},{"$f":"COUNTIF('Global Indexation'!$D$242:$M$242,\"<>0\")-COUNTBLANK('Global Indexation'!$D$242:$M$242)","v":0},{"$f":"IF(FW848=0,IF(FV848=\"\",\"\",FV848),IF(FV848=\"\",ROW('Global Indexation'!$D$242),FV848&\", \"&ROW('Global Indexation'!$D$242)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179, 227"},{"$f":"COUNTIF('Global Indexation'!$D$245:$M$245,\"<>0\")-COUNTBLANK('Global Indexation'!$D$245:$M$245)","v":3},{"$f":"IF(FY848=0,IF(FX848=\"\",\"\",FX848),IF(FX848=\"\",ROW('Global Indexation'!$D$245),FX848&\", \"&ROW('Global Indexation'!$D$245)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179, 227, 245"},{"$f":"COUNTIF('Global Indexation'!$D$248:$M$248,\"<>0\")-COUNTBLANK('Global Indexation'!$D$248:$M$248)","v":0},{"$f":"IF(GA848=0,IF(FZ848=\"\",\"\",FZ848),IF(FZ848=\"\",ROW('Global Indexation'!$D$248),FZ848&\", \"&ROW('Global Indexation'!$D$248)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179, 227, 245"},{"$f":"COUNTIF('Global Indexation'!$D$251:$M$251,\"<>0\")-COUNTBLANK('Global Indexation'!$D$251:$M$251)","v":0},{"$f":"IF(GC848=0,IF(GB848=\"\",\"\",GB848),IF(GB848=\"\",ROW('Global Indexation'!$D$251),GB848&\", \"&ROW('Global Indexation'!$D$251)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179, 227, 245"},{"$f":"COUNTIF('Global Indexation'!$D$254:$M$254,\"<>0\")-COUNTBLANK('Global Indexation'!$D$254:$M$254)","v":0},{"$f":"IF(GE848=0,IF(GD848=\"\",\"\",GD848),IF(GD848=\"\",ROW('Global Indexation'!$D$254),GD848&\", \"&ROW('Global Indexation'!$D$254)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179, 227, 245"},{"$f":"COUNTIF('Global Indexation'!$D$257:$M$257,\"<>0\")-COUNTBLANK('Global Indexation'!$D$257:$M$257)","v":0},{"$f":"IF(GG848=0,IF(GF848=\"\",\"\",GF848),IF(GF848=\"\",ROW('Global Indexation'!$D$257),GF848&\", \"&ROW('Global Indexation'!$D$257)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179, 227, 245"},{"$f":"COUNTIF('Global Indexation'!$D$260:$M$260,\"<>0\")-COUNTBLANK('Global Indexation'!$D$260:$M$260)","v":0},{"$f":"IF(GI848=0,IF(GH848=\"\",\"\",GH848),IF(GH848=\"\",ROW('Global Indexation'!$D$260),GH848&\", \"&ROW('Global Indexation'!$D$260)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179, 227, 245"},{"$f":"COUNTIF('Global Indexation'!$D$263:$M$263,\"<>0\")-COUNTBLANK('Global Indexation'!$D$263:$M$263)","v":0},{"$f":"IF(GK848=0,IF(GJ848=\"\",\"\",GJ848),IF(GJ848=\"\",ROW('Global Indexation'!$D$263),GJ848&\", \"&ROW('Global Indexation'!$D$263)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179, 227, 245"},{"$f":"COUNTIF('Global Indexation'!$D$266:$M$266,\"<>0\")-COUNTBLANK('Global Indexation'!$D$266:$M$266)","v":0},{"$f":"IF(GM848=0,IF(GL848=\"\",\"\",GL848),IF(GL848=\"\",ROW('Global Indexation'!$D$266),GL848&\", \"&ROW('Global Indexation'!$D$266)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179, 227, 245"},{"$f":"COUNTIF('Global Indexation'!$D$269:$M$269,\"<>0\")-COUNTBLANK('Global Indexation'!$D$269:$M$269)","v":0},{"$f":"IF(GO848=0,IF(GN848=\"\",\"\",GN848),IF(GN848=\"\",ROW('Global Indexation'!$D$269),GN848&\", \"&ROW('Global Indexation'!$D$269)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179, 227, 245"},{"$f":"COUNTIF('Global Indexation'!$D$272:$M$272,\"<>0\")-COUNTBLANK('Global Indexation'!$D$272:$M$272)","v":0},{"$f":"IF(GQ848=0,IF(GP848=\"\",\"\",GP848),IF(GP848=\"\",ROW('Global Indexation'!$D$272),GP848&\", \"&ROW('Global Indexation'!$D$272)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179, 227, 245"},{"$f":"COUNTIF('Global Indexation'!$D$275:$M$275,\"<>0\")-COUNTBLANK('Global Indexation'!$D$275:$M$275)","v":0},{"$f":"IF(GS848=0,IF(GR848=\"\",\"\",GR848),IF(GR848=\"\",ROW('Global Indexation'!$D$275),GR848&\", \"&ROW('Global Indexation'!$D$275)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179, 227, 245"},{"$f":"COUNTIF('Global Indexation'!$D$278:$M$278,\"<>0\")-COUNTBLANK('Global Indexation'!$D$278:$M$278)","v":0},{"$f":"IF(GU848=0,IF(GT848=\"\",\"\",GT848),IF(GT848=\"\",ROW('Global Indexation'!$D$278),GT848&\", \"&ROW('Global Indexation'!$D$278)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179, 227, 245"},{"$f":"COUNTIF('Global Indexation'!$D$281:$M$281,\"<>0\")-COUNTBLANK('Global Indexation'!$D$281:$M$281)","v":0},{"$f":"IF(GW848=0,IF(GV848=\"\",\"\",GV848),IF(GV848=\"\",ROW('Global Indexation'!$D$281),GV848&\", \"&ROW('Global Indexation'!$D$281)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179, 227, 245"},{"$f":"COUNTIF('Global Indexation'!$D$284:$M$284,\"<>0\")-COUNTBLANK('Global Indexation'!$D$284:$M$284)","v":0},{"$f":"IF(GY848=0,IF(GX848=\"\",\"\",GX848),IF(GX848=\"\",ROW('Global Indexation'!$D$284),GX848&\", \"&ROW('Global Indexation'!$D$284)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179, 227, 245"},{"$f":"COUNTIF('Global Indexation'!$D$290:$M$290,\"<>0\")-COUNTBLANK('Global Indexation'!$D$290:$M$290)","v":0},{"$f":"IF(HA848=0,IF(GZ848=\"\",\"\",GZ848),IF(GZ848=\"\",ROW('Global Indexation'!$D$290),GZ848&\", \"&ROW('Global Indexation'!$D$290)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179, 227, 245"},{"$f":"COUNTIF('Global Indexation'!$D$296:$M$296,\"<>0\")-COUNTBLANK('Global Indexation'!$D$296:$M$296)","v":0},{"$f":"IF(HC848=0,IF(HB848=\"\",\"\",HB848),IF(HB848=\"\",ROW('Global Indexation'!$D$296),HB848&\", \"&ROW('Global Indexation'!$D$296)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179, 227, 245"},{"$f":"COUNTIF('Global Indexation'!$D$302:$M$302,\"<>0\")-COUNTBLANK('Global Indexation'!$D$302:$M$302)","v":0},{"$f":"IF(HE848=0,IF(HD848=\"\",\"\",HD848),IF(HD848=\"\",ROW('Global Indexation'!$D$302),HD848&\", \"&ROW('Global Indexation'!$D$302)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179, 227, 245"},{"$f":"COUNTIF('Global Indexation'!$D$305:$M$305,\"<>0\")-COUNTBLANK('Global Indexation'!$D$305:$M$305)","v":0},{"$f":"IF(HG848=0,IF(HF848=\"\",\"\",HF848),IF(HF848=\"\",ROW('Global Indexation'!$D$305),HF848&\", \"&ROW('Global Indexation'!$D$305)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179, 227, 245"},{"$f":"COUNTIF('Global Indexation'!$D$308:$M$308,\"<>0\")-COUNTBLANK('Global Indexation'!$D$308:$M$308)","v":0},{"$f":"IF(HI848=0,IF(HH848=\"\",\"\",HH848),IF(HH848=\"\",ROW('Global Indexation'!$D$308),HH848&\", \"&ROW('Global Indexation'!$D$308)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179, 227, 245"},{"$f":"COUNTIF('Global Indexation'!$D$311:$M$311,\"<>0\")-COUNTBLANK('Global Indexation'!$D$311:$M$311)","v":0},{"$f":"IF(HK848=0,IF(HJ848=\"\",\"\",HJ848),IF(HJ848=\"\",ROW('Global Indexation'!$D$311),HJ848&\", \"&ROW('Global Indexation'!$D$311)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179, 227, 245"},{"$f":"COUNTIF('Global Indexation'!$D$314:$M$314,\"<>0\")-COUNTBLANK('Global Indexation'!$D$314:$M$314)","v":0},{"$f":"IF(HM848=0,IF(HL848=\"\",\"\",HL848),IF(HL848=\"\",ROW('Global Indexation'!$D$314),HL848&\", \"&ROW('Global Indexation'!$D$314)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179, 227, 245"},{"$f":"COUNTIF('Global Indexation'!$D$320:$M$320,\"<>0\")-COUNTBLANK('Global Indexation'!$D$320:$M$320)","v":0},{"$f":"IF(HO848=0,IF(HN848=\"\",\"\",HN848),IF(HN848=\"\",ROW('Global Indexation'!$D$320),HN848&\", \"&ROW('Global Indexation'!$D$320)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179, 227, 245"},{"$f":"COUNTIF('Global Indexation'!$D$323:$M$323,\"<>0\")-COUNTBLANK('Global Indexation'!$D$323:$M$323)","v":0},{"$f":"IF(HQ848=0,IF(HP848=\"\",\"\",HP848),IF(HP848=\"\",ROW('Global Indexation'!$D$323),HP848&\", \"&ROW('Global Indexation'!$D$323)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179, 227, 245"},{"$f":"COUNTIF('Global Indexation'!$D$326:$M$326,\"<>0\")-COUNTBLANK('Global Indexation'!$D$326:$M$326)","v":0},{"$f":"IF(HS848=0,IF(HR848=\"\",\"\",HR848),IF(HR848=\"\",ROW('Global Indexation'!$D$326),HR848&\", \"&ROW('Global Indexation'!$D$326)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179, 227, 245"},{"$f":"COUNTIF('Global Indexation'!$D$329:$M$329,\"<>0\")-COUNTBLANK('Global Indexation'!$D$329:$M$329)","v":0},{"$f":"IF(HU848=0,IF(HT848=\"\",\"\",HT848),IF(HT848=\"\",ROW('Global Indexation'!$D$329),HT848&\", \"&ROW('Global Indexation'!$D$329)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179, 227, 245"},{"$f":"COUNTIF('Global Indexation'!$D$332:$M$332,\"<>0\")-COUNTBLANK('Global Indexation'!$D$332:$M$332)","v":0},{"$f":"IF(HW848=0,IF(HV848=\"\",\"\",HV848),IF(HV848=\"\",ROW('Global Indexation'!$D$332),HV848&\", \"&ROW('Global Indexation'!$D$332)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179, 227, 245"},{"$f":"COUNTIF('Global Indexation'!$D$335:$M$335,\"<>0\")-COUNTBLANK('Global Indexation'!$D$335:$M$335)","v":0},{"$f":"IF(HY848=0,IF(HX848=\"\",\"\",HX848),IF(HX848=\"\",ROW('Global Indexation'!$D$335),HX848&\", \"&ROW('Global Indexation'!$D$335)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179, 227, 245"},{"$f":"COUNTIF('Global Indexation'!$D$338:$M$338,\"<>0\")-COUNTBLANK('Global Indexation'!$D$338:$M$338)","v":0},{"$f":"IF(IA848=0,IF(HZ848=\"\",\"\",HZ848),IF(HZ848=\"\",ROW('Global Indexation'!$D$338),HZ848&\", \"&ROW('Global Indexation'!$D$338)))","v":"8, 17, 20, 23, 26, 38, 41, 44, 47, 50, 53, 110, 113, 116, 119, 125, 134, 137, 140, 143, 170, 173, 176, 179, 227, 245"}]

{"sheet":"Income Statement","index":6,"n_rows":344,"n_cols":133,"rows_kept":139,"cut":true,"hidden":false,"merged":[[2,7,2,16]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["hide",{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide"," "," "," "]
[null,{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"\"INCOME STATEMENT - \"&UPPER(general_fund_name)","v":"INCOME STATEMENT - GENERAL FUND"},null,"Actuals",null,"Current Year",null,"Projected Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecasted Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,{"$f":"Starting_year_general-2&\"/\"&RIGHT(Starting_year_general-1,2)","v":"2013/14"},null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},null,null,null,{"$f":"F4","v":"2014/15"},{"$f":"H4","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,{"$f":"LEFT(Q4,4)+1&\"/\"&RIGHT(LEFT(Q4,4)+2,2)","v":"2025/26"},{"$f":"LEFT(AG4,4)+1&\"/\"&RIGHT(LEFT(AG4,4)+2,2)","v":"2026/27"},"2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34","2034/35",null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-cash Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Receivables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F4","v":"2014/15"},{"$f":"H4","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"AG4","v":"2025/26"},{"$f":"AH4","v":"2026/27"},"2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34","2034/35",null,null,null,null,null,{"$f":"BD5","v":"2014/15"},{"$f":"BE5","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28",{"$f":"BR5","v":"2028/29"},"2029/30","2030/31","2031/32","2032/33","2033/34","2034/35",null,null,null,null,null,{"$f":"CD5","v":"2014/15"},{"$f":"CE5","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32",{"$f":"CV5","v":"2032/33"},{"$f":"CW5","v":"2033/34"},{"$f":"CX5","v":"2034/35"},null,"end"," "," "," "]
[null,"Income from Continuing Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Code","Revenue:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"B8","v":"Rates & Annual Charges"},"Rates & Annual Charges",null,{"$f":"SUM('Historical Data'!C9)*1000","v":7132000},null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A8,'Budget Summary 1'!J:J)","v":7338485},null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A8,'Budget Summary 1'!L:L)","v":7526903.04},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A8,'Budget Summary 1'!M:M)","v":8309684.1099999994},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A8,'Budget Summary 1'!N:N)","v":9174187.5300000012},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A8,'Budget Summary 1'!O:O)","v":10128945.1},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A8,'Budget Summary 1'!P:P)","v":11183379.360000001},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A8,'Budget Summary 1'!Q:Q)","v":11678633.800000001},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A8,'Budget Summary 1'!R:R)","v":12195877.540000001},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A8,'Budget Summary 1'!S:S)","v":12736086.9},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A8,'Budget Summary 1'!T:T)","v":13300281.550000001},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A8,'Budget Summary 1'!U:U)","v":13889526.450000001},null,"yes",null,{"$f":"IF($S8=\"yes\",F8-BD8,0)","v":7338485},{"$f":"IF($S8=\"yes\",H8-BE8,0)","v":7526903.04},8309684.1099999994,9174187.5300000012,10128945.1,11183379.360000001,11678633.800000001,12195877.540000001,12736086.9,13300281.550000001,13889526.450000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A8,'Budget Summary 1'!BC:BC)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A8,'Budget Summary 1'!BD:BD)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A8,'Budget Summary 1'!BE:BE)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A8,'Budget Summary 1'!BF:BF)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A8,'Budget Summary 1'!BG:BG)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A8,'Budget Summary 1'!BH:BH)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A8,'Budget Summary 1'!BI:BI)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A8,'Budget Summary 1'!BJ:BJ)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A8,'Budget Summary 1'!BK:BK)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A8,'Budget Summary 1'!BL:BL)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A8,'Budget Summary 1'!BM:BM)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F8-BD8","v":7338485},{"$f":"H8-BE8","v":7526903.04},8309684.1099999994,9174187.5300000012,10128945.1,11183379.360000001,11678633.800000001,12195877.540000001,12736086.9,13300281.550000001,13889526.450000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($S8=\"yes\",CD8,0)","v":7338485},{"$f":"IF($S8=\"yes\",CE8,0)","v":7526903.04},8309684.1099999994,9174187.5300000012,10128945.1,11183379.360000001,11678633.800000001,12195877.540000001,12736086.9,13300281.550000001,13889526.450000001,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"B9","v":"User Charges & Fees"},"User Charges & Fees",null,{"$f":"SUM('Historical Data'!C10)*1000","v":4712000},null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A9,'Budget Summary 1'!J:J)+'RE Dev Summary'!E43+'RE Dev Summary'!E48+'Major Projects summary'!E80+'Major Projects summary'!E85","v":1919988},null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A9,'Budget Summary 1'!L:L)+'RE Dev Summary'!G43+'RE Dev Summary'!G48+'Major Projects summary'!G80+'Major Projects summary'!G85","v":1840888.64},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A9,'Budget Summary 1'!M:M)+'RE Dev Summary'!H43+'RE Dev Summary'!H48+'Major Projects summary'!H80+'Major Projects summary'!H85","v":1873574.66},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A9,'Budget Summary 1'!N:N)+'RE Dev Summary'!I43+'RE Dev Summary'!I48+'Major Projects summary'!I80+'Major Projects summary'!I85","v":1919789.04},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A9,'Budget Summary 1'!O:O)+'RE Dev Summary'!J43+'RE Dev Summary'!J48+'Major Projects summary'!J80+'Major Projects summary'!J85","v":1967158.8000000003},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A9,'Budget Summary 1'!P:P)+'RE Dev Summary'!K43+'RE Dev Summary'!K48+'Major Projects summary'!K80+'Major Projects summary'!K85","v":2025423.5700000003},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A9,'Budget Summary 1'!Q:Q)+'RE Dev Summary'!L43+'RE Dev Summary'!L48+'Major Projects summary'!L80+'Major Projects summary'!L85","v":2085436.2499999998},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A9,'Budget Summary 1'!R:R)+'RE Dev Summary'!M43+'RE Dev Summary'!M48+'Major Projects summary'!M80+'Major Projects summary'!M85","v":2147249.3100000005},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A9,'Budget Summary 1'!S:S)+'RE Dev Summary'!N43+'RE Dev Summary'!N48+'Major Projects summary'!N80+'Major Projects summary'!N85","v":2210916.7900000005},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A9,'Budget Summary 1'!T:T)+'RE Dev Summary'!O43+'RE Dev Summary'!O48+'Major Projects summary'!O80+'Major Projects summary'!O85","v":2276494.25},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A9,'Budget Summary 1'!U:U)+'RE Dev Summary'!P43+'RE Dev Summary'!P48+'Major Projects summary'!P80+'Major Projects summary'!P85","v":2344039.09},null,"yes",null,{"$f":"IF($S9=\"yes\",F9-BD9,0)","v":1919988},1840888.64,1873574.66,1919789.04,1967158.8000000003,2025423.5700000003,2085436.2499999998,2147249.3100000005,2210916.7900000005,2276494.25,2344039.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A9,'Budget Summary 1'!BC:BC)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A9,'Budget Summary 1'!BD:BD)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A9,'Budget Summary 1'!BE:BE)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A9,'Budget Summary 1'!BF:BF)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A9,'Budget Summary 1'!BG:BG)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A9,'Budget Summary 1'!BH:BH)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A9,'Budget Summary 1'!BI:BI)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A9,'Budget Summary 1'!BJ:BJ)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A9,'Budget Summary 1'!BK:BK)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A9,'Budget Summary 1'!BL:BL)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A9,'Budget Summary 1'!BM:BM)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F9-BD9","v":1919988},{"$f":"H9-BE9","v":1840888.64},1873574.66,1919789.04,1967158.8000000003,2025423.5700000003,2085436.2499999998,2147249.3100000005,2210916.7900000005,2276494.25,2344039.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1919988,1840888.64,1873574.66,1919789.04,1967158.8000000003,2025423.5700000003,2085436.2499999998,2147249.3100000005,2210916.7900000005,2276494.25,2344039.09,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"IF(R10=\"\",\"Interest & Investment Revenues - Other\",\"Interest & Investment Revenue\")","v":"Interest & Investment Revenue"},"Interest & Investment Revenue",null,{"$f":"SUM('Historical Data'!C11)*1000","v":901000},null,{"$f":"IF($R10=\"\",'Interest Calculation'!P72+'Interest Calculation'!P75+SUMIF('Budget Summary 1'!$A:$A,$A10,'Budget Summary 1'!J:J),SUMIF('Budget Summary 1'!$C:$C,$A10,'Budget Summary 1'!J:J))+'Loans Receivable - Internal'!J44","v":735655},null,{"$f":"IF($R10=\"\",'Interest Calculation'!AE72+'Interest Calculation'!AE75+SUMIF('Budget Summary 1'!$A:$A,$A10,'Budget Summary 1'!L:L),SUMIF('Budget Summary 1'!$C:$C,$A10,'Budget Summary 1'!L:L))+'Loans Receivable - Internal'!K44","v":389935},{"$f":"IF($R10=\"\",'Interest Calculation'!AF72+'Interest Calculation'!AF75+SUMIF('Budget Summary 1'!$A:$A,$A10,'Budget Summary 1'!M:M),SUMIF('Budget Summary 1'!$C:$C,$A10,'Budget Summary 1'!M:M))+'Loans Receivable - Internal'!L44","v":389935},{"$f":"IF($R10=\"\",'Interest Calculation'!AG72+'Interest Calculation'!AG75+SUMIF('Budget Summary 1'!$A:$A,$A10,'Budget Summary 1'!N:N),SUMIF('Budget Summary 1'!$C:$C,$A10,'Budget Summary 1'!N:N))+'Loans Receivable - Internal'!M44","v":389935},{"$f":"IF($R10=\"\",'Interest Calculation'!AH72+'Interest Calculation'!AH75+SUMIF('Budget Summary 1'!$A:$A,$A10,'Budget Summary 1'!O:O),SUMIF('Budget Summary 1'!$C:$C,$A10,'Budget Summary 1'!O:O))+'Loans Receivable - Internal'!N44","v":389935},{"$f":"IF($R10=\"\",'Interest Calculation'!AI72+'Interest Calculation'!AI75+SUMIF('Budget Summary 1'!$A:$A,$A10,'Budget Summary 1'!P:P),SUMIF('Budget Summary 1'!$C:$C,$A10,'Budget Summary 1'!P:P))+'Loans Receivable - Internal'!O44","v":389935},{"$f":"IF($R10=\"\",'Interest Calculation'!AJ72+'Interest Calculation'!AJ75+SUMIF('Budget Summary 1'!$A:$A,$A10,'Budget Summary 1'!Q:Q),SUMIF('Budget Summary 1'!$C:$C,$A10,'Budget Summary 1'!Q:Q))+'Loans Receivable - Internal'!P44","v":389935},{"$f":"IF($R10=\"\",'Interest Calculation'!AK72+'Interest Calculation'!AK75+SUMIF('Budget Summary 1'!$A:$A,$A10,'Budget Summary 1'!R:R),SUMIF('Budget Summary 1'!$C:$C,$A10,'Budget Summary 1'!R:R))+'Loans Receivable - Internal'!Q44","v":389935},{"$f":"IF($R10=\"\",'Interest Calculation'!AL72+'Interest Calculation'!AL75+SUMIF('Budget Summary 1'!$A:$A,$A10,'Budget Summary 1'!S:S),SUMIF('Budget Summary 1'!$C:$C,$A10,'Budget Summary 1'!S:S))+'Loans Receivable - Internal'!R44","v":389935},{"$f":"IF($R10=\"\",'Interest Calculation'!AM72+'Interest Calculation'!AM75+SUMIF('Budget Summary 1'!$A:$A,$A10,'Budget Summary 1'!T:T),SUMIF('Budget Summary 1'!$C:$C,$A10,'Budget Summary 1'!T:T))+'Loans Receivable - Internal'!S44","v":389935},{"$f":"IF($R10=\"\",'Interest Calculation'!AN72+'Interest Calculation'!AN75+SUMIF('Budget Summary 1'!$A:$A,$A10,'Budget Summary 1'!U:U),SUMIF('Budget Summary 1'!$C:$C,$A10,'Budget Summary 1'!U:U))+'Loans Receivable - Internal'!T44","v":389935},"rc","yes",null,735655,389935,389935,389935,389935,389935,389935,389935,389935,389935,389935,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A10,'Budget Summary 1'!BC:BC)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A10,'Budget Summary 1'!BD:BD)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A10,'Budget Summary 1'!BE:BE)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A10,'Budget Summary 1'!BF:BF)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A10,'Budget Summary 1'!BG:BG)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A10,'Budget Summary 1'!BH:BH)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A10,'Budget Summary 1'!BI:BI)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A10,'Budget Summary 1'!BJ:BJ)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A10,'Budget Summary 1'!BK:BK)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A10,'Budget Summary 1'!BL:BL)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A10,'Budget Summary 1'!BM:BM)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIF('Budget Summary 1'!$C:$C,$A10,'Budget Summary 1'!J:J)-BD10","v":735655},{"$f":"+SUMIF('Budget Summary 1'!$C:$C,$A10,'Budget Summary 1'!L:L)-BE10","v":389935},{"$f":"+SUMIF('Budget Summary 1'!$C:$C,$A10,'Budget Summary 1'!M:M)-BF10","v":389935},{"$f":"+SUMIF('Budget Summary 1'!$C:$C,$A10,'Budget Summary 1'!N:N)-BG10","v":389935},{"$f":"+SUMIF('Budget Summary 1'!$C:$C,$A10,'Budget Summary 1'!O:O)-BH10","v":389935},{"$f":"+SUMIF('Budget Summary 1'!$C:$C,$A10,'Budget Summary 1'!P:P)-BI10","v":389935},{"$f":"+SUMIF('Budget Summary 1'!$C:$C,$A10,'Budget Summary 1'!Q:Q)-BJ10","v":389935},{"$f":"+SUMIF('Budget Summary 1'!$C:$C,$A10,'Budget Summary 1'!R:R)-BK10","v":389935},{"$f":"+SUMIF('Budget Summary 1'!$C:$C,$A10,'Budget Summary 1'!S:S)-BL10","v":389935},{"$f":"+SUMIF('Budget Summary 1'!$C:$C,$A10,'Budget Summary 1'!T:T)-BM10","v":389935},{"$f":"+SUMIF('Budget Summary 1'!$C:$C,$A10,'Budget Summary 1'!U:U)-BN10","v":389935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,735655,389935,389935,389935,389935,389935,389935,389935,389935,389935,389935,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"B11","v":"Other Revenues"},"Other Revenues",null,{"$f":"SUM('Historical Data'!C12)*1000","v":383000},null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A11,'Budget Summary 1'!J:J)+'RE Dev Summary'!E44+'RE Dev Summary'!E49+'Major Projects summary'!E81+'Major Projects summary'!E86","v":4767629},null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A11,'Budget Summary 1'!L:L)+'RE Dev Summary'!G44+'RE Dev Summary'!G49+'Major Projects summary'!G81+'Major Projects summary'!G86","v":4628934.5},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A11,'Budget Summary 1'!M:M)+'RE Dev Summary'!H44+'RE Dev Summary'!H49+'Major Projects summary'!H81+'Major Projects summary'!H86","v":4730610.5199999986},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A11,'Budget Summary 1'!N:N)+'RE Dev Summary'!I44+'RE Dev Summary'!I49+'Major Projects summary'!I81+'Major Projects summary'!I86","v":4846125.8},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A11,'Budget Summary 1'!O:O)+'RE Dev Summary'!J44+'RE Dev Summary'!J49+'Major Projects summary'!J81+'Major Projects summary'!J86","v":4964528.9399999995},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A11,'Budget Summary 1'!P:P)+'RE Dev Summary'!K44+'RE Dev Summary'!K49+'Major Projects summary'!K81+'Major Projects summary'!K86","v":5110164.8099999987},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A11,'Budget Summary 1'!Q:Q)+'RE Dev Summary'!L44+'RE Dev Summary'!L49+'Major Projects summary'!L81+'Major Projects summary'!L86","v":5260169.7599999988},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A11,'Budget Summary 1'!R:R)+'RE Dev Summary'!M44+'RE Dev Summary'!M49+'Major Projects summary'!M81+'Major Projects summary'!M86","v":5414674.8399999999},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A11,'Budget Summary 1'!S:S)+'RE Dev Summary'!N44+'RE Dev Summary'!N49+'Major Projects summary'!N81+'Major Projects summary'!N86","v":5573815.0699999994},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A11,'Budget Summary 1'!T:T)+'RE Dev Summary'!O44+'RE Dev Summary'!O49+'Major Projects summary'!O81+'Major Projects summary'!O86","v":5737729.5099999998},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A11,'Budget Summary 1'!U:U)+'RE Dev Summary'!P44+'RE Dev Summary'!P49+'Major Projects summary'!P81+'Major Projects summary'!P86","v":5906561.3999999994},null,"yes",null,4767629,4628934.5,4730610.5199999986,4846125.8,4964528.9399999995,5110164.8099999987,5260169.7599999988,5414674.8399999999,5573815.0699999994,5737729.5099999998,5906561.3999999994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A11,'Budget Summary 1'!BC:BC)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A11,'Budget Summary 1'!BD:BD)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A11,'Budget Summary 1'!BE:BE)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A11,'Budget Summary 1'!BF:BF)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A11,'Budget Summary 1'!BG:BG)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A11,'Budget Summary 1'!BH:BH)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A11,'Budget Summary 1'!BI:BI)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A11,'Budget Summary 1'!BJ:BJ)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A11,'Budget Summary 1'!BK:BK)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A11,'Budget Summary 1'!BL:BL)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A11,'Budget Summary 1'!BM:BM)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F11-BD11","v":4767629},{"$f":"H11-BE11","v":4628934.5},4730610.5199999986,4846125.8,4964528.9399999995,5110164.8099999987,5260169.7599999988,5414674.8399999999,5573815.0699999994,5737729.5099999998,5906561.3999999994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4767629,4628934.5,4730610.5199999986,4846125.8,4964528.9399999995,5110164.8099999987,5260169.7599999988,5414674.8399999999,5573815.0699999994,5737729.5099999998,5906561.3999999994,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"B12","v":"Grants & Contributions provided for Operating Purposes"},"Grants & Contributions provided for Operating Purposes",null,{"$f":"SUM('Historical Data'!C13)*1000","v":3063000},null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A12,'Budget Summary 1'!J:J)+'S94 - Plan Summary'!D9","v":5078733},null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A12,'Budget Summary 1'!L:L)+'S94 - Plan Summary'!F9","v":7115559.5199999996},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A12,'Budget Summary 1'!M:M)+'S94 - Plan Summary'!G9","v":7625211.3000000007},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A12,'Budget Summary 1'!N:N)+'S94 - Plan Summary'!H9","v":6415107.8300000001},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A12,'Budget Summary 1'!O:O)+'S94 - Plan Summary'!I9","v":6550595.9700000007},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A12,'Budget Summary 1'!P:P)+'S94 - Plan Summary'!J9","v":6717246.3600000003},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A12,'Budget Summary 1'!Q:Q)+'S94 - Plan Summary'!K9","v":6888896.25},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A12,'Budget Summary 1'!R:R)+'S94 - Plan Summary'!L9","v":7075695.6600000001},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A12,'Budget Summary 1'!S:S)+'S94 - Plan Summary'!M9","v":7257799.040000001},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A12,'Budget Summary 1'!T:T)+'S94 - Plan Summary'!N9","v":7445365.5099999998},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A12,'Budget Summary 1'!U:U)+'S94 - Plan Summary'!O9","v":7638558.9800000004},null,"yes",null,5078733,7115559.5199999996,7625211.3000000007,6415107.8300000001,6550595.9700000007,6717246.3600000003,6888896.25,7075695.6600000001,7257799.040000001,7445365.5099999998,7638558.9800000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A12,'Budget Summary 1'!BC:BC)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A12,'Budget Summary 1'!BD:BD)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A12,'Budget Summary 1'!BE:BE)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A12,'Budget Summary 1'!BF:BF)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A12,'Budget Summary 1'!BG:BG)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A12,'Budget Summary 1'!BH:BH)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A12,'Budget Summary 1'!BI:BI)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A12,'Budget Summary 1'!BJ:BJ)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A12,'Budget Summary 1'!BK:BK)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A12,'Budget Summary 1'!BL:BL)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A12,'Budget Summary 1'!BM:BM)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F12-BD12","v":5078733},7115559.5199999996,7625211.3000000007,6415107.8300000001,6550595.9700000007,6717246.3600000003,6888896.25,7075695.6600000001,7257799.040000001,7445365.5099999998,7638558.9800000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5078733,7115559.5199999996,7625211.3000000007,6415107.8300000001,6550595.9700000007,6717246.3600000003,6888896.25,7075695.6600000001,7257799.040000001,7445365.5099999998,7638558.9800000004,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"B13","v":"Grants & Contributions provided for Capital Purposes"},"Grants & Contributions provided for Capital Purposes",null,{"$f":"SUM('Historical Data'!C14)*1000","v":4116000},null,{"$f":"'S94 - Plan Summary'!D16+'CAPEX Summary'!E11+'CAPEX Summary'!E35+'Major Projects summary'!E11","v":3182555},null,{"$f":"'S94 - Plan Summary'!F16+'CAPEX Summary'!G11+'CAPEX Summary'!G35+'Major Projects summary'!G11","v":1002330.2200000001},{"$f":"'S94 - Plan Summary'!G16+'CAPEX Summary'!H11+'CAPEX Summary'!H35+'Major Projects summary'!H11","v":890910.16000000027},{"$f":"'S94 - Plan Summary'!H16+'CAPEX Summary'!I11+'CAPEX Summary'!I35+'Major Projects summary'!I11","v":914856.76},{"$f":"'S94 - Plan Summary'!I16+'CAPEX Summary'!J11+'CAPEX Summary'!J35+'Major Projects summary'!J11","v":939536.52},{"$f":"'S94 - Plan Summary'!J16+'CAPEX Summary'!K11+'CAPEX Summary'!K35+'Major Projects summary'!K11","v":1005138.79},{"$f":"'S94 - Plan Summary'!K16+'CAPEX Summary'!L11+'CAPEX Summary'!L35+'Major Projects summary'!L11","v":1037129.9199999999},{"$f":"'S94 - Plan Summary'!L16+'CAPEX Summary'!M11+'CAPEX Summary'!M35+'Major Projects summary'!M11","v":1070258.7799999998},{"$f":"'S94 - Plan Summary'!M16+'CAPEX Summary'!N11+'CAPEX Summary'!N35+'Major Projects summary'!N11","v":1096368.4100000001},{"$f":"'S94 - Plan Summary'!N16+'CAPEX Summary'!O11+'CAPEX Summary'!O35+'Major Projects summary'!O11","v":1139890.8400000001},{"$f":"'S94 - Plan Summary'!O16+'CAPEX Summary'!P11+'CAPEX Summary'!P35+'Major Projects summary'!P11","v":1176664.92},null,"yes",null,3182555,1002330.2200000001,890910.16000000027,914856.76,939536.52,1005138.79,1037129.9199999999,1070258.7799999998,1096368.4100000001,1139890.8400000001,1176664.92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A13,'Budget Summary 1'!BC:BC)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A13,'Budget Summary 1'!BD:BD)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A13,'Budget Summary 1'!BE:BE)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A13,'Budget Summary 1'!BF:BF)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A13,'Budget Summary 1'!BG:BG)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A13,'Budget Summary 1'!BH:BH)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A13,'Budget Summary 1'!BI:BI)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A13,'Budget Summary 1'!BJ:BJ)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A13,'Budget Summary 1'!BK:BK)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A13,'Budget Summary 1'!BL:BL)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A13,'Budget Summary 1'!BM:BM)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F13-BD13","v":3182555},1002330.2200000001,890910.16000000027,914856.76,939536.52,1005138.79,1037129.9199999999,1070258.7799999998,1096368.4100000001,1139890.8400000001,1176664.92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3182555,1002330.2200000001,890910.16000000027,914856.76,939536.52,1005138.79,1037129.9199999999,1070258.7799999998,1096368.4100000001,1139890.8400000001,1176664.92,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Other Income:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"B15","v":"Net gains from the disposal of assets"},"Net gains from the disposal of assets",null,{"$f":"SUM('Historical Data'!C16)*1000","v":294000},null,{"$f":"IF(('BS workings'!E71+'BS workings'!E435+'BS workings'!E548+'BS workings'!E575+'BS workings'!E596+'BS workings'!E628)>0,('BS workings'!E71+'BS workings'!E435+'BS workings'!E548+'BS workings'!E575+'BS workings'!E596+'BS workings'!E628),0)","v":0},null,{"$f":"IF(('BS workings'!G71+'BS workings'!G435+'BS workings'!G548+'BS workings'!G575+'BS workings'!G596+'BS workings'!G628)>0,('BS workings'!G71+'BS workings'!G435+'BS workings'!G548+'BS workings'!G575+'BS workings'!G596+'BS workings'!G628),0)","v":0},{"$f":"IF(('BS workings'!H71+'BS workings'!H435+'BS workings'!H548+'BS workings'!H575+'BS workings'!H596+'BS workings'!H628)>0,('BS workings'!H71+'BS workings'!H435+'BS workings'!H548+'BS workings'!H575+'BS workings'!H596+'BS workings'!H628),0)","v":0},{"$f":"IF(('BS workings'!I71+'BS workings'!I435+'BS workings'!I548+'BS workings'!I575+'BS workings'!I596+'BS workings'!I628)>0,('BS workings'!I71+'BS workings'!I435+'BS workings'!I548+'BS workings'!I575+'BS workings'!I596+'BS workings'!I628),0)","v":0},{"$f":"IF(('BS workings'!J71+'BS workings'!J435+'BS workings'!J548+'BS workings'!J575+'BS workings'!J596+'BS workings'!J628)>0,('BS workings'!J71+'BS workings'!J435+'BS workings'!J548+'BS workings'!J575+'BS workings'!J596+'BS workings'!J628),0)","v":0},{"$f":"IF(('BS workings'!K71+'BS workings'!K435+'BS workings'!K548+'BS workings'!K575+'BS workings'!K596+'BS workings'!K628)>0,('BS workings'!K71+'BS workings'!K435+'BS workings'!K548+'BS workings'!K575+'BS workings'!K596+'BS workings'!K628),0)","v":0},{"$f":"IF(('BS workings'!L71+'BS workings'!L435+'BS workings'!L548+'BS workings'!L575+'BS workings'!L596+'BS workings'!L628)>0,('BS workings'!L71+'BS workings'!L435+'BS workings'!L548+'BS workings'!L575+'BS workings'!L596+'BS workings'!L628),0)","v":0},{"$f":"IF(('BS workings'!M71+'BS workings'!M435+'BS workings'!M548+'BS workings'!M575+'BS workings'!M596+'BS workings'!M628)>0,('BS workings'!M71+'BS workings'!M435+'BS workings'!M548+'BS workings'!M575+'BS workings'!M596+'BS workings'!M628),0)","v":0},{"$f":"IF(('BS workings'!N71+'BS workings'!N435+'BS workings'!N548+'BS workings'!N575+'BS workings'!N596+'BS workings'!N628)>0,('BS workings'!N71+'BS workings'!N435+'BS workings'!N548+'BS workings'!N575+'BS workings'!N596+'BS workings'!N628),0)","v":0},{"$f":"IF(('BS workings'!O71+'BS workings'!O435+'BS workings'!O548+'BS workings'!O575+'BS workings'!O596+'BS workings'!O628)>0,('BS workings'!O71+'BS workings'!O435+'BS workings'!O548+'BS workings'!O575+'BS workings'!O596+'BS workings'!O628),0)","v":0},{"$f":"IF(('BS workings'!P71+'BS workings'!P435+'BS workings'!P548+'BS workings'!P575+'BS workings'!P596+'BS workings'!P628)>0,('BS workings'!P71+'BS workings'!P435+'BS workings'!P548+'BS workings'!P575+'BS workings'!P596+'BS workings'!P628),0)","v":0},null,"yes",null,0,{"$f":"IF($S15=\"yes\",H15-BE15,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"different formula",null,{"$f":"F15","v":0},{"$f":"H15","v":0},{"$f":"I15","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F15-BD15","v":0},{"$f":"H15-BE15","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($S15=\"yes\",CD15,0)","v":0},{"$f":"IF($S15=\"yes\",CE15,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"B16&\" - Gain\"","v":"Joint Ventures & Associated Entities - Gain"},"Joint Ventures & Associated Entities",null,{"$f":"SUM('Historical Data'!C17)*1000","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A16,'Budget Summary 1'!J:J)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A16,'Budget Summary 1'!L:L)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A16,'Budget Summary 1'!M:M)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A16,'Budget Summary 1'!N:N)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A16,'Budget Summary 1'!O:O)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A16,'Budget Summary 1'!P:P)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A16,'Budget Summary 1'!Q:Q)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A16,'Budget Summary 1'!R:R)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A16,'Budget Summary 1'!S:S)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A16,'Budget Summary 1'!T:T)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A16,'Budget Summary 1'!U:U)","v":0},null,"yes",null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"different formula",null,{"$f":"F16","v":0},{"$f":"H16","v":0},{"$f":"I16","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F16-BD16","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($S16=\"yes\",CD16,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Total Income from Continuing Operations",null,{"$f":"SUM(D7:D16)","v":20601000},null,23023045,null,22504550.919999998,23819925.75,23660001.960000005,24940700.330000002,26431287.890000001,27340200.979999997,28293691.130000003,29264921.210000005,30289696.66,31345285.840000004,null,null,null,{"$f":"SUM(U8:U16)","v":23023045},{"$f":"SUM(V8:V16)","v":22504550.919999998},{"$f":"SUM(W8:W16)","v":23819925.75},23660001.960000005,24940700.330000002,26431287.890000001,27340200.979999997,28293691.130000003,29264921.210000005,30289696.66,31345285.840000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD7:BD16)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CD7:CD16)","v":23023045},22504550.919999998,23819925.75,23660001.960000005,24940700.330000002,26431287.890000001,27340200.979999997,28293691.130000003,29264921.210000005,30289696.66,31345285.840000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DD7:DD16)","v":23023045},22504550.919999998,23819925.75,23660001.960000005,24940700.330000002,26431287.890000001,27340200.979999997,28293691.130000003,29264921.210000005,30289696.66,31345285.840000004,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Expenses from Continuing Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecasted Expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-cash Expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Payables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"B20","v":"Employee Benefits & On-Costs"},"Employee Benefits & On-Costs",null,{"$f":"SUM('Historical Data'!C21)*1000","v":8602000},null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A20,'Budget Summary 1'!J:J)+'S94 - Plan Summary'!D22+'Major Projects summary'!E36+'Major Projects summary'!E90+'Major Projects summary'!E103+'BS workings'!E886+'BS workings'!E888+'Budget Summary 1'!J140-'Budget Summary 1'!J131","v":8316780},null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A20,'Budget Summary 1'!L:L)+'S94 - Plan Summary'!F22+'Major Projects summary'!G36+'Major Projects summary'!G90+'Major Projects summary'!G103+'BS workings'!G886+'BS workings'!G888+'Budget Summary 1'!L140-'Budget Summary 1'!L131","v":8008604.9000000013},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A20,'Budget Summary 1'!M:M)+'S94 - Plan Summary'!G22+'Major Projects summary'!H36+'Major Projects summary'!H90+'Major Projects summary'!H103+'BS workings'!H886+'BS workings'!H888+'Budget Summary 1'!M140-'Budget Summary 1'!M131","v":8225994.8799999999},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A20,'Budget Summary 1'!N:N)+'S94 - Plan Summary'!H22+'Major Projects summary'!I36+'Major Projects summary'!I90+'Major Projects summary'!I103+'BS workings'!I886+'BS workings'!I888+'Budget Summary 1'!N140-'Budget Summary 1'!N131","v":8577620.2599999998},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A20,'Budget Summary 1'!O:O)+'S94 - Plan Summary'!I22+'Major Projects summary'!J36+'Major Projects summary'!J90+'Major Projects summary'!J103+'BS workings'!J886+'BS workings'!J888+'Budget Summary 1'!O140-'Budget Summary 1'!O131","v":8863453.9899999984},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A20,'Budget Summary 1'!P:P)+'S94 - Plan Summary'!J22+'Major Projects summary'!K36+'Major Projects summary'!K90+'Major Projects summary'!K103+'BS workings'!K886+'BS workings'!K888+'Budget Summary 1'!P140-'Budget Summary 1'!P131","v":9179954.7699999996},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A20,'Budget Summary 1'!Q:Q)+'S94 - Plan Summary'!K22+'Major Projects summary'!L36+'Major Projects summary'!L90+'Major Projects summary'!L103+'BS workings'!L886+'BS workings'!L888+'Budget Summary 1'!Q140-'Budget Summary 1'!Q131","v":9430950.5499999989},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A20,'Budget Summary 1'!R:R)+'S94 - Plan Summary'!L22+'Major Projects summary'!M36+'Major Projects summary'!M90+'Major Projects summary'!M103+'BS workings'!M886+'BS workings'!M888+'Budget Summary 1'!R140-'Budget Summary 1'!R131","v":9689476.2300000004},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A20,'Budget Summary 1'!S:S)+'S94 - Plan Summary'!M22+'Major Projects summary'!N36+'Major Projects summary'!N90+'Major Projects summary'!N103+'BS workings'!N886+'BS workings'!N888+'Budget Summary 1'!S140-'Budget Summary 1'!S131","v":9955757.6899999995},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A20,'Budget Summary 1'!T:T)+'S94 - Plan Summary'!N22+'Major Projects summary'!O36+'Major Projects summary'!O90+'Major Projects summary'!O103+'BS workings'!O886+'BS workings'!O888+'Budget Summary 1'!T140-'Budget Summary 1'!T131","v":10230027.600000001},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A20,'Budget Summary 1'!U:U)+'S94 - Plan Summary'!O22+'Major Projects summary'!P36+'Major Projects summary'!P90+'Major Projects summary'!P103+'BS workings'!P886+'BS workings'!P888+'Budget Summary 1'!U140-'Budget Summary 1'!U131","v":10512525.58},null,"yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A20,'Budget Summary 1'!BC:BC)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A20,'Budget Summary 1'!BD:BD)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A20,'Budget Summary 1'!BE:BE)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A20,'Budget Summary 1'!BF:BF)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A20,'Budget Summary 1'!BG:BG)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A20,'Budget Summary 1'!BH:BH)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A20,'Budget Summary 1'!BI:BI)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A20,'Budget Summary 1'!BJ:BJ)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A20,'Budget Summary 1'!BK:BK)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A20,'Budget Summary 1'!BL:BL)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A20,'Budget Summary 1'!BM:BM)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F20-BD20","v":8316780},{"$f":"H20-BE20","v":8008604.9000000013},8225994.8799999999,8577620.2599999998,8863453.9899999984,9179954.7699999996,9430950.5499999989,9689476.2300000004,9955757.6899999995,10230027.600000001,10512525.58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($S20=\"yes\",CD20,0)","v":8316780},{"$f":"IF($S20=\"yes\",CE20,0)","v":8008604.9000000013},8225994.8799999999,8577620.2599999998,8863453.9899999984,9179954.7699999996,9430950.5499999989,9689476.2300000004,9955757.6899999995,10230027.600000001,10512525.58,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"B21","v":"Borrowing Costs"},"Borrowing Costs",null,{"$f":"SUM('Historical Data'!C22)*1000","v":338000},null,{"$f":"+'Loans - External'!J60+'Loans Payable - Internal'!J44+SUMIF('Budget Summary 1'!$D:$D,$A21&\" - Other\",'Budget Summary 1'!J:J)+SUMIF('Budget Summary 1'!$D:$D,$A21&\" - Capitalised\",'Budget Summary 1'!J:J)+'S94 - Plan Summary'!D23+'Finance Leases'!J44","v":269960},null,{"$f":"+'Loans - External'!K60+'Loans Payable - Internal'!K44+SUMIF('Budget Summary 1'!$D:$D,$A21&\" - Other\",'Budget Summary 1'!L:L)+SUMIF('Budget Summary 1'!$D:$D,$A21&\" - Capitalised\",'Budget Summary 1'!L:L)+'S94 - Plan Summary'!F23+'Finance Leases'!K44","v":188892.55},{"$f":"+'Loans - External'!L60+'Loans Payable - Internal'!L44+SUMIF('Budget Summary 1'!$D:$D,$A21&\" - Other\",'Budget Summary 1'!M:M)+SUMIF('Budget Summary 1'!$D:$D,$A21&\" - Capitalised\",'Budget Summary 1'!M:M)+'S94 - Plan Summary'!G23+'Finance Leases'!L44","v":159069},{"$f":"+'Loans - External'!M60+'Loans Payable - Internal'!M44+SUMIF('Budget Summary 1'!$D:$D,$A21&\" - Other\",'Budget Summary 1'!N:N)+SUMIF('Budget Summary 1'!$D:$D,$A21&\" - Capitalised\",'Budget Summary 1'!N:N)+'S94 - Plan Summary'!H23+'Finance Leases'!M44","v":125383},{"$f":"+'Loans - External'!N60+'Loans Payable - Internal'!N44+SUMIF('Budget Summary 1'!$D:$D,$A21&\" - Other\",'Budget Summary 1'!O:O)+SUMIF('Budget Summary 1'!$D:$D,$A21&\" - Capitalised\",'Budget Summary 1'!O:O)+'S94 - Plan Summary'!I23+'Finance Leases'!N44","v":90722},{"$f":"+'Loans - External'!O60+'Loans Payable - Internal'!O44+SUMIF('Budget Summary 1'!$D:$D,$A21&\" - Other\",'Budget Summary 1'!P:P)+SUMIF('Budget Summary 1'!$D:$D,$A21&\" - Capitalised\",'Budget Summary 1'!P:P)+'S94 - Plan Summary'!J23+'Finance Leases'!O44","v":53966},{"$f":"+'Loans - External'!P60+'Loans Payable - Internal'!P44+SUMIF('Budget Summary 1'!$D:$D,$A21&\" - Other\",'Budget Summary 1'!Q:Q)+SUMIF('Budget Summary 1'!$D:$D,$A21&\" - Capitalised\",'Budget Summary 1'!Q:Q)+'S94 - Plan Summary'!K23+'Finance Leases'!P44","v":15023.19},{"$f":"+'Loans - External'!Q60+'Loans Payable - Internal'!Q44+SUMIF('Budget Summary 1'!$D:$D,$A21&\" - Other\",'Budget Summary 1'!R:R)+SUMIF('Budget Summary 1'!$D:$D,$A21&\" - Capitalised\",'Budget Summary 1'!R:R)+'S94 - Plan Summary'!L23+'Finance Leases'!Q44","v":0},{"$f":"+'Loans - External'!R60+'Loans Payable - Internal'!R44+SUMIF('Budget Summary 1'!$D:$D,$A21&\" - Other\",'Budget Summary 1'!S:S)+SUMIF('Budget Summary 1'!$D:$D,$A21&\" - Capitalised\",'Budget Summary 1'!S:S)+'S94 - Plan Summary'!M23+'Finance Leases'!R44","v":0},{"$f":"+'Loans - External'!S60+'Loans Payable - Internal'!S44+SUMIF('Budget Summary 1'!$D:$D,$A21&\" - Other\",'Budget Summary 1'!T:T)+SUMIF('Budget Summary 1'!$D:$D,$A21&\" - Capitalised\",'Budget Summary 1'!T:T)+'S94 - Plan Summary'!N23+'Finance Leases'!S44","v":0},{"$f":"+'Loans - External'!T60+'Loans Payable - Internal'!T44+SUMIF('Budget Summary 1'!$D:$D,$A21&\" - Other\",'Budget Summary 1'!U:U)+SUMIF('Budget Summary 1'!$D:$D,$A21&\" - Capitalised\",'Budget Summary 1'!U:U)+'S94 - Plan Summary'!O23+'Finance Leases'!T44","v":0},null,"yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A21,'Budget Summary 1'!BC:BC)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A21,'Budget Summary 1'!BD:BD)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A21,'Budget Summary 1'!BE:BE)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A21,'Budget Summary 1'!BF:BF)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A21,'Budget Summary 1'!BG:BG)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A21,'Budget Summary 1'!BH:BH)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A21,'Budget Summary 1'!BI:BI)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A21,'Budget Summary 1'!BJ:BJ)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A21,'Budget Summary 1'!BK:BK)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A21,'Budget Summary 1'!BL:BL)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A21,'Budget Summary 1'!BM:BM)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F21-BD21","v":269960},{"$f":"H21-BE21","v":188892.55},{"$f":"I21-BF21","v":159069},{"$f":"J21-BG21","v":125383},{"$f":"K21-BH21","v":90722},{"$f":"L21-BI21","v":53966},{"$f":"M21-BJ21","v":15023.19},{"$f":"N21-BK21","v":0},{"$f":"O21-BL21","v":0},{"$f":"P21-BM21","v":0},{"$f":"Q21-BN21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($S21=\"yes\",CD21,0)","v":269960},188892.55,159069,125383,90722,53966,15023.19,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Materials & Contracts","Materials & Contracts",null,{"$f":"SUM('Historical Data'!C23)*1000","v":3100000},null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A22,'Budget Summary 1'!J:J)+'S94 - Plan Summary'!D24+IF('S94 - Plan Summary'!$R64=TRUE,'S94 - Plan Summary'!D64,0)+IF('CAPEX Summary'!$BS84=TRUE,SUM('CAPEX Summary'!E84),0)+'Major Projects summary'!E37+'Major Projects summary'!E91+'Major Projects summary'!E92+'Major Projects summary'!E104+'RE Dev Summary'!E53+'RE Dev Summary'!E63+'Assets - Disposals & Transfers'!E465+F45-F44+'Budget Summary 1'!J139","v":6033368},null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A22,'Budget Summary 1'!L:L)+'S94 - Plan Summary'!F24+IF('S94 - Plan Summary'!$R64=TRUE,'S94 - Plan Summary'!F64,0)+IF('CAPEX Summary'!$BS84=TRUE,SUM('CAPEX Summary'!G84),0)+'Major Projects summary'!G37+'Major Projects summary'!G91+'Major Projects summary'!G92+'Major Projects summary'!G104+'RE Dev Summary'!G53+'RE Dev Summary'!G63+'Assets - Disposals & Transfers'!G465+H45-H44+'Budget Summary 1'!L139","v":6897730.2000000011},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A22,'Budget Summary 1'!M:M)+'S94 - Plan Summary'!G24+IF('S94 - Plan Summary'!$R64=TRUE,'S94 - Plan Summary'!G64,0)+IF('CAPEX Summary'!$BS84=TRUE,SUM('CAPEX Summary'!H84),0)+'Major Projects summary'!H37+'Major Projects summary'!H91+'Major Projects summary'!H92+'Major Projects summary'!H104+'RE Dev Summary'!H53+'RE Dev Summary'!H63+'Assets - Disposals & Transfers'!H465+I45-I44+'Budget Summary 1'!M139","v":7092403.9900000002},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A22,'Budget Summary 1'!N:N)+'S94 - Plan Summary'!H24+IF('S94 - Plan Summary'!$R64=TRUE,'S94 - Plan Summary'!H64,0)+IF('CAPEX Summary'!$BS84=TRUE,SUM('CAPEX Summary'!I84),0)+'Major Projects summary'!I37+'Major Projects summary'!I91+'Major Projects summary'!I92+'Major Projects summary'!I104+'RE Dev Summary'!I53+'RE Dev Summary'!I63+'Assets - Disposals & Transfers'!I465+J45-J44+'Budget Summary 1'!N139","v":7836825.3599999994},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A22,'Budget Summary 1'!O:O)+'S94 - Plan Summary'!I24+IF('S94 - Plan Summary'!$R64=TRUE,'S94 - Plan Summary'!I64,0)+IF('CAPEX Summary'!$BS84=TRUE,SUM('CAPEX Summary'!J84),0)+'Major Projects summary'!J37+'Major Projects summary'!J91+'Major Projects summary'!J92+'Major Projects summary'!J104+'RE Dev Summary'!J53+'RE Dev Summary'!J63+'Assets - Disposals & Transfers'!J465+K45-K44+'Budget Summary 1'!O139","v":8144147.1800000016},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A22,'Budget Summary 1'!P:P)+'S94 - Plan Summary'!J24+IF('S94 - Plan Summary'!$R64=TRUE,'S94 - Plan Summary'!J64,0)+IF('CAPEX Summary'!$BS84=TRUE,SUM('CAPEX Summary'!K84),0)+'Major Projects summary'!K37+'Major Projects summary'!K91+'Major Projects summary'!K92+'Major Projects summary'!K104+'RE Dev Summary'!K53+'RE Dev Summary'!K63+'Assets - Disposals & Transfers'!K465+L45-L44+'Budget Summary 1'!P139","v":8463918.2699999958},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A22,'Budget Summary 1'!Q:Q)+'S94 - Plan Summary'!K24+IF('S94 - Plan Summary'!$R64=TRUE,'S94 - Plan Summary'!K64,0)+IF('CAPEX Summary'!$BS84=TRUE,SUM('CAPEX Summary'!L84),0)+'Major Projects summary'!L37+'Major Projects summary'!L91+'Major Projects summary'!L92+'Major Projects summary'!L104+'RE Dev Summary'!L53+'RE Dev Summary'!L63+'Assets - Disposals & Transfers'!L465+M45-M44+'Budget Summary 1'!Q139","v":8802552.0699999966},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A22,'Budget Summary 1'!R:R)+'S94 - Plan Summary'!L24+IF('S94 - Plan Summary'!$R64=TRUE,'S94 - Plan Summary'!L64,0)+IF('CAPEX Summary'!$BS84=TRUE,SUM('CAPEX Summary'!M84),0)+'Major Projects summary'!M37+'Major Projects summary'!M91+'Major Projects summary'!M92+'Major Projects summary'!M104+'RE Dev Summary'!M53+'RE Dev Summary'!M63+'Assets - Disposals & Transfers'!M465+N45-N44+'Budget Summary 1'!R139","v":9154576.6400000025},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A22,'Budget Summary 1'!S:S)+'S94 - Plan Summary'!M24+IF('S94 - Plan Summary'!$R64=TRUE,'S94 - Plan Summary'!M64,0)+IF('CAPEX Summary'!$BS84=TRUE,SUM('CAPEX Summary'!N84),0)+'Major Projects summary'!N37+'Major Projects summary'!N91+'Major Projects summary'!N92+'Major Projects summary'!N104+'RE Dev Summary'!N53+'RE Dev Summary'!N63+'Assets - Disposals & Transfers'!N465+O45-O44+'Budget Summary 1'!S139","v":9520512.959999999},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A22,'Budget Summary 1'!T:T)+'S94 - Plan Summary'!N24+IF('S94 - Plan Summary'!$R64=TRUE,'S94 - Plan Summary'!N64,0)+IF('CAPEX Summary'!$BS84=TRUE,SUM('CAPEX Summary'!O84),0)+'Major Projects summary'!O37+'Major Projects summary'!O91+'Major Projects summary'!O92+'Major Projects summary'!O104+'RE Dev Summary'!O53+'RE Dev Summary'!O63+'Assets - Disposals & Transfers'!O465+P45-P44+'Budget Summary 1'!T139","v":9900911.0699999966},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A22,'Budget Summary 1'!U:U)+'S94 - Plan Summary'!O24+IF('S94 - Plan Summary'!$R64=TRUE,'S94 - Plan Summary'!O64,0)+IF('CAPEX Summary'!$BS84=TRUE,SUM('CAPEX Summary'!P84),0)+'Major Projects summary'!P37+'Major Projects summary'!P91+'Major Projects summary'!P92+'Major Projects summary'!P104+'RE Dev Summary'!P53+'RE Dev Summary'!P63+'Assets - Disposals & Transfers'!P465+Q45-Q44+'Budget Summary 1'!U139","v":10296335.889999999},null,"yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A22,'Budget Summary 1'!BC:BC)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A22,'Budget Summary 1'!BD:BD)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A22,'Budget Summary 1'!BE:BE)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A22,'Budget Summary 1'!BF:BF)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A22,'Budget Summary 1'!BG:BG)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A22,'Budget Summary 1'!BH:BH)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A22,'Budget Summary 1'!BI:BI)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A22,'Budget Summary 1'!BJ:BJ)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A22,'Budget Summary 1'!BK:BK)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A22,'Budget Summary 1'!BL:BL)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A22,'Budget Summary 1'!BM:BM)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6033368,6897730.2000000011,7092403.9900000002,7836825.3599999994,8144147.1800000016,8463918.2699999958,8802552.0699999966,9154576.6400000025,9520512.959999999,9900911.0699999966,10296335.889999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6033368,6897730.2000000011,7092403.9900000002,7836825.3599999994,8144147.1800000016,8463918.2699999958,8802552.0699999966,9154576.6400000025,9520512.959999999,9900911.0699999966,10296335.889999999,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Depreciation & Amortisation","Depreciation & Amortisation",null,{"$f":"SUM('Historical Data'!C24)*1000","v":6145000},null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!J:J)+IF('S94 - Plan Summary'!$R66=TRUE,'S94 - Plan Summary'!D66,0)+IF('CAPEX Summary'!$BS87=TRUE,SUM('CAPEX Summary'!E87),0)+'Major Projects summary'!E94+'Assets - Disposals & Transfers'!E467+'IPP&E Reconciliation'!D708","v":4746123},null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!L:L)+IF('S94 - Plan Summary'!$R66=TRUE,'S94 - Plan Summary'!F66,0)+IF('CAPEX Summary'!$BS87=TRUE,SUM('CAPEX Summary'!G87),0)+'Major Projects summary'!G94+'Assets - Disposals & Transfers'!G467+'IPP&E Reconciliation'!E708","v":4849512.7297968837},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!M:M)+IF('S94 - Plan Summary'!$R66=TRUE,'S94 - Plan Summary'!G66,0)+IF('CAPEX Summary'!$BS87=TRUE,SUM('CAPEX Summary'!H87),0)+'Major Projects summary'!H94+'Assets - Disposals & Transfers'!H467+'IPP&E Reconciliation'!F708","v":4962476.2310412265},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!N:N)+IF('S94 - Plan Summary'!$R66=TRUE,'S94 - Plan Summary'!H66,0)+IF('CAPEX Summary'!$BS87=TRUE,SUM('CAPEX Summary'!I87),0)+'Major Projects summary'!I94+'Assets - Disposals & Transfers'!I467+'IPP&E Reconciliation'!G708","v":5062321.3810412269},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!O:O)+IF('S94 - Plan Summary'!$R66=TRUE,'S94 - Plan Summary'!I66,0)+IF('CAPEX Summary'!$BS87=TRUE,SUM('CAPEX Summary'!J87),0)+'Major Projects summary'!J94+'Assets - Disposals & Transfers'!J467+'IPP&E Reconciliation'!H708","v":5165782.7910412271},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!P:P)+IF('S94 - Plan Summary'!$R66=TRUE,'S94 - Plan Summary'!J66,0)+IF('CAPEX Summary'!$BS87=TRUE,SUM('CAPEX Summary'!K87),0)+'Major Projects summary'!K94+'Assets - Disposals & Transfers'!K467+'IPP&E Reconciliation'!I708","v":5331022.7810412273},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!Q:Q)+IF('S94 - Plan Summary'!$R66=TRUE,'S94 - Plan Summary'!K66,0)+IF('CAPEX Summary'!$BS87=TRUE,SUM('CAPEX Summary'!L87),0)+'Major Projects summary'!L94+'Assets - Disposals & Transfers'!L467+'IPP&E Reconciliation'!J708","v":5485107.7010412263},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!R:R)+IF('S94 - Plan Summary'!$R66=TRUE,'S94 - Plan Summary'!L66,0)+IF('CAPEX Summary'!$BS87=TRUE,SUM('CAPEX Summary'!M87),0)+'Major Projects summary'!M94+'Assets - Disposals & Transfers'!M467+'IPP&E Reconciliation'!K708","v":5635605.1710412279},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!S:S)+IF('S94 - Plan Summary'!$R66=TRUE,'S94 - Plan Summary'!M66,0)+IF('CAPEX Summary'!$BS87=TRUE,SUM('CAPEX Summary'!N87),0)+'Major Projects summary'!N94+'Assets - Disposals & Transfers'!N467+'IPP&E Reconciliation'!L708","v":5812451.4010412265},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!T:T)+IF('S94 - Plan Summary'!$R66=TRUE,'S94 - Plan Summary'!N66,0)+IF('CAPEX Summary'!$BS87=TRUE,SUM('CAPEX Summary'!O87),0)+'Major Projects summary'!O94+'Assets - Disposals & Transfers'!O467+'IPP&E Reconciliation'!M708","v":5920238.4710412268},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!U:U)+IF('S94 - Plan Summary'!$R66=TRUE,'S94 - Plan Summary'!O66,0)+IF('CAPEX Summary'!$BS87=TRUE,SUM('CAPEX Summary'!P87),0)+'Major Projects summary'!P94+'Assets - Disposals & Transfers'!P467+'IPP&E Reconciliation'!N708","v":6081843.0110412268},null,"yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!BC:BC)","v":4746123},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!BD:BD)","v":4849513.040000001},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!BE:BE)","v":4978156.0999999996},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!BF:BF)","v":5078001.25},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!BG:BG)","v":5181462.66},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!BH:BH)","v":5346702.6500000004},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!BI:BI)","v":5500787.5699999994},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!BJ:BJ)","v":5651285.040000001},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!BK:BK)","v":5828131.2699999996},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!BL:BL)","v":5935918.3399999999},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!BM:BM)","v":6097522.8799999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.3102031173184514,-15679.868958773091,-15679.868958773091,-15679.868958773091,-15679.868958773091,-15679.868958773091,-15679.868958773091,-15679.868958773091,-15679.868958773091,-15679.868958773091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.3102031173184514,-15679.868958773091,-15679.868958773091,-15679.868958773091,-15679.868958773091,-15679.868958773091,-15679.868958773091,-15679.868958773091,-15679.868958773091,-15679.868958773091,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Impairment","Impairment",null,{"$f":"SUM('Historical Data'!C25)*1000","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A24,'Budget Summary 1'!J:J)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A24,'Budget Summary 1'!L:L)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A24,'Budget Summary 1'!M:M)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A24,'Budget Summary 1'!N:N)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A24,'Budget Summary 1'!O:O)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A24,'Budget Summary 1'!P:P)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A24,'Budget Summary 1'!Q:Q)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A24,'Budget Summary 1'!R:R)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A24,'Budget Summary 1'!S:S)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A24,'Budget Summary 1'!T:T)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A24,'Budget Summary 1'!U:U)","v":0},null,"yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A24,'Budget Summary 1'!BC:BC)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A24,'Budget Summary 1'!BD:BD)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A24,'Budget Summary 1'!BE:BE)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A24,'Budget Summary 1'!BF:BF)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A24,'Budget Summary 1'!BG:BG)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A24,'Budget Summary 1'!BH:BH)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A24,'Budget Summary 1'!BI:BI)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A24,'Budget Summary 1'!BJ:BJ)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A24,'Budget Summary 1'!BK:BK)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A24,'Budget Summary 1'!BL:BL)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A24,'Budget Summary 1'!BM:BM)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other Expenses","Other Expenses",null,{"$f":"SUM('Historical Data'!C26)*1000","v":4053000},null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A25,'Budget Summary 1'!J:J)+'S94 - Plan Summary'!D25+'Major Projects summary'!E38+'Major Projects summary'!E95+'Major Projects summary'!E105+'RE Dev Summary'!E55+'RE Dev Summary'!E64","v":3333537},null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A25,'Budget Summary 1'!L:L)+'S94 - Plan Summary'!F25+'Major Projects summary'!G38+'Major Projects summary'!G95+'Major Projects summary'!G105+'RE Dev Summary'!G55+'RE Dev Summary'!G64","v":3032005.11},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A25,'Budget Summary 1'!M:M)+'S94 - Plan Summary'!G25+'Major Projects summary'!H38+'Major Projects summary'!H95+'Major Projects summary'!H105+'RE Dev Summary'!H55+'RE Dev Summary'!H64","v":2888282.27},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A25,'Budget Summary 1'!N:N)+'S94 - Plan Summary'!H25+'Major Projects summary'!I38+'Major Projects summary'!I95+'Major Projects summary'!I105+'RE Dev Summary'!I55+'RE Dev Summary'!I64","v":2760489.3600000003},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A25,'Budget Summary 1'!O:O)+'S94 - Plan Summary'!I25+'Major Projects summary'!J38+'Major Projects summary'!J95+'Major Projects summary'!J105+'RE Dev Summary'!J55+'RE Dev Summary'!J64","v":2629501.6100000003},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A25,'Budget Summary 1'!P:P)+'S94 - Plan Summary'!J25+'Major Projects summary'!K38+'Major Projects summary'!K95+'Major Projects summary'!K105+'RE Dev Summary'!K55+'RE Dev Summary'!K64","v":2708386.63},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A25,'Budget Summary 1'!Q:Q)+'S94 - Plan Summary'!K25+'Major Projects summary'!L38+'Major Projects summary'!L95+'Major Projects summary'!L105+'RE Dev Summary'!L55+'RE Dev Summary'!L64","v":2789638.1800000016},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A25,'Budget Summary 1'!R:R)+'S94 - Plan Summary'!L25+'Major Projects summary'!M38+'Major Projects summary'!M95+'Major Projects summary'!M105+'RE Dev Summary'!M55+'RE Dev Summary'!M64","v":2873327.3000000007},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A25,'Budget Summary 1'!S:S)+'S94 - Plan Summary'!M25+'Major Projects summary'!N38+'Major Projects summary'!N95+'Major Projects summary'!N105+'RE Dev Summary'!N55+'RE Dev Summary'!N64","v":2959527.129999998},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A25,'Budget Summary 1'!T:T)+'S94 - Plan Summary'!N25+'Major Projects summary'!O38+'Major Projects summary'!O95+'Major Projects summary'!O105+'RE Dev Summary'!O55+'RE Dev Summary'!O64","v":3048312.9300000011},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A25,'Budget Summary 1'!U:U)+'S94 - Plan Summary'!O25+'Major Projects summary'!P38+'Major Projects summary'!P95+'Major Projects summary'!P105+'RE Dev Summary'!P55+'RE Dev Summary'!P64","v":3139762.34},null,"yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A25,'Budget Summary 1'!BC:BC)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A25,'Budget Summary 1'!BD:BD)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A25,'Budget Summary 1'!BE:BE)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A25,'Budget Summary 1'!BF:BF)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A25,'Budget Summary 1'!BG:BG)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A25,'Budget Summary 1'!BH:BH)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A25,'Budget Summary 1'!BI:BI)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A25,'Budget Summary 1'!BJ:BJ)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A25,'Budget Summary 1'!BK:BK)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A25,'Budget Summary 1'!BL:BL)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A25,'Budget Summary 1'!BM:BM)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3333537,3032005.11,2888282.27,2760489.3600000003,2629501.6100000003,2708386.63,2789638.1800000016,2873327.3000000007,2959527.129999998,3048312.9300000011,3139762.34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3333537,3032005.11,2888282.27,2760489.3600000003,2629501.6100000003,2708386.63,2789638.1800000016,2873327.3000000007,2959527.129999998,3048312.9300000011,3139762.34,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Interest & Investment Losses","Interest & Investment Losses",null,{"$f":"SUM('Historical Data'!C27)*1000","v":0},null,{"$f":"IF(SUMIF('Budget Summary 1'!$C:$C,$A26,'Budget Summary 1'!J:J)<0,-SUMIF('Budget Summary 1'!$C:$C,$A26,'Budget Summary 1'!J:J),0)","v":0},null,{"$f":"IF(SUMIF('Budget Summary 1'!$C:$C,$A26,'Budget Summary 1'!L:L)<0,-SUMIF('Budget Summary 1'!$C:$C,$A26,'Budget Summary 1'!L:L),0)","v":0},{"$f":"IF(SUMIF('Budget Summary 1'!$C:$C,$A26,'Budget Summary 1'!M:M)<0,-SUMIF('Budget Summary 1'!$C:$C,$A26,'Budget Summary 1'!M:M),0)","v":0},{"$f":"IF(SUMIF('Budget Summary 1'!$C:$C,$A26,'Budget Summary 1'!N:N)<0,-SUMIF('Budget Summary 1'!$C:$C,$A26,'Budget Summary 1'!N:N),0)","v":0},{"$f":"IF(SUMIF('Budget Summary 1'!$C:$C,$A26,'Budget Summary 1'!O:O)<0,-SUMIF('Budget Summary 1'!$C:$C,$A26,'Budget Summary 1'!O:O),0)","v":0},{"$f":"IF(SUMIF('Budget Summary 1'!$C:$C,$A26,'Budget Summary 1'!P:P)<0,-SUMIF('Budget Summary 1'!$C:$C,$A26,'Budget Summary 1'!P:P),0)","v":0},{"$f":"IF(SUMIF('Budget Summary 1'!$C:$C,$A26,'Budget Summary 1'!Q:Q)<0,-SUMIF('Budget Summary 1'!$C:$C,$A26,'Budget Summary 1'!Q:Q),0)","v":0},{"$f":"IF(SUMIF('Budget Summary 1'!$C:$C,$A26,'Budget Summary 1'!R:R)<0,-SUMIF('Budget Summary 1'!$C:$C,$A26,'Budget Summary 1'!R:R),0)","v":0},{"$f":"IF(SUMIF('Budget Summary 1'!$C:$C,$A26,'Budget Summary 1'!S:S)<0,-SUMIF('Budget Summary 1'!$C:$C,$A26,'Budget Summary 1'!S:S),0)","v":0},{"$f":"IF(SUMIF('Budget Summary 1'!$C:$C,$A26,'Budget Summary 1'!T:T)<0,-SUMIF('Budget Summary 1'!$C:$C,$A26,'Budget Summary 1'!T:T),0)","v":0},{"$f":"IF(SUMIF('Budget Summary 1'!$C:$C,$A26,'Budget Summary 1'!U:U)<0,-SUMIF('Budget Summary 1'!$C:$C,$A26,'Budget Summary 1'!U:U),0)","v":0},null,"yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A26,'Budget Summary 1'!BC:BC)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A26,'Budget Summary 1'!BD:BD)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A26,'Budget Summary 1'!BE:BE)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A26,'Budget Summary 1'!BF:BF)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A26,'Budget Summary 1'!BG:BG)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A26,'Budget Summary 1'!BH:BH)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A26,'Budget Summary 1'!BI:BI)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A26,'Budget Summary 1'!BJ:BJ)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A26,'Budget Summary 1'!BK:BK)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A26,'Budget Summary 1'!BL:BL)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A26,'Budget Summary 1'!BM:BM)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Net Losses from the Disposal of Assets","Net Losses from the Disposal of Assets",null,{"$f":"SUM('Historical Data'!C28)*1000","v":0},null,{"$f":"IF(('BS workings'!E71+'BS workings'!E435+'BS workings'!E548+'BS workings'!E575+'BS workings'!E596+'BS workings'!E628)<0,-('BS workings'!E71+'BS workings'!E435+'BS workings'!E548+'BS workings'!E575+'BS workings'!E596+'BS workings'!E628),0)","v":0},null,{"$f":"IF(('BS workings'!G71+'BS workings'!G435+'BS workings'!G548+'BS workings'!G575+'BS workings'!G596+'BS workings'!G628)<0,-('BS workings'!G71+'BS workings'!G435+'BS workings'!G548+'BS workings'!G575+'BS workings'!G596+'BS workings'!G628),0)","v":0},{"$f":"IF(('BS workings'!H71+'BS workings'!H435+'BS workings'!H548+'BS workings'!H575+'BS workings'!H596+'BS workings'!H628)<0,-('BS workings'!H71+'BS workings'!H435+'BS workings'!H548+'BS workings'!H575+'BS workings'!H596+'BS workings'!H628),0)","v":0},{"$f":"IF(('BS workings'!I71+'BS workings'!I435+'BS workings'!I548+'BS workings'!I575+'BS workings'!I596+'BS workings'!I628)<0,-('BS workings'!I71+'BS workings'!I435+'BS workings'!I548+'BS workings'!I575+'BS workings'!I596+'BS workings'!I628),0)","v":0},{"$f":"IF(('BS workings'!J71+'BS workings'!J435+'BS workings'!J548+'BS workings'!J575+'BS workings'!J596+'BS workings'!J628)<0,-('BS workings'!J71+'BS workings'!J435+'BS workings'!J548+'BS workings'!J575+'BS workings'!J596+'BS workings'!J628),0)","v":0},{"$f":"IF(('BS workings'!K71+'BS workings'!K435+'BS workings'!K548+'BS workings'!K575+'BS workings'!K596+'BS workings'!K628)<0,-('BS workings'!K71+'BS workings'!K435+'BS workings'!K548+'BS workings'!K575+'BS workings'!K596+'BS workings'!K628),0)","v":0},{"$f":"IF(('BS workings'!L71+'BS workings'!L435+'BS workings'!L548+'BS workings'!L575+'BS workings'!L596+'BS workings'!L628)<0,-('BS workings'!L71+'BS workings'!L435+'BS workings'!L548+'BS workings'!L575+'BS workings'!L596+'BS workings'!L628),0)","v":0},{"$f":"IF(('BS workings'!M71+'BS workings'!M435+'BS workings'!M548+'BS workings'!M575+'BS workings'!M596+'BS workings'!M628)<0,-('BS workings'!M71+'BS workings'!M435+'BS workings'!M548+'BS workings'!M575+'BS workings'!M596+'BS workings'!M628),0)","v":0},{"$f":"IF(('BS workings'!N71+'BS workings'!N435+'BS workings'!N548+'BS workings'!N575+'BS workings'!N596+'BS workings'!N628)<0,-('BS workings'!N71+'BS workings'!N435+'BS workings'!N548+'BS workings'!N575+'BS workings'!N596+'BS workings'!N628),0)","v":0},{"$f":"IF(('BS workings'!O71+'BS workings'!O435+'BS workings'!O548+'BS workings'!O575+'BS workings'!O596+'BS workings'!O628)<0,-('BS workings'!O71+'BS workings'!O435+'BS workings'!O548+'BS workings'!O575+'BS workings'!O596+'BS workings'!O628),0)","v":0},{"$f":"IF(('BS workings'!P71+'BS workings'!P435+'BS workings'!P548+'BS workings'!P575+'BS workings'!P596+'BS workings'!P628)<0,-('BS workings'!P71+'BS workings'!P435+'BS workings'!P548+'BS workings'!P575+'BS workings'!P596+'BS workings'!P628),0)","v":0},null,"yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"different formula",null,{"$f":"F27","v":0},{"$f":"H27","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"B28&\" - Loss\"","v":"Joint Ventures & Associated Entities - Loss"},"Joint Ventures & Associated Entities",null,{"$f":"SUM('Historical Data'!C29)*1000","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A28,'Budget Summary 1'!J:J)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A28,'Budget Summary 1'!L:L)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A28,'Budget Summary 1'!M:M)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A28,'Budget Summary 1'!N:N)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A28,'Budget Summary 1'!O:O)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A28,'Budget Summary 1'!P:P)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A28,'Budget Summary 1'!Q:Q)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A28,'Budget Summary 1'!R:R)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A28,'Budget Summary 1'!S:S)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A28,'Budget Summary 1'!T:T)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A28,'Budget Summary 1'!U:U)","v":0},null,"yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"different formula",null,{"$f":"F28","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Total Expenses from Continuing Operations",null,{"$f":"SUM(D20:D28)","v":22238000},null,{"$f":"SUM(F20:F28)","v":22699768},null,{"$f":"SUM(H20:H28)","v":22976745.489796884},{"$f":"SUM(I20:I28)","v":23328226.371041227},{"$f":"SUM(J20:J28)","v":24362639.361041225},24893607.571041226,25737248.451041222,26523271.691041224,27352985.341041233,28248249.181041222,29099490.071041226,30030466.821041226,null,null,null,{"$f":"SUMIF($S20:$S28,\"yes\",F20:F28)","v":22699768},{"$f":"SUMIF($S20:$S28,\"yes\",H20:H28)","v":22976745.489796884},{"$f":"SUMIF($S20:$S28,\"yes\",I20:I28)","v":23328226.371041227},24362639.361041225,24893607.571041226,25737248.451041222,26523271.691041224,27352985.341041233,28248249.181041222,29099490.071041226,30030466.821041226,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD20:BD28)","v":4746123},4849513.040000001,4978156.0999999996,5078001.25,5181462.66,5346702.6500000004,5500787.5699999994,5651285.040000001,5828131.2699999996,5935918.3399999999,6097522.8799999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CD20:CD28)","v":17953645},18127232.449796885,18350070.271041229,19284638.111041225,19712144.91104123,20390545.801041219,21022484.121041223,21701700.301041234,22420117.911041226,23163571.731041223,23932943.941041227,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DD20:DD28)","v":17953645},18127232.449796885,18350070.271041229,19284638.111041225,19712144.91104123,20390545.801041219,21022484.121041223,21701700.301041234,22420117.911041226,23163571.731041223,23932943.941041227,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Operating Result from Continuing Operations",null,{"$f":"D17-D29","v":-1637000},null,{"$f":"F17-F29","v":323277},null,{"$f":"H17-H29","v":-472194.5697968863},491699.37895877287,-702637.40104122087,47092.75895877555,694039.43895877898,816929.28895877302,940705.78895876929,1016672.0289587826,1190206.5889587738,1314819.0189587772,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD17-BD29","v":-4746123},-4849513.040000001,-4978156.0999999996,-5078001.25,-5181462.66,-5346702.6500000004,-5500787.5699999994,-5651285.040000001,-5828131.2699999996,-5935918.3399999999,-6097522.8799999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CD17-CD29","v":5069400},4377318.4702031128,5469855.4789587706,4375363.8489587791,5228555.418958772,6040742.0889587812,6317716.8589587733,6591990.8289587684,6844803.2989587784,7126124.9289587773,7412341.8989587761,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Discontinued Operations - Profit/(Loss)",null,{"$f":"SUM('Historical Data'!C34)*1000","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F33-BD33","v":0},{"$f":"H33-BE33","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Net Profit/(Loss) from Discontinued Operations",null,{"$f":"D33","v":0},null,{"$f":"F33","v":0},null,{"$f":"H33","v":0},{"$f":"I33","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD33","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CD33","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Net Operating Result for the Year",null,{"$f":"D34+D31","v":-1637000},null,{"$f":"F34+F31","v":323277},null,{"$f":"H34+H31","v":-472194.5697968863},491699.37895877287,-702637.40104122087,47092.75895877555,694039.43895877898,816929.28895877302,940705.78895876929,1016672.0289587826,1190206.5889587738,1314819.0189587772,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD34+BD31","v":-4746123},-4849513.040000001,-4978156.0999999996,-5078001.25,-5181462.66,-5346702.6500000004,-5500787.5699999994,-5651285.040000001,-5828131.2699999996,-5935918.3399999999,-6097522.8799999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CD34+CD31","v":5069400},4377318.4702031128,5469855.4789587706,4375363.8489587791,5228555.418958772,6040742.0889587812,6317716.8589587733,6591990.8289587684,6844803.2989587784,7126124.9289587773,7412341.8989587761,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Net Operating Result before Grants and Contributions provided for ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Capital Purposes",null,{"$f":"D36-D13","v":-5753000},null,{"$f":"F36-F13","v":-2859278},null,{"$f":"H36-H13","v":-1474524.7897968865},-399210.7810412274,-1617494.1610412209,-892443.76104122447,-311099.35104122106,-220200.63104122691,-129552.9910412305,-79696.381041217595,50315.748958773678,138154.09895877726,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD36-BD13","v":-4746123},-4849513.040000001,-4978156.0999999996,-5078001.25,-5181462.66,-5346702.6500000004,-5500787.5699999994,-5651285.040000001,-5828131.2699999996,-5935918.3399999999,-6097522.8799999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CD36-CD13","v":1886845},3374988.2502031126,4578945.3189587705,3460507.0889587793,4289018.8989587724,5035603.2989587812,5280586.9389587734,5521732.0489587691,5748434.8889587782,5986234.0889587775,6235676.9789587762,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"hide row",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"hide row",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"hide row",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Net Internal Surplus","hide row",null,null,{"$f":"IF('Budget Summary 1'!J608>0,'Budget Summary 1'!J608,0)","v":752636},null,{"$f":"IF('Budget Summary 1'!L608>0,'Budget Summary 1'!L608,0)","v":777104},{"$f":"IF('Budget Summary 1'!M608>0,'Budget Summary 1'!M608,0)","v":794232},{"$f":"IF('Budget Summary 1'!N608>0,'Budget Summary 1'!N608,0)","v":831632},{"$f":"IF('Budget Summary 1'!O608>0,'Budget Summary 1'!O608,0)","v":870705},{"$f":"IF('Budget Summary 1'!P608>0,'Budget Summary 1'!P608,0)","v":911528},{"$f":"IF('Budget Summary 1'!Q608>0,'Budget Summary 1'!Q608,0)","v":947912},{"$f":"IF('Budget Summary 1'!R608>0,'Budget Summary 1'!R608,0)","v":985906},{"$f":"IF('Budget Summary 1'!S608>0,'Budget Summary 1'!S608,0)","v":1025589},{"$f":"IF('Budget Summary 1'!T608>0,'Budget Summary 1'!T608,0)","v":1067035},{"$f":"IF('Budget Summary 1'!U608>0,'Budget Summary 1'!U608,0)","v":1110328},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Net Internal Deficit","hide row",null,null,{"$f":"IF('Budget Summary 1'!J608<0,-'Budget Summary 1'!J608,0)","v":0},null,{"$f":"IF('Budget Summary 1'!L608<0,-'Budget Summary 1'!L608,0)","v":0},{"$f":"IF('Budget Summary 1'!M608<0,-'Budget Summary 1'!M608,0)","v":0},{"$f":"IF('Budget Summary 1'!N608<0,-'Budget Summary 1'!N608,0)","v":0},{"$f":"IF('Budget Summary 1'!O608<0,-'Budget Summary 1'!O608,0)","v":0},{"$f":"IF('Budget Summary 1'!P608<0,-'Budget Summary 1'!P608,0)","v":0},{"$f":"IF('Budget Summary 1'!Q608<0,-'Budget Summary 1'!Q608,0)","v":0},{"$f":"IF('Budget Summary 1'!R608<0,-'Budget Summary 1'!R608,0)","v":0},{"$f":"IF('Budget Summary 1'!S608<0,-'Budget Summary 1'!S608,0)","v":0},{"$f":"IF('Budget Summary 1'!T608<0,-'Budget Summary 1'!T608,0)","v":0},{"$f":"IF('Budget Summary 1'!U608<0,-'Budget Summary 1'!U608,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"hide row",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Interest receivable on Internal Loans","hide row",null,null,{"$f":"+'Loans Receivable - Internal'!J44","v":0},null,{"$f":"+'Loans Receivable - Internal'!K44","v":0},{"$f":"+'Loans Receivable - Internal'!L44","v":0},{"$f":"+'Loans Receivable - Internal'!M44","v":0},{"$f":"+'Loans Receivable - Internal'!N44","v":0},{"$f":"+'Loans Receivable - Internal'!O44","v":0},{"$f":"+'Loans Receivable - Internal'!P44","v":0},{"$f":"+'Loans Receivable - Internal'!Q44","v":0},{"$f":"+'Loans Receivable - Internal'!R44","v":0},{"$f":"+'Loans Receivable - Internal'!S44","v":0},{"$f":"+'Loans Receivable - Internal'!T44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Interest payable on Internal Loans","hide row",null,null,{"$f":"+'Loans Payable - Internal'!J44","v":0},null,{"$f":"+'Loans Payable - Internal'!K44","v":0},{"$f":"+'Loans Payable - Internal'!L44","v":0},{"$f":"+'Loans Payable - Internal'!M44","v":0},{"$f":"+'Loans Payable - Internal'!N44","v":0},{"$f":"+'Loans Payable - Internal'!O44","v":0},{"$f":"+'Loans Payable - Internal'!P44","v":0},{"$f":"+'Loans Payable - Internal'!Q44","v":0},{"$f":"+'Loans Payable - Internal'!R44","v":0},{"$f":"+'Loans Payable - Internal'!S44","v":0},{"$f":"+'Loans Payable - Internal'!T44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"hide row",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"hide row",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"hide row",null,null,1,null,{"$f":"F51+1","v":2},{"$f":"H51+1","v":3},4,5,6,7,8,9,10,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q51+1","v":12},{"$f":"AG51+1","v":13},14,15,16,17,18,19,20,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q51+1","v":12},{"$f":"BO51+1","v":13},14,15,16,17,18,19,20,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"hide row",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Reconciliation of Budget Result (from Recurrent Operations)","hide row",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Net Operating Result for the Year","hide row",null,null,{"$f":"F36","v":323277},null,{"$f":"H36","v":-472194.5697968863},491699.37895877287,-702637.40104122087,47092.75895877555,694039.43895877898,816929.28895877302,940705.78895876929,1016672.0289587826,1190206.5889587738,1314819.0189587772,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Less: Grants & Contributions provided for Capital Purposes","hide row",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Plus: Depreciation & Amortisation","hide row",null,null,{"$f":"F23-SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!J:J)","v":0},null,{"$f":"H23-SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!L:L)","v":-0.3102031173184514},{"$f":"I23-SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!M:M)","v":-15679.868958773091},{"$f":"J23-SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!N:N)","v":-15679.868958773091},{"$f":"K23-SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!O:O)","v":-15679.868958773091},{"$f":"L23-SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!P:P)","v":-15679.868958773091},{"$f":"M23-SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!Q:Q)","v":-15679.868958773091},{"$f":"N23-SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!R:R)","v":-15679.868958773091},{"$f":"O23-SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!S:S)","v":-15679.868958773091},{"$f":"P23-SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!T:T)","v":-15679.868958773091},{"$f":"Q23-SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!U:U)","v":-15679.868958773091},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Plus/(Less) Net Reserve Transfer","hide row",null,null,{"$f":"'Budget Summary 1'!J124","v":3272165},null,{"$f":"'Budget Summary 1'!L124","v":932762},{"$f":"'Budget Summary 1'!M124","v":191976},{"$f":"'Budget Summary 1'!N124","v":-53108},{"$f":"'Budget Summary 1'!O124","v":-141600},{"$f":"'Budget Summary 1'!P124","v":-400661},{"$f":"'Budget Summary 1'!Q124","v":-647326},{"$f":"'Budget Summary 1'!R124","v":-1154104},{"$f":"'Budget Summary 1'!S124","v":-1209168},{"$f":"'Budget Summary 1'!T124","v":-1284246},{"$f":"'Budget Summary 1'!U124","v":-1358443},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Plus/(Less) Investment Revenue variance (Model vs BU's)","hide row",null,null,{"$f":"(-F10+SUMIF('Budget Summary 1'!$C:$C,\"Interest & Investment Revenue\",'Budget Summary 1'!J:J)-F59)","v":0},null,{"$f":"(-H10+SUMIF('Budget Summary 1'!$C:$C,\"Interest & Investment Revenue\",'Budget Summary 1'!L:L)-H59)","v":0},{"$f":"(-I10+SUMIF('Budget Summary 1'!$C:$C,\"Interest & Investment Revenue\",'Budget Summary 1'!M:M)-I59)","v":0},{"$f":"(-J10+SUMIF('Budget Summary 1'!$C:$C,\"Interest & Investment Revenue\",'Budget Summary 1'!N:N)-J59)","v":0},{"$f":"(-K10+SUMIF('Budget Summary 1'!$C:$C,\"Interest & Investment Revenue\",'Budget Summary 1'!O:O)-K59)","v":0},{"$f":"(-L10+SUMIF('Budget Summary 1'!$C:$C,\"Interest & Investment Revenue\",'Budget Summary 1'!P:P)-L59)","v":0},{"$f":"(-M10+SUMIF('Budget Summary 1'!$C:$C,\"Interest & Investment Revenue\",'Budget Summary 1'!Q:Q)-M59)","v":0},{"$f":"(-N10+SUMIF('Budget Summary 1'!$C:$C,\"Interest & Investment Revenue\",'Budget Summary 1'!R:R)-N59)","v":0},{"$f":"(-O10+SUMIF('Budget Summary 1'!$C:$C,\"Interest & Investment Revenue\",'Budget Summary 1'!S:S)-O59)","v":0},{"$f":"(-P10+SUMIF('Budget Summary 1'!$C:$C,\"Interest & Investment Revenue\",'Budget Summary 1'!T:T)-P59)","v":0},{"$f":"(-Q10+SUMIF('Budget Summary 1'!$C:$C,\"Interest & Investment Revenue\",'Budget Summary 1'!U:U)-Q59)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Plus/(Less): Investment (Revenues)/Deficit applicable to Section 94","hide row",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Plus/(Less) User Charges & Fees variance (Model vs BU's)","hide row",null,null,{"$f":"-(+'RE Dev Summary'!E43+'RE Dev Summary'!E48+'Major Projects summary'!E80+'Major Projects summary'!E85)","v":0},null,{"$f":"-(+'RE Dev Summary'!G43+'RE Dev Summary'!G48+'Major Projects summary'!G80+'Major Projects summary'!G85)","v":0},{"$f":"-(+'RE Dev Summary'!H43+'RE Dev Summary'!H48+'Major Projects summary'!H80+'Major Projects summary'!H85)","v":0},{"$f":"-(+'RE Dev Summary'!I43+'RE Dev Summary'!I48+'Major Projects summary'!I80+'Major Projects summary'!I85)","v":0},{"$f":"-(+'RE Dev Summary'!J43+'RE Dev Summary'!J48+'Major Projects summary'!J80+'Major Projects summary'!J85)","v":0},{"$f":"-(+'RE Dev Summary'!K43+'RE Dev Summary'!K48+'Major Projects summary'!K80+'Major Projects summary'!K85)","v":0},{"$f":"-(+'RE Dev Summary'!L43+'RE Dev Summary'!L48+'Major Projects summary'!L80+'Major Projects summary'!L85)","v":0},{"$f":"-(+'RE Dev Summary'!M43+'RE Dev Summary'!M48+'Major Projects summary'!M80+'Major Projects summary'!M85)","v":0},{"$f":"-(+'RE Dev Summary'!N43+'RE Dev Summary'!N48+'Major Projects summary'!N80+'Major Projects summary'!N85)","v":0},{"$f":"-(+'RE Dev Summary'!O43+'RE Dev Summary'!O48+'Major Projects summary'!O80+'Major Projects summary'!O85)","v":0},{"$f":"-(+'RE Dev Summary'!P43+'RE Dev Summary'!P48+'Major Projects summary'!P80+'Major Projects summary'!P85)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Plus/(Less) Other Revenue variance (Model vs BU's)","hide row",null,null,{"$f":"-(+'RE Dev Summary'!E44+'RE Dev Summary'!E49+'Major Projects summary'!E81+'Major Projects summary'!E86)","v":0},null,{"$f":"-(+'RE Dev Summary'!G44+'RE Dev Summary'!G49+'Major Projects summary'!G81+'Major Projects summary'!G86)","v":0},{"$f":"-(+'RE Dev Summary'!H44+'RE Dev Summary'!H49+'Major Projects summary'!H81+'Major Projects summary'!H86)","v":0},{"$f":"-(+'RE Dev Summary'!I44+'RE Dev Summary'!I49+'Major Projects summary'!I81+'Major Projects summary'!I86)","v":0},{"$f":"-(+'RE Dev Summary'!J44+'RE Dev Summary'!J49+'Major Projects summary'!J81+'Major Projects summary'!J86)","v":0},{"$f":"-(+'RE Dev Summary'!K44+'RE Dev Summary'!K49+'Major Projects summary'!K81+'Major Projects summary'!K86)","v":0},{"$f":"-(+'RE Dev Summary'!L44+'RE Dev Summary'!L49+'Major Projects summary'!L81+'Major Projects summary'!L86)","v":0},{"$f":"-(+'RE Dev Summary'!M44+'RE Dev Summary'!M49+'Major Projects summary'!M81+'Major Projects summary'!M86)","v":0},{"$f":"-(+'RE Dev Summary'!N44+'RE Dev Summary'!N49+'Major Projects summary'!N81+'Major Projects summary'!N86)","v":0},{"$f":"-(+'RE Dev Summary'!O44+'RE Dev Summary'!O49+'Major Projects summary'!O81+'Major Projects summary'!O86)","v":0},{"$f":"-(+'RE Dev Summary'!P44+'RE Dev Summary'!P49+'Major Projects summary'!P81+'Major Projects summary'!P86)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Plus/(Less) Capital Grants & Contribution variance (Model vs BU's)","hide row",null,null,{"$f":"-(+'CAPEX Summary'!E10+'CAPEX Summary'!E35+'Major Projects summary'!E11)","v":0},null,{"$f":"-(+'CAPEX Summary'!G10+'CAPEX Summary'!G35+'Major Projects summary'!G11)","v":0},{"$f":"-(+'CAPEX Summary'!H10+'CAPEX Summary'!H35+'Major Projects summary'!H11)","v":0},{"$f":"-(+'CAPEX Summary'!I10+'CAPEX Summary'!I35+'Major Projects summary'!I11)","v":0},{"$f":"-(+'CAPEX Summary'!J10+'CAPEX Summary'!J35+'Major Projects summary'!J11)","v":0},{"$f":"-(+'CAPEX Summary'!K10+'CAPEX Summary'!K35+'Major Projects summary'!K11)","v":0},{"$f":"-(+'CAPEX Summary'!L10+'CAPEX Summary'!L35+'Major Projects summary'!L11)","v":0},{"$f":"-(+'CAPEX Summary'!M10+'CAPEX Summary'!M35+'Major Projects summary'!M11)","v":0},{"$f":"-(+'CAPEX Summary'!N10+'CAPEX Summary'!N35+'Major Projects summary'!N11)","v":0},{"$f":"-(+'CAPEX Summary'!O10+'CAPEX Summary'!O35+'Major Projects summary'!O11)","v":0},{"$f":"-(+'CAPEX Summary'!P10+'CAPEX Summary'!P35+'Major Projects summary'!P11)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Plus/(Less) Employee Costs variance (Model vs BU's)","hide row",null,null,{"$f":"+'Major Projects summary'!E36","v":0},null,{"$f":"+'Major Projects summary'!G36","v":0},{"$f":"+'Major Projects summary'!H36","v":0},{"$f":"+'Major Projects summary'!I36","v":0},{"$f":"+'Major Projects summary'!J36","v":0},{"$f":"+'Major Projects summary'!K36","v":0},{"$f":"+'Major Projects summary'!L36","v":0},{"$f":"+'Major Projects summary'!M36","v":0},{"$f":"+'Major Projects summary'!N36","v":0},{"$f":"+'Major Projects summary'!O36","v":0},{"$f":"+'Major Projects summary'!P36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Plus: Net Losses from the Disposal of Assets","hide row",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"hide row",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Budget Result per Recurrent Operations","hide row",null,null,{"$f":"F71","v":2902268},null,{"$f":"H71","v":1209330.3699999966},{"$f":"I71","v":1049979.1100000003},1040240.0700000059,1030258.2800000031,1059105.400000005,1052152.9199999995,1070258.2999999961,1096368.3100000098,1139891.2200000025,1176665.240000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Plus/(Less) Capital Grants & Contribution variance (Model vs BU's)","hide row",null,null,{"$f":"F62","v":0},null,{"$f":"H62","v":0},0,0,0,0,0,0,0,0,0,"Variance can ONLY be booked in Tech1 at end of Financial Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Plus/(Less) Borrowing Cost variance (Model vs BU's)","hide row",null,null,{"$f":"-F67","v":-269960},null,{"$f":"-H67","v":-188892.55},{"$f":"-I67","v":-159069},-125383,-90722,-53966,-15023.19,0,0,0,0,"Variance can ONLY be booked in Tech1 at end of Financial Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"hide row",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"hide row",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Check that Rate applicable to Investment Revenues is entered","hide row",null,null,{"$f":"IF(F95=\"\",F4,\"\")","v":""},null,{"$f":"IF(H95=\"\",IF(F98=\"\",H$4,F98&\", \"&H$4),F98)","v":""},{"$f":"IF(I95=\"\",IF(H98=\"\",I$4,H98&\", \"&I$4),H98)","v":""},"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Total Income from Continuing Operations","hide row",null,null,{"$f":"F17","v":23023045},null,{"$f":"H17","v":22504550.919999998},{"$f":"I17","v":23819925.75},23660001.960000005,24940700.330000002,26431287.890000001,27340200.979999997,28293691.130000003,29264921.210000005,30289696.66,31345285.840000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Plus/(Less): Investment (Revenues)/Deficit applicable to Section 94","hide row",null,null,0,null,0,{"$f":"I59","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Plus/(Less) User Charges & Fees variance (Model vs BU's)","hide row",null,null,0,null,0,{"$f":"I60","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Operational Income per Budget","hide row",null,null,{"$f":"'Budget Summary 1'!J32","v":19840490},null,{"$f":"'Budget Summary 1'!L32","v":21502220.699999999},{"$f":"'Budget Summary 1'!M32","v":22929015.59},{"$f":"'Budget Summary 1'!N32","v":22745145.200000003},{"$f":"'Budget Summary 1'!O32","v":24001163.810000002},{"$f":"'Budget Summary 1'!P32","v":25426149.100000001},{"$f":"'Budget Summary 1'!Q32","v":26303071.060000002},{"$f":"'Budget Summary 1'!R32","v":27223432.349999998},{"$f":"'Budget Summary 1'!S32","v":28168552.800000001},{"$f":"'Budget Summary 1'!T32","v":29149805.82},{"$f":"'Budget Summary 1'!U32","v":30168620.920000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"hide row",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Plus/(Less) Borrowing Cost variance (Model vs BU's)","hide row",null,null,{"$f":"-F67","v":-269960},null,{"$f":"-H67","v":-188892.55},{"$f":"-I67","v":-159069},-125383,-90722,-53966,-15023.19,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Plus/(Less) Other Expenses variance (Property Development)","hide row",null,null,{"$f":"-F68","v":0},null,{"$f":"-H68","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Plus/(Less) Internal Net Result","hide row",null,null,{"$f":"-'Budget Summary 1'!J145","v":-752636},null,{"$f":"-'Budget Summary 1'!L145","v":-777104},{"$f":"-'Budget Summary 1'!M145","v":-794232},{"$f":"-'Budget Summary 1'!N145","v":-831632},{"$f":"-'Budget Summary 1'!O145","v":-870705},{"$f":"-'Budget Summary 1'!P145","v":-911528},{"$f":"-'Budget Summary 1'!Q145","v":-947912},{"$f":"-'Budget Summary 1'!R145","v":-985906},{"$f":"-'Budget Summary 1'!S145","v":-1025589},{"$f":"-'Budget Summary 1'!T145","v":-1067035},{"$f":"-'Budget Summary 1'!U145","v":-1110328},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"hide row",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Plus/(Less) Other Revenue variance (Model vs BU's)","hide row",null,null,{"$f":"F61","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"hide row",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Plus/(Less) Employee Costs variance (Model vs BU's)","hide row",null,null,{"$f":"-F82","v":0},null,{"$f":"-H82","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Revised Operational Expenses","hide row",null,null,{"$f":"SUM(F149:F154)","v":23662902},null,{"$f":"SUM(H149:H154)","v":32012510.829796884},32932980.91104123,32785622.371041223,34244948.091041222,35938633.931041226,37134881.60104122,38359825.571041241,39632289.341041222,40898175.181041226,42186381.951041222,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Revised Budget for Recurring Operations above","hide row",null,null,{"$f":"F87","v":2632308},null,{"$f":"H87","v":-8575197.9097968861},{"$f":"I87","v":-8921079.1610412262},-9125620.4110412207,-9304247.761041224,-9507346.0410412215,-9794680.6210412271,-10066134.441041231,-10367368.131041218,-10608478.521041224,-10841096.111041225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"variance","hide row",null,null,{"$f":"ROUND(F160-F161,2)","v":0},null,{"$f":"ROUND(H160-H161,2)","v":0},{"$f":"ROUND(I160-I161,2)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Income Statement","hide row",null,null,{"$f":"F8","v":7338485},null,{"$f":"H8","v":7526903.04},8309684.1099999994,9174187.5300000012,10128945.1,11183379.360000001,11678633.800000001,12195877.540000001,12736086.9,13300281.550000001,13889526.450000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Income Statement","hide row",null,null,{"$f":"F9","v":1919988},null,{"$f":"H9","v":1840888.64},1873574.66,1919789.04,1967158.8000000003,2025423.5700000003,2085436.2499999998,2147249.3100000005,2210916.7900000005,2276494.25,2344039.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Variance","hide row",null,null,{"$f":"ROUND(F172-F173,0)","v":0},null,{"$f":"ROUND(H172-H173,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Reconciled Variance","hide row",null,null,{"$f":"ROUND(F174-SUM(F175:F178),0)","v":0},null,{"$f":"ROUND(H174-SUM(H175:H178),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Variance","hide row",null,null,{"$f":"ROUND(F182-F183,0)","v":0},null,{"$f":"ROUND(H182-H183,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"hide row",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Reconciliation item 2","hide row",null,null,{"$f":"'RE Dev Summary'!E49","v":0},null,{"$f":"'RE Dev Summary'!G49","v":0},{"$f":"'RE Dev Summary'!H49","v":0},{"$f":"'RE Dev Summary'!I49","v":0},{"$f":"'RE Dev Summary'!J49","v":0},{"$f":"'RE Dev Summary'!K49","v":0},{"$f":"'RE Dev Summary'!L49","v":0},{"$f":"'RE Dev Summary'!M49","v":0},{"$f":"'RE Dev Summary'!N49","v":0},{"$f":"'RE Dev Summary'!O49","v":0},{"$f":"'RE Dev Summary'!P49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Reconciliation item 3","hide row",null,null,{"$f":"'Major Projects summary'!E81","v":0},null,{"$f":"'Major Projects summary'!G81","v":0},{"$f":"'Major Projects summary'!H81","v":0},{"$f":"'Major Projects summary'!I81","v":0},{"$f":"'Major Projects summary'!J81","v":0},{"$f":"'Major Projects summary'!K81","v":0},{"$f":"'Major Projects summary'!L81","v":0},{"$f":"'Major Projects summary'!M81","v":0},{"$f":"'Major Projects summary'!N81","v":0},{"$f":"'Major Projects summary'!O81","v":0},{"$f":"'Major Projects summary'!P81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Variance","hide row",null,null,{"$f":"ROUND(F201-F202,0)","v":0},null,{"$f":"ROUND(H201-H202,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"B13","v":"Grants & Contributions provided for Capital Purposes"},"hide row",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Reconciliation item 2","hide row",null,null,{"$f":"'CAPEX Summary'!E10","v":0},null,{"$f":"'CAPEX Summary'!G10","v":0},{"$f":"'CAPEX Summary'!H10","v":0},{"$f":"'CAPEX Summary'!I10","v":0},{"$f":"'CAPEX Summary'!J10","v":0},{"$f":"'CAPEX Summary'!K10","v":0},{"$f":"'CAPEX Summary'!L10","v":0},{"$f":"'CAPEX Summary'!M10","v":0},{"$f":"'CAPEX Summary'!N10","v":0},{"$f":"'CAPEX Summary'!O10","v":0},{"$f":"'CAPEX Summary'!P10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"hide row",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Income Statement","hide row",null,null,{"$f":"F15","v":0},null,{"$f":"H15","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Reconciliation item 3","hide row",null,null,{"$f":"'Assets - Disposals & Transfers'!E217","v":0},null,{"$f":"'Assets - Disposals & Transfers'!G217","v":0},{"$f":"'Assets - Disposals & Transfers'!H217","v":0},{"$f":"'Assets - Disposals & Transfers'!I217","v":0},{"$f":"'Assets - Disposals & Transfers'!J217","v":0},{"$f":"'Assets - Disposals & Transfers'!K217","v":0},{"$f":"'Assets - Disposals & Transfers'!L217","v":0},{"$f":"'Assets - Disposals & Transfers'!M217","v":0},{"$f":"'Assets - Disposals & Transfers'!N217","v":0},{"$f":"'Assets - Disposals & Transfers'!O217","v":0},{"$f":"'Assets - Disposals & Transfers'!P217","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"hide row",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"hide row",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"hide row",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Reconciliation item 1","hide row",null,null,{"$f":"+'S94 - Plan Summary'!D22","v":0},null,{"$f":"+'S94 - Plan Summary'!F22","v":0},{"$f":"+'S94 - Plan Summary'!G22","v":0},{"$f":"+'S94 - Plan Summary'!H22","v":0},{"$f":"+'S94 - Plan Summary'!I22","v":0},{"$f":"+'S94 - Plan Summary'!J22","v":0},{"$f":"+'S94 - Plan Summary'!K22","v":0},{"$f":"+'S94 - Plan Summary'!L22","v":0},{"$f":"+'S94 - Plan Summary'!M22","v":0},{"$f":"+'S94 - Plan Summary'!N22","v":0},{"$f":"+'S94 - Plan Summary'!O22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Reconciliation item 5","hide row",null,null,{"$f":"'BS workings'!E886","v":0},null,{"$f":"'BS workings'!G886","v":0},{"$f":"'BS workings'!H886","v":0},{"$f":"'BS workings'!I886","v":0},{"$f":"'BS workings'!J886","v":0},{"$f":"'BS workings'!K886","v":0},{"$f":"'BS workings'!L886","v":0},{"$f":"'BS workings'!M886","v":0},{"$f":"'BS workings'!N886","v":0},{"$f":"'BS workings'!O886","v":0},{"$f":"'BS workings'!P886","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"hide row",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Reconciliation item 1","hide row",null,{"$f":"+'S94 - Plan Summary'!C23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Reconciled Variance","hide row",null,null,{"$f":"ROUND(F252-SUM(F253:F258),0)","v":0},null,{"$f":"ROUND(H252-SUM(H253:H258),0)","v":-18107},{"$f":"ROUND(I252-SUM(I253:I258),0)","v":0},0,0,-1,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"hide row",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"hide row",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Reconciliation item 4","hide row",null,null,{"$f":"'Major Projects summary'!E37","v":0},null,{"$f":"'Major Projects summary'!G37","v":0},{"$f":"'Major Projects summary'!H37","v":0},{"$f":"'Major Projects summary'!I37","v":0},{"$f":"'Major Projects summary'!J37","v":0},{"$f":"'Major Projects summary'!K37","v":0},{"$f":"'Major Projects summary'!L37","v":0},{"$f":"'Major Projects summary'!M37","v":0},{"$f":"'Major Projects summary'!N37","v":0},{"$f":"'Major Projects summary'!O37","v":0},{"$f":"'Major Projects summary'!P37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Reconciliation item 7","hide row",null,null,{"$f":"'Major Projects summary'!E104","v":0},null,{"$f":"'Major Projects summary'!G104","v":0},{"$f":"'Major Projects summary'!H104","v":0},{"$f":"'Major Projects summary'!I104","v":0},{"$f":"'Major Projects summary'!J104","v":0},{"$f":"'Major Projects summary'!K104","v":0},{"$f":"'Major Projects summary'!L104","v":0},{"$f":"'Major Projects summary'!M104","v":0},{"$f":"'Major Projects summary'!N104","v":0},{"$f":"'Major Projects summary'!O104","v":0},{"$f":"'Major Projects summary'!P104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Reconciliation item 12","hide row",null,null,{"$f":"IF('Budget Summary 1'!J608<0,-'Budget Summary 1'!J608,0)-IF('Budget Summary 1'!J608>0,'Budget Summary 1'!J608,0)","v":-752636},null,{"$f":"IF('Budget Summary 1'!L608<0,-'Budget Summary 1'!L608,0)-IF('Budget Summary 1'!L608>0,'Budget Summary 1'!L608,0)","v":-777104},{"$f":"IF('Budget Summary 1'!M608<0,-'Budget Summary 1'!M608,0)-IF('Budget Summary 1'!M608>0,'Budget Summary 1'!M608,0)","v":-794232},{"$f":"IF('Budget Summary 1'!N608<0,-'Budget Summary 1'!N608,0)-IF('Budget Summary 1'!N608>0,'Budget Summary 1'!N608,0)","v":-831632},{"$f":"IF('Budget Summary 1'!O608<0,-'Budget Summary 1'!O608,0)-IF('Budget Summary 1'!O608>0,'Budget Summary 1'!O608,0)","v":-870705},{"$f":"IF('Budget Summary 1'!P608<0,-'Budget Summary 1'!P608,0)-IF('Budget Summary 1'!P608>0,'Budget Summary 1'!P608,0)","v":-911528},{"$f":"IF('Budget Summary 1'!Q608<0,-'Budget Summary 1'!Q608,0)-IF('Budget Summary 1'!Q608>0,'Budget Summary 1'!Q608,0)","v":-947912},{"$f":"IF('Budget Summary 1'!R608<0,-'Budget Summary 1'!R608,0)-IF('Budget Summary 1'!R608>0,'Budget Summary 1'!R608,0)","v":-985906},{"$f":"IF('Budget Summary 1'!S608<0,-'Budget Summary 1'!S608,0)-IF('Budget Summary 1'!S608>0,'Budget Summary 1'!S608,0)","v":-1025589},{"$f":"IF('Budget Summary 1'!T608<0,-'Budget Summary 1'!T608,0)-IF('Budget Summary 1'!T608>0,'Budget Summary 1'!T608,0)","v":-1067035},{"$f":"IF('Budget Summary 1'!U608<0,-'Budget Summary 1'!U608,0)-IF('Budget Summary 1'!U608>0,'Budget Summary 1'!U608,0)","v":-1110328},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Reconciled Variance","hide row",null,null,{"$f":"ROUND(F269-SUM(F270:F281),0)","v":0},null,{"$f":"ROUND(H269-SUM(H270:H281),0)","v":0},{"$f":"ROUND(I269-SUM(I270:I281),0)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Centres/Units:","hide row",null,null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!J:J)","v":4746123},null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!L:L)","v":4849513.040000001},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!M:M)","v":4978156.0999999996},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!N:N)","v":5078001.25},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!O:O)","v":5181462.66},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!P:P)","v":5346702.6500000004},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!Q:Q)","v":5500787.5699999994},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!R:R)","v":5651285.040000001},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!S:S)","v":5828131.2699999996},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!T:T)","v":5935918.3399999999},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A23,'Budget Summary 1'!U:U)","v":6097522.8799999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Reconciled Variance","hide row",null,null,{"$f":"ROUND(F287-SUM(F288:F292),0)","v":0},null,{"$f":"ROUND(H287-SUM(H288:H292),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Variance","hide row",null,null,{"$f":"ROUND(F296-F297,0)","v":0},null,{"$f":"ROUND(H296-H297,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Income Statement","hide row",null,null,{"$f":"F25","v":3333537},null,{"$f":"H25","v":3032005.11},2888282.27,2760489.3600000003,2629501.6100000003,2708386.63,2789638.1800000016,2873327.3000000007,2959527.129999998,3048312.9300000011,3139762.34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Reconciliation item 2","hide row",null,null,{"$f":"'Major Projects summary'!E38","v":0},null,{"$f":"'Major Projects summary'!G38","v":0},{"$f":"'Major Projects summary'!H38","v":0},{"$f":"'Major Projects summary'!I38","v":0},{"$f":"'Major Projects summary'!J38","v":0},{"$f":"'Major Projects summary'!K38","v":0},{"$f":"'Major Projects summary'!L38","v":0},{"$f":"'Major Projects summary'!M38","v":0},{"$f":"'Major Projects summary'!N38","v":0},{"$f":"'Major Projects summary'!O38","v":0},{"$f":"'Major Projects summary'!P38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Reconciled Variance","hide row",null,null,{"$f":"ROUND(F303-SUM(F304:F309),0)","v":0},null,{"$f":"ROUND(H303-SUM(H304:H309),0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Variance","hide row",null,null,{"$f":"ROUND(F313-F314,0)","v":0},null,{"$f":"ROUND(H313-H314,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"B27","v":"Net Losses from the Disposal of Assets"},"hide row",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Reconciliation item 2","hide row",null,null,{"$f":"+IF(('BS workings'!E435+'BS workings'!E548+'BS workings'!E575+'BS workings'!E596+'BS workings'!E628)<0,-('BS workings'!E548),0)","v":0},null,{"$f":"+IF(('BS workings'!G435+'BS workings'!G548+'BS workings'!G575+'BS workings'!G596+'BS workings'!G628)<0,-('BS workings'!G548),0)","v":0},{"$f":"+IF(('BS workings'!H435+'BS workings'!H548+'BS workings'!H575+'BS workings'!H596+'BS workings'!H628)<0,-('BS workings'!H548),0)","v":0},{"$f":"+IF(('BS workings'!I435+'BS workings'!I548+'BS workings'!I575+'BS workings'!I596+'BS workings'!I628)<0,-('BS workings'!I548),0)","v":0},{"$f":"+IF(('BS workings'!J435+'BS workings'!J548+'BS workings'!J575+'BS workings'!J596+'BS workings'!J628)<0,-('BS workings'!J548),0)","v":0},{"$f":"+IF(('BS workings'!K435+'BS workings'!K548+'BS workings'!K575+'BS workings'!K596+'BS workings'!K628)<0,-('BS workings'!K548),0)","v":0},{"$f":"+IF(('BS workings'!L435+'BS workings'!L548+'BS workings'!L575+'BS workings'!L596+'BS workings'!L628)<0,-('BS workings'!L548),0)","v":0},{"$f":"+IF(('BS workings'!M435+'BS workings'!M548+'BS workings'!M575+'BS workings'!M596+'BS workings'!M628)<0,-('BS workings'!M548),0)","v":0},{"$f":"+IF(('BS workings'!N435+'BS workings'!N548+'BS workings'!N575+'BS workings'!N596+'BS workings'!N628)<0,-('BS workings'!N548),0)","v":0},{"$f":"+IF(('BS workings'!O435+'BS workings'!O548+'BS workings'!O575+'BS workings'!O596+'BS workings'!O628)<0,-('BS workings'!O548),0)","v":0},{"$f":"+IF(('BS workings'!P435+'BS workings'!P548+'BS workings'!P575+'BS workings'!P596+'BS workings'!P628)<0,-('BS workings'!P548),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"B28","v":"Joint Ventures & Associated Entities"},"hide row",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Income Statement","hide row",null,null,{"$f":"F28","v":0},null,{"$f":"H28","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Centres/Units:","hide row",null,null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A28,'Budget Summary 1'!J:J)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A28,'Budget Summary 1'!L:L)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A28,'Budget Summary 1'!M:M)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A28,'Budget Summary 1'!N:N)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A28,'Budget Summary 1'!O:O)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A28,'Budget Summary 1'!P:P)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A28,'Budget Summary 1'!Q:Q)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A28,'Budget Summary 1'!R:R)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A28,'Budget Summary 1'!S:S)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A28,'Budget Summary 1'!T:T)","v":0},{"$f":"SUMIF('Budget Summary 1'!$C:$C,$A28,'Budget Summary 1'!U:U)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Variance","hide row",null,null,{"$f":"ROUND(F330-F331,0)","v":0},null,{"$f":"ROUND(H330-H331,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"hide row",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"hide row",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"hide row",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"hide row",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end"," "," "," "]
[null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Balance Sheet","index":7,"n_rows":88,"n_cols":19,"rows_kept":88,"cut":false,"hidden":false,"merged":[[2,6,2,15]]}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"BALANCE SHEET - \"&UPPER(general_fund_name)","v":"BALANCE SHEET - GENERAL FUND"},null,"Actuals",null,"Current Year",null,"Projected Years",null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,{"$f":"Starting_year_general-2&\"/\"&RIGHT(Starting_year_general-1,2)","v":"2013/14"},null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"}," "," "," "]
[null,null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"}," "," "," "]
["ASSETS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Current Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Cash & Cash Equivalents",null,{"$f":"SUM('Historical Data'!C49)*1000","v":6283000},null,{"$f":"'BS workings'!E47","v":2405663.4192737248},null,{"$f":"'BS workings'!G47","v":1455455.5646656968},{"$f":"'BS workings'!H47","v":1122486.82450092},{"$f":"'BS workings'!I47","v":1116732.0846303226},{"$f":"'BS workings'!J47","v":1110638.1219012842},{"$f":"'BS workings'!K47","v":1377861.9750525826},{"$f":"'BS workings'!L47","v":1937544.4960046406},{"$f":"'BS workings'!M47","v":3020532.4038999081},{"$f":"'BS workings'!N47","v":4156898.0222744485},{"$f":"'BS workings'!O47","v":5364385.9535556287},{"$f":"'BS workings'!P47","v":6643475.8259006776}," "," "," "]
["Investments",null,{"$f":"SUM('Historical Data'!C50)*1000","v":0},null,{"$f":"'BS workings'!E65","v":0},null,{"$f":"'BS workings'!G65","v":0},{"$f":"'BS workings'!H65","v":0},{"$f":"'BS workings'!I65","v":0},{"$f":"'BS workings'!J65","v":0},{"$f":"'BS workings'!K65","v":0},{"$f":"'BS workings'!L65","v":0},{"$f":"'BS workings'!M65","v":0},{"$f":"'BS workings'!N65","v":0},{"$f":"'BS workings'!O65","v":0},{"$f":"'BS workings'!P65","v":0}," "," "," "]
["Receivables",null,{"$f":"SUM('Historical Data'!C51)*1000","v":1923000},null,{"$f":"'BS workings'!E357","v":1996115.9231968543},null,{"$f":"'BS workings'!G357","v":1950866.1284542538},{"$f":"'BS workings'!H357","v":2049087.6497854171},{"$f":"'BS workings'!I357","v":2064261.5556095021},{"$f":"'BS workings'!J357","v":2168590.8430653126},{"$f":"'BS workings'!K357","v":2290686.3088529492},{"$f":"'BS workings'!L357","v":2370483.0851746127},{"$f":"'BS workings'!M357","v":2456043.0959046655},{"$f":"'BS workings'!N357","v":2543691.3889713385},{"$f":"'BS workings'!O357","v":2635709.1153163877},{"$f":"'BS workings'!P357","v":2730744.7616179665}," "," "," "]
["Inventories",null,{"$f":"SUM('Historical Data'!C52)*1000","v":354000},null,{"$f":"'BS workings'!E441","v":1055015.3905885448},null,{"$f":"'BS workings'!G441","v":1193201.2125568043},{"$f":"'BS workings'!H441","v":1226129.8916740287},{"$f":"'BS workings'!I441","v":1347679.1241886308},{"$f":"'BS workings'!J441","v":1401532.8894266342},{"$f":"'BS workings'!K441","v":1457594.2054390127},{"$f":"'BS workings'!L441","v":1515897.9657587321},{"$f":"'BS workings'!M441","v":1576533.8855084616},{"$f":"'BS workings'!N441","v":1639595.2431675575},{"$f":"'BS workings'!O441","v":1705179.0578070895},{"$f":"'BS workings'!P441","v":1773386.2165746733}," "," "," "]
["Other",null,{"$f":"SUM('Historical Data'!C53)*1000","v":103000},null,{"$f":"'BS workings'!E520","v":120954.72533335464},null,{"$f":"'BS workings'!G520","v":127974.46128529093},{"$f":"'BS workings'!H520","v":128788.18106746615},{"$f":"'BS workings'!I520","v":136605.51514808272},{"$f":"'BS workings'!J520","v":139180.18755533057},{"$f":"'BS workings'!K520","v":144433.10120425952},{"$f":"'BS workings'!L520","v":149886.70170919137},{"$f":"'BS workings'!M520","v":155548.73554375448},{"$f":"'BS workings'!N520","v":161427.24823538083},{"$f":"'BS workings'!O520","v":167530.59823031101},{"$f":"'BS workings'!P520","v":173867.46980239075}," "," "," "]
["Non-current assets classified as \"held for sale\"",null,{"$f":"SUM('Historical Data'!C54)*1000","v":0},null,{"$f":"'BS workings'!E542","v":0},null,{"$f":"'BS workings'!G542","v":0},{"$f":"'BS workings'!H542","v":0},{"$f":"'BS workings'!I542","v":0},{"$f":"'BS workings'!J542","v":0},{"$f":"'BS workings'!K542","v":0},{"$f":"'BS workings'!L542","v":0},{"$f":"'BS workings'!M542","v":0},{"$f":"'BS workings'!N542","v":0},{"$f":"'BS workings'!O542","v":0},{"$f":"'BS workings'!P542","v":0}," "," "," "]
["Rounding adjustment (keep line always hidden!!!!!)",null,{"$f":"-C63","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0," "," "," "]
["Total Current Assets",null,{"$f":"SUM(C6:C14)","v":8663000},null,5577749.4583924776,null,4727497.3669620464,4526492.5470278319,4665278.2795765381,4819942.0419485616,5270575.590548804,5973812.2486471767,7208658.1208567899,8501611.9026487265,9872804.7249094173,11321474.273895707," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Non-Current Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Investments",null,{"$f":"SUM('Historical Data'!C58)*1000","v":6311000},null,{"$f":"'BS workings'!E66","v":6311000},null,{"$f":"'BS workings'!G66","v":6311000},{"$f":"'BS workings'!H66","v":6311000},{"$f":"'BS workings'!I66","v":6311000},{"$f":"'BS workings'!J66","v":6311000},{"$f":"'BS workings'!K66","v":6311000},{"$f":"'BS workings'!L66","v":6311000},{"$f":"'BS workings'!M66","v":6311000},{"$f":"'BS workings'!N66","v":6311000},{"$f":"'BS workings'!O66","v":6311000},{"$f":"'BS workings'!P66","v":6311000}," "," "," "]
["Receivables",null,{"$f":"SUM('Historical Data'!C59)*1000","v":0},null,{"$f":"'BS workings'!E358","v":0},null,{"$f":"'BS workings'!G358","v":0},{"$f":"'BS workings'!H358","v":0},{"$f":"'BS workings'!I358","v":0},{"$f":"'BS workings'!J358","v":0},{"$f":"'BS workings'!K358","v":0},{"$f":"'BS workings'!L358","v":0},{"$f":"'BS workings'!M358","v":0},{"$f":"'BS workings'!N358","v":0},{"$f":"'BS workings'!O358","v":0},{"$f":"'BS workings'!P358","v":0}," "," "," "]
["Inventories",null,{"$f":"SUM('Historical Data'!C60)*1000","v":0},null,{"$f":"'BS workings'!E442","v":720090},null,{"$f":"'BS workings'!G442","v":720090},{"$f":"'BS workings'!H442","v":220090},{"$f":"'BS workings'!I442","v":-279910},{"$f":"'BS workings'!J442","v":-279910},{"$f":"'BS workings'!K442","v":-279910},{"$f":"'BS workings'!L442","v":-279910},{"$f":"'BS workings'!M442","v":-279910},{"$f":"'BS workings'!N442","v":-279910},{"$f":"'BS workings'!O442","v":-279910},{"$f":"'BS workings'!P442","v":-279910}," "," "," "]
["Infrastructure, Property, Plant & Equipment",null,{"$f":"SUM('Historical Data'!C61)*1000","v":344809000},null,{"$f":"'BS workings'!E572","v":346953534},null,{"$f":"'BS workings'!G572","v":346885544.27020311},{"$f":"'BS workings'!H572","v":347529264.03916186},{"$f":"'BS workings'!I572","v":346699876.03812063},{"$f":"'BS workings'!J572","v":345997066.80707937},{"$f":"'BS workings'!K572","v":345645386.91603816},{"$f":"'BS workings'!L572","v":345307969.19499695},{"$f":"'BS workings'!M572","v":345094571.55395567},{"$f":"'BS workings'!N572","v":344902075.82291448},{"$f":"'BS workings'!O572","v":344808035.34187329},{"$f":"'BS workings'!P572","v":344764410.93083209}," "," "," "]
["Investments Accounted for using the equity method",null,{"$f":"SUM('Historical Data'!C62)*1000","v":0},null,{"$f":"IF('BS workings'!E609>0,'BS workings'!E609,0)","v":0},null,{"$f":"IF('BS workings'!G609>0,'BS workings'!G609,0)","v":0},{"$f":"IF('BS workings'!H609>0,'BS workings'!H609,0)","v":0},{"$f":"IF('BS workings'!I609>0,'BS workings'!I609,0)","v":0},{"$f":"IF('BS workings'!J609>0,'BS workings'!J609,0)","v":0},{"$f":"IF('BS workings'!K609>0,'BS workings'!K609,0)","v":0},{"$f":"IF('BS workings'!L609>0,'BS workings'!L609,0)","v":0},{"$f":"IF('BS workings'!M609>0,'BS workings'!M609,0)","v":0},{"$f":"IF('BS workings'!N609>0,'BS workings'!N609,0)","v":0},{"$f":"IF('BS workings'!O609>0,'BS workings'!O609,0)","v":0},{"$f":"IF('BS workings'!P609>0,'BS workings'!P609,0)","v":0}," "," "," "]
["Investment Property",null,{"$f":"SUM('Historical Data'!C63)*1000","v":2213000},null,{"$f":"'BS workings'!E592","v":2213000},null,{"$f":"'BS workings'!G592","v":2213000},{"$f":"'BS workings'!H592","v":2213000},{"$f":"'BS workings'!I592","v":2213000},{"$f":"'BS workings'!J592","v":2213000},{"$f":"'BS workings'!K592","v":2213000},{"$f":"'BS workings'!L592","v":2213000},{"$f":"'BS workings'!M592","v":2213000},{"$f":"'BS workings'!N592","v":2213000},{"$f":"'BS workings'!O592","v":2213000},{"$f":"'BS workings'!P592","v":2213000}," "," "," "]
["Intangible Assets",null,{"$f":"SUM('Historical Data'!C64)*1000","v":0},null,{"$f":"'BS workings'!E624","v":0},null,{"$f":"'BS workings'!G624","v":0},{"$f":"'BS workings'!H624","v":0},{"$f":"'BS workings'!I624","v":0},{"$f":"'BS workings'!J624","v":0},{"$f":"'BS workings'!K624","v":0},{"$f":"'BS workings'!L624","v":0},{"$f":"'BS workings'!M624","v":0},{"$f":"'BS workings'!N624","v":0},{"$f":"'BS workings'!O624","v":0},{"$f":"'BS workings'!P624","v":0}," "," "," "]
["Non-current assets classified as \"held for sale\"",null,{"$f":"SUM('Historical Data'!C65)*1000","v":0},null,{"$f":"'BS workings'!E543","v":0},null,{"$f":"'BS workings'!G543","v":0},{"$f":"'BS workings'!H543","v":0},{"$f":"'BS workings'!I543","v":0},{"$f":"'BS workings'!J543","v":0},{"$f":"'BS workings'!K543","v":0},{"$f":"'BS workings'!L543","v":0},{"$f":"'BS workings'!M543","v":0},{"$f":"'BS workings'!N543","v":0},{"$f":"'BS workings'!O543","v":0},{"$f":"'BS workings'!P543","v":0}," "," "," "]
["Other",null,{"$f":"SUM('Historical Data'!C66)*1000","v":0},null,{"$f":"'BS workings'!E521","v":0},null,{"$f":"'BS workings'!G521","v":0},{"$f":"'BS workings'!H521","v":0},{"$f":"'BS workings'!I521","v":0},{"$f":"'BS workings'!J521","v":0},{"$f":"'BS workings'!K521","v":0},{"$f":"'BS workings'!L521","v":0},{"$f":"'BS workings'!M521","v":0},{"$f":"'BS workings'!N521","v":0},{"$f":"'BS workings'!O521","v":0},{"$f":"'BS workings'!P521","v":0}," "," "," "]
["Total Non-Current Assets",null,{"$f":"SUM(C17:C26)","v":353333000},null,356197624,null,356129634.27020311,356273354.03916186,354943966.03812063,354241156.80707937,353889476.91603816,353552059.19499695,353338661.55395567,353146165.82291448,353052125.34187329,353008500.93083209," "," "," "]
["TOTAL ASSETS",null,{"$f":"C27+C15","v":361996000},null,361775373.4583925,null,360857131.63716519,360799846.58618969,359609244.31769717,359061098.84902793,359160052.50658697,359525871.44364411,360547319.67481244,361647777.72556323,362924930.06678271,364329975.20472777," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["LIABILITIES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Current Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Bank Overdraft",null,{"$f":"SUM('Historical Data'!C493)*1000","v":0},null,{"$f":"+'BS workings'!E48","v":0},null,{"$f":"+'BS workings'!G48","v":0},{"$f":"+'BS workings'!H48","v":0},{"$f":"+'BS workings'!I48","v":0},{"$f":"+'BS workings'!J48","v":0},{"$f":"+'BS workings'!K48","v":0},{"$f":"+'BS workings'!L48","v":0},{"$f":"+'BS workings'!M48","v":0},{"$f":"+'BS workings'!N48","v":0},{"$f":"+'BS workings'!O48","v":0},{"$f":"+'BS workings'!P48","v":0}," "," "," "]
["Payables",null,{"$f":"SUM('Historical Data'!C72)*1000","v":2104000},null,{"$f":"'BS workings'!E794","v":2840893.5483924784},null,{"$f":"'BS workings'!G794","v":2904978.2969620475},{"$f":"'BS workings'!H794","v":2895949.8670278341},{"$f":"'BS workings'!I794","v":2981626.9995765346},{"$f":"'BS workings'!J794","v":2994691.7719485541},{"$f":"'BS workings'!K794","v":3044663.9905487909},{"$f":"'BS workings'!L794","v":3101665.6386471638},{"$f":"'BS workings'!M794","v":3182408.0808567815},{"$f":"'BS workings'!N794","v":3266194.1026487076},{"$f":"'BS workings'!O794","v":3353139.8549093986},{"$f":"'BS workings'!P794","v":3443365.9738956839}," "," "," "]
["Borrowings",null,{"$f":"SUM('Historical Data'!C73)*1000-C32","v":481000},null,{"$f":"'BS workings'!E868","v":510132},null,{"$f":"'BS workings'!G868","v":539956},{"$f":"'BS workings'!H868","v":573642},{"$f":"'BS workings'!I868","v":608303},{"$f":"'BS workings'!J868","v":645058},{"$f":"'BS workings'!K868","v":508111.91000000015},{"$f":"'BS workings'!L868","v":-8.9999999850988388E-2},{"$f":"'BS workings'!M868","v":-8.9999999850988388E-2},{"$f":"'BS workings'!N868","v":-8.9999999850988388E-2},{"$f":"'BS workings'!O868","v":-8.9999999850988388E-2},{"$f":"'BS workings'!P868","v":-8.9999999850988388E-2}," "," "," "]
["Provisions",null,{"$f":"SUM('Historical Data'!C74)*1000","v":2116000},null,{"$f":"'BS workings'!E938","v":2124500},null,{"$f":"'BS workings'!G938","v":2124500},{"$f":"'BS workings'!H938","v":2124500},{"$f":"'BS workings'!I938","v":2124500},{"$f":"'BS workings'!J938","v":2124500},{"$f":"'BS workings'!K938","v":2124500},{"$f":"'BS workings'!L938","v":2124500},{"$f":"'BS workings'!M938","v":2124500},{"$f":"'BS workings'!N938","v":2124500},{"$f":"'BS workings'!O938","v":2124500},{"$f":"'BS workings'!P938","v":2124500}," "," "," "]
["Liabilities associated with assets classified as \"held for sale\"",null,{"$f":"SUM('Historical Data'!C75)*1000","v":0},null,{"$f":"'BS workings'!E955","v":0},null,{"$f":"'BS workings'!G955","v":0},{"$f":"'BS workings'!H955","v":0},{"$f":"'BS workings'!I955","v":0},{"$f":"'BS workings'!J955","v":0},{"$f":"'BS workings'!K955","v":0},{"$f":"'BS workings'!L955","v":0},{"$f":"'BS workings'!M955","v":0},{"$f":"'BS workings'!N955","v":0},{"$f":"'BS workings'!O955","v":0},{"$f":"'BS workings'!P955","v":0}," "," "," "]
["Total Current Liabilities",null,{"$f":"SUM(C30:C36)","v":4701000},null,5475525.5483924784,null,5569434.296962047,5594091.8670278341,5714429.9995765351,5764249.7719485536,5677275.9005487915,5226165.5486471634,5306907.9908567816,5390694.0126487073,5477639.7649093987,5567865.883895684," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Non-Current Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Payables",null,{"$f":"SUM('Historical Data'!C79)*1000","v":0},null,{"$f":"'BS workings'!E795","v":0},null,{"$f":"'BS workings'!G795","v":0},{"$f":"'BS workings'!H795","v":0},{"$f":"'BS workings'!I795","v":0},{"$f":"'BS workings'!J795","v":0},{"$f":"'BS workings'!K795","v":0},{"$f":"'BS workings'!L795","v":0},{"$f":"'BS workings'!M795","v":0},{"$f":"'BS workings'!N795","v":0},{"$f":"'BS workings'!O795","v":0},{"$f":"'BS workings'!P795","v":0}," "," "," "]
["Borrowings",null,{"$f":"SUM('Historical Data'!C80)*1000","v":4185000},null,{"$f":"'BS workings'!E869","v":2875070.91},null,{"$f":"'BS workings'!G869","v":2335114.91},{"$f":"'BS workings'!H869","v":1761472.9100000001},{"$f":"'BS workings'!I869","v":1153169.9100000001},{"$f":"'BS workings'!J869","v":508111.91000000015},{"$f":"'BS workings'!K869","v":0},{"$f":"'BS workings'!L869","v":0},{"$f":"'BS workings'!M869","v":0},{"$f":"'BS workings'!N869","v":0},{"$f":"'BS workings'!O869","v":0},{"$f":"'BS workings'!P869","v":0}," "," "," "]
["Provisions",null,{"$f":"SUM('Historical Data'!C81)*1000","v":323000},null,{"$f":"'BS workings'!E939","v":314500},null,{"$f":"'BS workings'!G939","v":314500},{"$f":"'BS workings'!H939","v":314500},{"$f":"'BS workings'!I939","v":314500},{"$f":"'BS workings'!J939","v":314500},{"$f":"'BS workings'!K939","v":314500},{"$f":"'BS workings'!L939","v":314500},{"$f":"'BS workings'!M939","v":314500},{"$f":"'BS workings'!N939","v":314500},{"$f":"'BS workings'!O939","v":314500},{"$f":"'BS workings'!P939","v":314500}," "," "," "]
["Investments Accounted for using the equity method",null,{"$f":"SUM('Historical Data'!C82)*1000","v":0},null,{"$f":"IF('BS workings'!E609<0,-'BS workings'!E609,0)","v":0},null,{"$f":"IF('BS workings'!G609<0,-'BS workings'!G609,0)","v":0},{"$f":"IF('BS workings'!H609<0,-'BS workings'!H609,0)","v":0},{"$f":"IF('BS workings'!I609<0,-'BS workings'!I609,0)","v":0},{"$f":"IF('BS workings'!J609<0,-'BS workings'!J609,0)","v":0},{"$f":"IF('BS workings'!K609<0,-'BS workings'!K609,0)","v":0},{"$f":"IF('BS workings'!L609<0,-'BS workings'!L609,0)","v":0},{"$f":"IF('BS workings'!M609<0,-'BS workings'!M609,0)","v":0},{"$f":"IF('BS workings'!N609<0,-'BS workings'!N609,0)","v":0},{"$f":"IF('BS workings'!O609<0,-'BS workings'!O609,0)","v":0},{"$f":"IF('BS workings'!P609<0,-'BS workings'!P609,0)","v":0}," "," "," "]
["Liabilities associated with assets classified as \"held for sale\"",null,{"$f":"SUM('Historical Data'!C83)*1000","v":0},null,{"$f":"'BS workings'!E956","v":0},null,{"$f":"'BS workings'!G956","v":0},{"$f":"'BS workings'!H956","v":0},{"$f":"'BS workings'!I956","v":0},{"$f":"'BS workings'!J956","v":0},{"$f":"'BS workings'!K956","v":0},{"$f":"'BS workings'!L956","v":0},{"$f":"'BS workings'!M956","v":0},{"$f":"'BS workings'!N956","v":0},{"$f":"'BS workings'!O956","v":0},{"$f":"'BS workings'!P956","v":0}," "," "," "]
["Total Non-Current Liabilities",null,{"$f":"SUM(C39:C44)","v":4508000},null,3189570.91,null,2649614.91,2075972.9100000001,1467669.9100000001,822611.91000000015,314500,314500,314500,314500,314500,314500," "," "," "]
["TOTAL LIABILITIES",null,{"$f":"C45+C37","v":9209000},null,8665096.4583924785,null,8219049.2069620471,7670064.7770278342,7182099.9095765352,6586861.6819485538,5991775.9005487915,5540665.5486471634,5621407.9908567816,5705194.0126487073,5792139.7649093987,5882365.883895684," "," "," "]
["Net Assets",null,{"$f":"C28-C46","v":352787000},null,353110277,null,352638082.43020314,353129781.80916184,352427144.40812063,352474237.16707939,353168276.60603815,353985205.89499694,354925911.68395567,355942583.71291453,357132790.30187333,358447609.32083207," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["EQUITY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Retained Earnings",null,{"$f":"SUM('Historical Data'!C89)*1000","v":248779000},null,{"$f":"'BS workings'!E968","v":249102277},null,{"$f":"'BS workings'!G968","v":248630082.43020311},{"$f":"'BS workings'!H968","v":249121781.80916187},{"$f":"'BS workings'!I968","v":248419144.40812066},{"$f":"'BS workings'!J968","v":248466237.16707945},{"$f":"'BS workings'!K968","v":249160276.60603821},{"$f":"'BS workings'!L968","v":249977205.894997},{"$f":"'BS workings'!M968","v":250917911.68395576},{"$f":"'BS workings'!N968","v":251934583.71291453},{"$f":"'BS workings'!O968","v":253124790.3018733},{"$f":"'BS workings'!P968","v":254439609.32083207}," "," "," "]
["Revaluation Reserves",null,{"$f":"SUM('Historical Data'!C90)*1000","v":104008000},null,{"$f":"'BS workings'!E979","v":104008000},null,{"$f":"'BS workings'!G979","v":104008000},{"$f":"'BS workings'!H979","v":104008000},{"$f":"'BS workings'!I979","v":104008000},{"$f":"'BS workings'!J979","v":104008000},{"$f":"'BS workings'!K979","v":104008000},{"$f":"'BS workings'!L979","v":104008000},{"$f":"'BS workings'!M979","v":104008000},{"$f":"'BS workings'!N979","v":104008000},{"$f":"'BS workings'!O979","v":104008000},{"$f":"'BS workings'!P979","v":104008000}," "," "," "]
["Council Equity Interest",null,{"$f":"SUM('Historical Data'!C91)*1000","v":352787000},null,{"$f":"SUM(E50:E51)","v":353110277},null,352638082.43020308,353129781.8091619,352427144.40812063,352474237.16707945,353168276.60603821,353985205.894997,354925911.68395579,355942583.71291453,357132790.30187333,358447609.32083207," "," "," "]
["Minority Equity Interest",null,{"$f":"SUM('Historical Data'!C92)*1000","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0," "," "," "]
["Total Equity",null,{"$f":"C50+C51+C53","v":352787000},null,353110277,null,352638082.43020308,353129781.8091619,352427144.40812063,352474237.16707945,353168276.60603821,353985205.894997,354925911.68395579,355942583.71291453,357132790.30187333,358447609.32083207," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Variance Net assets to Total Equity",null,{"$f":"ROUND(C47,0)-ROUND(C54,0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0," "," "," "]
["Check that variance above is NIL",null,{"$f":"IF(C57<>0,C4,\"\")","v":""},null,{"$f":"IF(E57<>0,IF(C58=\"\",E$4,C58&\", \"&E$4),C58)","v":""},null,{"$f":"IF(G57<>0,IF(E58=\"\",G$4,E58&\", \"&G$4),E58)","v":""},{"$f":"IF(H57<>0,IF(G58=\"\",H$4,G58&\", \"&H$4),G58)","v":""},"","","","","","","",""," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,1,null,{"$f":"E60+1","v":2},{"$f":"G60+1","v":3},4,5,6,7,8,9,10,11," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Variance Net assets to Total Equity (excluding rounding adjustment)",null,{"$f":"ROUND(SUM(C8:C13)+C27-C46,0)-ROUND(C54,0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0," "," "," "]
["Rounding adjustment required",null,{"$f":"IF(AND(ABS(C62)>0,OR(ABS(C62)<1,ABS(C62)=1)),SUM(C8:C13)+C27-C46-C54,0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Internal Loans receivable - Current",null,{"$f":"SUM('Historical Data'!C286)*1000","v":0},null,{"$f":"'BS workings'!E274","v":0},null,{"$f":"'BS workings'!G274","v":0},{"$f":"'BS workings'!H274","v":0},{"$f":"'BS workings'!I274","v":0},{"$f":"'BS workings'!J274","v":0},{"$f":"'BS workings'!K274","v":0},{"$f":"'BS workings'!L274","v":0},{"$f":"'BS workings'!M274","v":0},{"$f":"'BS workings'!N274","v":0},{"$f":"'BS workings'!O274","v":0},{"$f":"'BS workings'!P274","v":0}," "," "," "]
["Internal Loans receivable - Non-current",null,{"$f":"SUM('Historical Data'!C287)*1000","v":0},null,{"$f":"'BS workings'!E275","v":0},null,{"$f":"'BS workings'!G275","v":0},{"$f":"'BS workings'!H275","v":0},{"$f":"'BS workings'!I275","v":0},{"$f":"'BS workings'!J275","v":0},{"$f":"'BS workings'!K275","v":0},{"$f":"'BS workings'!L275","v":0},{"$f":"'BS workings'!M275","v":0},{"$f":"'BS workings'!N275","v":0},{"$f":"'BS workings'!O275","v":0},{"$f":"'BS workings'!P275","v":0}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Internal Loans payable - Current",null,{"$f":"SUM('Historical Data'!C496)*1000","v":0},null,{"$f":"'BS workings'!E826","v":0},null,{"$f":"'BS workings'!G826","v":0},{"$f":"'BS workings'!H826","v":0},{"$f":"'BS workings'!I826","v":0},{"$f":"'BS workings'!J826","v":0},{"$f":"'BS workings'!K826","v":0},{"$f":"'BS workings'!L826","v":0},{"$f":"'BS workings'!M826","v":0},{"$f":"'BS workings'!N826","v":0},{"$f":"'BS workings'!O826","v":0},{"$f":"'BS workings'!P826","v":0}," "," "," "]
["Internal Loans payable - Non-current",null,{"$f":"SUM('Historical Data'!C497)*1000","v":0},null,{"$f":"'BS workings'!E827","v":0},null,{"$f":"'BS workings'!G827","v":0},{"$f":"'BS workings'!H827","v":0},{"$f":"'BS workings'!I827","v":0},{"$f":"'BS workings'!J827","v":0},{"$f":"'BS workings'!K827","v":0},{"$f":"'BS workings'!L827","v":0},{"$f":"'BS workings'!M827","v":0},{"$f":"'BS workings'!N827","v":0},{"$f":"'BS workings'!O827","v":0},{"$f":"'BS workings'!P827","v":0}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Debit Balance",null,null,null,{"$f":"'BS workings'!E47","v":2405663.4192737248},null,{"$f":"'BS workings'!G47","v":1455455.5646656968},{"$f":"'BS workings'!H47","v":1122486.82450092},{"$f":"'BS workings'!I47","v":1116732.0846303226},{"$f":"'BS workings'!J47","v":1110638.1219012842},{"$f":"'BS workings'!K47","v":1377861.9750525826},{"$f":"'BS workings'!L47","v":1937544.4960046406},{"$f":"'BS workings'!M47","v":3020532.4038999081},{"$f":"'BS workings'!N47","v":4156898.0222744485},{"$f":"'BS workings'!O47","v":5364385.9535556287},{"$f":"'BS workings'!P47","v":6643475.8259006776}," "," "," "]
["Overdraft Balance",null,null,null,{"$f":"'BS workings'!E48","v":0},null,{"$f":"'BS workings'!G48","v":0},{"$f":"'BS workings'!H48","v":0},{"$f":"'BS workings'!I48","v":0},{"$f":"'BS workings'!J48","v":0},{"$f":"'BS workings'!K48","v":0},{"$f":"'BS workings'!L48","v":0},{"$f":"'BS workings'!M48","v":0},{"$f":"'BS workings'!N48","v":0},{"$f":"'BS workings'!O48","v":0},{"$f":"'BS workings'!P48","v":0}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end"," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"BS workings","index":8,"n_rows":990,"n_cols":20,"rows_kept":139,"cut":true,"hidden":false,"merged":[[2,6,2,15]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"BALANCE SHEET - \"&UPPER(general_fund_name)&\" - WORKINGS\"","v":"BALANCE SHEET - GENERAL FUND - WORKINGS"},null,"Actuals",null,"Current Year",null,"Projected Years",null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,{"$f":"Starting_year_general-2&\"/\"&RIGHT(Starting_year_general-1,2)","v":"2013/14"},null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},null," "," "," "]
[null,null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$\")","v":"$"},null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Cash & Cash Equivalents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Opening Balance",null,null,null,{"$f":"(SUM('Historical Data'!C49)-SUM('Historical Data'!C493))*1000","v":6283000},null,{"$f":"E45","v":2405663.4192737248},{"$f":"G45","v":1455455.5646656968},1122486.82450092,1116732.0846303226,1110638.1219012842,1377861.9750525826,1937544.4960046406,3020532.4038999081,4156898.0222744485,5364385.9535556287,null," "," "," "]
["Add: Operating Result",null,null,null,{"$f":"'Income Statement'!F36","v":323277},null,{"$f":"'Income Statement'!H36","v":-472194.5697968863},{"$f":"'Income Statement'!I36","v":491699.37895877287},{"$f":"'Income Statement'!J36","v":-702637.40104122087},{"$f":"'Income Statement'!K36","v":47092.75895877555},{"$f":"'Income Statement'!L36","v":694039.43895877898},{"$f":"'Income Statement'!M36","v":816929.28895877302},{"$f":"'Income Statement'!N36","v":940705.78895876929},{"$f":"'Income Statement'!O36","v":1016672.0289587826},{"$f":"'Income Statement'!P36","v":1190206.5889587738},{"$f":"'Income Statement'!Q36","v":1314819.0189587772},null," "," "," "]
["Less: non-cash Income",null,null,null,{"$f":"-'Budget Summary 1'!BC32-'Budget Summary 1'!BC92-'Income Statement'!BD15-'Income Statement'!BD16+SUM('Budget Summary 1'!BC25:BC31)","v":0},null,{"$f":"-'Budget Summary 1'!BD32-'Budget Summary 1'!BD92-'Income Statement'!BE15-'Income Statement'!BE16+SUM('Budget Summary 1'!BD25:BD31)","v":0},{"$f":"-'Budget Summary 1'!BE32-'Budget Summary 1'!BE92-'Income Statement'!BF15-'Income Statement'!BF16+SUM('Budget Summary 1'!BE25:BE31)","v":0},{"$f":"-'Budget Summary 1'!BF32-'Budget Summary 1'!BF92-'Income Statement'!BG15-'Income Statement'!BG16+SUM('Budget Summary 1'!BF25:BF31)","v":0},{"$f":"-'Budget Summary 1'!BG32-'Budget Summary 1'!BG92-'Income Statement'!BH15-'Income Statement'!BH16+SUM('Budget Summary 1'!BG25:BG31)","v":0},{"$f":"-'Budget Summary 1'!BH32-'Budget Summary 1'!BH92-'Income Statement'!BI15-'Income Statement'!BI16+SUM('Budget Summary 1'!BH25:BH31)","v":0},{"$f":"-'Budget Summary 1'!BI32-'Budget Summary 1'!BI92-'Income Statement'!BJ15-'Income Statement'!BJ16+SUM('Budget Summary 1'!BI25:BI31)","v":0},{"$f":"-'Budget Summary 1'!BJ32-'Budget Summary 1'!BJ92-'Income Statement'!BK15-'Income Statement'!BK16+SUM('Budget Summary 1'!BJ25:BJ31)","v":0},{"$f":"-'Budget Summary 1'!BK32-'Budget Summary 1'!BK92-'Income Statement'!BL15-'Income Statement'!BL16+SUM('Budget Summary 1'!BK25:BK31)","v":0},{"$f":"-'Budget Summary 1'!BL32-'Budget Summary 1'!BL92-'Income Statement'!BM15-'Income Statement'!BM16+SUM('Budget Summary 1'!BL25:BL31)","v":0},{"$f":"-'Budget Summary 1'!BM32-'Budget Summary 1'!BM92-'Income Statement'!BN15-'Income Statement'!BN16+SUM('Budget Summary 1'!BM25:BM31)","v":0},null," "," "," "]
["Add: Depreciation & Impairment",null,null,null,{"$f":"('Income Statement'!F23+'Income Statement'!F24)","v":4746123},null,{"$f":"('Income Statement'!H23+'Income Statement'!H24)","v":4849512.7297968837},{"$f":"('Income Statement'!I23+'Income Statement'!I24)","v":4962476.2310412265},{"$f":"('Income Statement'!J23+'Income Statement'!J24)","v":5062321.3810412269},{"$f":"('Income Statement'!K23+'Income Statement'!K24)","v":5165782.7910412271},{"$f":"('Income Statement'!L23+'Income Statement'!L24)","v":5331022.7810412273},{"$f":"('Income Statement'!M23+'Income Statement'!M24)","v":5485107.7010412263},{"$f":"('Income Statement'!N23+'Income Statement'!N24)","v":5635605.1710412279},{"$f":"('Income Statement'!O23+'Income Statement'!O24)","v":5812451.4010412265},{"$f":"('Income Statement'!P23+'Income Statement'!P24)","v":5920238.4710412268},{"$f":"('Income Statement'!Q23+'Income Statement'!Q24)","v":6081843.0110412268},null," "," "," "]
["Add: Depreciation - capitalised",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Add: other non-cash Expenditure",null,null,null,{"$f":"'Income Statement'!BD29-'Income Statement'!BD23-'Income Statement'!BD24","v":0},null,{"$f":"'Income Statement'!BE29-'Income Statement'!BE23-'Income Statement'!BE24","v":0},{"$f":"'Income Statement'!BF29-'Income Statement'!BF23-'Income Statement'!BF24","v":0},{"$f":"'Income Statement'!BG29-'Income Statement'!BG23-'Income Statement'!BG24","v":0},{"$f":"'Income Statement'!BH29-'Income Statement'!BH23-'Income Statement'!BH24","v":0},{"$f":"'Income Statement'!BI29-'Income Statement'!BI23-'Income Statement'!BI24","v":0},{"$f":"'Income Statement'!BJ29-'Income Statement'!BJ23-'Income Statement'!BJ24","v":0},{"$f":"'Income Statement'!BK29-'Income Statement'!BK23-'Income Statement'!BK24","v":0},{"$f":"'Income Statement'!BL29-'Income Statement'!BL23-'Income Statement'!BL24","v":0},{"$f":"'Income Statement'!BM29-'Income Statement'!BM23-'Income Statement'!BM24","v":0},{"$f":"'Income Statement'!BN29-'Income Statement'!BN23-'Income Statement'!BN24","v":0},null," "," "," "]
["Add: Change in Receivables",null,null,null,{"$f":"-E361","v":-73115.923196854419},null,{"$f":"-G361","v":45249.794742600614},{"$f":"-H361","v":-98221.521331162978},{"$f":"-I361","v":-15173.905824085334},-104329.28745581055,-122095.46578763654,-79796.776321663361,-85560.010730053604,-87648.293066672661,-92017.726345049203,-95035.646301578061,null," "," "," "]
["Less: Additions in Real Estate Assets",null,null,null,{"$f":"-E420","v":-720090},null,{"$f":"-G420","v":0},0,0,0,0,0,0,0,0,0,null," "," "," "]
["Add: Disposals in Real Estate Assets ",null,null,null,{"$f":"E436","v":0},null,{"$f":"G436","v":0},{"$f":"H436","v":500000},500000,0,0,0,0,0,0,0,null," "," "," "]
["Add: Change in Inventories",null,null,null,{"$f":"-E445","v":-701015.39058854477},null,{"$f":"-G445","v":-138185.82196825946},{"$f":"-H445","v":-32928.679117224383},-121549.23251460225,-53853.765238003136,-56061.316012378724,-58303.760319719353,-60635.919749729408,-63061.357659096,-65583.81463953208,-68207.15876758362,null," "," "," "]
["Add: Change in Other Assets",null,null,null,{"$f":"-E524","v":-17954.72533335464},null,{"$f":"-G524","v":-7019.7359519362944},{"$f":"-H524","v":-813.71978217521973},-7817.3340806165652,-2574.6724072478537,-5252.9136489289522,-5453.6005049318483,-5662.0338345631026,-5878.5126916263544,-6103.3499949301768,-6336.8715720797481,null," "," "," "]
["Less: Additions in IPP&E",null,null,null,{"$f":"-E557","v":-7290657},null,{"$f":"-G557","v":-4781523},{"$f":"-H557","v":-5606196},-4232933.38,-4462973.5599999996,-4979342.8900000006,-5147689.9800000004,-5422207.5300000003,-5619955.6699999999,-5826197.9899999984,-6038218.6000000006,null," "," "," "]
["Add: Disposals in IPP&E (Proceeds)",null,null,null,{"$f":"E576","v":400000},null,{"$f":"G576","v":0},0,0,0,0,0,0,0,0,0,null," "," "," "]
["Add: Assets \"held for sale\" sold",null,null,null,{"$f":"E546","v":0},null,{"$f":"G546","v":0},{"$f":"H546","v":0},0,0,0,0,0,0,0,0,null," "," "," "]
["Less: Additions in Investment property",null,null,null,{"$f":"-E584","v":0},null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
["Add: Disposals in Investment property",null,null,null,{"$f":"E594","v":0},null,{"$f":"G594","v":0},{"$f":"H594","v":0},0,0,0,0,0,0,0,0,null," "," "," "]
["Add: Disposals in Investments",null,null,null,{"$f":"E72","v":0},null,{"$f":"G72","v":0},{"$f":"H72","v":0},0,0,0,0,0,0,0,0,null," "," "," "]
["Add: Change in Investments Accounted for using the equity method",null,null,null,{"$f":"E604-E609+E605+E607","v":0},null,{"$f":"G604-G609+G605+G607","v":0},{"$f":"H604-H609+H605+H607","v":0},0,0,0,0,0,0,0,0,null," "," "," "]
["Add: Change in Intangible Assets",null,null,null,{"$f":"E630","v":0},null,{"$f":"G630","v":0},{"$f":"H630","v":0},0,0,0,0,0,0,0,0,null," "," "," "]
["Less: Change in Payables",null,null,null,{"$f":"E798","v":736893.54839247814},null,{"$f":"G798","v":64084.748569568925},{"$f":"H798","v":-9028.4299342132617},85677.132548700931,13064.772372019615,49972.218600236338,57001.648098373342,80742.442209617235,83786.021791926425,86945.752260690715,90226.118986285699,null," "," "," "]
["Less: Change in Provisions",null,null,null,{"$f":"(E938+E939)-(C890+C907+C924)-E883-E903-E886-E889-E905-E906-E922","v":0},null,{"$f":"(G938+G939)-(E890+E907+E924)-G883-G903-G886-G889-G905-G906-G922","v":0},{"$f":"(H938+H939)-(G890+G907+G924)-H883-H903-H886-H889-H905-H906-H922","v":0},{"$f":"(I938+I939)-(H890+H907+H924)-I883-I903-I886-I889-I905-I906-I922","v":0},0,0,0,0,0,0,0,null," "," "," "]
["Less: Change in Borrowings",null,null,null,{"$f":"E867-C867-E848-E810-E842","v":-1280797.0899999999},null,{"$f":"G867-E867-G848-G810-G842","v":-510132},{"$f":"H867-G867-H848-H810-H842","v":-539956},{"$f":"I867-H867-I848-I810-I842","v":-573642},{"$f":"J867-I867-J848-J810-J842","v":-608303},-645058,-508112,0,0,0,0,null," "," "," "]
["Less: Change in Liabilities associated with assets classified as \"held for sale\"",null,null,null,{"$f":"E950","v":0},null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
["Add/(Less): manual adjustments on Investments",null,null,null,{"$f":"-E59","v":0},null,{"$f":"-G59","v":0},0,0,0,0,0,0,0,0,0,null," "," "," "]
["Add: Deferred Debtor repayments",null,null,null,{"$f":"-E245-E247-E268-E270","v":0},null,{"$f":"-G245-G247-G268-G270","v":0},{"$f":"-H245-H247-H268-H270","v":0},0,0,0,0,0,0,0,0,null," "," "," "]
["Less: New Deferred Debtors",null,null,null,{"$f":"-E244-E246-E267-E269","v":0},null,{"$f":"-G244-G246-G267-G269","v":0},{"$f":"-H244-H246-H267-H269","v":0},0,0,0,0,0,0,0,0,null," "," "," "]
["Add/(Less): manual adjustments on Other Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["(Less): manual adjustments Provisions",null,null,null,{"$f":"E886+E889+E905+E906","v":0},null,{"$f":"G886+G889+G905+G906","v":0},{"$f":"H886+H889+H905+H906","v":0},{"$f":"I886+I889+I905+I906","v":0},0,0,0,0,0,0,0,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Closing Balance",null,null,null,{"$f":"SUM(E9:E39)","v":2405663.4192737248},null,{"$f":"SUM(G9:G39)","v":1455455.5646656968},1122486.82450092,1116732.0846303226,1110638.1219012842,1377861.9750525826,1937544.4960046406,3020532.4038999081,4156898.0222744485,5364385.9535556287,6643475.8259006776,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Minimum Level of Cash & Cash Equivalents (in $)",null,null,null,{"$f":"IF('Target %'!G5=\"\",IF('Target %'!G6=\"\",\"\",'Target %'!G6*E50),'Target %'!G5)","v":""},null,{"$f":"IF('Target %'!H5=\"\",IF('Target %'!H6=\"\",\"\",'Target %'!H6*G50),'Target %'!H5)","v":""},{"$f":"IF('Target %'!I5=\"\",IF('Target %'!I6=\"\",\"\",'Target %'!I6*H50),'Target %'!I5)","v":""},{"$f":"IF('Target %'!J5=\"\",IF('Target %'!J6=\"\",\"\",'Target %'!J6*I50),'Target %'!J5)","v":""},{"$f":"IF('Target %'!K5=\"\",IF('Target %'!K6=\"\",\"\",'Target %'!K6*J50),'Target %'!K5)","v":""},{"$f":"IF('Target %'!L5=\"\",IF('Target %'!L6=\"\",\"\",'Target %'!L6*K50),'Target %'!L5)","v":""},{"$f":"IF('Target %'!M5=\"\",IF('Target %'!M6=\"\",\"\",'Target %'!M6*L50),'Target %'!M5)","v":""},{"$f":"IF('Target %'!N5=\"\",IF('Target %'!N6=\"\",\"\",'Target %'!N6*M50),'Target %'!N5)","v":""},{"$f":"IF('Target %'!O5=\"\",IF('Target %'!O6=\"\",\"\",'Target %'!O6*N50),'Target %'!O5)","v":""},{"$f":"IF('Target %'!P5=\"\",IF('Target %'!P6=\"\",\"\",'Target %'!P6*O50),'Target %'!P5)","v":""},{"$f":"IF('Target %'!Q5=\"\",IF('Target %'!Q6=\"\",\"\",'Target %'!Q6*P50),'Target %'!Q5)","v":""},null," "," "," "]
["Maximum Level of Cash & Cash Equivalents (in $)",null,null,null,{"$f":"IF('Target %'!G8=\"\",IF('Target %'!G9=\"\",\"\",'Target %'!G9*E50),'Target %'!G8)","v":""},null,{"$f":"IF('Target %'!H8=\"\",IF('Target %'!H9=\"\",\"\",'Target %'!H9*G50),'Target %'!H8)","v":""},{"$f":"IF('Target %'!I8=\"\",IF('Target %'!I9=\"\",\"\",'Target %'!I9*H50),'Target %'!I8)","v":""},{"$f":"IF('Target %'!J8=\"\",IF('Target %'!J9=\"\",\"\",'Target %'!J9*I50),'Target %'!J8)","v":""},{"$f":"IF('Target %'!K8=\"\",IF('Target %'!K9=\"\",\"\",'Target %'!K9*J50),'Target %'!K8)","v":""},{"$f":"IF('Target %'!L8=\"\",IF('Target %'!L9=\"\",\"\",'Target %'!L9*K50),'Target %'!L8)","v":""},{"$f":"IF('Target %'!M8=\"\",IF('Target %'!M9=\"\",\"\",'Target %'!M9*L50),'Target %'!M8)","v":""},{"$f":"IF('Target %'!N8=\"\",IF('Target %'!N9=\"\",\"\",'Target %'!N9*M50),'Target %'!N8)","v":""},{"$f":"IF('Target %'!O8=\"\",IF('Target %'!O9=\"\",\"\",'Target %'!O9*N50),'Target %'!O8)","v":""},{"$f":"IF('Target %'!P8=\"\",IF('Target %'!P9=\"\",\"\",'Target %'!P9*O50),'Target %'!P8)","v":""},{"$f":"IF('Target %'!Q8=\"\",IF('Target %'!Q9=\"\",\"\",'Target %'!Q9*P50),'Target %'!Q8)","v":""},null," "," "," "]
["Auto adjustment from/(to) Investments",null,null,null,{"$f":"IF(SUM(E55:E57)=0,0,IF(SUM(E42)>E40,IF(SUM(E55:E57)>SUM(E42)-E40,SUM(E42)-E40,SUM(E55:E57)),IF(AND(E43<>0,E43<>\"\",E40>SUM(E43)),SUM(E43)-E40,0)))","v":0},null,{"$f":"IF(SUM(G55:G57)=0,0,IF(SUM(G42)>G40,IF(SUM(G55:G57)>SUM(G42)-G40,SUM(G42)-G40,SUM(G55:G57)),IF(AND(G43<>0,G43<>\"\",G40>SUM(G43)),SUM(G43)-G40,0)))","v":0},{"$f":"IF(SUM(H55:H57)=0,0,IF(SUM(H42)>H40,IF(SUM(H55:H57)>SUM(H42)-H40,SUM(H42)-H40,SUM(H55:H57)),IF(AND(H43<>0,H43<>\"\",H40>SUM(H43)),SUM(H43)-H40,0)))","v":0},0,0,0,0,0,0,0,0,null," "," "," "]
["Closing Balance",null,null,null,{"$f":"E40+E44","v":2405663.4192737248},null,1455455.5646656968,1122486.82450092,1116732.0846303226,1110638.1219012842,1377861.9750525826,1937544.4960046406,3020532.4038999081,4156898.0222744485,5364385.9535556287,6643475.8259006776,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Debit Balance",null,null,null,{"$f":"IF(E45>0,E45,0)","v":2405663.4192737248},null,1455455.5646656968,1122486.82450092,1116732.0846303226,1110638.1219012842,1377861.9750525826,1937544.4960046406,3020532.4038999081,4156898.0222744485,5364385.9535556287,6643475.8259006776,null," "," "," "]
["Overdraft Balance",null,null,null,{"$f":"IF(E45<0,-E45,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Closing Balance Cash, Cash Equivalents & Investments",null,null,null,{"$f":"E40+E55+E56","v":8716663.4192737248},null,7766455.5646656966,7433486.8245009203,7427732.0846303226,7421638.121901284,7688861.9750525821,8248544.4960046411,9331532.4038999081,10467898.022274449,11675385.953555629,12954475.825900678,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Investments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Opening Balance",null,null,null,{"$f":"(SUM('Historical Data'!C50)+SUM('Historical Data'!C58))*1000","v":6311000},null,{"$f":"E60","v":6311000},{"$f":"G60","v":6311000},6311000,6311000,6311000,6311000,6311000,6311000,6311000,6311000,null," "," "," "]
["Non-cash movement",null,null,null,{"$f":"'Budget Summary 1'!J163-'Assets - Disposals & Transfers'!E270-'Assets - Disposals & Transfers'!E271","v":0},null,{"$f":"'Budget Summary 1'!L163-'Assets - Disposals & Transfers'!G270-'Assets - Disposals & Transfers'!G271","v":0},{"$f":"'Budget Summary 1'!M163-'Assets - Disposals & Transfers'!H270-'Assets - Disposals & Transfers'!H271","v":0},{"$f":"'Budget Summary 1'!N163-'Assets - Disposals & Transfers'!I270-'Assets - Disposals & Transfers'!I271","v":0},{"$f":"'Budget Summary 1'!O163-'Assets - Disposals & Transfers'!J270-'Assets - Disposals & Transfers'!J271","v":0},{"$f":"'Budget Summary 1'!P163-'Assets - Disposals & Transfers'!K270-'Assets - Disposals & Transfers'!K271","v":0},{"$f":"'Budget Summary 1'!Q163-'Assets - Disposals & Transfers'!L270-'Assets - Disposals & Transfers'!L271","v":0},{"$f":"'Budget Summary 1'!R163-'Assets - Disposals & Transfers'!M270-'Assets - Disposals & Transfers'!M271","v":0},{"$f":"'Budget Summary 1'!S163-'Assets - Disposals & Transfers'!N270-'Assets - Disposals & Transfers'!N271","v":0},{"$f":"'Budget Summary 1'!T163-'Assets - Disposals & Transfers'!O270-'Assets - Disposals & Transfers'!O271","v":0},{"$f":"'Budget Summary 1'!U163-'Assets - Disposals & Transfers'!P270-'Assets - Disposals & Transfers'!P271","v":0},null," "," "," "]
["Capital Disposals (WDV)",null,null,null,{"$f":"E70","v":0},null,{"$f":"G70","v":0},{"$f":"H70","v":0},0,0,0,0,0,0,0,0,null," "," "," "]
["Auto adjustment from/(to) Cash",null,null,null,{"$f":"-E44","v":0},null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
["Add/(Less): manual adjustments against cash (in $)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Closing Balance",null,null,null,{"$f":"SUM(E55:E59)","v":6311000},null,6311000,6311000,6311000,6311000,6311000,6311000,6311000,6311000,6311000,6311000,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Current ratio",null,null,null,{"$f":"'Target %'!G19","v":0},null,{"$f":"'Target %'!H19","v":0},{"$f":"'Target %'!I19","v":0},{"$f":"'Target %'!J19","v":0},{"$f":"'Target %'!K19","v":0},{"$f":"'Target %'!L19","v":0},{"$f":"'Target %'!M19","v":0},{"$f":"'Target %'!N19","v":0},{"$f":"'Target %'!O19","v":0},{"$f":"'Target %'!P19","v":0},{"$f":"'Target %'!Q19","v":0},null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Provisions for doubtful debts",null,{"$f":"(SUM('Historical Data'!C295)+SUM('Historical Data'!C296))*1000","v":-34000},null,{"$f":"IF('Target %'!G296=\"\",'Target %'!G294*E90,'Target %'!G296)+IF('Target %'!G304=\"\",'Target %'!G302*E91,'Target %'!G304)","v":-27200.800360146524},null,{"$f":"IF('Target %'!H296=\"\",'Target %'!H294*G90,'Target %'!H296)+IF('Target %'!H304=\"\",'Target %'!H302*G91,'Target %'!H304)","v":-27899.189944684764},{"$f":"IF('Target %'!I296=\"\",'Target %'!I294*H90,'Target %'!I296)+IF('Target %'!I304=\"\",'Target %'!I302*H91,'Target %'!I304)","v":-30800.643257019918},{"$f":"IF('Target %'!J296=\"\",'Target %'!J294*I90,'Target %'!J296)+IF('Target %'!J304=\"\",'Target %'!J302*I91,'Target %'!J304)","v":-34005.008318484783},{"$f":"IF('Target %'!K296=\"\",'Target %'!K294*J90,'Target %'!K296)+IF('Target %'!K304=\"\",'Target %'!K302*J91,'Target %'!K304)","v":-37543.909066242464},{"$f":"IF('Target %'!L296=\"\",'Target %'!L294*K90,'Target %'!L296)+IF('Target %'!L304=\"\",'Target %'!L302*K91,'Target %'!L304)","v":-41452.271050924435},{"$f":"IF('Target %'!M296=\"\",'Target %'!M294*L90,'Target %'!M296)+IF('Target %'!M304=\"\",'Target %'!M302*L91,'Target %'!M304)","v":-43287.979259078595},{"$f":"IF('Target %'!N296=\"\",'Target %'!N294*M90,'Target %'!N296)+IF('Target %'!N304=\"\",'Target %'!N302*M91,'Target %'!N304)","v":-45205.192922290487},{"$f":"IF('Target %'!O296=\"\",'Target %'!O294*N90,'Target %'!O296)+IF('Target %'!O304=\"\",'Target %'!O302*N91,'Target %'!O304)","v":-47207.530864528228},{"$f":"IF('Target %'!P296=\"\",'Target %'!P294*O90,'Target %'!P296)+IF('Target %'!P304=\"\",'Target %'!P302*O91,'Target %'!P304)","v":-49298.772590703687},{"$f":"IF('Target %'!Q296=\"\",'Target %'!Q294*P90,'Target %'!Q296)+IF('Target %'!Q304=\"\",'Target %'!Q302*P91,'Target %'!Q304)","v":-51482.86547746908},null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"Total \"&A150","v":"Total Grants & Contributions"},null,{"$f":"(SUM('Historical Data'!C272)+SUM('Historical Data'!C273))*1000","v":0},null,{"$f":"IF('Target %'!G248=\"\",E151*E152,'Target %'!G248)","v":459633.68901927915},null,{"$f":"IF('Target %'!H248=\"\",G151*G152,'Target %'!H248)","v":440287.08847129089},{"$f":"IF('Target %'!I248=\"\",H151*H152,'Target %'!I248)","v":462093.85029756924},{"$f":"IF('Target %'!J248=\"\",I151*I152,'Target %'!J248)","v":395713.5174863789},{"$f":"IF('Target %'!K248=\"\",J151*J152,'Target %'!K248)","v":404221.58071144181},{"$f":"IF('Target %'!L248=\"\",K151*K152,'Target %'!L248)","v":416674.90327745187},{"$f":"IF('Target %'!M248=\"\",L151*L152,'Target %'!M248)","v":427513.21304484492},{"$f":"IF('Target %'!N248=\"\",M151*M152,'Target %'!N248)","v":439233.40843566647},{"$f":"IF('Target %'!O248=\"\",N151*N152,'Target %'!O248)","v":450276.31288139155},{"$f":"IF('Target %'!P248=\"\",O151*O152,'Target %'!P248)","v":462565.21628248115},{"$f":"IF('Target %'!Q248=\"\",P151*P152,'Target %'!Q248)","v":474763.6616303437},null," "," "," "]
[{"$f":"\"Net \"&A150&\" - non-current\"","v":"Net Grants & Contributions - non-current"},null,null,null,{"$f":"E160+E165","v":0},null,{"$f":"G160+G165","v":0},{"$f":"H160+H165","v":0},0,0,0,0,0,0,0,0,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Capital Debtors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"A219&\" - non-current\"","v":"Capital Debtors - non-current"},null,null,null,{"$f":"E226*E223","v":0},null,{"$f":"G226*G223","v":0},{"$f":"H226*H223","v":0},0,0,0,0,0,0,0,0,null," "," "," "]
["Add: New Deferred Debtors",null,null,null,{"$f":"'Budget Summary 1'!J101","v":0},null,{"$f":"'Budget Summary 1'!L101","v":0},{"$f":"'Budget Summary 1'!M101","v":0},{"$f":"'Budget Summary 1'!N101","v":0},{"$f":"'Budget Summary 1'!O101","v":0},{"$f":"'Budget Summary 1'!P101","v":0},{"$f":"'Budget Summary 1'!Q101","v":0},{"$f":"'Budget Summary 1'!R101","v":0},{"$f":"'Budget Summary 1'!S101","v":0},{"$f":"'Budget Summary 1'!T101","v":0},{"$f":"'Budget Summary 1'!U101","v":0},null," "," "," "]
[{"$f":"\"Net \"&A242&\" - current\"","v":"Net Deferred Debtors - current"},null,null,null,{"$f":"E251+E256","v":0},null,{"$f":"G251+G256","v":0},{"$f":"H251+H256","v":0},0,0,0,0,0,0,0,0,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Current ratio",null,null,null,{"$f":"'Target %'!G56","v":1},null,{"$f":"'Target %'!H56","v":1},{"$f":"'Target %'!I56","v":1},{"$f":"'Target %'!J56","v":1},{"$f":"'Target %'!K56","v":1},{"$f":"'Target %'!L56","v":1},{"$f":"'Target %'!M56","v":1},{"$f":"'Target %'!N56","v":1},{"$f":"'Target %'!O56","v":1},{"$f":"'Target %'!P56","v":1},{"$f":"'Target %'!Q56","v":1},null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Other Debtors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"Net \"&A330&\" - non-current\"","v":"Net Base: Other Revenue - non-current"},null,null,null,{"$f":"E342+E347","v":0},null,{"$f":"G342+G347","v":0},{"$f":"H342+H347","v":0},0,0,0,0,0,0,0,0,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Non-current ratio",null,null,null,{"$f":"1-E394","v":0},null,{"$f":"1-G394","v":0},0,0,0,0,0,0,0,0,0,null," "," "," "]
["Non-current ratio",null,null,null,{"$f":"1-E409","v":1},null,{"$f":"1-G409","v":1},1,1,1,1,1,1,1,1,1,null," "," "," "]
["Current ratio",null,null,null,{"$f":"'Target %'!G109","v":0},null,{"$f":"'Target %'!H109","v":0},{"$f":"'Target %'!I109","v":0},{"$f":"'Target %'!J109","v":0},{"$f":"'Target %'!K109","v":0},{"$f":"'Target %'!L109","v":0},{"$f":"'Target %'!M109","v":0},{"$f":"'Target %'!N109","v":0},{"$f":"'Target %'!O109","v":0},{"$f":"'Target %'!P109","v":0},{"$f":"'Target %'!Q109","v":0},null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Base: Materials & Contracts + Other Expenses",null,null,null,{"$f":"SUM('Budget Summary 1'!DC45:DC49)+SUM('Budget Summary 1'!DC53:DC56)","v":10119541},null,{"$f":"SUM('Budget Summary 1'!DD45:DD49)+SUM('Budget Summary 1'!DD53:DD56)","v":10706839.310000001},{"$f":"SUM('Budget Summary 1'!DE45:DE49)+SUM('Budget Summary 1'!DE53:DE56)","v":10774918.26},{"$f":"SUM('Budget Summary 1'!DF45:DF49)+SUM('Budget Summary 1'!DF53:DF56)","v":11428946.719999999},{"$f":"SUM('Budget Summary 1'!DG45:DG49)+SUM('Budget Summary 1'!DG53:DG56)","v":11644353.790000003},{"$f":"SUM('Budget Summary 1'!DH45:DH49)+SUM('Budget Summary 1'!DH53:DH56)","v":12083832.899999995},{"$f":"SUM('Budget Summary 1'!DI45:DI49)+SUM('Budget Summary 1'!DI53:DI56)","v":12540102.249999998},{"$f":"SUM('Budget Summary 1'!DJ45:DJ49)+SUM('Budget Summary 1'!DJ53:DJ56)","v":13013809.940000003},{"$f":"SUM('Budget Summary 1'!DK45:DK49)+SUM('Budget Summary 1'!DK53:DK56)","v":13505629.089999996},{"$f":"SUM('Budget Summary 1'!DL45:DL49)+SUM('Budget Summary 1'!DL53:DL56)","v":14016258.999999998},{"$f":"SUM('Budget Summary 1'!DM45:DM49)+SUM('Budget Summary 1'!DM53:DM56)","v":14546426.229999999},null," "," "," "]
["Add: new receipt adjustment against cash (in $)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"A484&\" % (Target % Tab)\"","v":"Work in Progress % (Target % Tab)"},null,null,null,{"$f":"'Target %'!G488","v":0},null,{"$f":"'Target %'!H488","v":0},{"$f":"'Target %'!I488","v":0},{"$f":"'Target %'!J488","v":0},{"$f":"'Target %'!K488","v":0},{"$f":"'Target %'!L488","v":0},{"$f":"'Target %'!M488","v":0},{"$f":"'Target %'!N488","v":0},{"$f":"'Target %'!O488","v":0},{"$f":"'Target %'!P488","v":0},{"$f":"'Target %'!Q488","v":0},null," "," "," "]
[{"$f":"A484&\" - non-current\"","v":"Work in Progress - non-current"},null,null,null,{"$f":"E491*E488","v":0},null,{"$f":"G491*G488","v":0},{"$f":"H491*H488","v":0},0,0,0,0,0,0,0,0,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Non-current assets classified as \"held for sale\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Add: Revaluation Change (WDV)",null,null,null,{"$f":"'IPP&E Reconciliation'!D660-'IPP&E Reconciliation'!D661","v":0},null,{"$f":"'IPP&E Reconciliation'!E660-'IPP&E Reconciliation'!E661","v":0},{"$f":"'IPP&E Reconciliation'!F660-'IPP&E Reconciliation'!F661","v":0},{"$f":"'IPP&E Reconciliation'!G660-'IPP&E Reconciliation'!G661","v":0},{"$f":"'IPP&E Reconciliation'!H660-'IPP&E Reconciliation'!H661","v":0},{"$f":"'IPP&E Reconciliation'!I660-'IPP&E Reconciliation'!I661","v":0},{"$f":"'IPP&E Reconciliation'!J660-'IPP&E Reconciliation'!J661","v":0},{"$f":"'IPP&E Reconciliation'!K660-'IPP&E Reconciliation'!K661","v":0},{"$f":"'IPP&E Reconciliation'!L660-'IPP&E Reconciliation'!L661","v":0},{"$f":"'IPP&E Reconciliation'!M660-'IPP&E Reconciliation'!M661","v":0},{"$f":"'IPP&E Reconciliation'!N660-'IPP&E Reconciliation'!N661","v":0},null," "," "," "]
[null,null,null,null,{"$f":"-E574+E575","v":400000},null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
["Closing Balance",null,null,null,{"$f":"SUM(E583:E591)","v":2213000},null,2213000,2213000,2213000,2213000,2213000,2213000,2213000,2213000,2213000,2213000,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Add/(Less): Non-Cash movements per Budget Summary",null,null,null,{"$f":"'Budget Summary 1'!J170-'Budget Summary 1'!J31+'Budget Summary 1'!J63","v":0},null,{"$f":"'Budget Summary 1'!L170-'Budget Summary 1'!L31+'Budget Summary 1'!L63","v":0},{"$f":"'Budget Summary 1'!M170-'Budget Summary 1'!M31+'Budget Summary 1'!M63","v":0},{"$f":"'Budget Summary 1'!N170-'Budget Summary 1'!N31+'Budget Summary 1'!N63","v":0},{"$f":"'Budget Summary 1'!O170-'Budget Summary 1'!O31+'Budget Summary 1'!O63","v":0},{"$f":"'Budget Summary 1'!P170-'Budget Summary 1'!P31+'Budget Summary 1'!P63","v":0},{"$f":"'Budget Summary 1'!Q170-'Budget Summary 1'!Q31+'Budget Summary 1'!Q63","v":0},{"$f":"'Budget Summary 1'!R170-'Budget Summary 1'!R31+'Budget Summary 1'!R63","v":0},{"$f":"'Budget Summary 1'!S170-'Budget Summary 1'!S31+'Budget Summary 1'!S63","v":0},{"$f":"'Budget Summary 1'!T170-'Budget Summary 1'!T31+'Budget Summary 1'!T63","v":0},{"$f":"'Budget Summary 1'!U170-'Budget Summary 1'!U31+'Budget Summary 1'!U63","v":0},null," "," "," "]
["Add/(Less): Non-Cash movements per Budget Summary",null,null,null,{"$f":"'Budget Summary 1'!J174-'Budget Summary 1'!J29+'Budget Summary 1'!J61","v":0},null,{"$f":"'Budget Summary 1'!L174-'Budget Summary 1'!L29+'Budget Summary 1'!L61","v":0},{"$f":"'Budget Summary 1'!M174-'Budget Summary 1'!M29+'Budget Summary 1'!M61","v":0},{"$f":"'Budget Summary 1'!N174-'Budget Summary 1'!N29+'Budget Summary 1'!N61","v":0},{"$f":"'Budget Summary 1'!O174-'Budget Summary 1'!O29+'Budget Summary 1'!O61","v":0},{"$f":"'Budget Summary 1'!P174-'Budget Summary 1'!P29+'Budget Summary 1'!P61","v":0},{"$f":"'Budget Summary 1'!Q174-'Budget Summary 1'!Q29+'Budget Summary 1'!Q61","v":0},{"$f":"'Budget Summary 1'!R174-'Budget Summary 1'!R29+'Budget Summary 1'!R61","v":0},{"$f":"'Budget Summary 1'!S174-'Budget Summary 1'!S29+'Budget Summary 1'!S61","v":0},{"$f":"'Budget Summary 1'!T174-'Budget Summary 1'!T29+'Budget Summary 1'!T61","v":0},{"$f":"'Budget Summary 1'!U174-'Budget Summary 1'!U29+'Budget Summary 1'!U61","v":0},null," "," "," "]
["Goods & Services - Operating",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Payments received in Advance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Base: Loans closing balance",null,null,null,{"$f":"E808","v":3385202.91},null,{"$f":"G808","v":2875070.91},{"$f":"H808","v":2335114.91},1761472.9100000001,1153169.9100000001,508111.91000000015,-8.9999999850988388E-2,-8.9999999850988388E-2,-8.9999999850988388E-2,-8.9999999850988388E-2,-8.9999999850988388E-2,null," "," "," "]
[{"$f":"A697&\" - current\"","v":"Accrued Interest on Bonds & Deposits - current"},null,null,null,{"$f":"E703*E701","v":0},null,{"$f":"G703*G701","v":0},{"$f":"H703*H701","v":0},0,0,0,0,0,0,0,0,null," "," "," "]
["Accrued Salaries & Wages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Base: Empl Costs + Materials & Contracts + Other Expenses",null,null,null,{"$f":"SUM('Budget Summary 1'!DC35:DC36)+SUM('Budget Summary 1'!DC45:DC49)+SUM('Budget Summary 1'!DC53:DC56)","v":16977926},null,{"$f":"SUM('Budget Summary 1'!DD35:DD36)+SUM('Budget Summary 1'!DD45:DD49)+SUM('Budget Summary 1'!DD53:DD56)","v":17261077.620000001},{"$f":"SUM('Budget Summary 1'!DE35:DE36)+SUM('Budget Summary 1'!DE45:DE49)+SUM('Budget Summary 1'!DE53:DE56)","v":17512675.239999998},{"$f":"SUM('Budget Summary 1'!DF35:DF36)+SUM('Budget Summary 1'!DF45:DF49)+SUM('Budget Summary 1'!DF53:DF56)","v":18485147.640000001},{"$f":"SUM('Budget Summary 1'!DG35:DG36)+SUM('Budget Summary 1'!DG45:DG49)+SUM('Budget Summary 1'!DG53:DG56)","v":18951959.760000002},{"$f":"SUM('Budget Summary 1'!DH35:DH36)+SUM('Budget Summary 1'!DH45:DH49)+SUM('Budget Summary 1'!DH53:DH56)","v":19685667.049999993},{"$f":"SUM('Budget Summary 1'!DI35:DI36)+SUM('Budget Summary 1'!DI45:DI49)+SUM('Budget Summary 1'!DI53:DI56)","v":20369991.399999999},{"$f":"SUM('Budget Summary 1'!DJ35:DJ36)+SUM('Budget Summary 1'!DJ45:DJ49)+SUM('Budget Summary 1'!DJ53:DJ56)","v":21078595.770000003},{"$f":"SUM('Budget Summary 1'!DK35:DK36)+SUM('Budget Summary 1'!DK45:DK49)+SUM('Budget Summary 1'!DK53:DK56)","v":21812358.499999996},{"$f":"SUM('Budget Summary 1'!DL35:DL36)+SUM('Budget Summary 1'!DL45:DL49)+SUM('Budget Summary 1'!DL53:DL56)","v":22572190.309999995},{"$f":"SUM('Budget Summary 1'!DM35:DM36)+SUM('Budget Summary 1'!DM45:DM49)+SUM('Budget Summary 1'!DM53:DM56)","v":23359035.48},null," "," "," "]
["Base: Materials & Contracts + Other Expenses",null,null,null,{"$f":"SUM('Budget Summary 1'!DC45:DC49)+SUM('Budget Summary 1'!DC53:DC56)","v":10119541},null,{"$f":"SUM('Budget Summary 1'!DD45:DD49)+SUM('Budget Summary 1'!DD53:DD56)","v":10706839.310000001},{"$f":"SUM('Budget Summary 1'!DE45:DE49)+SUM('Budget Summary 1'!DE53:DE56)","v":10774918.26},{"$f":"SUM('Budget Summary 1'!DF45:DF49)+SUM('Budget Summary 1'!DF53:DF56)","v":11428946.719999999},{"$f":"SUM('Budget Summary 1'!DG45:DG49)+SUM('Budget Summary 1'!DG53:DG56)","v":11644353.790000003},{"$f":"SUM('Budget Summary 1'!DH45:DH49)+SUM('Budget Summary 1'!DH53:DH56)","v":12083832.899999995},{"$f":"SUM('Budget Summary 1'!DI45:DI49)+SUM('Budget Summary 1'!DI53:DI56)","v":12540102.249999998},{"$f":"SUM('Budget Summary 1'!DJ45:DJ49)+SUM('Budget Summary 1'!DJ53:DJ56)","v":13013809.940000003},{"$f":"SUM('Budget Summary 1'!DK45:DK49)+SUM('Budget Summary 1'!DK53:DK56)","v":13505629.089999996},{"$f":"SUM('Budget Summary 1'!DL45:DL49)+SUM('Budget Summary 1'!DL53:DL56)","v":14016258.999999998},{"$f":"SUM('Budget Summary 1'!DM45:DM49)+SUM('Budget Summary 1'!DM53:DM56)","v":14546426.229999999},null," "," "," "]
["Add: Bonds & Deposits received",null,null,null,{"$f":"'Budget Summary 1'!J84","v":0},null,{"$f":"'Budget Summary 1'!L84","v":0},{"$f":"'Budget Summary 1'!M84","v":0},{"$f":"'Budget Summary 1'!N84","v":0},{"$f":"'Budget Summary 1'!O84","v":0},{"$f":"'Budget Summary 1'!P84","v":0},{"$f":"'Budget Summary 1'!Q84","v":0},{"$f":"'Budget Summary 1'!R84","v":0},{"$f":"'Budget Summary 1'!S84","v":0},{"$f":"'Budget Summary 1'!T84","v":0},{"$f":"'Budget Summary 1'!U84","v":0},null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Non-current balance",null,null,null,{"$f":"ROUND(E813-E815,0)","v":2875071},null,{"$f":"ROUND(G813-G815,0)","v":2335115},1761473,1153170,508112,0,0,0,0,0,0,null," "," "," "]
["Total Leases per Schedule",null,{"$f":"(SUM('Historical Data'!C498)+SUM('Historical Data'!C499))*1000","v":0},null,{"$f":"'Finance Leases'!J45","v":0},null,{"$f":"'Finance Leases'!K45","v":0},{"$f":"'Finance Leases'!L45","v":0},{"$f":"'Finance Leases'!M45","v":0},{"$f":"'Finance Leases'!N45","v":0},{"$f":"'Finance Leases'!O45","v":0},{"$f":"'Finance Leases'!P45","v":0},{"$f":"'Finance Leases'!Q45","v":0},{"$f":"'Finance Leases'!R45","v":0},{"$f":"'Finance Leases'!S45","v":0},{"$f":"'Finance Leases'!T45","v":0},null," "," "," "]
["Add: Variance in opening balance External Loans",null,{"$f":"C808+C811-C813","v":267.91000000014901},null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Total Borrowings",null,{"$f":"'Balance Sheet'!C34+'Balance Sheet'!C41","v":4666000},null,{"$f":"E813+E824+E833+E856","v":3385202.91},null,{"$f":"G813+G824+G833+G856","v":2875070.91},{"$f":"H813+H824+H833+H856","v":2335114.91},1761472.9100000001,1153169.9100000001,508111.91000000015,-8.9999999850988388E-2,-8.9999999850988388E-2,-8.9999999850988388E-2,-8.9999999850988388E-2,-8.9999999850988388E-2,null," "," "," "]
["Provisions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Current ratio",null,null,null,{"$f":"'Target %'!G197","v":0},null,{"$f":"'Target %'!H197","v":0},{"$f":"'Target %'!I197","v":0},{"$f":"'Target %'!J197","v":0},{"$f":"'Target %'!K197","v":0},{"$f":"'Target %'!L197","v":0},{"$f":"'Target %'!M197","v":0},{"$f":"'Target %'!N197","v":0},{"$f":"'Target %'!O197","v":0},{"$f":"'Target %'!P197","v":0},{"$f":"'Target %'!Q197","v":0},null," "," "," "]
["Closing Balance",null,{"$f":"(SUM('Historical Data'!C507)+SUM('Historical Data'!C508))*1000","v":34000},null,{"$f":"SUM(E919:E923)","v":34000},null,{"$f":"SUM(G919:G923)","v":34000},{"$f":"SUM(H919:H923)","v":34000},34000,34000,34000,34000,34000,34000,34000,34000,null," "," "," "]
["Non-current Provisions",null,null,null,{"$f":"E896+E913+E930","v":314500},null,{"$f":"G896+G913+G930","v":314500},{"$f":"H896+H913+H930","v":314500},314500,314500,314500,314500,314500,314500,314500,314500,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Opening Balance",null,null,null,{"$f":"SUM('Historical Data'!C90)*1000","v":104008000},null,{"$f":"E979","v":104008000},{"$f":"G979","v":104008000},104008000,104008000,104008000,104008000,104008000,104008000,104008000,104008000,null," "," "," "]
["Revaluation Changes",null,null,null,{"$f":"'IPP&E Reconciliation'!D660-'IPP&E Reconciliation'!D661","v":0},null,{"$f":"'IPP&E Reconciliation'!E660-'IPP&E Reconciliation'!E661","v":0},{"$f":"'IPP&E Reconciliation'!F660-'IPP&E Reconciliation'!F661","v":0},{"$f":"'IPP&E Reconciliation'!G660-'IPP&E Reconciliation'!G661","v":0},{"$f":"'IPP&E Reconciliation'!H660-'IPP&E Reconciliation'!H661","v":0},{"$f":"'IPP&E Reconciliation'!I660-'IPP&E Reconciliation'!I661","v":0},{"$f":"'IPP&E Reconciliation'!J660-'IPP&E Reconciliation'!J661","v":0},{"$f":"'IPP&E Reconciliation'!K660-'IPP&E Reconciliation'!K661","v":0},{"$f":"'IPP&E Reconciliation'!L660-'IPP&E Reconciliation'!L661","v":0},{"$f":"'IPP&E Reconciliation'!M660-'IPP&E Reconciliation'!M661","v":0},{"$f":"'IPP&E Reconciliation'!N660-'IPP&E Reconciliation'!N661","v":0},null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Closing Balance",null,null,null,{"$f":"SUM(E976:E978)","v":104008000},null,104008000,104008000,104008000,104008000,104008000,104008000,104008000,104008000,104008000,104008000,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Target %","index":9,"n_rows":579,"n_cols":21,"rows_kept":139,"cut":true,"hidden":false,"merged":[[542,0,547,0],[566,0,571,0],[190,0,192,0],[194,0,196,0],[160,0,162,0],[510,0,515,0],[518,0,523,0],[526,0,531,0],[534,0,539,0],[227,0,232,0],[235,0,240,0],[210,0,212,0],[214,0,216,0],[219,0,224,0],[202,0,204,0],[198,0,200,0],[123,0,125,0],[127,0,129,0],[131,0,133,0],[135,0,137,0],[61,0,63,0],[65,0,67,0],[101,0,103,0],[106,0,108,0],[110,0,112,0],[114,0,116,0],[118,0,120,0],[69,0,71,0],[73,0,75,0],[77,0,79,0],[81,0,83,0],[89,0,91,0],[139,0,141,0],[164,0,166,0],[176,0,178,0],[180,0,182,0],[185,0,187,0],[144,0,146,0],[148,0,150,0],[152,0,154,0],[156,0,158,0],[168,0,170,0],[172,0,174,0],[29,0,31,0],[33,0,35,0],[37,0,39,0],[45,0,47,0],[49,0,51,0],[41,0,43,0],[4,3,5,5],[7,3,8,5],[16,0,18,0],[21,0,23,0],[25,0,27,0],[243,0,248,0],[251,0,256,0],[267,0,272,0],[283,0,288,0],[291,0,296,0],[259,0,264,0],[275,0,280,0],[299,0,304,0],[307,0,312,0],[315,0,320,0],[323,0,328,0],[331,0,336,0],[339,0,344,0],[347,0,352,0],[355,0,360,0],[363,0,368,0],[387,0,392,0],[371,0,376,0],[379,0,384,0],[460,0,465,0],[403,0,408,0],[411,0,416,0],[419,0,424,0],[427,0,432,0],[550,0,555,0],[558,0,563,0],[53,0,55,0],[57,0,59,0],[85,0,87,0],[93,0,95,0],[97,0,99,0],[468,0,473,0],[477,0,482,0],[485,0,490,0],[493,0,498,0],[502,0,507,0],[395,0,400,0],[435,0,440,0],[443,0,448,0],[452,0,457,0]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"Target % for Balance sheet amounts & ratios - \"&PROPER(general_fund_name)","v":"Target % for Balance sheet amounts & ratios - General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,{"$f":"Starting_year_general-5&\"/\"&RIGHT(Starting_year_general-4,2)","v":"2010/11"},{"$f":"Starting_year_general-4&\"/\"&RIGHT(Starting_year_general-3,2)","v":"2011/12"},{"$f":"Starting_year_general-3&\"/\"&RIGHT(Starting_year_general-2,2)","v":"2012/13"},{"$f":"Starting_year_general-2&\"/\"&RIGHT(Starting_year_general-1,2)","v":"2013/14"},{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},null," "," "," "]
["Minimum Level of Cash & Cash Equivalents (in $)",null,null,"Note: the $ field takes precedent if both are entered",null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Minimum Level of Cash & Cash Equivalents (in % of all cash, cash equivalents & investments)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Maximum Level of Cash & Cash Equivalents (in $)",null,null,"Note: the $ field takes precedent if both are entered",null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Maximum Level of Cash & Cash Equivalents (in % of all cash, cash equivalents & investments)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Investment Revenue / Interest Rate (applicable to calculate Investment Revenues)",null,null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,null," "," "," "]
["Investment Revenue / Interest Rate (applicable to Section 94)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Current and Non-Current Ratios",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Investments - Current","Historical / Average of historical",{"$f":"'Historical Data'!U$50","v":0},{"$f":"'Historical Data'!T$50","v":0},{"$f":"'Historical Data'!S$50","v":0},{"$f":"'Historical Data'!R$50","v":0},{"$f":"'Historical Data'!V$50","v":0},{"$f":"$G17","v":0},0,0,0,0,0,0,0,0,0,null," "," "," "]
[null,"Target",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Used in Model",null,null,null,null,{"$f":"IF(G18=\"\",G17,G18)","v":0},{"$f":"IF(H18=\"\",H17,H18)","v":0},0,0,0,0,0,0,0,0,0,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Receivables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'Historical Data'!A266","v":"Rates & Annual Charges - Current"},"Historical / Average of historical",{"$f":"'Historical Data'!U$266","v":1},{"$f":"'Historical Data'!T$266","v":1},{"$f":"'Historical Data'!S$266","v":1},{"$f":"'Historical Data'!R$266","v":1},{"$f":"'Historical Data'!V$266","v":1},{"$f":"$G22","v":1},1,1,1,1,1,1,1,1,1,null," "," "," "]
[null,"Target",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Used in Model",null,null,null,null,{"$f":"IF(G23=\"\",G22,G23)","v":1},{"$f":"IF(H23=\"\",H22,H23)","v":1},1,1,1,1,1,1,1,1,1,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'Historical Data'!A268","v":"Interest & Extra Charges - Current"},"Historical / Average of historical",{"$f":"'Historical Data'!U$268","v":1},{"$f":"'Historical Data'!T$268","v":1},{"$f":"'Historical Data'!S$268","v":1},{"$f":"'Historical Data'!R$268","v":1},{"$f":"'Historical Data'!V$268","v":1},{"$f":"$G26","v":1},1,1,1,1,1,1,1,1,1,null," "," "," "]
[null,"Target",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Used in Model",null,null,null,null,{"$f":"IF(G27=\"\",G26,G27)","v":1},{"$f":"IF(H27=\"\",H26,H27)","v":1},1,1,1,1,1,1,1,1,1,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'Historical Data'!A270","v":"User Charges & Fees and Private Works - Current"},"Historical / Average of historical",{"$f":"'Historical Data'!U$270","v":1},{"$f":"'Historical Data'!T$270","v":1},{"$f":"'Historical Data'!S$270","v":1},{"$f":"'Historical Data'!R$270","v":1},{"$f":"'Historical Data'!V$270","v":1},{"$f":"$G30","v":1},1,1,1,1,1,1,1,1,1,null," "," "," "]
[null,"Target",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Used in Model",null,null,null,null,{"$f":"IF(G31=\"\",G30,G31)","v":1},{"$f":"IF(H31=\"\",H30,H31)","v":1},1,1,1,1,1,1,1,1,1,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'Historical Data'!A272","v":"Grants & Contributions - Current"},"Historical / Average of historical",{"$f":"'Historical Data'!U$272","v":1},{"$f":"'Historical Data'!T$272","v":""},{"$f":"'Historical Data'!S$272","v":""},{"$f":"'Historical Data'!R$272","v":""},{"$f":"'Historical Data'!V$272","v":1},{"$f":"$G34","v":1},1,1,1,1,1,1,1,1,1,null," "," "," "]
[null,"Target",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Used in Model",null,null,null,null,{"$f":"IF(G35=\"\",G34,G35)","v":1},{"$f":"IF(H35=\"\",H34,H35)","v":1},1,1,1,1,1,1,1,1,1,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'Historical Data'!A274","v":"Accrued Interest - Current"},"Historical / Average of historical",{"$f":"'Historical Data'!U$274","v":1},{"$f":"'Historical Data'!T$274","v":1},{"$f":"'Historical Data'!S$274","v":1},{"$f":"'Historical Data'!R$274","v":1},{"$f":"'Historical Data'!V$274","v":1},{"$f":"$G38","v":1},1,1,1,1,1,1,1,1,1,null," "," "," "]
[null,"Target",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Used in Model",null,null,null,null,{"$f":"IF(G39=\"\",G38,G39)","v":1},{"$f":"IF(H39=\"\",H38,H39)","v":1},1,1,1,1,1,1,1,1,1,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'Historical Data'!A276","v":"Other Accrued Revenue - Current"},"Historical / Average of historical",{"$f":"'Historical Data'!U$276","v":1},{"$f":"'Historical Data'!T$276","v":""},{"$f":"'Historical Data'!S$276","v":""},{"$f":"'Historical Data'!R$276","v":""},{"$f":"'Historical Data'!V$276","v":1},{"$f":"$G42","v":1},1,1,1,1,1,1,1,1,1,null," "," "," "]
[null,"Target",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Used in Model",null,null,null,null,{"$f":"IF(G43=\"\",G42,G43)","v":1},{"$f":"IF(H43=\"\",H42,H43)","v":1},1,1,1,1,1,1,1,1,1,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'Historical Data'!A278","v":"Capital Debtors - Current"},"Historical / Average of historical",{"$f":"'Historical Data'!U$278","v":""},{"$f":"'Historical Data'!T$278","v":""},{"$f":"'Historical Data'!S$278","v":""},{"$f":"'Historical Data'!R$278","v":""},{"$f":"'Historical Data'!V$278","v":0},{"$f":"$G46","v":0},0,0,0,0,0,0,0,0,0,null," "," "," "]
[null,"Target",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Used in Model",null,null,null,null,{"$f":"IF(G47=\"\",G46,G47)","v":0},{"$f":"IF(H47=\"\",H46,H47)","v":0},0,0,0,0,0,0,0,0,0,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'Historical Data'!A280","v":"Deferred Debtors - Current"},"Historical / Average of historical",{"$f":"'Historical Data'!U$280","v":""},{"$f":"'Historical Data'!T$280","v":""},{"$f":"'Historical Data'!S$280","v":""},{"$f":"'Historical Data'!R$280","v":""},{"$f":"'Historical Data'!V$280","v":0},{"$f":"$G50","v":0},0,0,0,0,0,0,0,0,0,null," "," "," "]
[null,"Target",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Used in Model",null,null,null,null,{"$f":"IF(G51=\"\",G50,G51)","v":0},{"$f":"IF(H51=\"\",H50,H51)","v":0},0,0,0,0,0,0,0,0,0,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'Historical Data'!A282","v":"GST Receivable - Current"},"Historical / Average of historical",{"$f":"'Historical Data'!U$282","v":""},{"$f":"'Historical Data'!T$282","v":1},{"$f":"'Historical Data'!S$282","v":1},{"$f":"'Historical Data'!R$282","v":""},{"$f":"'Historical Data'!V$282","v":1},{"$f":"$G54","v":1},1,1,1,1,1,1,1,1,1,null," "," "," "]
[null,"Target",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Used in Model",null,null,null,null,{"$f":"IF(G55=\"\",G54,G55)","v":1},{"$f":"IF(H55=\"\",H54,H55)","v":1},1,1,1,1,1,1,1,1,1,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'Historical Data'!A284","v":"Due from other Councils - Current"},"Historical / Average of historical",{"$f":"'Historical Data'!U$284","v":""},{"$f":"'Historical Data'!T$284","v":""},{"$f":"'Historical Data'!S$284","v":""},{"$f":"'Historical Data'!R$284","v":""},{"$f":"'Historical Data'!V$284","v":0},{"$f":"$G58","v":0},0,0,0,0,0,0,0,0,0,null," "," "," "]
[null,"Target",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Used in Model",null,null,null,null,{"$f":"IF(G59=\"\",G58,G59)","v":0},{"$f":"IF(H59=\"\",H58,H59)","v":0},0,0,0,0,0,0,0,0,0,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'Historical Data'!A288","v":"Other Debtors - Current"},"Historical / Average of historical",{"$f":"'Historical Data'!U$288","v":""},{"$f":"'Historical Data'!T$288","v":""},{"$f":"'Historical Data'!S$288","v":""},{"$f":"'Historical Data'!R$288","v":1},{"$f":"'Historical Data'!V$288","v":1},{"$f":"$G62","v":1},1,1,1,1,1,1,1,1,1,null," "," "," "]
[null,"Used in Model",null,null,null,null,{"$f":"IF(G63=\"\",G62,G63)","v":1},{"$f":"IF(H63=\"\",H62,H63)","v":1},1,1,1,1,1,1,1,1,1,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'Historical Data'!A303","v":"Provision for d/d Accrued Interest - Current"},"Historical / Average of historical",{"$f":"'Historical Data'!U$303","v":""},{"$f":"'Historical Data'!T$303","v":""},{"$f":"'Historical Data'!S$303","v":""},{"$f":"'Historical Data'!R$303","v":""},{"$f":"'Historical Data'!V$303","v":0},{"$f":"$G82","v":0},0,0,0,0,0,0,0,0,0,null," "," "," "]
[null,"Target",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Used in Model",null,null,null,null,{"$f":"IF(G99=\"\",G98,G99)","v":0},{"$f":"IF(H99=\"\",H98,H99)","v":0},0,0,0,0,0,0,0,0,0,null," "," "," "]
[null,"Used in Model",null,null,null,null,{"$f":"IF(G108=\"\",G107,G108)","v":0},{"$f":"IF(H108=\"\",H107,H108)","v":0},0,0,0,0,0,0,0,0,0,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'Historical Data'!A348","v":"Other Inventories - Current"},"Historical / Average of historical",{"$f":"'Historical Data'!U$348","v":""},{"$f":"'Historical Data'!T$348","v":""},{"$f":"'Historical Data'!S$348","v":""},{"$f":"'Historical Data'!R$348","v":""},{"$f":"'Historical Data'!V$348","v":0},{"$f":"$G119","v":0},0,0,0,0,0,0,0,0,0,null," "," "," "]
[{"$f":"'Historical Data'!A353","v":"Shares in Unlisted Companies - Current"},"Historical / Average of historical",{"$f":"'Historical Data'!U$353","v":""},{"$f":"'Historical Data'!T$353","v":""},{"$f":"'Historical Data'!S$353","v":""},{"$f":"'Historical Data'!R$353","v":""},{"$f":"'Historical Data'!V$353","v":0},{"$f":"$G128","v":0},0,0,0,0,0,0,0,0,0,null," "," "," "]
[null,"Target",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Target",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'Historical Data'!A479","v":"Accrued Salaries & Wages - Current"},"Historical / Average of historical",{"$f":"'Historical Data'!U$479","v":""},{"$f":"'Historical Data'!T$479","v":""},{"$f":"'Historical Data'!S$479","v":""},{"$f":"'Historical Data'!R$479","v":""},{"$f":"'Historical Data'!V$479","v":0},{"$f":"$G165","v":0},0,0,0,0,0,0,0,0,0,null," "," "," "]
[null,"Target",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Used in Model",null,null,null,null,{"$f":"IF(G182=\"\",G181,G182)","v":1},{"$f":"IF(H182=\"\",H181,H182)","v":1},1,1,1,1,1,1,1,1,1,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Used in Model",null,null,null,null,{"$f":"IF(G192=\"\",G191,G192)","v":1},{"$f":"IF(H192=\"\",H191,H192)","v":1},1,1,1,1,1,1,1,1,1,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Interest on overdue Rates & Annual Charges","Historical / Average of historical",{"$f":"'Historical Data'!L203","v":8.4765177548682707E-2},{"$f":"'Historical Data'!K203","v":0.10169491525423729},{"$f":"'Historical Data'!J203","v":0.138671875},{"$f":"'Historical Data'!I203","v":0.14076782449725778},{"$f":"'Historical Data'!M203","v":0.11647494807504444},{"$f":"$G211","v":0.11647494807504444},0.11647494807504444,0.11647494807504444,0.11647494807504444,0.11647494807504444,0.11647494807504444,0.11647494807504444,0.11647494807504444,0.11647494807504444,0.11647494807504444,{"$f":"'Historical Data'!N203","v":"Base: Receivables - Rates & Annual Charges (Opening + Closing / 2)"}," "," "," "]
["Receivables - Rates & Annual Charges","Historical / Average of historical",{"$f":"'Historical Data'!L$266","v":7.3997781651085406E-2},{"$f":"'Historical Data'!K$266","v":7.2857797464487548E-2},{"$f":"'Historical Data'!J$266","v":7.9656327362749385E-2},{"$f":"'Historical Data'!I$266","v":7.6696578799775664E-2},{"$f":"'Historical Data'!M$266","v":7.5802121319524504E-2},{"$f":"$G220","v":7.5802121319524504E-2},7.5802121319524504E-2,7.5802121319524504E-2,7.5802121319524504E-2,7.5802121319524504E-2,7.5802121319524504E-2,7.5802121319524504E-2,7.5802121319524504E-2,7.5802121319524504E-2,7.5802121319524504E-2,{"$f":"'Historical Data'!N266","v":"Base: Rates & Annual Charges income (Note 3a)"}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,"If an amount has been entered, this will be used as closing balance in the Balance Sheet.",null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["GST Receivable","Historical / Average of historical",{"$f":"'Historical Data'!L$282","v":0},{"$f":"'Historical Data'!K$282","v":8.2969108822875774E-3},{"$f":"'Historical Data'!J$282","v":1.0126312423386453E-2},{"$f":"'Historical Data'!I$282","v":0},{"$f":"'Historical Data'!M$282","v":4.6058058264185076E-3},{"$f":"$G276","v":4.6058058264185076E-3},{"$f":"$G276","v":4.6058058264185076E-3},4.6058058264185076E-3,4.6058058264185076E-3,4.6058058264185076E-3,4.6058058264185076E-3,4.6058058264185076E-3,4.6058058264185076E-3,4.6058058264185076E-3,4.6058058264185076E-3,{"$f":"'Historical Data'!N282","v":"Base: User Ch&F (Note 3b), Other Rev (Note 3d) & Grants & Contr (Note 3e+f)"}," "," "," "]
[null,"Target",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Used in Model",null,null,null,null,{"$f":"IF(G293=\"\",G292,G293)","v":-4.8898317102242461E-2},-4.8898317102242461E-2,-4.8898317102242461E-2,-4.8898317102242461E-2,-4.8898317102242461E-2,-4.8898317102242461E-2,-4.8898317102242461E-2,-4.8898317102242461E-2,-4.8898317102242461E-2,-4.8898317102242461E-2,-4.8898317102242461E-2,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,"If an amount has been entered, this will be used as closing balance in the Balance Sheet.",null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'Historical Data'!A$300","v":"Provision for d/d User Charges & Fees - Non-current"},"Historical / Average of historical",{"$f":"'Historical Data'!L$300","v":0},{"$f":"'Historical Data'!K$300","v":0},{"$f":"'Historical Data'!J$300","v":0},{"$f":"'Historical Data'!I$300","v":0},{"$f":"'Historical Data'!M$300","v":0},{"$f":"$G332","v":0},{"$f":"$G332","v":0},0,0,0,0,0,0,0,0,{"$f":"'Historical Data'!N$300","v":"Base: User Charges & Fees o/s - Non-current"}," "," "," "]
[null,"Target",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Used in Model",null,null,null,null,{"$f":"IF(G349=\"\",G348,G349)","v":0},0,0,0,0,0,0,0,0,0,0,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,"If an amount has been entered, this will be used as closing balance in the Balance Sheet.",null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Used in Model",null,null,null,null,{"$f":"IF(G397=\"\",G396,G397)","v":0},0,0,0,0,0,0,0,0,0,0,null," "," "," "]
[null,"Used in Model",null,null,null,null,{"$f":"IF(G405=\"\",G404,G405)","v":0},0,0,0,0,0,0,0,0,0,0,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,"If an amount has been entered, this will be used as closing balance in the Balance Sheet.",null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Inventories",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Inventories - Trading Stock","Historical / Average of historical",{"$f":"'Historical Data'!L346","v":8.7118855009334171E-3},{"$f":"'Historical Data'!K346","v":7.6948812311809969E-3},{"$f":"'Historical Data'!J346","v":1.0595358224016145E-2},{"$f":"'Historical Data'!I346","v":6.7741935483870966E-3},{"$f":"'Historical Data'!M346","v":8.4440796261294141E-3},{"$f":"$G461","v":8.4440796261294141E-3},{"$f":"$G461","v":8.4440796261294141E-3},8.4440796261294141E-3,8.4440796261294141E-3,8.4440796261294141E-3,8.4440796261294141E-3,8.4440796261294141E-3,8.4440796261294141E-3,8.4440796261294141E-3,8.4440796261294141E-3,{"$f":"'Historical Data'!N$346","v":"Base: Materials & Contracts"}," "," "," "]
[null,"Target",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Used in Model",null,null,null,null,{"$f":"IF(G479=\"\",G478,G479)","v":1.1952590076304314E-2},1.1952590076304314E-2,1.1952590076304314E-2,1.1952590076304314E-2,1.1952590076304314E-2,1.1952590076304314E-2,1.1952590076304314E-2,1.1952590076304314E-2,1.1952590076304314E-2,1.1952590076304314E-2,1.1952590076304314E-2,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,"If an amount has been entered, this will be used as closing balance in the Balance Sheet.",null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Accrued Interest on Bonds & Deposits","Historical / Average of historical",{"$f":"'Historical Data'!L$477","v":0},{"$f":"'Historical Data'!K$477","v":0},{"$f":"'Historical Data'!J$477","v":0},{"$f":"'Historical Data'!I$477","v":0},{"$f":"'Historical Data'!M$477","v":0},{"$f":"$G535","v":0},{"$f":"$G535","v":0},0,0,0,0,0,0,0,0,{"$f":"'Historical Data'!N$477","v":"Base: Total Bonds & Deposits"}," "," "," "]
[null,"Target",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Used in Model",null,null,null,null,{"$f":"IF(G552=\"\",G551,G552)","v":1.9268241601837946E-2},1.9268241601837946E-2,1.9268241601837946E-2,1.9268241601837946E-2,1.9268241601837946E-2,1.9268241601837946E-2,1.9268241601837946E-2,1.9268241601837946E-2,1.9268241601837946E-2,1.9268241601837946E-2,1.9268241601837946E-2,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Other Payables","Historical / Average of historical",{"$f":"'Historical Data'!L$487","v":1.8369690011481057E-2},{"$f":"'Historical Data'!K$487","v":1.7707918822124951E-2},{"$f":"'Historical Data'!J$487","v":0},{"$f":"'Historical Data'!I$487","v":0},{"$f":"'Historical Data'!M$487","v":9.0194022084015019E-3},{"$f":"$G567","v":9.0194022084015019E-3},{"$f":"$G567","v":9.0194022084015019E-3},9.0194022084015019E-3,9.0194022084015019E-3,9.0194022084015019E-3,9.0194022084015019E-3,9.0194022084015019E-3,9.0194022084015019E-3,9.0194022084015019E-3,9.0194022084015019E-3,{"$f":"'Historical Data'!N$487","v":"Base: Other Expenses"}," "," "," "]
[null,"Target",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Used in Model",null,null,null,null,{"$f":"IF(G568=\"\",G567,G568)","v":9.0194022084015019E-3},9.0194022084015019E-3,9.0194022084015019E-3,9.0194022084015019E-3,9.0194022084015019E-3,9.0194022084015019E-3,9.0194022084015019E-3,9.0194022084015019E-3,9.0194022084015019E-3,9.0194022084015019E-3,9.0194022084015019E-3,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,"If an amount has been entered, this will be used as closing balance in the Balance Sheet.",null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Cash Flow","index":10,"n_rows":114,"n_cols":55,"rows_kept":114,"cut":false,"hidden":false,"merged":[[2,6,2,15]]}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end"," "," "," "]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"\"CASH FLOW STATEMENT - \"&UPPER(general_fund_name)","v":"CASH FLOW STATEMENT - GENERAL FUND"},null,"Actuals",null,"Current Year",null,"Projected Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,{"$f":"Starting_year_general-2&\"/\"&RIGHT(Starting_year_general-1,2)","v":"2013/14"},null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},null,null,null,null,null,{"$f":"E4","v":"2014/15"},{"$f":"G4","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Cash Flows from Operating Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Receipts:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocate Income Line items here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Rates & Annual Charges",null,{"$f":"SUM('Historical Data'!C128)*1000","v":0},null,{"$f":"'CF workings'!E16","v":7322413.0700886361},null,{"$f":"'CF workings'!G16","v":7513318.9424576703},{"$f":"'CF workings'!H16","v":8253249.097677568},{"$f":"'CF workings'!I16","v":9111860.7019374818},{"$f":"'CF workings'!J16","v":10060111.351595882},{"$f":"'CF workings'!K16","v":11107359.3682847},{"$f":"'CF workings'!L16","v":11642928.171063241},{"$f":"'CF workings'!M16","v":12158586.580931969},{"$f":"'CF workings'!N16","v":12697140.222497575},{"$f":"'CF workings'!O16","v":13259605.640419049},{"$f":"'CF workings'!P16","v":13847044.529490054},null,"Rates & Annual Charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["User Charges & Fees",null,{"$f":"SUM('Historical Data'!C129)*1000","v":0},null,{"$f":"'CF workings'!E24","v":2462332.6563701816},null,{"$f":"'CF workings'!G24","v":1871278.4474267643},{"$f":"'CF workings'!H24","v":1861016.7599949003},{"$f":"'CF workings'!I24","v":1902033.5725910689},{"$f":"'CF workings'!J24","v":1948959.4380297889},{"$f":"'CF workings'!K24","v":2003038.3681467269},{"$f":"'CF workings'!L24","v":2062379.504808079},{"$f":"'CF workings'!M24","v":2123500.8626060006},{"$f":"'CF workings'!N24","v":2186455.8783498006},{"$f":"'CF workings'!O24","v":2251299.5280586802},{"$f":"'CF workings'!P24","v":2318088.504808519},null,"User Charges & Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Interest & Investment Revenue Received",null,{"$f":"SUM('Historical Data'!C130)*1000","v":0},null,{"$f":"'CF workings'!E32","v":764733.83938134601},null,{"$f":"'CF workings'!G32","v":393547.633557831},{"$f":"'CF workings'!H32","v":387944.82127075718},{"$f":"'CF workings'!I32","v":387255.15189811541},{"$f":"'CF workings'!J32","v":386250.86645038397},{"$f":"'CF workings'!K32","v":385093.24652014993},{"$f":"'CF workings'!L32","v":386126.84187757672},{"$f":"'CF workings'!M32","v":383764.26747882448},{"$f":"'CF workings'!N32","v":383484.83835417591},{"$f":"'CF workings'!O32","v":383107.03049288911},{"$f":"'CF workings'!P32","v":382738.09546718944},null,"Interest & Investment Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Grants & Contributions",null,{"$f":"SUM('Historical Data'!C131)*1000","v":0},null,{"$f":"'CF workings'!E40","v":7801654.3109807204},null,{"$f":"'CF workings'!G40","v":8137236.3405479882},{"$f":"'CF workings'!H40","v":8494314.6981737223},{"$f":"'CF workings'!I40","v":7396344.9228111906},{"$f":"'CF workings'!J40","v":7481624.4267749367},{"$f":"'CF workings'!K40","v":7709931.8274339903},{"$f":"'CF workings'!L40","v":7915187.8602326075},{"$f":"'CF workings'!M40","v":8134234.2446091771},{"$f":"'CF workings'!N40","v":8343124.5455542766},{"$f":"'CF workings'!O40","v":8572967.4465989098},{"$f":"'CF workings'!P40","v":8803025.4546521381},null,"Grants & Contributions provided for Operating Purposes","Grants & Contributions provided for Capital Purposes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Bonds & Deposits Received",null,{"$f":"SUM('Historical Data'!C132)*1000","v":0},null,{"$f":"'CF workings'!E46","v":0},null,{"$f":"'CF workings'!G46","v":0},{"$f":"'CF workings'!H46","v":0},{"$f":"'CF workings'!I46","v":0},{"$f":"'CF workings'!J46","v":0},{"$f":"'CF workings'!K46","v":0},{"$f":"'CF workings'!L46","v":0},{"$f":"'CF workings'!M46","v":0},{"$f":"'CF workings'!N46","v":0},{"$f":"'CF workings'!O46","v":0},{"$f":"'CF workings'!P46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other",null,{"$f":"SUM('Historical Data'!C133)*1000","v":0},null,{"$f":"'CF workings'!E59-SUM(E32)-E52-E34+E93","v":4598795.1999822613},null,{"$f":"'CF workings'!G59-SUM(G32)-G52-G34+G93","v":4634419.3507523453},{"$f":"'CF workings'!H59-SUM(H32)-H52-H34+H93","v":4725178.8515518885},{"$f":"'CF workings'!I59-SUM(I32)-I52-I34+I93","v":4847333.7049380597},{"$f":"'CF workings'!J59-SUM(J32)-J52-J34+J93","v":4959424.9596931953},{"$f":"'CF workings'!K59-SUM(K32)-K52-K34+K93","v":5103769.6138267964},{"$f":"'CF workings'!L59-SUM(L32)-L52-L34+L93","v":5253781.8256968325},{"$f":"'CF workings'!M59-SUM(M32)-M52-M34+M93","v":5408045.1636439757},{"$f":"'CF workings'!N59-SUM(N32)-N52-N34+N93","v":5567067.4321775008},{"$f":"'CF workings'!O59-SUM(O32)-O52-O34+O93","v":5730699.2880854215},{"$f":"'CF workings'!P59-SUM(P32)-P52-P34+P93","v":5899353.6092805211},null,"Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Payments:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Employee Benefits & On-Costs",null,{"$f":"SUM('Historical Data'!C136)*1000","v":0},null,{"$f":"-'CF workings'!E75","v":-8316780},null,{"$f":"-'CF workings'!G75","v":-8008604.9000000013},{"$f":"-'CF workings'!H75","v":-8225994.8799999999},{"$f":"-'CF workings'!I75","v":-8577620.2599999998},{"$f":"-'CF workings'!J75","v":-8863453.9899999984},{"$f":"-'CF workings'!K75","v":-9179954.7699999996},{"$f":"-'CF workings'!L75","v":-9430950.5499999989},{"$f":"-'CF workings'!M75","v":-9689476.2300000004},{"$f":"-'CF workings'!N75","v":-9955757.6899999995},{"$f":"-'CF workings'!O75","v":-10230027.600000001},{"$f":"-'CF workings'!P75","v":-10512525.58},null,"Employee Benefits & On-Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Materials & Contracts",null,{"$f":"SUM('Historical Data'!C137)*1000","v":0},null,{"$f":"-'CF workings'!E90","v":-5732813.6264150636},null,{"$f":"-'CF workings'!G90","v":-6958698.1731223473},{"$f":"-'CF workings'!H90","v":-7113147.2913230257},{"$f":"-'CF workings'!I90","v":-7857844.9503525803},{"$f":"-'CF workings'!J90","v":-8162869.6267865933},{"$f":"-'CF workings'!K90","v":-8449395.7404873632},{"$f":"-'CF workings'!L90","v":-8789072.8105470128},{"$f":"-'CF workings'!M90","v":-9140728.1767081022},{"$f":"-'CF workings'!N90","v":-9506285.6219727471},{"$f":"-'CF workings'!O90","v":-9886294.9637368359},{"$f":"-'CF workings'!P90","v":-10281320.864833033},null,"Materials & Contracts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Borrowing Costs",null,{"$f":"SUM('Historical Data'!C138)*1000","v":0},null,{"$f":"-'CF workings'!E99","v":-529323.48256549658},null,{"$f":"-'CF workings'!G99","v":-209784.33279475663},{"$f":"-'CF workings'!H99","v":-181182.18535344893},{"$f":"-'CF workings'!I99","v":-148875.75102512643},{"$f":"-'CF workings'!J99","v":-115634.24653501222},{"$f":"-'CF workings'!K99","v":-80383.499051265419},{"$f":"-'CF workings'!L99","v":-35832.246360725039},{"$f":"-'CF workings'!M99","v":0},{"$f":"-'CF workings'!N99","v":0},{"$f":"-'CF workings'!O99","v":0},{"$f":"-'CF workings'!P99","v":0},null,"Borrowing Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Bonds & Deposits Refunded",null,{"$f":"SUM('Historical Data'!C139)*1000","v":0},null,{"$f":"-'CF workings'!E105","v":0},null,{"$f":"-'CF workings'!G105","v":0},{"$f":"-'CF workings'!H105","v":0},{"$f":"-'CF workings'!I105","v":0},{"$f":"-'CF workings'!J105","v":0},{"$f":"-'CF workings'!K105","v":0},{"$f":"-'CF workings'!L105","v":0},{"$f":"-'CF workings'!M105","v":0},{"$f":"-'CF workings'!N105","v":0},{"$f":"-'CF workings'!O105","v":0},{"$f":"-'CF workings'!P105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other",null,{"$f":"SUM('Historical Data'!C140)*1000","v":0},null,{"$f":"-'CF workings'!E116-SUM(E44)-SUM(E57)+E94+'BS workings'!E905+'BS workings'!E906","v":-3356804.4585488606},null,{"$f":"-'CF workings'!G116-SUM(G44)-SUM(G57)+G94+'BS workings'!G905+'BS workings'!G906","v":-3031266.1634335243},{"$f":"-'CF workings'!H116-SUM(H44)-SUM(H57)+H94+'BS workings'!H905+'BS workings'!H906","v":-2888196.6121571367},{"$f":"-'CF workings'!I116-SUM(I44)-SUM(I57)+I94+'BS workings'!I905+'BS workings'!I906","v":-2759666.4526688107},{"$f":"-'CF workings'!J116-SUM(J44)-SUM(J57)+J94+'BS workings'!J905+'BS workings'!J906","v":-2629230.5819516289},{"$f":"-'CF workings'!K116-SUM(K44)-SUM(K57)+K94+'BS workings'!K905+'BS workings'!K906","v":-2707833.6715224381},{"$f":"-'CF workings'!L116-SUM(L44)-SUM(L57)+L94+'BS workings'!L905+'BS workings'!L906","v":-2789064.0958185396},{"$f":"-'CF workings'!M116-SUM(M44)-SUM(M57)+M94+'BS workings'!M905+'BS workings'!M906","v":-2872731.2746665739},{"$f":"-'CF workings'!N116-SUM(N44)-SUM(N57)+N94+'BS workings'!N905+'BS workings'!N906","v":-2958908.316586046},{"$f":"-'CF workings'!O116-SUM(O44)-SUM(O57)+O94+'BS workings'!O905+'BS workings'!O906","v":-3047670.4486369365},{"$f":"-'CF workings'!P116-SUM(P44)-SUM(P57)+P94+'BS workings'!P905+'BS workings'!P906","v":-3139095.2765203412},null,{"$f":"-'CF workings'!R116-SUM(R57)+R94+'BS workings'!R905+'BS workings'!R906","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Net Cash provided (or used in) Operating Activities",null,{"$f":"SUM(C7:C20)","v":0},null,{"$f":"SUM(E7:E20)","v":5014207.5092737284},null,{"$f":"SUM(G7:G20)","v":4341447.1453919709},5313183.2598352283,4300820.6401293967,5065182.5972709525,5891624.7431512997,6215484.5009520575,6505195.4378952682,6756321.2883745376,7033685.9212811757,7317308.4723450486,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Cash Flows from Investing Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Receipts:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Sale of Investment Securities",null,{"$f":"SUM('Historical Data'!C149)*1000","v":0},null,{"$f":"'CF workings'!E125","v":0},null,{"$f":"'CF workings'!G125","v":0},{"$f":"'CF workings'!H125","v":0},{"$f":"'CF workings'!I125","v":0},{"$f":"'CF workings'!J125","v":0},{"$f":"'CF workings'!K125","v":0},{"$f":"'CF workings'!L125","v":0},{"$f":"'CF workings'!M125","v":0},{"$f":"'CF workings'!N125","v":0},{"$f":"'CF workings'!O125","v":0},{"$f":"'CF workings'!P125","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Sale of Investment Property",null,{"$f":"SUM('Historical Data'!C150)*1000","v":0},null,{"$f":"'CF workings'!E130","v":0},null,{"$f":"'CF workings'!G130","v":0},{"$f":"'CF workings'!H130","v":0},{"$f":"'CF workings'!I130","v":0},{"$f":"'CF workings'!J130","v":0},{"$f":"'CF workings'!K130","v":0},{"$f":"'CF workings'!L130","v":0},{"$f":"'CF workings'!M130","v":0},{"$f":"'CF workings'!N130","v":0},{"$f":"'CF workings'!O130","v":0},{"$f":"'CF workings'!P130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Sale of Real Estate Assets",null,{"$f":"SUM('Historical Data'!C151)*1000","v":0},null,{"$f":"'CF workings'!E136","v":0},null,{"$f":"'CF workings'!G136","v":0},{"$f":"'CF workings'!H136","v":500000},{"$f":"'CF workings'!I136","v":500000},{"$f":"'CF workings'!J136","v":0},{"$f":"'CF workings'!K136","v":0},{"$f":"'CF workings'!L136","v":0},{"$f":"'CF workings'!M136","v":0},{"$f":"'CF workings'!N136","v":0},{"$f":"'CF workings'!O136","v":0},{"$f":"'CF workings'!P136","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Sale of Infrastructure, Property, Plant & Equipment",null,{"$f":"SUM('Historical Data'!C152)*1000","v":0},null,{"$f":"'CF workings'!E145","v":400000},null,{"$f":"'CF workings'!G145","v":0},{"$f":"'CF workings'!H145","v":0},{"$f":"'CF workings'!I145","v":0},{"$f":"'CF workings'!J145","v":0},{"$f":"'CF workings'!K145","v":0},{"$f":"'CF workings'!L145","v":0},{"$f":"'CF workings'!M145","v":0},{"$f":"'CF workings'!N145","v":0},{"$f":"'CF workings'!O145","v":0},{"$f":"'CF workings'!P145","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Sale of Interests in Joint Ventures & Associates",null,{"$f":"(SUM('Historical Data'!C153)+SUM('Historical Data'!C154))*1000","v":0},null,{"$f":"'CF workings'!E150","v":0},null,{"$f":"'CF workings'!G150","v":0},{"$f":"'CF workings'!H150","v":0},{"$f":"'CF workings'!I150","v":0},{"$f":"'CF workings'!J150","v":0},{"$f":"'CF workings'!K150","v":0},{"$f":"'CF workings'!L150","v":0},{"$f":"'CF workings'!M150","v":0},{"$f":"'CF workings'!N150","v":0},{"$f":"'CF workings'!O150","v":0},{"$f":"'CF workings'!P150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Sale of Intangible Assets",null,0,null,{"$f":"'CF workings'!E155","v":0},null,{"$f":"'CF workings'!G155","v":0},{"$f":"'CF workings'!H155","v":0},{"$f":"'CF workings'!I155","v":0},{"$f":"'CF workings'!J155","v":0},{"$f":"'CF workings'!K155","v":0},{"$f":"'CF workings'!L155","v":0},{"$f":"'CF workings'!M155","v":0},{"$f":"'CF workings'!N155","v":0},{"$f":"'CF workings'!O155","v":0},{"$f":"'CF workings'!P155","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Deferred Debtors Receipts",null,{"$f":"SUM('Historical Data'!C156)*1000","v":0},null,{"$f":"'CF workings'!E160","v":0},null,{"$f":"'CF workings'!G160","v":0},{"$f":"'CF workings'!H160","v":0},{"$f":"'CF workings'!I160","v":0},{"$f":"'CF workings'!J160","v":0},{"$f":"'CF workings'!K160","v":0},{"$f":"'CF workings'!L160","v":0},{"$f":"'CF workings'!M160","v":0},{"$f":"'CF workings'!N160","v":0},{"$f":"'CF workings'!O160","v":0},{"$f":"'CF workings'!P160","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Sale of Disposal Groups",null,{"$f":"SUM('Historical Data'!C155)*1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Distributions Received from Joint Ventures & Associates",null,{"$f":"SUM('Historical Data'!C157)*1000","v":0},null,{"$f":"'CF workings'!E165","v":0},null,{"$f":"'CF workings'!G165","v":0},{"$f":"'CF workings'!H165","v":0},{"$f":"'CF workings'!I165","v":0},{"$f":"'CF workings'!J165","v":0},{"$f":"'CF workings'!K165","v":0},{"$f":"'CF workings'!L165","v":0},{"$f":"'CF workings'!M165","v":0},{"$f":"'CF workings'!N165","v":0},{"$f":"'CF workings'!O165","v":0},{"$f":"'CF workings'!P165","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other Investing Activity Receipts",null,{"$f":"SUM('Historical Data'!C158)*1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Payments:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Purchase of Investment Securities",null,{"$f":"SUM('Historical Data'!C161)*1000","v":0},null,{"$f":"'CF workings'!E170","v":0},null,{"$f":"'CF workings'!G170","v":0},{"$f":"'CF workings'!H170","v":0},{"$f":"'CF workings'!I170","v":0},{"$f":"'CF workings'!J170","v":0},{"$f":"'CF workings'!K170","v":0},{"$f":"'CF workings'!L170","v":0},{"$f":"'CF workings'!M170","v":0},{"$f":"'CF workings'!N170","v":0},{"$f":"'CF workings'!O170","v":0},{"$f":"'CF workings'!P170","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Purchase of Investment Property",null,{"$f":"SUM('Historical Data'!C162)*1000","v":0},null,{"$f":"-'CF workings'!E175","v":0},null,{"$f":"-'CF workings'!G175","v":0},{"$f":"-'CF workings'!H175","v":0},{"$f":"-'CF workings'!I175","v":0},{"$f":"-'CF workings'!J175","v":0},{"$f":"-'CF workings'!K175","v":0},{"$f":"-'CF workings'!L175","v":0},{"$f":"-'CF workings'!M175","v":0},{"$f":"-'CF workings'!N175","v":0},{"$f":"-'CF workings'!O175","v":0},{"$f":"-'CF workings'!P175","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Purchase of Infrastructure, Property, Plant & Equipment",null,{"$f":"SUM('Historical Data'!C163)*1000","v":0},null,{"$f":"-'CF workings'!E184","v":-7290657},null,{"$f":"-'CF workings'!G184","v":-4781523},{"$f":"-'CF workings'!H184","v":-5606196},{"$f":"-'CF workings'!I184","v":-4232933.38},{"$f":"-'CF workings'!J184","v":-4462973.5599999996},{"$f":"-'CF workings'!K184","v":-4979342.8900000006},{"$f":"-'CF workings'!L184","v":-5147689.9800000004},{"$f":"-'CF workings'!M184","v":-5422207.5300000003},{"$f":"-'CF workings'!N184","v":-5619955.6699999999},{"$f":"-'CF workings'!O184","v":-5826197.9899999984},{"$f":"-'CF workings'!P184","v":-6038218.6000000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Purchase of Real Estate Assets",null,{"$f":"SUM('Historical Data'!C164)*1000","v":0},null,{"$f":"-'CF workings'!E189","v":-720090},null,{"$f":"-'CF workings'!G189","v":0},{"$f":"-'CF workings'!H189","v":0},{"$f":"-'CF workings'!I189","v":0},{"$f":"-'CF workings'!J189","v":0},{"$f":"-'CF workings'!K189","v":0},{"$f":"-'CF workings'!L189","v":0},{"$f":"-'CF workings'!M189","v":0},{"$f":"-'CF workings'!N189","v":0},{"$f":"-'CF workings'!O189","v":0},{"$f":"-'CF workings'!P189","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Purchase of Intangible Assets",null,0,null,{"$f":"-'CF workings'!E194","v":0},null,{"$f":"-'CF workings'!G194","v":0},{"$f":"-'CF workings'!H194","v":0},{"$f":"-'CF workings'!I194","v":0},{"$f":"-'CF workings'!J194","v":0},{"$f":"-'CF workings'!K194","v":0},{"$f":"-'CF workings'!L194","v":0},{"$f":"-'CF workings'!M194","v":0},{"$f":"-'CF workings'!N194","v":0},{"$f":"-'CF workings'!O194","v":0},{"$f":"-'CF workings'!P194","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Deferred Debtors & Advances Made",null,{"$f":"SUM('Historical Data'!C167)*1000","v":0},null,{"$f":"-'CF workings'!E199","v":0},null,{"$f":"-'CF workings'!G199","v":0},{"$f":"-'CF workings'!H199","v":0},{"$f":"-'CF workings'!I199","v":0},{"$f":"-'CF workings'!J199","v":0},{"$f":"-'CF workings'!K199","v":0},{"$f":"-'CF workings'!L199","v":0},{"$f":"-'CF workings'!M199","v":0},{"$f":"-'CF workings'!N199","v":0},{"$f":"-'CF workings'!O199","v":0},{"$f":"-'CF workings'!P199","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Purchase of Interests in Joint Ventures & Associates",null,{"$f":"(SUM('Historical Data'!C165)+SUM('Historical Data'!C166))*1000","v":0},null,{"$f":"-'CF workings'!E204","v":0},null,{"$f":"-'CF workings'!G204","v":0},{"$f":"-'CF workings'!H204","v":0},{"$f":"-'CF workings'!I204","v":0},{"$f":"-'CF workings'!J204","v":0},{"$f":"-'CF workings'!K204","v":0},{"$f":"-'CF workings'!L204","v":0},{"$f":"-'CF workings'!M204","v":0},{"$f":"-'CF workings'!N204","v":0},{"$f":"-'CF workings'!O204","v":0},{"$f":"-'CF workings'!P204","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Contributions Paid to Joint Ventures & Associates",null,{"$f":"SUM('Historical Data'!C168)*1000","v":0},null,{"$f":"-'CF workings'!E209","v":0},null,{"$f":"-'CF workings'!G209","v":0},{"$f":"-'CF workings'!H209","v":0},{"$f":"-'CF workings'!I209","v":0},{"$f":"-'CF workings'!J209","v":0},{"$f":"-'CF workings'!K209","v":0},{"$f":"-'CF workings'!L209","v":0},{"$f":"-'CF workings'!M209","v":0},{"$f":"-'CF workings'!N209","v":0},{"$f":"-'CF workings'!O209","v":0},{"$f":"-'CF workings'!P209","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other Investing Activity Payments",null,{"$f":"SUM('Historical Data'!C169)*1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Net Cash provided (or used in) Investing Activities",null,{"$f":"SUM(C24:C45)","v":0},null,-7610747,null,{"$f":"SUM(G24:G45)","v":-4781523},-5106196,-3732933.38,-4462973.5599999996,-4979342.8900000006,-5147689.9800000004,-5422207.5300000003,-5619955.6699999999,-5826197.9899999984,-6038218.6000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Cash Flows from Financing Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Receipts:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Proceeds from Borrowings & Advances",null,{"$f":"SUM('Historical Data'!C176)*1000","v":0},null,{"$f":"'Loans - External'!J58+IF('BS workings'!E854>0,'BS workings'!E854,0)+'Loans Payable - Internal'!J42+'BS workings'!E852","v":0},null,{"$f":"'Loans - External'!K58+IF('BS workings'!G854>0,'BS workings'!G854,0)+'Loans Payable - Internal'!K42+'BS workings'!G852","v":0},{"$f":"'Loans - External'!L58+IF('BS workings'!H854>0,'BS workings'!H854,0)+'Loans Payable - Internal'!L42+'BS workings'!H852","v":0},{"$f":"'Loans - External'!M58+IF('BS workings'!I854>0,'BS workings'!I854,0)+'Loans Payable - Internal'!M42+'BS workings'!I852","v":0},{"$f":"'Loans - External'!N58+IF('BS workings'!J854>0,'BS workings'!J854,0)+'Loans Payable - Internal'!N42+'BS workings'!J852","v":0},{"$f":"'Loans - External'!O58+IF('BS workings'!K854>0,'BS workings'!K854,0)+'Loans Payable - Internal'!O42+'BS workings'!K852","v":0},{"$f":"'Loans - External'!P58+IF('BS workings'!L854>0,'BS workings'!L854,0)+'Loans Payable - Internal'!P42+'BS workings'!L852","v":0},{"$f":"'Loans - External'!Q58+IF('BS workings'!M854>0,'BS workings'!M854,0)+'Loans Payable - Internal'!Q42+'BS workings'!M852","v":0},{"$f":"'Loans - External'!R58+IF('BS workings'!N854>0,'BS workings'!N854,0)+'Loans Payable - Internal'!R42+'BS workings'!N852","v":0},{"$f":"'Loans - External'!S58+IF('BS workings'!O854>0,'BS workings'!O854,0)+'Loans Payable - Internal'!S42+'BS workings'!O852","v":0},{"$f":"'Loans - External'!T58+IF('BS workings'!P854>0,'BS workings'!P854,0)+'Loans Payable - Internal'!T42+'BS workings'!P852","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Proceeds from Finance Leases",null,{"$f":"SUM('Historical Data'!C177)*1000","v":0},null,{"$f":"'Finance Leases'!J42","v":0},null,{"$f":"'Finance Leases'!K42","v":0},{"$f":"'Finance Leases'!L42","v":0},{"$f":"'Finance Leases'!M42","v":0},{"$f":"'Finance Leases'!N42","v":0},{"$f":"'Finance Leases'!O42","v":0},{"$f":"'Finance Leases'!P42","v":0},{"$f":"'Finance Leases'!Q42","v":0},{"$f":"'Finance Leases'!R42","v":0},{"$f":"'Finance Leases'!S42","v":0},{"$f":"'Finance Leases'!T42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other Financing Activity Receipts",null,{"$f":"SUM('Historical Data'!C178)*1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Payments:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Repayment of Borrowings & Advances",null,{"$f":"SUM('Historical Data'!C181)*1000","v":0},null,{"$f":"-'Loans - External'!J59+IF('BS workings'!E854>0,0,'BS workings'!E854)-'Loans Payable - Internal'!J43+'BS workings'!C849+'BS workings'!C850+'BS workings'!E853","v":-1280797.0899999999},null,{"$f":"-'Loans - External'!K59+IF('BS workings'!G854>0,0,'BS workings'!G854)-'Loans Payable - Internal'!K43+'BS workings'!G853","v":-510132},{"$f":"-'Loans - External'!L59+IF('BS workings'!H854>0,0,'BS workings'!H854)-'Loans Payable - Internal'!L43+'BS workings'!H853","v":-539956},{"$f":"-'Loans - External'!M59+IF('BS workings'!I854>0,0,'BS workings'!I854)-'Loans Payable - Internal'!M43+'BS workings'!I853","v":-573642},{"$f":"-'Loans - External'!N59+IF('BS workings'!J854>0,0,'BS workings'!J854)-'Loans Payable - Internal'!N43+'BS workings'!J853","v":-608303},{"$f":"-'Loans - External'!O59+IF('BS workings'!K854>0,0,'BS workings'!K854)-'Loans Payable - Internal'!O43+'BS workings'!K853","v":-645058},{"$f":"-'Loans - External'!P59+IF('BS workings'!L854>0,0,'BS workings'!L854)-'Loans Payable - Internal'!P43+'BS workings'!L853","v":-508112},{"$f":"-'Loans - External'!Q59+IF('BS workings'!M854>0,0,'BS workings'!M854)-'Loans Payable - Internal'!Q43+'BS workings'!M853","v":0},{"$f":"-'Loans - External'!R59+IF('BS workings'!N854>0,0,'BS workings'!N854)-'Loans Payable - Internal'!R43+'BS workings'!N853","v":0},{"$f":"-'Loans - External'!S59+IF('BS workings'!O854>0,0,'BS workings'!O854)-'Loans Payable - Internal'!S43+'BS workings'!O853","v":0},{"$f":"-'Loans - External'!T59+IF('BS workings'!P854>0,0,'BS workings'!P854)-'Loans Payable - Internal'!T43+'BS workings'!P853","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Repayment of Finance Lease Liabilities",null,{"$f":"SUM('Historical Data'!C182)*1000","v":0},null,{"$f":"-'Finance Leases'!J43+'BS workings'!C851","v":0},null,{"$f":"-'Finance Leases'!K43","v":0},{"$f":"-'Finance Leases'!L43","v":0},{"$f":"-'Finance Leases'!M43","v":0},{"$f":"-'Finance Leases'!N43","v":0},{"$f":"-'Finance Leases'!O43","v":0},{"$f":"-'Finance Leases'!P43","v":0},{"$f":"-'Finance Leases'!Q43","v":0},{"$f":"-'Finance Leases'!R43","v":0},{"$f":"-'Finance Leases'!S43","v":0},{"$f":"-'Finance Leases'!T43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Distributions to Minority Interests",null,{"$f":"SUM('Historical Data'!C183)*1000","v":0},null,{"$f":"-'Budget Summary 1'!J109","v":0},null,{"$f":"-'Budget Summary 1'!L109","v":0},{"$f":"-'Budget Summary 1'!M109","v":0},{"$f":"-'Budget Summary 1'!N109","v":0},{"$f":"-'Budget Summary 1'!O109","v":0},{"$f":"-'Budget Summary 1'!P109","v":0},{"$f":"-'Budget Summary 1'!Q109","v":0},{"$f":"-'Budget Summary 1'!R109","v":0},{"$f":"-'Budget Summary 1'!S109","v":0},{"$f":"-'Budget Summary 1'!T109","v":0},{"$f":"-'Budget Summary 1'!U109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other Financing Activity Payments",null,{"$f":"SUM('Historical Data'!C184)*1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Net Cash Flow provided (used in) Financing Activities",null,{"$f":"SUM(C49:C58)","v":0},null,-1280797.0899999999,null,{"$f":"SUM(G49:G58)","v":-510132},-539956,-573642,-608303,-645058,-508112,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Net Increase/(Decrease) in Cash & Cash Equivalents",null,{"$f":"C21+C46+C59","v":0},null,{"$f":"E21+E46+E59","v":-3877336.5807262715},null,{"$f":"G21+G46+G59","v":-950207.85460802913},-332968.74016477168,-5754.7398706031963,-6093.9627290470526,267223.85315129906,559682.52095205709,1082987.9078952679,1136365.6183745377,1207487.9312811773,1279089.872345048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["plus: Cash, Cash Equivalents & Investments - beginning of year",null,{"$f":"SUM('Historical Data'!C192)*1000","v":0},null,{"$f":"(SUM('Historical Data'!C49)-SUM('Historical Data'!C493))*1000","v":6283000},null,{"$f":"E65","v":2405663.4192737285},{"$f":"G65","v":1455455.5646656994},1122486.8245009277,1116732.0846303245,1110638.1219012775,1377861.9750525765,1937544.4960046336,3020532.4038999015,4156898.0222744392,5364385.9535556166,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Cash & Cash Equivalents - end of the year",null,{"$f":"SUM('Historical Data'!C195)*1000","v":6283000},null,{"$f":"E61+E63","v":2405663.4192737285},null,{"$f":"G61+G63","v":1455455.5646656994},1122486.8245009277,1116732.0846303245,1110638.1219012775,1377861.9750525765,1937544.4960046336,3020532.4038999015,4156898.0222744392,5364385.9535556166,6643475.8259006646,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Cash & Cash Equivalents - end of the year",null,{"$f":"C65","v":6283000},null,{"$f":"E65","v":2405663.4192737285},null,{"$f":"G65","v":1455455.5646656994},{"$f":"H65","v":1122486.8245009277},1116732.0846303245,1110638.1219012775,1377861.9750525765,1937544.4960046336,3020532.4038999015,4156898.0222744392,5364385.9535556166,6643475.8259006646,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Investments - end of the year",null,{"$f":"'Balance Sheet'!C9+'Balance Sheet'!C18","v":6311000},null,{"$f":"'Balance Sheet'!E9+'Balance Sheet'!E18","v":6311000},null,{"$f":"'Balance Sheet'!G9+'Balance Sheet'!G18","v":6311000},{"$f":"'Balance Sheet'!H9+'Balance Sheet'!H18","v":6311000},{"$f":"'Balance Sheet'!I9+'Balance Sheet'!I18","v":6311000},{"$f":"'Balance Sheet'!J9+'Balance Sheet'!J18","v":6311000},{"$f":"'Balance Sheet'!K9+'Balance Sheet'!K18","v":6311000},{"$f":"'Balance Sheet'!L9+'Balance Sheet'!L18","v":6311000},{"$f":"'Balance Sheet'!M9+'Balance Sheet'!M18","v":6311000},{"$f":"'Balance Sheet'!N9+'Balance Sheet'!N18","v":6311000},{"$f":"'Balance Sheet'!O9+'Balance Sheet'!O18","v":6311000},{"$f":"'Balance Sheet'!P9+'Balance Sheet'!P18","v":6311000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Cash, Cash Equivalents & Investments - end of the year",null,{"$f":"C69+C70","v":12594000},null,{"$f":"E69+E70","v":8716663.4192737285},null,{"$f":"G69+G70","v":7766455.5646656994},{"$f":"H69+H70","v":7433486.8245009277},7427732.0846303245,7421638.1219012775,7688861.9750525765,8248544.4960046336,9331532.4038999006,10467898.022274438,11675385.953555617,12954475.825900665,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Representing:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["- External Restrictions",null,{"$f":"('External Reserves'!C38)","v":7452567.3200000003},null,{"$f":"('External Reserves'!F38)","v":7164158.3200000003},null,{"$f":"('External Reserves'!I38)","v":6089926.3200000003},{"$f":"('External Reserves'!K38)","v":5555986.3200000003},{"$f":"'External Reserves'!M38","v":5234352.32},{"$f":"'External Reserves'!O38","v":4952499.32},{"$f":"'External Reserves'!Q38","v":4665331.32},{"$f":"'External Reserves'!S38","v":4372847.32},{"$f":"'External Reserves'!U38","v":4132480.32},{"$f":"'External Reserves'!W38","v":3888788.32},{"$f":"'External Reserves'!Y38","v":3641863.32},{"$f":"'External Reserves'!AA38","v":3391811.3200000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["- Internal Restricitons",null,{"$f":"'Internal Reserves'!C109","v":6040407.8599999994},null,{"$f":"'Internal Reserves'!F109","v":3056651.8600000003},null,{"$f":"'Internal Reserves'!I109","v":3198121.8600000003},{"$f":"'Internal Reserves'!K109","v":3540085.8600000003},{"$f":"'Internal Reserves'!M109","v":3914827.8599999994},{"$f":"'Internal Reserves'!O109","v":4338280.8599999994},{"$f":"'Internal Reserves'!Q109","v":5026109.8599999994},{"$f":"'Internal Reserves'!S109","v":5965919.8599999994},{"$f":"'Internal Reserves'!U109","v":7360390.8599999994},{"$f":"'Internal Reserves'!W109","v":8813250.8599999994},{"$f":"'Internal Reserves'!Y109","v":10344421.859999999},{"$f":"'Internal Reserves'!AA109","v":11952916.859999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["- Unrestricted",null,{"$f":"C71-C74-C75","v":-898975.1799999997},null,{"$f":"E71-E74-E75","v":-1504146.7607262721},null,{"$f":"G71-G74-G75","v":-1521592.6153343013},{"$f":"H71-H74-H75","v":-1662585.3554990729},-1721448.0953696752,-1869142.0580987222,-2002579.2049474232,-2090222.6839953661,-2161338.7761000991,-2234141.1577255614,-2310899.2264443822,-2390252.3540993351,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"SUM(C73:C76)","v":12594000},null,{"$f":"SUM(E73:E76)","v":8716663.4192737266},null,{"$f":"SUM(G73:G76)","v":7766455.5646656984},7433486.8245009268,7427732.0846303245,7421638.1219012775,7688861.9750525765,8248544.4960046336,9331532.4038999006,10467898.022274438,11675385.953555617,12954475.825900665,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Cash & Investments per Balance Sheet",null,null,null,{"$f":"('BS workings'!E47-'BS workings'!E48)","v":2405663.4192737248},null,{"$f":"('BS workings'!G47-'BS workings'!G48)","v":1455455.5646656968},{"$f":"('BS workings'!H47-'BS workings'!H48)","v":1122486.82450092},{"$f":"('BS workings'!I47-'BS workings'!I48)","v":1116732.0846303226},{"$f":"('BS workings'!J47-'BS workings'!J48)","v":1110638.1219012842},{"$f":"('BS workings'!K47-'BS workings'!K48)","v":1377861.9750525826},{"$f":"('BS workings'!L47-'BS workings'!L48)","v":1937544.4960046406},{"$f":"('BS workings'!M47-'BS workings'!M48)","v":3020532.4038999081},{"$f":"('BS workings'!N47-'BS workings'!N48)","v":4156898.0222744485},{"$f":"('BS workings'!O47-'BS workings'!O48)","v":5364385.9535556287},{"$f":"('BS workings'!P47-'BS workings'!P48)","v":6643475.8259006776},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Variance per Balance Sheet to Cash Flow",null,null,null,{"$f":"ROUND(E81-E65,0)","v":0},null,{"$f":"ROUND(G81-G65,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Check that variance above is not greater than $2000",null,null,null,{"$f":"IF(ABS(ROUND(E82,0))>2000,E$4,\"\")","v":""},null,{"$f":"IF(ABS(ROUND(G82,0))>2000,IF(E83=\"\",G$4,E83&\", \"&G$4),E83)","v":""},{"$f":"IF(ABS(ROUND(H82,0))>2000,IF(G83=\"\",H$4,G83&\", \"&H$4),G83)","v":""},{"$f":"IF(ABS(ROUND(I82,0))>2000,IF(H83=\"\",I$4,H83&\", \"&I$4),H83)","v":""},"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other Cash adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Change in other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Change in Inventories",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Change in Liabilities associated with assets classified as \"held for sale\"",null,null,null,{"$f":"'BS workings'!E31","v":0},null,{"$f":"'BS workings'!G31","v":0},{"$f":"'BS workings'!H31","v":0},{"$f":"'BS workings'!I31","v":0},{"$f":"'BS workings'!J31","v":0},{"$f":"'BS workings'!K31","v":0},{"$f":"'BS workings'!L31","v":0},{"$f":"'BS workings'!M31","v":0},{"$f":"'BS workings'!N31","v":0},{"$f":"'BS workings'!O31","v":0},{"$f":"'BS workings'!P31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,{"$f":"SUM(E86:E90)","v":0},null,{"$f":"SUM(G86:G90)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Adjustment Other receipts",null,null,null,{"$f":"IF(E91>0,E91,0)","v":0},null,{"$f":"IF(G91>0,G91,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Adjustment Other payments",null,null,null,{"$f":"IF(E91<0,E91,0)","v":0},null,{"$f":"IF(G91<0,G91,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["New Internal Loans provided",null,null,null,{"$f":"+'Loans Receivable - Internal'!J42","v":0},null,{"$f":"+'Loans Receivable - Internal'!K42","v":0},{"$f":"+'Loans Receivable - Internal'!L42","v":0},{"$f":"+'Loans Receivable - Internal'!M42","v":0},{"$f":"+'Loans Receivable - Internal'!N42","v":0},{"$f":"+'Loans Receivable - Internal'!O42","v":0},{"$f":"+'Loans Receivable - Internal'!P42","v":0},{"$f":"+'Loans Receivable - Internal'!Q42","v":0},{"$f":"+'Loans Receivable - Internal'!R42","v":0},{"$f":"+'Loans Receivable - Internal'!S42","v":0},{"$f":"+'Loans Receivable - Internal'!T42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["New Internal Loans taken up",null,null,null,{"$f":"+'Loans Payable - Internal'!J42","v":0},null,{"$f":"+'Loans Payable - Internal'!K42","v":0},{"$f":"+'Loans Payable - Internal'!L42","v":0},{"$f":"+'Loans Payable - Internal'!M42","v":0},{"$f":"+'Loans Payable - Internal'!N42","v":0},{"$f":"+'Loans Payable - Internal'!O42","v":0},{"$f":"+'Loans Payable - Internal'!P42","v":0},{"$f":"+'Loans Payable - Internal'!Q42","v":0},{"$f":"+'Loans Payable - Internal'!R42","v":0},{"$f":"+'Loans Payable - Internal'!S42","v":0},{"$f":"+'Loans Payable - Internal'!T42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal Loans Principal received",null,null,null,{"$f":"+'Loans Receivable - Internal'!J43","v":0},null,{"$f":"+'Loans Receivable - Internal'!K43","v":0},{"$f":"+'Loans Receivable - Internal'!L43","v":0},{"$f":"+'Loans Receivable - Internal'!M43","v":0},{"$f":"+'Loans Receivable - Internal'!N43","v":0},{"$f":"+'Loans Receivable - Internal'!O43","v":0},{"$f":"+'Loans Receivable - Internal'!P43","v":0},{"$f":"+'Loans Receivable - Internal'!Q43","v":0},{"$f":"+'Loans Receivable - Internal'!R43","v":0},{"$f":"+'Loans Receivable - Internal'!S43","v":0},{"$f":"+'Loans Receivable - Internal'!T43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal Loans Principal paid",null,null,null,{"$f":"+'Loans Payable - Internal'!J43","v":0},null,{"$f":"+'Loans Payable - Internal'!K43","v":0},{"$f":"+'Loans Payable - Internal'!L43","v":0},{"$f":"+'Loans Payable - Internal'!M43","v":0},{"$f":"+'Loans Payable - Internal'!N43","v":0},{"$f":"+'Loans Payable - Internal'!O43","v":0},{"$f":"+'Loans Payable - Internal'!P43","v":0},{"$f":"+'Loans Payable - Internal'!Q43","v":0},{"$f":"+'Loans Payable - Internal'!R43","v":0},{"$f":"+'Loans Payable - Internal'!S43","v":0},{"$f":"+'Loans Payable - Internal'!T43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"CF workings","index":11,"n_rows":217,"n_cols":19,"rows_kept":139,"cut":true,"hidden":false,"merged":[[2,6,2,15]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"CASH FLOW - \"&UPPER(general_fund_name)&\" - WORKINGS\"","v":"CASH FLOW - GENERAL FUND - WORKINGS"},null,"Actuals",null,"Current Year",null,"Projected Years",null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,{"$f":"Starting_year_general-2&\"/\"&RIGHT(Starting_year_general-1,2)","v":"2013/14"},null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"}," "," "," "]
[null,null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$\")","v":"$"}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Cash Flows from Operating Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Receipts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Rates & Annual Charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Income per Income Statement",null,null,null,{"$f":"'Income Statement'!F8","v":7338485},null,{"$f":"'Income Statement'!H8","v":7526903.04},{"$f":"'Income Statement'!I8","v":8309684.1099999994},{"$f":"'Income Statement'!J8","v":9174187.5300000012},{"$f":"'Income Statement'!K8","v":10128945.1},{"$f":"'Income Statement'!L8","v":11183379.360000001},{"$f":"'Income Statement'!M8","v":11678633.800000001},{"$f":"'Income Statement'!N8","v":12195877.540000001},{"$f":"'Income Statement'!O8","v":12736086.9},{"$f":"'Income Statement'!P8","v":13300281.550000001},{"$f":"'Income Statement'!Q8","v":13889526.450000001}," "," "," "]
["Less: Non-cash Income",null,null,null,{"$f":"-'Income Statement'!BD8","v":0},null,{"$f":"-'Income Statement'!BE8","v":0},{"$f":"-'Income Statement'!BF8","v":0},{"$f":"-'Income Statement'!BG8","v":0},{"$f":"-'Income Statement'!BH8","v":0},{"$f":"-'Income Statement'!BI8","v":0},{"$f":"-'Income Statement'!BJ8","v":0},{"$f":"-'Income Statement'!BK8","v":0},{"$f":"-'Income Statement'!BL8","v":0},{"$f":"-'Income Statement'!BM8","v":0},{"$f":"-'Income Statement'!BN8","v":0}," "," "," "]
["Less: Closing Balance Net Receivables per Balance Sheet workings",null,null,null,{"$f":"-'BS workings'!E98-'BS workings'!E99","v":-529071.92991136422},null,{"$f":"-'BS workings'!G98-'BS workings'!G99","v":-542656.0274536931},{"$f":"-'BS workings'!H98-'BS workings'!H99","v":-599091.03977612499},{"$f":"-'BS workings'!I98-'BS workings'!I99","v":-661417.86783864419},{"$f":"-'BS workings'!J98-'BS workings'!J99","v":-730251.61624276068},{"$f":"-'BS workings'!K98-'BS workings'!K99","v":-806271.60795806197},{"$f":"-'BS workings'!L98-'BS workings'!L99","v":-841977.23689482093},{"$f":"-'BS workings'!M98-'BS workings'!M99","v":-879268.19596285361},{"$f":"-'BS workings'!N98-'BS workings'!N99","v":-918214.87346527854},{"$f":"-'BS workings'!O98-'BS workings'!O99","v":-958890.78304622974},{"$f":"-'BS workings'!P98-'BS workings'!P99","v":-1001372.7035561756}," "," "," "]
["Add: Opening Balance Net Receivables",null,null,null,{"$f":"+'BS workings'!C85+'BS workings'!C93","v":513000},null,{"$f":"-E14","v":529071.92991136422},{"$f":"-G14","v":542656.0274536931},{"$f":"-H14","v":599091.03977612499},661417.86783864419,730251.61624276068,806271.60795806197,841977.23689482093,879268.19596285361,918214.87346527854,958890.78304622974," "," "," "]
["Cash Receipt of Income",null,null,null,{"$f":"SUM(E11:E15)","v":7322413.0700886361},null,{"$f":"SUM(G11:G15)","v":7513318.9424576703},{"$f":"SUM(H11:H15)","v":8253249.097677568},9111860.7019374818,10060111.351595882,11107359.3682847,11642928.171063241,12158586.580931969,12697140.222497575,13259605.640419049,13847044.529490054," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["User Charges & Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Income per Income Statement",null,null,null,{"$f":"'Income Statement'!F9","v":1919988},null,{"$f":"'Income Statement'!H9","v":1840888.64},{"$f":"'Income Statement'!I9","v":1873574.66},{"$f":"'Income Statement'!J9","v":1919789.04},{"$f":"'Income Statement'!K9","v":1967158.8000000003},{"$f":"'Income Statement'!L9","v":2025423.5700000003},{"$f":"'Income Statement'!M9","v":2085436.2499999998},{"$f":"'Income Statement'!N9","v":2147249.3100000005},{"$f":"'Income Statement'!O9","v":2210916.7900000005},{"$f":"'Income Statement'!P9","v":2276494.25},{"$f":"'Income Statement'!Q9","v":2344039.09}," "," "," "]
["Less: Non-cash Income",null,null,null,{"$f":"-'Income Statement'!BD9","v":0},null,{"$f":"-'Income Statement'!BE9","v":0},{"$f":"-'Income Statement'!BF9","v":0},{"$f":"-'Income Statement'!BG9","v":0},{"$f":"-'Income Statement'!BH9","v":0},{"$f":"-'Income Statement'!BI9","v":0},{"$f":"-'Income Statement'!BJ9","v":0},{"$f":"-'Income Statement'!BK9","v":0},{"$f":"-'Income Statement'!BL9","v":0},{"$f":"-'Income Statement'!BM9","v":0},{"$f":"-'Income Statement'!BN9","v":0}," "," "," "]
["Less: Closing Balance Net Receivables per Balance Sheet workings",null,null,null,{"$f":"-'BS workings'!E144-'BS workings'!E145","v":-737655.34362981829},null,{"$f":"-'BS workings'!G144-'BS workings'!G145","v":-707265.53620305378},{"$f":"-'BS workings'!H144-'BS workings'!H145","v":-719823.43620815338},{"$f":"-'BS workings'!I144-'BS workings'!I145","v":-737578.90361708461},{"$f":"-'BS workings'!J144-'BS workings'!J145","v":-755778.26558729599},{"$f":"-'BS workings'!K144-'BS workings'!K145","v":-778163.46744056919},{"$f":"-'BS workings'!L144-'BS workings'!L145","v":-801220.21263249021},{"$f":"-'BS workings'!M144-'BS workings'!M145","v":-824968.66002649011},{"$f":"-'BS workings'!N144-'BS workings'!N145","v":-849429.57167669025},{"$f":"-'BS workings'!O144-'BS workings'!O145","v":-874624.29361800989},{"$f":"-'BS workings'!P144-'BS workings'!P145","v":-900574.87880949071}," "," "," "]
["Add: Opening Balance Net Receivables",null,null,null,{"$f":"'BS workings'!C131+'BS workings'!C139","v":1280000},null,{"$f":"-E22","v":737655.34362981829},{"$f":"-G22","v":707265.53620305378},{"$f":"-H22","v":719823.43620815338},737578.90361708461,755778.26558729599,778163.46744056919,801220.21263249021,824968.66002649011,849429.57167669025,874624.29361800989," "," "," "]
["Cash Receipt of Income",null,null,null,{"$f":"SUM(E19:E23)","v":2462332.6563701816},null,{"$f":"SUM(G19:G23)","v":1871278.4474267643},1861016.7599949003,1902033.5725910689,1948959.4380297889,2003038.3681467269,2062379.504808079,2123500.8626060006,2186455.8783498006,2251299.5280586802,2318088.504808519," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Interest & Investment Revenue Received",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Income per Income Statement",null,null,null,{"$f":"'Income Statement'!F10","v":735655},null,{"$f":"'Income Statement'!H10","v":389935},{"$f":"'Income Statement'!I10","v":389935},{"$f":"'Income Statement'!J10","v":389935},{"$f":"'Income Statement'!K10","v":389935},{"$f":"'Income Statement'!L10","v":389935},{"$f":"'Income Statement'!M10","v":389935},{"$f":"'Income Statement'!N10","v":389935},{"$f":"'Income Statement'!O10","v":389935},{"$f":"'Income Statement'!P10","v":389935},{"$f":"'Income Statement'!Q10","v":389935}," "," "," "]
["Less: Non-cash Income",null,null,null,{"$f":"-'Income Statement'!BD10","v":0},null,{"$f":"-'Income Statement'!BE10","v":0},{"$f":"-'Income Statement'!BF10","v":0},{"$f":"-'Income Statement'!BG10","v":0},{"$f":"-'Income Statement'!BH10","v":0},{"$f":"-'Income Statement'!BI10","v":0},{"$f":"-'Income Statement'!BJ10","v":0},{"$f":"-'Income Statement'!BK10","v":0},{"$f":"-'Income Statement'!BL10","v":0},{"$f":"-'Income Statement'!BM10","v":0},{"$f":"-'Income Statement'!BN10","v":0}," "," "," "]
["Less: Closing Balance Net Receivables per Balance Sheet workings",null,null,null,{"$f":"-'BS workings'!E190-'BS workings'!E191-'BS workings'!E121-'BS workings'!E122","v":-60921.160618654001},null,{"$f":"-'BS workings'!G190-'BS workings'!G191-'BS workings'!G121-'BS workings'!G122","v":-57308.527060822977},{"$f":"-'BS workings'!H190-'BS workings'!H191-'BS workings'!H121-'BS workings'!H122","v":-59298.705790065782},{"$f":"-'BS workings'!I190-'BS workings'!I191-'BS workings'!I121-'BS workings'!I122","v":-61978.553891950331},{"$f":"-'BS workings'!J190-'BS workings'!J191-'BS workings'!J121-'BS workings'!J122","v":-65662.687441566377},{"$f":"-'BS workings'!K190-'BS workings'!K191-'BS workings'!K121-'BS workings'!K122","v":-70504.440921416433},{"$f":"-'BS workings'!L190-'BS workings'!L191-'BS workings'!L121-'BS workings'!L122","v":-74312.599043839698},{"$f":"-'BS workings'!M190-'BS workings'!M191-'BS workings'!M121-'BS workings'!M122","v":-80483.331565015222},{"$f":"-'BS workings'!N190-'BS workings'!N191-'BS workings'!N121-'BS workings'!N122","v":-86933.493210839326},{"$f":"-'BS workings'!O190-'BS workings'!O191-'BS workings'!O121-'BS workings'!O122","v":-93761.462717950199},{"$f":"-'BS workings'!P190-'BS workings'!P191-'BS workings'!P121-'BS workings'!P122","v":-100958.36725076078}," "," "," "]
["Add: Opening Balance Net Receivables",null,null,null,{"$f":"'BS workings'!C177+'BS workings'!C185+'BS workings'!C108+'BS workings'!C116","v":90000},null,{"$f":"-E30","v":60921.160618654001},{"$f":"-G30","v":57308.527060822977},{"$f":"-H30","v":59298.705790065782},61978.553891950331,65662.687441566377,70504.440921416433,74312.599043839698,80483.331565015222,86933.493210839326,93761.462717950199," "," "," "]
["Cash Receipt of Income",null,null,null,{"$f":"SUM(E27:E31)","v":764733.83938134601},null,{"$f":"SUM(G27:G31)","v":393547.633557831},387944.82127075718,387255.15189811541,386250.86645038397,385093.24652014993,386126.84187757672,383764.26747882448,383484.83835417591,383107.03049288911,382738.09546718944," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Grants & Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Income per Income Statement",null,null,null,{"$f":"'Income Statement'!F12+'Income Statement'!F13","v":8261288},null,{"$f":"'Income Statement'!H12+'Income Statement'!H13","v":8117889.7399999993},{"$f":"'Income Statement'!I12+'Income Statement'!I13","v":8516121.4600000009},{"$f":"'Income Statement'!J12+'Income Statement'!J13","v":7329964.5899999999},{"$f":"'Income Statement'!K12+'Income Statement'!K13","v":7490132.4900000002},{"$f":"'Income Statement'!L12+'Income Statement'!L13","v":7722385.1500000004},{"$f":"'Income Statement'!M12+'Income Statement'!M13","v":7926026.1699999999},{"$f":"'Income Statement'!N12+'Income Statement'!N13","v":8145954.4399999995},{"$f":"'Income Statement'!O12+'Income Statement'!O13","v":8354167.4500000011},{"$f":"'Income Statement'!P12+'Income Statement'!P13","v":8585256.3499999996},{"$f":"'Income Statement'!Q12+'Income Statement'!Q13","v":8815223.9000000004}," "," "," "]
["Less: Non-cash Income",null,null,null,{"$f":"-'Income Statement'!BD12-'Income Statement'!BD13","v":0},null,{"$f":"-'Income Statement'!BE12-'Income Statement'!BE13","v":0},{"$f":"-'Income Statement'!BF12-'Income Statement'!BF13","v":0},{"$f":"-'Income Statement'!BG12-'Income Statement'!BG13","v":0},{"$f":"-'Income Statement'!BH12-'Income Statement'!BH13","v":0},{"$f":"-'Income Statement'!BI12-'Income Statement'!BI13","v":0},{"$f":"-'Income Statement'!BJ12-'Income Statement'!BJ13","v":0},{"$f":"-'Income Statement'!BK12-'Income Statement'!BK13","v":0},{"$f":"-'Income Statement'!BL12-'Income Statement'!BL13","v":0},{"$f":"-'Income Statement'!BM12-'Income Statement'!BM13","v":0},{"$f":"-'Income Statement'!BN12-'Income Statement'!BN13","v":0}," "," "," "]
["Less: Closing Balance Net Receivables per Balance Sheet workings",null,null,null,{"$f":"-'BS workings'!E167-'BS workings'!E168","v":-459633.68901927915},null,{"$f":"-'BS workings'!G167-'BS workings'!G168","v":-440287.08847129089},{"$f":"-'BS workings'!H167-'BS workings'!H168","v":-462093.85029756924},{"$f":"-'BS workings'!I167-'BS workings'!I168","v":-395713.5174863789},{"$f":"-'BS workings'!J167-'BS workings'!J168","v":-404221.58071144181},{"$f":"-'BS workings'!K167-'BS workings'!K168","v":-416674.90327745187},{"$f":"-'BS workings'!L167-'BS workings'!L168","v":-427513.21304484492},{"$f":"-'BS workings'!M167-'BS workings'!M168","v":-439233.40843566647},{"$f":"-'BS workings'!N167-'BS workings'!N168","v":-450276.31288139155},{"$f":"-'BS workings'!O167-'BS workings'!O168","v":-462565.21628248115},{"$f":"-'BS workings'!P167-'BS workings'!P168","v":-474763.6616303437}," "," "," "]
["Add: Opening Balance Net Receivables",null,null,null,{"$f":"'BS workings'!C154+'BS workings'!C162","v":0},null,{"$f":"-E38","v":459633.68901927915},{"$f":"-G38","v":440287.08847129089},{"$f":"-H38","v":462093.85029756924},395713.5174863789,404221.58071144181,416674.90327745187,427513.21304484492,439233.40843566647,450276.31288139155,462565.21628248115," "," "," "]
["Cash Receipt of Income",null,null,null,{"$f":"SUM(E35:E39)","v":7801654.3109807204},null,{"$f":"SUM(G35:G39)","v":8137236.3405479882},8494314.6981737223,7396344.9228111906,7481624.4267749367,7709931.8274339903,7915187.8602326075,8134234.2446091771,8343124.5455542766,8572967.4465989098,8803025.4546521381," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Bonds & Deposits Received",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Receipt per Budget Summary",null,null,null,{"$f":"'Budget Summary 1'!J84","v":0},null,{"$f":"'Budget Summary 1'!L84","v":0},{"$f":"'Budget Summary 1'!M84","v":0},{"$f":"'Budget Summary 1'!N84","v":0},{"$f":"'Budget Summary 1'!O84","v":0},{"$f":"'Budget Summary 1'!P84","v":0},{"$f":"'Budget Summary 1'!Q84","v":0},{"$f":"'Budget Summary 1'!R84","v":0},{"$f":"'Budget Summary 1'!S84","v":0},{"$f":"'Budget Summary 1'!T84","v":0},{"$f":"'Budget Summary 1'!U84","v":0}," "," "," "]
["Receipt per Balance Sheet workings (manual adjustment)",null,null,null,{"$f":"'BS workings'!E761","v":0},null,{"$f":"'BS workings'!G761","v":0},{"$f":"'BS workings'!H761","v":0},{"$f":"'BS workings'!I761","v":0},{"$f":"'BS workings'!J761","v":0},{"$f":"'BS workings'!K761","v":0},{"$f":"'BS workings'!L761","v":0},{"$f":"'BS workings'!M761","v":0},{"$f":"'BS workings'!N761","v":0},{"$f":"'BS workings'!O761","v":0},{"$f":"'BS workings'!P761","v":0}," "," "," "]
["Cash Receipt of Income",null,null,null,{"$f":"SUM(E43:E45)","v":0},null,{"$f":"SUM(G43:G45)","v":0},0,0,0,0,0,0,0,0,0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Income per Income Statement",null,null,null,{"$f":"'Income Statement'!F11","v":4767629},null,{"$f":"'Income Statement'!H11","v":4628934.5},{"$f":"'Income Statement'!I11","v":4730610.5199999986},{"$f":"'Income Statement'!J11","v":4846125.8},{"$f":"'Income Statement'!K11","v":4964528.9399999995},{"$f":"'Income Statement'!L11","v":5110164.8099999987},{"$f":"'Income Statement'!M11","v":5260169.7599999988},{"$f":"'Income Statement'!N11","v":5414674.8399999999},{"$f":"'Income Statement'!O11","v":5573815.0699999994},{"$f":"'Income Statement'!P11","v":5737729.5099999998},{"$f":"'Income Statement'!Q11","v":5906561.3999999994}," "," "," "]
["Less: Non-cash Income",null,null,null,{"$f":"-'Income Statement'!BD11","v":0},null,{"$f":"-'Income Statement'!BE11","v":0},{"$f":"-'Income Statement'!BF11","v":0},{"$f":"-'Income Statement'!BG11","v":0},{"$f":"-'Income Statement'!BH11","v":0},{"$f":"-'Income Statement'!BI11","v":0},{"$f":"-'Income Statement'!BJ11","v":0},{"$f":"-'Income Statement'!BK11","v":0},{"$f":"-'Income Statement'!BL11","v":0},{"$f":"-'Income Statement'!BM11","v":0},{"$f":"-'Income Statement'!BN11","v":0}," "," "," "]
["Less: Closing Balance Net Receivables per Balance Sheet workings",null,null,null,{"$f":"-'BS workings'!E213-'BS workings'!E214-'BS workings'!E300-'BS workings'!E301-'BS workings'!E349-'BS workings'!E350","v":-208833.80001773871},null,{"$f":"-'BS workings'!G213-'BS workings'!G214-'BS workings'!G300-'BS workings'!G301-'BS workings'!G349-'BS workings'!G350","v":-203348.94926539305},{"$f":"-'BS workings'!H213-'BS workings'!H214-'BS workings'!H300-'BS workings'!H301-'BS workings'!H349-'BS workings'!H350","v":-208780.61771350336},{"$f":"-'BS workings'!I213-'BS workings'!I214-'BS workings'!I300-'BS workings'!I301-'BS workings'!I349-'BS workings'!I350","v":-207572.71277544409},{"$f":"-'BS workings'!J213-'BS workings'!J214-'BS workings'!J300-'BS workings'!J301-'BS workings'!J349-'BS workings'!J350","v":-212676.6930822478},{"$f":"-'BS workings'!K213-'BS workings'!K214-'BS workings'!K300-'BS workings'!K301-'BS workings'!K349-'BS workings'!K350","v":-219071.8892554497},{"$f":"-'BS workings'!L213-'BS workings'!L214-'BS workings'!L300-'BS workings'!L301-'BS workings'!L349-'BS workings'!L350","v":-225459.8235586168},{"$f":"-'BS workings'!M213-'BS workings'!M214-'BS workings'!M300-'BS workings'!M301-'BS workings'!M349-'BS workings'!M350","v":-232089.49991464074},{"$f":"-'BS workings'!N213-'BS workings'!N214-'BS workings'!N300-'BS workings'!N301-'BS workings'!N349-'BS workings'!N350","v":-238837.13773713919},{"$f":"-'BS workings'!O213-'BS workings'!O214-'BS workings'!O300-'BS workings'!O301-'BS workings'!O349-'BS workings'!O350","v":-245867.35965171704},{"$f":"-'BS workings'!P213-'BS workings'!P214-'BS workings'!P300-'BS workings'!P301-'BS workings'!P349-'BS workings'!P350","v":-253075.15037119534}," "," "," "]
["Add: Opening Balance Net Receivables",null,null,null,{"$f":"'BS workings'!C200+'BS workings'!C208+'BS workings'!C287+'BS workings'!C295+'BS workings'!C333+'BS workings'!C344","v":40000},null,{"$f":"-E52","v":208833.80001773871},{"$f":"-G52","v":203348.94926539305},{"$f":"-H52","v":208780.61771350336},207572.71277544409,212676.6930822478,219071.8892554497,225459.8235586168,232089.49991464074,238837.13773713919,245867.35965171704," "," "," "]
["Add: Closing Balance Payments rec'ed in advance per Balance Sheet workings",null,null,null,{"$f":"'BS workings'!E671","v":0},null,{"$f":"'BS workings'!G671","v":0},{"$f":"'BS workings'!H671","v":0},{"$f":"'BS workings'!I671","v":0},{"$f":"'BS workings'!J671","v":0},{"$f":"'BS workings'!K671","v":0},{"$f":"'BS workings'!L671","v":0},{"$f":"'BS workings'!M671","v":0},{"$f":"'BS workings'!N671","v":0},{"$f":"'BS workings'!O671","v":0},{"$f":"'BS workings'!P671","v":0}," "," "," "]
["(Less): Opening Balance Payments rec'ed in advance",null,null,null,{"$f":"-'BS workings'!C671","v":0},null,{"$f":"-E54","v":0},{"$f":"-G54","v":0},0,0,0,0,0,0,0,0," "," "," "]
["ELE Provision Receipt (from other Councils)",null,null,null,{"$f":"'BS workings'!E884","v":0},null,{"$f":"'BS workings'!G884","v":0},{"$f":"'BS workings'!H884","v":0},{"$f":"'BS workings'!I884","v":0},{"$f":"'BS workings'!J884","v":0},{"$f":"'BS workings'!K884","v":0},{"$f":"'BS workings'!L884","v":0},{"$f":"'BS workings'!M884","v":0},{"$f":"'BS workings'!N884","v":0},{"$f":"'BS workings'!O884","v":0},{"$f":"'BS workings'!P884","v":0}," "," "," "]
["Other Provisions - Receipt",null,null,null,{"$f":"'BS workings'!E920","v":0},null,{"$f":"'BS workings'!G920","v":0},{"$f":"'BS workings'!H920","v":0},{"$f":"'BS workings'!I920","v":0},{"$f":"'BS workings'!J920","v":0},{"$f":"'BS workings'!K920","v":0},{"$f":"'BS workings'!L920","v":0},{"$f":"'BS workings'!M920","v":0},{"$f":"'BS workings'!N920","v":0},{"$f":"'BS workings'!O920","v":0},{"$f":"'BS workings'!P920","v":0}," "," "," "]
["(Less)/Add: Non-Cash movements per Budget Summary (cumulative)",null,null,null,{"$f":"'BS workings'!E334","v":0},null,{"$f":"'BS workings'!G334","v":0},{"$f":"'BS workings'!H334","v":0},{"$f":"'BS workings'!I334","v":0},{"$f":"'BS workings'!J334","v":0},{"$f":"'BS workings'!K334","v":0},{"$f":"'BS workings'!L334","v":0},{"$f":"'BS workings'!M334","v":0},{"$f":"'BS workings'!N334","v":0},{"$f":"'BS workings'!O334","v":0},{"$f":"'BS workings'!P334","v":0}," "," "," "]
["Cash Receipt of Income",null,null,null,{"$f":"SUM(E49:E58)","v":4598795.1999822613},null,{"$f":"SUM(G49:G58)","v":4634419.3507523453},{"$f":"SUM(H49:H58)","v":4725178.8515518885},4847333.7049380597,4959424.9596931953,5103769.6138267964,5253781.8256968325,5408045.1636439757,5567067.4321775008,5730699.2880854215,5899353.6092805211," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Expenses per Income Statement",null,null,null,{"$f":"'Income Statement'!F20","v":8316780},null,{"$f":"'Income Statement'!H20","v":8008604.9000000013},{"$f":"'Income Statement'!I20","v":8225994.8799999999},{"$f":"'Income Statement'!J20","v":8577620.2599999998},{"$f":"'Income Statement'!K20","v":8863453.9899999984},{"$f":"'Income Statement'!L20","v":9179954.7699999996},{"$f":"'Income Statement'!M20","v":9430950.5499999989},{"$f":"'Income Statement'!N20","v":9689476.2300000004},{"$f":"'Income Statement'!O20","v":9955757.6899999995},{"$f":"'Income Statement'!P20","v":10230027.600000001},{"$f":"'Income Statement'!Q20","v":10512525.58}," "," "," "]
["Add: Opening Balance Net Payables",null,null,null,{"$f":"'BS workings'!C716","v":0},null,{"$f":"-E70","v":0},{"$f":"-G70","v":0},{"$f":"-H70","v":0},0,0,0,0,0,0,0," "," "," "]
["ELE Provisions utilised (paid out)",null,null,null,{"$f":"-'BS workings'!E885","v":0},null,{"$f":"-'BS workings'!G885","v":0},{"$f":"-'BS workings'!H885","v":0},{"$f":"-'BS workings'!I885","v":0},{"$f":"-'BS workings'!J885","v":0},{"$f":"-'BS workings'!K885","v":0},{"$f":"-'BS workings'!L885","v":0},{"$f":"-'BS workings'!M885","v":0},{"$f":"-'BS workings'!N885","v":0},{"$f":"-'BS workings'!O885","v":0},{"$f":"-'BS workings'!P885","v":0}," "," "," "]
["(Less)/Add: Non-Cash movements per Budget Summary (cumulative)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Materials & Contracts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Add: Opening Balance Net Payables",null,null,null,{"$f":"'BS workings'!C641+'BS workings'!C731+'BS workings'!C781","v":742000},null,{"$f":"-E81","v":1761524.4895068354},{"$f":"-G81","v":1845762.0743046852},1858761.171881058,1967108.1481236955,2004814.1389823561,2080650.898156296,2157887.5184339322,2238033.9353101226,2321201.1436880971,2407504.4145857231," "," "," "]
["(Less)/Add: Non-Cash movements in payables (cumulative)",null,null,null,{"$f":"'BS workings'!E779","v":0},null,{"$f":"'BS workings'!G779","v":0},{"$f":"'BS workings'!H779","v":0},{"$f":"'BS workings'!I779","v":0},{"$f":"'BS workings'!J779","v":0},{"$f":"'BS workings'!K779","v":0},{"$f":"'BS workings'!L779","v":0},{"$f":"'BS workings'!M779","v":0},{"$f":"'BS workings'!N779","v":0},{"$f":"'BS workings'!O779","v":0},{"$f":"'BS workings'!P779","v":0}," "," "," "]
["Less: Non-cash movement in Inventories",null,null,null,{"$f":"-'BS workings'!E375","v":0},null,{"$f":"-'BS workings'!G375","v":0},{"$f":"-'BS workings'!H375","v":0},{"$f":"-'BS workings'!I375","v":0},{"$f":"-'BS workings'!J375","v":0},{"$f":"-'BS workings'!K375","v":0},{"$f":"-'BS workings'!L375","v":0},{"$f":"-'BS workings'!M375","v":0},{"$f":"-'BS workings'!N375","v":0},{"$f":"-'BS workings'!O375","v":0},{"$f":"-'BS workings'!P375","v":0}," "," "," "]
["(Less)/Add: Non-Cash movements in other assets",null,null,null,{"$f":"-'BS workings'!E505","v":0},null,{"$f":"-'BS workings'!G505","v":0},{"$f":"-'BS workings'!H505","v":0},{"$f":"-'BS workings'!I505","v":0},{"$f":"-'BS workings'!J505","v":0},{"$f":"-'BS workings'!K505","v":0},{"$f":"-'BS workings'!L505","v":0},{"$f":"-'BS workings'!M505","v":0},{"$f":"-'BS workings'!N505","v":0},{"$f":"-'BS workings'!O505","v":0},{"$f":"-'BS workings'!P505","v":0}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Less: Non-cash expenses",null,null,null,{"$f":"-'Income Statement'!BD21","v":0},null,{"$f":"-'Income Statement'!BE21","v":0},{"$f":"-'Income Statement'!BF21","v":0},{"$f":"-'Income Statement'!BG21","v":0},{"$f":"-'Income Statement'!BH21","v":0},{"$f":"-'Income Statement'!BI21","v":0},{"$f":"-'Income Statement'!BJ21","v":0},{"$f":"-'Income Statement'!BK21","v":0},{"$f":"-'Income Statement'!BL21","v":0},{"$f":"-'Income Statement'!BM21","v":0},{"$f":"-'Income Statement'!BN21","v":0}," "," "," "]
["Less: Closing Balance Net Payables per Balance Sheet workings",null,null,null,{"$f":"-'BS workings'!E686-'BS workings'!E701","v":-138636.51743450348},null,{"$f":"-'BS workings'!G686-'BS workings'!G701","v":-117744.73463974682},{"$f":"-'BS workings'!H686-'BS workings'!H701","v":-95631.549286297886},{"$f":"-'BS workings'!I686-'BS workings'!I701","v":-72138.798261171469},{"$f":"-'BS workings'!J686-'BS workings'!J701","v":-47226.551726159247},{"$f":"-'BS workings'!K686-'BS workings'!K701","v":-20809.052674893828},{"$f":"-'BS workings'!L686-'BS workings'!L701","v":3.6858312131271506E-3},{"$f":"-'BS workings'!M686-'BS workings'!M701","v":3.6858312131271506E-3},{"$f":"-'BS workings'!N686-'BS workings'!N701","v":3.6858312131271506E-3},{"$f":"-'BS workings'!O686-'BS workings'!O701","v":3.6858312131271506E-3},{"$f":"-'BS workings'!P686-'BS workings'!P701","v":3.6858312131271506E-3}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Repayments per Balance Sheet workings (manual adjustment)",null,null,null,{"$f":"-'BS workings'!E762","v":0},null,{"$f":"-'BS workings'!G762","v":0},{"$f":"-'BS workings'!H762","v":0},{"$f":"-'BS workings'!I762","v":0},{"$f":"-'BS workings'!J762","v":0},{"$f":"-'BS workings'!K762","v":0},{"$f":"-'BS workings'!L762","v":0},{"$f":"-'BS workings'!M762","v":0},{"$f":"-'BS workings'!N762","v":0},{"$f":"-'BS workings'!O762","v":0},{"$f":"-'BS workings'!P762","v":0}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Expenses per Income Statement",null,null,null,{"$f":"'Income Statement'!F25","v":3333537},null,{"$f":"'Income Statement'!H25","v":3032005.11},{"$f":"'Income Statement'!I25","v":2888282.27},{"$f":"'Income Statement'!J25","v":2760489.3600000003},{"$f":"'Income Statement'!K25","v":2629501.6100000003},{"$f":"'Income Statement'!L25","v":2708386.63},{"$f":"'Income Statement'!M25","v":2789638.1800000016},{"$f":"'Income Statement'!N25","v":2873327.3000000007},{"$f":"'Income Statement'!O25","v":2959527.129999998},{"$f":"'Income Statement'!P25","v":3048312.9300000011},{"$f":"'Income Statement'!Q25","v":3139762.34}," "," "," "]
["Less: Non-cash expenses",null,null,null,{"$f":"-'Income Statement'!BD25","v":0},null,{"$f":"-'Income Statement'!BE25","v":0},{"$f":"-'Income Statement'!BF25","v":0},{"$f":"-'Income Statement'!BG25","v":0},{"$f":"-'Income Statement'!BH25","v":0},{"$f":"-'Income Statement'!BI25","v":0},{"$f":"-'Income Statement'!BJ25","v":0},{"$f":"-'Income Statement'!BK25","v":0},{"$f":"-'Income Statement'!BL25","v":0},{"$f":"-'Income Statement'!BM25","v":0},{"$f":"-'Income Statement'!BN25","v":0}," "," "," "]
["Reinstatement Provisions utilised (paid out)",null,null,null,{"$f":"-'BS workings'!E904","v":0},null,{"$f":"-'BS workings'!G904","v":0},{"$f":"-'BS workings'!H904","v":0},{"$f":"-'BS workings'!I904","v":0},{"$f":"-'BS workings'!J904","v":0},{"$f":"-'BS workings'!K904","v":0},{"$f":"-'BS workings'!L904","v":0},{"$f":"-'BS workings'!M904","v":0},{"$f":"-'BS workings'!N904","v":0},{"$f":"-'BS workings'!O904","v":0},{"$f":"-'BS workings'!P904","v":0}," "," "," "]
["Other Provisions - Utilised (Paid out)",null,null,null,{"$f":"-'BS workings'!E921","v":0},null,{"$f":"-'BS workings'!G921","v":0},{"$f":"-'BS workings'!H921","v":0},{"$f":"-'BS workings'!I921","v":0},{"$f":"-'BS workings'!J921","v":0},{"$f":"-'BS workings'!K921","v":0},{"$f":"-'BS workings'!L921","v":0},{"$f":"-'BS workings'!M921","v":0},{"$f":"-'BS workings'!N921","v":0},{"$f":"-'BS workings'!O921","v":0},{"$f":"-'BS workings'!P921","v":0}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Sale of Investment Securities",null,null,null,{"$f":"IF(-'BS workings'!E58-'BS workings'!E59<0,0,-'BS workings'!E58-'BS workings'!E59)+'BS workings'!E72","v":0},null,{"$f":"IF(-'BS workings'!G58-'BS workings'!G59<0,0,-'BS workings'!G58-'BS workings'!G59)+'BS workings'!G72","v":0},{"$f":"IF(-'BS workings'!H58-'BS workings'!H59<0,0,-'BS workings'!H58-'BS workings'!H59)+'BS workings'!H72","v":0},{"$f":"IF(-'BS workings'!I58-'BS workings'!I59<0,0,-'BS workings'!I58-'BS workings'!I59)+'BS workings'!I72","v":0},{"$f":"IF(-'BS workings'!J58-'BS workings'!J59<0,0,-'BS workings'!J58-'BS workings'!J59)+'BS workings'!J72","v":0},{"$f":"IF(-'BS workings'!K58-'BS workings'!K59<0,0,-'BS workings'!K58-'BS workings'!K59)+'BS workings'!K72","v":0},{"$f":"IF(-'BS workings'!L58-'BS workings'!L59<0,0,-'BS workings'!L58-'BS workings'!L59)+'BS workings'!L72","v":0},{"$f":"IF(-'BS workings'!M58-'BS workings'!M59<0,0,-'BS workings'!M58-'BS workings'!M59)+'BS workings'!M72","v":0},{"$f":"IF(-'BS workings'!N58-'BS workings'!N59<0,0,-'BS workings'!N58-'BS workings'!N59)+'BS workings'!N72","v":0},{"$f":"IF(-'BS workings'!O58-'BS workings'!O59<0,0,-'BS workings'!O58-'BS workings'!O59)+'BS workings'!O72","v":0},{"$f":"IF(-'BS workings'!P58-'BS workings'!P59<0,0,-'BS workings'!P58-'BS workings'!P59)+'BS workings'!P72","v":0}," "," "," "]
["Sale of Investment Property",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Budgeted Sales per Budget Summary",null,null,null,{"$f":"'Budget Summary 1'!J78","v":0},null,{"$f":"'Budget Summary 1'!L78","v":0},{"$f":"'Budget Summary 1'!M78","v":0},{"$f":"'Budget Summary 1'!N78","v":0},{"$f":"'Budget Summary 1'!O78","v":0},{"$f":"'Budget Summary 1'!P78","v":0},{"$f":"'Budget Summary 1'!Q78","v":0},{"$f":"'Budget Summary 1'!R78","v":0},{"$f":"'Budget Summary 1'!S78","v":0},{"$f":"'Budget Summary 1'!T78","v":0},{"$f":"'Budget Summary 1'!U78","v":0}," "," "," "]
[null,null,null,null,{"$f":"SUM(E128:E129)","v":0},null,{"$f":"SUM(G128:G129)","v":0},{"$f":"SUM(H128:H129)","v":0},0,0,0,0,0,0,0,0," "," "," "]
["Sale of Real Estate Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,{"$f":"SUM(E134:E135)","v":0},null,{"$f":"SUM(G134:G135)","v":0},{"$f":"SUM(H134:H135)","v":500000},500000,0,0,0,0,0,0,0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Additional Sales per IPPE movement Summary",null,null,null,{"$f":"'Assets - Disposals & Transfers'!E214","v":0},null,{"$f":"'Assets - Disposals & Transfers'!G214","v":0},{"$f":"'Assets - Disposals & Transfers'!H214","v":0},{"$f":"'Assets - Disposals & Transfers'!I214","v":0},{"$f":"'Assets - Disposals & Transfers'!J214","v":0},{"$f":"'Assets - Disposals & Transfers'!K214","v":0},{"$f":"'Assets - Disposals & Transfers'!L214","v":0},{"$f":"'Assets - Disposals & Transfers'!M214","v":0},{"$f":"'Assets - Disposals & Transfers'!N214","v":0},{"$f":"'Assets - Disposals & Transfers'!O214","v":0},{"$f":"'Assets - Disposals & Transfers'!P214","v":0}," "," "," "]
["Additional Sales per IPPE movement Summary \"held for sale\" assets",null,null,null,{"$f":"'Assets - Disposals & Transfers'!E244","v":0},null,{"$f":"'Assets - Disposals & Transfers'!G244","v":0},{"$f":"'Assets - Disposals & Transfers'!H244","v":0},{"$f":"'Assets - Disposals & Transfers'!I244","v":0},{"$f":"'Assets - Disposals & Transfers'!J244","v":0},{"$f":"'Assets - Disposals & Transfers'!K244","v":0},{"$f":"'Assets - Disposals & Transfers'!L244","v":0},{"$f":"'Assets - Disposals & Transfers'!M244","v":0},{"$f":"'Assets - Disposals & Transfers'!N244","v":0},{"$f":"'Assets - Disposals & Transfers'!O244","v":0},{"$f":"'Assets - Disposals & Transfers'!P244","v":0}," "," "," "]
[null,null,null,null,{"$f":"SUM(E139:E144)","v":400000},null,{"$f":"SUM(G139:G144)","v":0},{"$f":"SUM(H139:H144)","v":0},0,0,0,0,0,0,0,0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Budgeted Sales per Budget Summary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Additional Sales per IPPE movement Summary",null,null,null,{"$f":"'Assets - Disposals & Transfers'!E258","v":0},null,{"$f":"'Assets - Disposals & Transfers'!G258","v":0},{"$f":"'Assets - Disposals & Transfers'!H258","v":0},{"$f":"'Assets - Disposals & Transfers'!I258","v":0},{"$f":"'Assets - Disposals & Transfers'!J258","v":0},{"$f":"'Assets - Disposals & Transfers'!K258","v":0},{"$f":"'Assets - Disposals & Transfers'!L258","v":0},{"$f":"'Assets - Disposals & Transfers'!M258","v":0},{"$f":"'Assets - Disposals & Transfers'!N258","v":0},{"$f":"'Assets - Disposals & Transfers'!O258","v":0},{"$f":"'Assets - Disposals & Transfers'!P258","v":0}," "," "," "]
[null,null,null,null,{"$f":"SUM(E153:E154)","v":0},null,{"$f":"SUM(G153:G154)","v":0},{"$f":"SUM(H153:H154)","v":0},0,0,0,0,0,0,0,0," "," "," "]
["Manual Adjustment per Balance Sheet workings",null,null,null,{"$f":"-'BS workings'!E247-'BS workings'!E270","v":0},null,{"$f":"-'BS workings'!G247-'BS workings'!G270","v":0},{"$f":"-'BS workings'!H247-'BS workings'!H270","v":0},{"$f":"-'BS workings'!I247-'BS workings'!I270","v":0},{"$f":"-'BS workings'!J247-'BS workings'!J270","v":0},{"$f":"-'BS workings'!K247-'BS workings'!K270","v":0},{"$f":"-'BS workings'!L247-'BS workings'!L270","v":0},{"$f":"-'BS workings'!M247-'BS workings'!M270","v":0},{"$f":"-'BS workings'!N247-'BS workings'!N270","v":0},{"$f":"-'BS workings'!O247-'BS workings'!O270","v":0},{"$f":"-'BS workings'!P247-'BS workings'!P270","v":0}," "," "," "]
[null,null,null,null,{"$f":"SUM(E158:E159)","v":0},null,{"$f":"SUM(G158:G159)","v":0},{"$f":"SUM(H158:H159)","v":0},0,0,0,0,0,0,0,0," "," "," "]
["Budgeted per Budget Summary",null,null,null,{"$f":"'Budget Summary 1'!J88","v":0},null,{"$f":"'Budget Summary 1'!L88","v":0},{"$f":"'Budget Summary 1'!M88","v":0},{"$f":"'Budget Summary 1'!N88","v":0},{"$f":"'Budget Summary 1'!O88","v":0},{"$f":"'Budget Summary 1'!P88","v":0},{"$f":"'Budget Summary 1'!Q88","v":0},{"$f":"'Budget Summary 1'!R88","v":0},{"$f":"'Budget Summary 1'!S88","v":0},{"$f":"'Budget Summary 1'!T88","v":0},{"$f":"'Budget Summary 1'!U88","v":0}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Purchase of Investment Property",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Budgeted per Budget Summary",null,null,null,{"$f":"'Budget Summary 1'!J98","v":0},null,{"$f":"'Budget Summary 1'!L98","v":0},{"$f":"'Budget Summary 1'!M98","v":0},{"$f":"'Budget Summary 1'!N98","v":0},{"$f":"'Budget Summary 1'!O98","v":0},{"$f":"'Budget Summary 1'!P98","v":0},{"$f":"'Budget Summary 1'!Q98","v":0},{"$f":"'Budget Summary 1'!R98","v":0},{"$f":"'Budget Summary 1'!S98","v":0},{"$f":"'Budget Summary 1'!T98","v":0},{"$f":"'Budget Summary 1'!U98","v":0}," "," "," "]
["Purchase of Infrastructure, Property, Plant & Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Capital Expenditure",null,null,null,{"$f":"SUM('S94 - Plan Summary'!D57+'CAPEX Summary'!E70,'Major Projects summary'!E70,)-('S94 - Plan Summary'!D15+'Budget Summary 1'!BC32-'Budget Summary 1'!BC17-SUM('Budget Summary 1'!BC25:BC30))-SUM('Budget Summary 1'!BC70:BC75)+SUM('Budget Summary 1'!BC70:BC75)+'Budget Summary 1'!J172+'BS workings'!E56","v":7290657},null,{"$f":"SUM('S94 - Plan Summary'!F57+'CAPEX Summary'!G70,'Major Projects summary'!G70,)-('S94 - Plan Summary'!F15+'Budget Summary 1'!BD32-'Budget Summary 1'!BD17-SUM('Budget Summary 1'!BD25:BD30))-SUM('Budget Summary 1'!BD70:BD75)+SUM('Budget Summary 1'!BD70:BD75)+'Budget Summary 1'!L172+'BS workings'!G56","v":4781523},{"$f":"SUM('S94 - Plan Summary'!G57+'CAPEX Summary'!H70,'Major Projects summary'!H70,)-('S94 - Plan Summary'!G15+'Budget Summary 1'!BE32-'Budget Summary 1'!BE17-SUM('Budget Summary 1'!BE25:BE30))-SUM('Budget Summary 1'!BE70:BE75)+SUM('Budget Summary 1'!BE70:BE75)+'Budget Summary 1'!M172+'BS workings'!H56","v":5606196},{"$f":"SUM('S94 - Plan Summary'!H57+'CAPEX Summary'!I70,'Major Projects summary'!I70,)-('S94 - Plan Summary'!H15+'Budget Summary 1'!BF32-'Budget Summary 1'!BF17-SUM('Budget Summary 1'!BF25:BF30))-SUM('Budget Summary 1'!BF70:BF75)+SUM('Budget Summary 1'!BF70:BF75)+'Budget Summary 1'!N172+'BS workings'!I56","v":4232933.38},{"$f":"SUM('S94 - Plan Summary'!I57+'CAPEX Summary'!J70,'Major Projects summary'!J70,)-('S94 - Plan Summary'!I15+'Budget Summary 1'!BG32-'Budget Summary 1'!BG17-SUM('Budget Summary 1'!BG25:BG30))-SUM('Budget Summary 1'!BG70:BG75)+SUM('Budget Summary 1'!BG70:BG75)+'Budget Summary 1'!O172+'BS workings'!J56","v":4462973.5599999996},{"$f":"SUM('S94 - Plan Summary'!J57+'CAPEX Summary'!K70,'Major Projects summary'!K70,)-('S94 - Plan Summary'!J15+'Budget Summary 1'!BH32-'Budget Summary 1'!BH17-SUM('Budget Summary 1'!BH25:BH30))-SUM('Budget Summary 1'!BH70:BH75)+SUM('Budget Summary 1'!BH70:BH75)+'Budget Summary 1'!P172+'BS workings'!K56","v":4979342.8900000006},{"$f":"SUM('S94 - Plan Summary'!K57+'CAPEX Summary'!L70,'Major Projects summary'!L70,)-('S94 - Plan Summary'!K15+'Budget Summary 1'!BI32-'Budget Summary 1'!BI17-SUM('Budget Summary 1'!BI25:BI30))-SUM('Budget Summary 1'!BI70:BI75)+SUM('Budget Summary 1'!BI70:BI75)+'Budget Summary 1'!Q172+'BS workings'!L56","v":5147689.9800000004},{"$f":"SUM('S94 - Plan Summary'!L57+'CAPEX Summary'!M70,'Major Projects summary'!M70,)-('S94 - Plan Summary'!L15+'Budget Summary 1'!BJ32-'Budget Summary 1'!BJ17-SUM('Budget Summary 1'!BJ25:BJ30))-SUM('Budget Summary 1'!BJ70:BJ75)+SUM('Budget Summary 1'!BJ70:BJ75)+'Budget Summary 1'!R172+'BS workings'!M56","v":5422207.5300000003},{"$f":"SUM('S94 - Plan Summary'!M57+'CAPEX Summary'!N70,'Major Projects summary'!N70,)-('S94 - Plan Summary'!M15+'Budget Summary 1'!BK32-'Budget Summary 1'!BK17-SUM('Budget Summary 1'!BK25:BK30))-SUM('Budget Summary 1'!BK70:BK75)+SUM('Budget Summary 1'!BK70:BK75)+'Budget Summary 1'!S172+'BS workings'!N56","v":5619955.6699999999},{"$f":"SUM('S94 - Plan Summary'!N57+'CAPEX Summary'!O70,'Major Projects summary'!O70,)-('S94 - Plan Summary'!N15+'Budget Summary 1'!BL32-'Budget Summary 1'!BL17-SUM('Budget Summary 1'!BL25:BL30))-SUM('Budget Summary 1'!BL70:BL75)+SUM('Budget Summary 1'!BL70:BL75)+'Budget Summary 1'!T172+'BS workings'!O56","v":5826197.9899999984},{"$f":"SUM('S94 - Plan Summary'!O57+'CAPEX Summary'!P70,'Major Projects summary'!P70,)-('S94 - Plan Summary'!O15+'Budget Summary 1'!BM32-'Budget Summary 1'!BM17-SUM('Budget Summary 1'!BM25:BM30))-SUM('Budget Summary 1'!BM70:BM75)+SUM('Budget Summary 1'!BM70:BM75)+'Budget Summary 1'!U172+'BS workings'!P56","v":6038218.6000000006}," "," "," "]
["Less: Closing Balance Net Payables per Balance Sheet workings",null,null,null,{"$f":"-'BS workings'!E656","v":0},null,{"$f":"-'BS workings'!G656","v":0},{"$f":"-'BS workings'!H656","v":0},{"$f":"-'BS workings'!I656","v":0},{"$f":"-'BS workings'!J656","v":0},{"$f":"-'BS workings'!K656","v":0},{"$f":"-'BS workings'!L656","v":0},{"$f":"-'BS workings'!M656","v":0},{"$f":"-'BS workings'!N656","v":0},{"$f":"-'BS workings'!O656","v":0},{"$f":"-'BS workings'!P656","v":0}," "," "," "]
["Add: Opening Balance Net Payables",null,null,null,{"$f":"'BS workings'!C656","v":0},null,{"$f":"-E181","v":0},{"$f":"-G181","v":0},0,0,0,0,0,0,0,0," "," "," "]
[null,null,null,null,{"$f":"SUM(E178:E183)","v":7290657},null,{"$f":"SUM(G178:G183)","v":4781523},{"$f":"SUM(H178:H183)","v":5606196},4232933.38,4462973.5599999996,4979342.8900000006,5147689.9800000004,5422207.5300000003,5619955.6699999999,5826197.9899999984,6038218.6000000006," "," "," "]
["Budgeted per Budget Summary",null,null,null,{"$f":"'Budget Summary 1'!J99","v":720090},null,{"$f":"'Budget Summary 1'!L99","v":0},{"$f":"'Budget Summary 1'!M99","v":0},{"$f":"'Budget Summary 1'!N99","v":0},{"$f":"'Budget Summary 1'!O99","v":0},{"$f":"'Budget Summary 1'!P99","v":0},{"$f":"'Budget Summary 1'!Q99","v":0},{"$f":"'Budget Summary 1'!R99","v":0},{"$f":"'Budget Summary 1'!S99","v":0},{"$f":"'Budget Summary 1'!T99","v":0},{"$f":"'Budget Summary 1'!U99","v":0}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Purchase of Intangible Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Deferred Debtors & Advances Made",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,{"$f":"SUM(E197:E198)","v":0},null,{"$f":"SUM(G197:G198)","v":0},{"$f":"SUM(H197:H198)","v":0},0,0,0,0,0,0,0,0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,{"$f":"SUM(E202:E203)","v":0},null,{"$f":"SUM(G202:G203)","v":0},{"$f":"SUM(H202:H203)","v":0},0,0,0,0,0,0,0,0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Contributions Paid to Joint Ventures & Associates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Budgeted per Budget Summary",null,null,null,{"$f":"'Budget Summary 1'!J108","v":0},null,{"$f":"'Budget Summary 1'!L108","v":0},{"$f":"'Budget Summary 1'!M108","v":0},{"$f":"'Budget Summary 1'!N108","v":0},{"$f":"'Budget Summary 1'!O108","v":0},{"$f":"'Budget Summary 1'!P108","v":0},{"$f":"'Budget Summary 1'!Q108","v":0},{"$f":"'Budget Summary 1'!R108","v":0},{"$f":"'Budget Summary 1'!S108","v":0},{"$f":"'Budget Summary 1'!T108","v":0},{"$f":"'Budget Summary 1'!U108","v":0}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,{"$f":"SUM(E207:E208)","v":0},null,{"$f":"SUM(G207:G208)","v":0},{"$f":"SUM(H207:H208)","v":0},0,0,0,0,0,0,0,0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Equity Statement","index":12,"n_rows":41,"n_cols":19,"rows_kept":41,"cut":false,"hidden":false,"merged":[[2,6,2,15]]}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"EQUITY STATEMENT - \"&UPPER(general_fund_name)","v":"EQUITY STATEMENT - GENERAL FUND"},null,"Actuals",null,"Current Year",null,"Projected Years",null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,{"$f":"Starting_year_general-2&\"/\"&RIGHT(Starting_year_general-1,2)","v":"2013/14"},null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"}," "," "," "]
[null,null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Opening Balance",null,{"$f":"SUM('Historical Data'!C101)*1000","v":353948000},null,{"$f":"SUM('Historical Data'!C93)*1000","v":352787000},null,{"$f":"E23","v":353110277},{"$f":"G23","v":352638082.43020314},{"$f":"H23","v":353129781.8091619},352427144.40812069,352474237.16707945,353168276.60603821,353985205.894997,354925911.68395579,355942583.71291459,357132790.30187339," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["a. Current Year Income & Expenses Recognised direct to Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["- Transfers to/(from) Asset Revaluation Reserve",null,{"$f":"SUM('Historical Data'!C106)*1000","v":451000},null,{"$f":"'IPP&E Reconciliation'!D660-'IPP&E Reconciliation'!D661","v":0},null,{"$f":"'IPP&E Reconciliation'!E660-'IPP&E Reconciliation'!E661","v":0},{"$f":"'IPP&E Reconciliation'!F660-'IPP&E Reconciliation'!F661","v":0},{"$f":"'IPP&E Reconciliation'!G660-'IPP&E Reconciliation'!G661","v":0},{"$f":"'IPP&E Reconciliation'!H660-'IPP&E Reconciliation'!H661","v":0},{"$f":"'IPP&E Reconciliation'!I660-'IPP&E Reconciliation'!I661","v":0},{"$f":"'IPP&E Reconciliation'!J660-'IPP&E Reconciliation'!J661","v":0},{"$f":"'IPP&E Reconciliation'!K660-'IPP&E Reconciliation'!K661","v":0},{"$f":"'IPP&E Reconciliation'!L660-'IPP&E Reconciliation'!L661","v":0},{"$f":"'IPP&E Reconciliation'!M660-'IPP&E Reconciliation'!M661","v":0},{"$f":"'IPP&E Reconciliation'!N660-'IPP&E Reconciliation'!N661","v":0}," "," "," "]
["- Transfers to/(from) Other Reserves",null,{"$f":"SUM('Historical Data'!C107)*1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["- Other Income/Expenses recognised",null,{"$f":"SUM('Historical Data'!C108,'Historical Data'!C109)*1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["- Other Adjustments",null,{"$f":"SUM('Historical Data'!C110)*1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Net Income Recognised Directly in Equity",null,{"$f":"SUM(C9:C13)","v":451000},null,{"$f":"SUM(E9:E13)","v":0},null,{"$f":"SUM(G9:G13)","v":0},{"$f":"SUM(H9:H13)","v":0},0,0,0,0,0,0,0,0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["b. Net Operating Result for the Year",null,{"$f":"SUM('Historical Data'!C103)*1000","v":-1637000},null,{"$f":"'Income Statement'!F36","v":323277},null,{"$f":"'Income Statement'!H36","v":-472194.5697968863},{"$f":"'Income Statement'!I36","v":491699.37895877287},{"$f":"'Income Statement'!J36","v":-702637.40104122087},{"$f":"'Income Statement'!K36","v":47092.75895877555},{"$f":"'Income Statement'!L36","v":694039.43895877898},{"$f":"'Income Statement'!M36","v":816929.28895877302},{"$f":"'Income Statement'!N36","v":940705.78895876929},{"$f":"'Income Statement'!O36","v":1016672.0289587826},{"$f":"'Income Statement'!P36","v":1190206.5889587738},{"$f":"'Income Statement'!Q36","v":1314819.0189587772}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Total Recognised Income & Expenses (c&d)",null,{"$f":"C14+C16","v":-1186000},null,{"$f":"E14+E16","v":323277},null,{"$f":"G14+G16","v":-472194.5697968863},{"$f":"H14+H16","v":491699.37895877287},-702637.40104122087,47092.75895877555,694039.43895877898,816929.28895877302,940705.78895876929,1016672.0289587826,1190206.5889587738,1314819.0189587772," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["c. Distributions to/(Contributions from) Minority Interests",null,{"$f":"SUM('Historical Data'!C115)*1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["d. Transfers between Equity",null,{"$f":"SUM('Historical Data'!C116)*1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Equity - Balance at end of the reporting period",null,{"$f":"C7+C18+C20+C21","v":352762000},null,{"$f":"E7+E18+E20+E21","v":353110277},null,{"$f":"G7+G18+G20+G21","v":352638082.43020314},353129781.8091619,352427144.40812069,352474237.16707945,353168276.60603821,353985205.894997,354925911.68395579,355942583.71291459,357132790.30187339,358447609.32083213," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Equity per above",null,null,null,{"$f":"E23","v":353110277},null,{"$f":"G23","v":352638082.43020314},353129781.8091619,352427144.40812069,352474237.16707945,353168276.60603821,353985205.894997,354925911.68395579,355942583.71291459,357132790.30187339,358447609.32083213," "," "," "]
["per Balance Sheet",null,null,null,{"$f":"'Balance Sheet'!E54","v":353110277},null,{"$f":"'Balance Sheet'!G54","v":352638082.43020308},{"$f":"'Balance Sheet'!H54","v":353129781.8091619},{"$f":"'Balance Sheet'!I54","v":352427144.40812063},{"$f":"'Balance Sheet'!J54","v":352474237.16707945},{"$f":"'Balance Sheet'!K54","v":353168276.60603821},{"$f":"'Balance Sheet'!L54","v":353985205.894997},{"$f":"'Balance Sheet'!M54","v":354925911.68395579},{"$f":"'Balance Sheet'!N54","v":355942583.71291453},{"$f":"'Balance Sheet'!O54","v":357132790.30187333},{"$f":"'Balance Sheet'!P54","v":358447609.32083207}," "," "," "]
["Variance",null,null,null,{"$f":"E23-E28","v":0},null,{"$f":"G23-G28","v":0},0,0,0,0,0,0,0,0,0," "," "," "]
["Check that variance above is NIL",null,null,null,{"$f":"IF(ABS(ROUND(E29,0))>0,E$4,\"\")","v":""},null,{"$f":"IF(ABS(ROUND(G29,0))>0,IF(E30=\"\",G$4,E30&\", \"&G$4),E30)","v":""},{"$f":"IF(ABS(ROUND(H29,0))>0,IF(G30=\"\",H$4,G30&\", \"&H$4),G30)","v":""},"","","","","","","",""," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end"," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"TY-LY Comparison","index":13,"n_rows":352,"n_cols":34,"rows_kept":139,"cut":true,"hidden":false,"merged":[[2,6,2,14],[2,20,2,29],[2,0,3,0]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paste the Primary Statement figures from LTFP V5 here",null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"PRIMARY STATEMENTS COMPARISON TO LAST YEAR'S LTFP - \"&UPPER(general_fund_name)","v":"PRIMARY STATEMENTS COMPARISON TO LAST YEAR'S LTFP - GENERAL FUND"},null,"Actuals",null,"Current Year",null,"Projected Years",null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected Years",null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,{"$f":"Starting_year_general-2&\"/\"&RIGHT(Starting_year_general-1,2)","v":"2013/14"},null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},null,null,null,{"$f":"Starting_year_general-2&\"/\"&RIGHT(Starting_year_general-1,2)","v":"2013/14"},null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},null," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,null,null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["INCOME STATEMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Income from Continuing Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Revenue:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Rates & Annual Charges",null,{"$f":"ROUND('Income Statement'!D8-S11,0)","v":7132000},null,{"$f":"ROUND('Income Statement'!F8-U11,0)","v":8938},null,{"$f":"ROUND('Income Statement'!H8-V11,0)","v":-624876},{"$f":"ROUND('Income Statement'!I8-W11,0)","v":-158293},{"$f":"ROUND('Income Statement'!J8-X11,0)","v":378214},{"$f":"ROUND('Income Statement'!K8-Y11,0)","v":1016539},{"$f":"ROUND('Income Statement'!L8-Z11,0)","v":1729288},{"$f":"ROUND('Income Statement'!M8-AA11,0)","v":1873608},{"$f":"ROUND('Income Statement'!N8-AB11,0)","v":2025734},{"$f":"ROUND('Income Statement'!O8-AC11,0)","v":2188949},{"$f":"ROUND('Income Statement'!P8-AD11,0)","v":2323333},null,null,null,null,null,7329547,8151778.6229999997,8467977.309952002,8795973.7653908487,9112406.1357602291,9454090.8830184732,9805026.0642109178,10170143.689751979,10547138.138306027,10976948.453625374,null," "," "," "]
["User Charges & Fees",null,{"$f":"ROUND('Income Statement'!D9-S12,0)","v":4712000},null,{"$f":"ROUND('Income Statement'!F9-U12,0)","v":6240},null,{"$f":"ROUND('Income Statement'!H9-V12,0)","v":-139153},{"$f":"ROUND('Income Statement'!I9-W12,0)","v":-175204},{"$f":"ROUND('Income Statement'!J9-X12,0)","v":-200265},{"$f":"ROUND('Income Statement'!K9-Y12,0)","v":-226806},{"$f":"ROUND('Income Statement'!L9-Z12,0)","v":-245187},{"$f":"ROUND('Income Statement'!M9-AA12,0)","v":-264662},{"$f":"ROUND('Income Statement'!N9-AB12,0)","v":-285287},{"$f":"ROUND('Income Statement'!O9-AC12,0)","v":-307120},{"$f":"ROUND('Income Statement'!P9-AD12,0)","v":-330225},null,null,null,null,null,1913748,1980041.1999999997,2048778.6935999999,2120054.034856,2193964.4335624799,2270610.8996913643,2350098.3935708674,2432535.982033018,2518037.000767759,2606719.2231310671,null," "," "," "]
["Interest & Investment Revenue",null,{"$f":"ROUND('Income Statement'!D10-S13,0)","v":901000},null,{"$f":"ROUND('Income Statement'!F10-U13,0)","v":70},null,{"$f":"ROUND('Income Statement'!H10-V13,0)","v":-345650},{"$f":"ROUND('Income Statement'!I10-W13,0)","v":-345650},{"$f":"ROUND('Income Statement'!J10-X13,0)","v":-345650},{"$f":"ROUND('Income Statement'!K10-Y13,0)","v":-345650},{"$f":"ROUND('Income Statement'!L10-Z13,0)","v":-345650},{"$f":"ROUND('Income Statement'!M10-AA13,0)","v":-345650},{"$f":"ROUND('Income Statement'!N10-AB13,0)","v":-345650},{"$f":"ROUND('Income Statement'!O10-AC13,0)","v":-345650},{"$f":"ROUND('Income Statement'!P10-AD13,0)","v":-345650},null,null,null,null,null,735585,735585,735585,735585,735585,735585,735585,735585,735585,735585,null," "," "," "]
["Other Revenues",null,{"$f":"ROUND('Income Statement'!D11-S14,0)","v":383000},null,{"$f":"ROUND('Income Statement'!F11-U14,0)","v":74684},null,{"$f":"ROUND('Income Statement'!H11-V14,0)","v":-64011},{"$f":"ROUND('Income Statement'!I11-W14,0)","v":37666},{"$f":"ROUND('Income Statement'!J11-X14,0)","v":153181},{"$f":"ROUND('Income Statement'!K11-Y14,0)","v":271584},{"$f":"ROUND('Income Statement'!L11-Z14,0)","v":417220},{"$f":"ROUND('Income Statement'!M11-AA14,0)","v":567225},{"$f":"ROUND('Income Statement'!N11-AB14,0)","v":721730},{"$f":"ROUND('Income Statement'!O11-AC14,0)","v":880870},{"$f":"ROUND('Income Statement'!P11-AD14,0)","v":1044785},null,null,null,null,null,4692945,4692945,4692945,4692945,4692945,4692945,4692945,4692945,4692945,4692945,null," "," "," "]
["Grants & Contributions provided for Operating Purposes",null,{"$f":"ROUND('Income Statement'!D12-S15,0)","v":3063000},null,{"$f":"ROUND('Income Statement'!F12-U15,0)","v":3100},null,{"$f":"ROUND('Income Statement'!H12-V15,0)","v":2039927},{"$f":"ROUND('Income Statement'!I12-W15,0)","v":2549578},{"$f":"ROUND('Income Statement'!J12-X15,0)","v":1339475},{"$f":"ROUND('Income Statement'!K12-Y15,0)","v":1474963},{"$f":"ROUND('Income Statement'!L12-Z15,0)","v":1641613},{"$f":"ROUND('Income Statement'!M12-AA15,0)","v":1813263},{"$f":"ROUND('Income Statement'!N12-AB15,0)","v":2000063},{"$f":"ROUND('Income Statement'!O12-AC15,0)","v":2182166},{"$f":"ROUND('Income Statement'!P12-AD15,0)","v":2369733},null,null,null,null,null,5075633,5075633,5075633,5075633,5075633,5075633,5075633,5075633,5075633,5075633,null," "," "," "]
["Grants & Contributions provided for Capital Purposes",null,{"$f":"ROUND('Income Statement'!D13-S16,0)","v":4116000},null,{"$f":"ROUND('Income Statement'!F13-U16,0)","v":785483},null,{"$f":"ROUND('Income Statement'!H13-V16,0)","v":-2352342},{"$f":"ROUND('Income Statement'!I13-W16,0)","v":-1960162},{"$f":"ROUND('Income Statement'!J13-X16,0)","v":-1845715},{"$f":"ROUND('Income Statement'!K13-Y16,0)","v":-1821035},{"$f":"ROUND('Income Statement'!L13-Z16,0)","v":-1755433},{"$f":"ROUND('Income Statement'!M13-AA16,0)","v":-1723442},{"$f":"ROUND('Income Statement'!N13-AB16,0)","v":-1690313},{"$f":"ROUND('Income Statement'!O13-AC16,0)","v":-1664204},{"$f":"ROUND('Income Statement'!P13-AD16,0)","v":-1620681},null,null,null,null,null,2397072,3354672,2851072,2760572,2760572,2760572,2760572,2760572,2760572,2760572,null," "," "," "]
["Other Income:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Net gains from the disposal of assets",null,{"$f":"ROUND('Income Statement'!D15-S18,0)","v":294000},null,{"$f":"ROUND('Income Statement'!F15-U18,0)","v":0},null,{"$f":"ROUND('Income Statement'!H15-V18,0)","v":0},{"$f":"ROUND('Income Statement'!I15-W18,0)","v":0},{"$f":"ROUND('Income Statement'!J15-X18,0)","v":0},{"$f":"ROUND('Income Statement'!K15-Y18,0)","v":0},{"$f":"ROUND('Income Statement'!L15-Z18,0)","v":0},{"$f":"ROUND('Income Statement'!M15-AA18,0)","v":0},{"$f":"ROUND('Income Statement'!N15-AB18,0)","v":0},{"$f":"ROUND('Income Statement'!O15-AC18,0)","v":0},{"$f":"ROUND('Income Statement'!P15-AD18,0)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
["Joint Ventures & Associated Entities",null,{"$f":"ROUND('Income Statement'!D16-S19,0)","v":0},null,{"$f":"ROUND('Income Statement'!F16-U19,0)","v":0},null,{"$f":"ROUND('Income Statement'!H16-V19,0)","v":0},{"$f":"ROUND('Income Statement'!I16-W19,0)","v":0},{"$f":"ROUND('Income Statement'!J16-X19,0)","v":0},{"$f":"ROUND('Income Statement'!K16-Y19,0)","v":0},{"$f":"ROUND('Income Statement'!L16-Z19,0)","v":0},{"$f":"ROUND('Income Statement'!M16-AA19,0)","v":0},{"$f":"ROUND('Income Statement'!N16-AB19,0)","v":0},{"$f":"ROUND('Income Statement'!O16-AC19,0)","v":0},{"$f":"ROUND('Income Statement'!P16-AD19,0)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
["Total Income from Continuing Operations",null,{"$f":"SUM(C10:C19)","v":20601000},null,{"$f":"SUM(E10:E19)","v":878515},null,-1486105,-52065,-520760,369595,1441851,1920342,2426277,2935011,3441295,null,null,null,null,null,22144530,23990654.822999999,23871991.003552001,24180762.80024685,24571105.569322709,24989436.782709837,25419859.457781784,25867414.671784997,26329910.139073785,26848402.676756442,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Expenses from Continuing Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Employee Benefits & On-Costs",null,{"$f":"ROUND('Income Statement'!D20-S23,0)","v":8602000},null,{"$f":"ROUND('Income Statement'!F20-U23,0)","v":110252},null,{"$f":"ROUND('Income Statement'!H20-V23,0)","v":-414660},{"$f":"ROUND('Income Statement'!I20-W23,0)","v":-427985},{"$f":"ROUND('Income Statement'!J20-X23,0)","v":-329741},{"$f":"ROUND('Income Statement'!K20-Y23,0)","v":-305434},{"$f":"ROUND('Income Statement'!L20-Z23,0)","v":-240109},{"$f":"ROUND('Income Statement'!M20-AA23,0)","v":-247823},{"$f":"ROUND('Income Statement'!N20-AB23,0)","v":-255769},{"$f":"ROUND('Income Statement'!O20-AC23,0)","v":-263953},{"$f":"ROUND('Income Statement'!P20-AD23,0)","v":-272383},null,null,null,null,null,8206528,8423265.0163000003,8653979.9584871009,8907361.7141665779,9168888.3666144609,9420063.2876128927,9678773.4562412798,9945244.929928517,10219710.547826374,10502410.134261167,null," "," "," "]
["Borrowing Costs",null,{"$f":"ROUND('Income Statement'!D21-S24,0)","v":338000},null,{"$f":"ROUND('Income Statement'!F21-U24,0)","v":-25911},null,{"$f":"ROUND('Income Statement'!H21-V24,0)","v":-79567},{"$f":"ROUND('Income Statement'!I21-W24,0)","v":-55824},{"$f":"ROUND('Income Statement'!J21-X24,0)","v":-33686},{"$f":"ROUND('Income Statement'!K21-Y24,0)","v":-34661},{"$f":"ROUND('Income Statement'!L21-Z24,0)","v":-36756},{"$f":"ROUND('Income Statement'!M21-AA24,0)","v":-38943},{"$f":"ROUND('Income Statement'!N21-AB24,0)","v":-15023},{"$f":"ROUND('Income Statement'!O21-AC24,0)","v":0},{"$f":"ROUND('Income Statement'!P21-AD24,0)","v":0},null,null,null,null,null,295871,268460,214893,159069,125383,90722,53966,15023,0,0,null," "," "," "]
["Materials & Contracts",null,{"$f":"ROUND('Income Statement'!D22-S25,0)","v":3100000},null,{"$f":"ROUND('Income Statement'!F22-U25,0)","v":-953156},null,{"$f":"ROUND('Income Statement'!H22-V25,0)","v":-475052},{"$f":"ROUND('Income Statement'!I22-W25,0)","v":-685928},{"$f":"ROUND('Income Statement'!J22-X25,0)","v":-367312},{"$f":"ROUND('Income Statement'!K22-Y25,0)","v":-507064},{"$f":"ROUND('Income Statement'!L22-Z25,0)","v":-656698},{"$f":"ROUND('Income Statement'!M22-AA25,0)","v":-810915},{"$f":"ROUND('Income Statement'!N22-AB25,0)","v":-976360},{"$f":"ROUND('Income Statement'!O22-AC25,0)","v":-1153741},{"$f":"ROUND('Income Statement'!P22-AD25,0)","v":-1343801},null,null,null,null,null,6986524,7372782.0000000009,7778331.8999999985,8204137.665000001,8651211.4393500015,9120615.9551504999,9613467.0610560197,10130936.377501246,10674254.084670512,11244711.849847063,null," "," "," "]
["Depreciation & Amortisation",null,{"$f":"ROUND('Income Statement'!D23-S26,0)","v":6145000},null,{"$f":"ROUND('Income Statement'!F23-U26,0)","v":-1909527},null,{"$f":"ROUND('Income Statement'!H23-V26,0)","v":-1806137},{"$f":"ROUND('Income Statement'!I23-W26,0)","v":-1693174},{"$f":"ROUND('Income Statement'!J23-X26,0)","v":-1593329},{"$f":"ROUND('Income Statement'!K23-Y26,0)","v":-1489867},{"$f":"ROUND('Income Statement'!L23-Z26,0)","v":-1324627},{"$f":"ROUND('Income Statement'!M23-AA26,0)","v":-1170542},{"$f":"ROUND('Income Statement'!N23-AB26,0)","v":-1020045},{"$f":"ROUND('Income Statement'!O23-AC26,0)","v":-843199},{"$f":"ROUND('Income Statement'!P23-AD26,0)","v":-735412},null,null,null,null,null,6655650,6655650,6655650,6655650,6655650,6655650,6655650,6655650,6655650,6655650,null," "," "," "]
["Impairment",null,{"$f":"ROUND('Income Statement'!D24-S27,0)","v":0},null,{"$f":"ROUND('Income Statement'!F24-U27,0)","v":0},null,{"$f":"ROUND('Income Statement'!H24-V27,0)","v":0},{"$f":"ROUND('Income Statement'!I24-W27,0)","v":0},{"$f":"ROUND('Income Statement'!J24-X27,0)","v":0},{"$f":"ROUND('Income Statement'!K24-Y27,0)","v":0},{"$f":"ROUND('Income Statement'!L24-Z27,0)","v":0},{"$f":"ROUND('Income Statement'!M24-AA27,0)","v":0},{"$f":"ROUND('Income Statement'!N24-AB27,0)","v":0},{"$f":"ROUND('Income Statement'!O24-AC27,0)","v":0},{"$f":"ROUND('Income Statement'!P24-AD27,0)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
["Other Expenses",null,{"$f":"ROUND('Income Statement'!D25-S28,0)","v":4053000},null,{"$f":"ROUND('Income Statement'!F25-U28,0)","v":-91994},null,{"$f":"ROUND('Income Statement'!H25-V28,0)","v":-496292},{"$f":"ROUND('Income Statement'!I25-W28,0)","v":-745864},{"$f":"ROUND('Income Statement'!J25-X28,0)","v":-982681},{"$f":"ROUND('Income Statement'!K25-Y28,0)","v":-1225964},{"$f":"ROUND('Income Statement'!L25-Z28,0)","v":-1262743},{"$f":"ROUND('Income Statement'!M25-AA28,0)","v":-1300625},{"$f":"ROUND('Income Statement'!N25-AB28,0)","v":-1339644},{"$f":"ROUND('Income Statement'!O25-AC28,0)","v":-1379833},{"$f":"ROUND('Income Statement'!P25-AD28,0)","v":-1421228},null,null,null,null,null,3425531,3528296.9299999997,3634145.8378999997,3743170.2130369982,3855465.3194281119,3971129.2790109543,4090263.1573812813,4212971.0521027204,4339360.1836658027,4469540.9891757751,null," "," "," "]
["Interest & Investment Losses",null,{"$f":"ROUND('Income Statement'!D26-S29,0)","v":0},null,{"$f":"ROUND('Income Statement'!F26-U29,0)","v":0},null,{"$f":"ROUND('Income Statement'!H26-V29,0)","v":0},{"$f":"ROUND('Income Statement'!I26-W29,0)","v":0},{"$f":"ROUND('Income Statement'!J26-X29,0)","v":0},{"$f":"ROUND('Income Statement'!K26-Y29,0)","v":0},{"$f":"ROUND('Income Statement'!L26-Z29,0)","v":0},{"$f":"ROUND('Income Statement'!M26-AA29,0)","v":0},{"$f":"ROUND('Income Statement'!N26-AB29,0)","v":0},{"$f":"ROUND('Income Statement'!O26-AC29,0)","v":0},{"$f":"ROUND('Income Statement'!P26-AD29,0)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
["Net Losses from the Disposal of Assets",null,{"$f":"ROUND('Income Statement'!D27-S30,0)","v":0},null,{"$f":"ROUND('Income Statement'!F27-U30,0)","v":0},null,{"$f":"ROUND('Income Statement'!H27-V30,0)","v":0},{"$f":"ROUND('Income Statement'!I27-W30,0)","v":0},{"$f":"ROUND('Income Statement'!J27-X30,0)","v":0},{"$f":"ROUND('Income Statement'!K27-Y30,0)","v":0},{"$f":"ROUND('Income Statement'!L27-Z30,0)","v":0},{"$f":"ROUND('Income Statement'!M27-AA30,0)","v":0},{"$f":"ROUND('Income Statement'!N27-AB30,0)","v":0},{"$f":"ROUND('Income Statement'!O27-AC30,0)","v":0},{"$f":"ROUND('Income Statement'!P27-AD30,0)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
["Joint Ventures & Associated Entities",null,{"$f":"ROUND('Income Statement'!D28-S31,0)","v":0},null,{"$f":"ROUND('Income Statement'!F28-U31,0)","v":0},null,{"$f":"ROUND('Income Statement'!H28-V31,0)","v":0},{"$f":"ROUND('Income Statement'!I28-W31,0)","v":0},{"$f":"ROUND('Income Statement'!J28-X31,0)","v":0},{"$f":"ROUND('Income Statement'!K28-Y31,0)","v":0},{"$f":"ROUND('Income Statement'!L28-Z31,0)","v":0},{"$f":"ROUND('Income Statement'!M28-AA31,0)","v":0},{"$f":"ROUND('Income Statement'!N28-AB31,0)","v":0},{"$f":"ROUND('Income Statement'!O28-AC31,0)","v":0},{"$f":"ROUND('Income Statement'!P28-AD31,0)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
["Total Expenses from Continuing Operations",null,{"$f":"SUM(C23:C31)","v":22238000},null,{"$f":"SUM(E23:E31)","v":-2870336},null,{"$f":"SUM(G23:G31)","v":-3271708},{"$f":"SUM(H23:H31)","v":-3608775},{"$f":"SUM(I23:I31)","v":-3306749},-3562990,-3520933,-3568848,-3606841,-3640726,-3772824,null,null,null,null,null,25570104,26248453.9463,26937000.696387097,27669388.59220358,28456598.125392575,29258180.521774348,30092119.674678579,30959825.359532483,31888974.816162691,32872312.973284006,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Operating Result from Continuing Operations",null,{"$f":"C20-C32","v":-1637000},null,{"$f":"E20-E32","v":3748851},null,{"$f":"G20-G32","v":1785603},3556710,2785989,3932585,4962784,5489190,6033118,6575737,7214119,null,null,null,null,null,-3425574,-2257799.123300001,-3065009.6928350963,-3488625.7919567302,-3885492.5560698658,-4268743.7390645109,-4672260.2168967947,-5092410.6877474859,-5559064.6770889051,-6023910.2965275645,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Discontinued Operations - Profit/(Loss)",null,{"$f":"ROUND('Income Statement'!D33-S36,0)","v":0},null,{"$f":"ROUND('Income Statement'!F33-U36,0)","v":0},null,{"$f":"ROUND('Income Statement'!H33-V36,0)","v":0},{"$f":"ROUND('Income Statement'!I33-W36,0)","v":0},{"$f":"ROUND('Income Statement'!J33-X36,0)","v":0},{"$f":"ROUND('Income Statement'!K33-Y36,0)","v":0},{"$f":"ROUND('Income Statement'!L33-Z36,0)","v":0},{"$f":"ROUND('Income Statement'!M33-AA36,0)","v":0},{"$f":"ROUND('Income Statement'!N33-AB36,0)","v":0},{"$f":"ROUND('Income Statement'!O33-AC36,0)","v":0},{"$f":"ROUND('Income Statement'!P33-AD36,0)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
["Net Profit/(Loss) from Discontinued Operations",null,{"$f":"C36","v":0},null,{"$f":"E36","v":0},null,{"$f":"G36","v":0},{"$f":"H36","v":0},0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Net Operating Result for the Year",null,{"$f":"C37+C34","v":-1637000},null,{"$f":"E37+E34","v":3748851},null,{"$f":"G37+G34","v":1785603},3556710,2785989,3932585,4962784,5489190,6033118,6575737,7214119,null,null,null,null,null,-3425574,-2257799.123300001,-3065009.6928350963,-3488625.7919567302,-3885492.5560698658,-4268743.7390645109,-4672260.2168967947,-5092410.6877474859,-5559064.6770889051,-6023910.2965275645,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Net Operating Result before Grants and Contributions provided for ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Capital Purposes",null,{"$f":"C39-C16","v":-5753000},null,{"$f":"E39-E16","v":2963368},null,{"$f":"G39-G16","v":4137945},5516872,4631704,5753620,6718217,7212632,7723431,8239941,8834800,null,null,null,null,null,-5822646,-5612471.123300001,-5916081.6928350963,-6249197.7919567302,-6646064.5560698658,-7029315.7390645109,-7432832.2168967947,-7852982.6877474859,-8319636.6770889051,-8784482.2965275645,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["BALANCE SHEET",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["ASSETS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Current Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Cash & Cash Equivalents",null,{"$f":"ROUND('Balance Sheet'!C8-S50,0)","v":6283000},null,{"$f":"ROUND('Balance Sheet'!E8-U50,0)","v":2405663},null,{"$f":"ROUND('Balance Sheet'!G8-V50,0)","v":1455456},{"$f":"ROUND('Balance Sheet'!H8-W50,0)","v":1122487},{"$f":"ROUND('Balance Sheet'!I8-X50,0)","v":1116732},{"$f":"ROUND('Balance Sheet'!J8-Y50,0)","v":1110638},{"$f":"ROUND('Balance Sheet'!K8-Z50,0)","v":1377862},{"$f":"ROUND('Balance Sheet'!L8-AA50,0)","v":1937544},{"$f":"ROUND('Balance Sheet'!M8-AB50,0)","v":3020532},{"$f":"ROUND('Balance Sheet'!N8-AC50,0)","v":4156898},{"$f":"ROUND('Balance Sheet'!O8-AD50,0)","v":5364386},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
["Investments",null,{"$f":"ROUND('Balance Sheet'!C9-S51,0)","v":0},null,{"$f":"ROUND('Balance Sheet'!E9-U51,0)","v":0},null,{"$f":"ROUND('Balance Sheet'!G9-V51,0)","v":0},{"$f":"ROUND('Balance Sheet'!H9-W51,0)","v":0},{"$f":"ROUND('Balance Sheet'!I9-X51,0)","v":0},{"$f":"ROUND('Balance Sheet'!J9-Y51,0)","v":0},{"$f":"ROUND('Balance Sheet'!K9-Z51,0)","v":0},{"$f":"ROUND('Balance Sheet'!L9-AA51,0)","v":0},{"$f":"ROUND('Balance Sheet'!M9-AB51,0)","v":0},{"$f":"ROUND('Balance Sheet'!N9-AC51,0)","v":0},{"$f":"ROUND('Balance Sheet'!O9-AD51,0)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
["Receivables",null,{"$f":"ROUND('Balance Sheet'!C10-S52,0)","v":1923000},null,{"$f":"ROUND('Balance Sheet'!E10-U52,0)","v":-753317},null,{"$f":"ROUND('Balance Sheet'!G10-V52,0)","v":-1213392},{"$f":"ROUND('Balance Sheet'!H10-W52,0)","v":-996288},{"$f":"ROUND('Balance Sheet'!I10-X52,0)","v":-999491},{"$f":"ROUND('Balance Sheet'!J10-Y52,0)","v":-942445},{"$f":"ROUND('Balance Sheet'!K10-Z52,0)","v":-870848},{"$f":"ROUND('Balance Sheet'!L10-AA52,0)","v":-843051},{"$f":"ROUND('Balance Sheet'!M10-AB52,0)","v":-811547},{"$f":"ROUND('Balance Sheet'!N10-AC52,0)","v":-779781},{"$f":"ROUND('Balance Sheet'!O10-AD52,0)","v":-749919},null,null,null,null,null,2749432.890125717,3164258.1551797655,3045375.7677892684,3063752.233022281,3111035.7084668386,3161533.8839866766,3213534.5246561309,3267590.34850652,3323472.0016907211,3385628.2801840082,null," "," "," "]
["Inventories",null,{"$f":"ROUND('Balance Sheet'!C11-S53,0)","v":354000},null,{"$f":"ROUND('Balance Sheet'!E11-U53,0)","v":-125618},null,{"$f":"ROUND('Balance Sheet'!G11-V53,0)","v":-46357},{"$f":"ROUND('Balance Sheet'!H11-W53,0)","v":-75296},{"$f":"ROUND('Balance Sheet'!I11-X53,0)","v":-18705},{"$f":"ROUND('Balance Sheet'!J11-Y53,0)","v":-33054},{"$f":"ROUND('Balance Sheet'!K11-Z53,0)","v":-48602},{"$f":"ROUND('Balance Sheet'!L11-AA53,0)","v":-65484},{"$f":"ROUND('Balance Sheet'!M11-AB53,0)","v":-83790},{"$f":"ROUND('Balance Sheet'!N11-AC53,0)","v":-103613},{"$f":"ROUND('Balance Sheet'!O11-AD53,0)","v":-125054},null,null,null,null,null,1180633.4208030638,1239558.3046215337,1301426.2290142763,1366384.2499015068,1434586.7731161937,1506195.9218132035,1581381.9222463004,1660323.5088313238,1743208.3494597806,1830233.4920752665,null," "," "," "]
["Other",null,{"$f":"ROUND('Balance Sheet'!C12-S54,0)","v":103000},null,{"$f":"ROUND('Balance Sheet'!E12-U54,0)","v":-145939},null,{"$f":"ROUND('Balance Sheet'!G12-V54,0)","v":-150610},{"$f":"ROUND('Balance Sheet'!H12-W54,0)","v":-162021},{"$f":"ROUND('Balance Sheet'!I12-X54,0)","v":-166989},{"$f":"ROUND('Balance Sheet'!J12-Y54,0)","v":-177786},{"$f":"ROUND('Balance Sheet'!K12-Z54,0)","v":-186519},{"$f":"ROUND('Balance Sheet'!L12-AA54,0)","v":-195695},{"$f":"ROUND('Balance Sheet'!M12-AB54,0)","v":-205337},{"$f":"ROUND('Balance Sheet'!N12-AC54,0)","v":-215468},{"$f":"ROUND('Balance Sheet'!O12-AD54,0)","v":-226113},null,null,null,null,null,266893.94970320817,278584.15484879486,290809.23548147362,303594.44633249351,316966.26019837294,330952.42750402377,345582.03880382923,360885.59036636294,376895.05299569375,393643.9442498213,null," "," "," "]
["Non-current assets classified as \"held for sale\"",null,{"$f":"ROUND('Balance Sheet'!C13-S55,0)","v":0},null,{"$f":"ROUND('Balance Sheet'!E13-U55,0)","v":0},null,{"$f":"ROUND('Balance Sheet'!G13-V55,0)","v":0},{"$f":"ROUND('Balance Sheet'!H13-W55,0)","v":0},{"$f":"ROUND('Balance Sheet'!I13-X55,0)","v":0},{"$f":"ROUND('Balance Sheet'!J13-Y55,0)","v":0},{"$f":"ROUND('Balance Sheet'!K13-Z55,0)","v":0},{"$f":"ROUND('Balance Sheet'!L13-AA55,0)","v":0},{"$f":"ROUND('Balance Sheet'!M13-AB55,0)","v":0},{"$f":"ROUND('Balance Sheet'!N13-AC55,0)","v":0},{"$f":"ROUND('Balance Sheet'!O13-AD55,0)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
["Rounding adjustment (keep line always hidden!!!!!)",null,{"$f":"ROUND('Balance Sheet'!C14-S56,0)","v":0},null,{"$f":"ROUND('Balance Sheet'!E14-U56,0)","v":0},null,{"$f":"ROUND('Balance Sheet'!G14-V56,0)","v":0},{"$f":"ROUND('Balance Sheet'!H14-W56,0)","v":0},{"$f":"ROUND('Balance Sheet'!I14-X56,0)","v":0},{"$f":"ROUND('Balance Sheet'!J14-Y56,0)","v":0},{"$f":"ROUND('Balance Sheet'!K14-Z56,0)","v":0},{"$f":"ROUND('Balance Sheet'!L14-AA56,0)","v":0},{"$f":"ROUND('Balance Sheet'!M14-AB56,0)","v":0},{"$f":"ROUND('Balance Sheet'!N14-AC56,0)","v":0},{"$f":"ROUND('Balance Sheet'!O14-AD56,0)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
["Total Current Assets",null,{"$f":"SUM(C48:C56)","v":8663000},null,{"$f":"SUM(E48:E56)","v":1380789},null,45097,-111118,-68453,-42647,271893,833314,1919858,3058036,4263300,null,null,null,null,null,4196960.2606319888,4682400.614650094,4637611.2322850181,4733730.9292562818,4862588.7417814061,4998682.2333039036,5140498.4857062604,5288799.4477042062,5443575.4041461954,5609505.7165090954,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Non-Current Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Investments",null,{"$f":"ROUND('Balance Sheet'!C18-S60,0)","v":6311000},null,{"$f":"ROUND('Balance Sheet'!E18-U60,0)","v":6311000},null,{"$f":"ROUND('Balance Sheet'!G18-V60,0)","v":6311000},{"$f":"ROUND('Balance Sheet'!H18-W60,0)","v":6311000},{"$f":"ROUND('Balance Sheet'!I18-X60,0)","v":6311000},{"$f":"ROUND('Balance Sheet'!J18-Y60,0)","v":6311000},{"$f":"ROUND('Balance Sheet'!K18-Z60,0)","v":6311000},{"$f":"ROUND('Balance Sheet'!L18-AA60,0)","v":6311000},{"$f":"ROUND('Balance Sheet'!M18-AB60,0)","v":6311000},{"$f":"ROUND('Balance Sheet'!N18-AC60,0)","v":6311000},{"$f":"ROUND('Balance Sheet'!O18-AD60,0)","v":6311000},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
["Receivables",null,{"$f":"ROUND('Balance Sheet'!C19-S61,0)","v":0},null,{"$f":"ROUND('Balance Sheet'!E19-U61,0)","v":8847},null,{"$f":"ROUND('Balance Sheet'!G19-V61,0)","v":9839},{"$f":"ROUND('Balance Sheet'!H19-W61,0)","v":10221},{"$f":"ROUND('Balance Sheet'!I19-X61,0)","v":10617},{"$f":"ROUND('Balance Sheet'!J19-Y61,0)","v":10999},{"$f":"ROUND('Balance Sheet'!K19-Z61,0)","v":11411},{"$f":"ROUND('Balance Sheet'!L19-AA61,0)","v":11835},{"$f":"ROUND('Balance Sheet'!M19-AB61,0)","v":12275},{"$f":"ROUND('Balance Sheet'!N19-AC61,0)","v":12730},{"$f":"ROUND('Balance Sheet'!O19-AD61,0)","v":13249},null,null,null,null,null,-8846.808044076668,-9839.2466404115585,-10220.90038889744,-10616.794116082085,-10998.729921881553,-11411.145500986584,-11834.726410410158,-12275.425616878281,-12730.460221341586,-13249.243899922858,null," "," "," "]
["Inventories",null,{"$f":"ROUND('Balance Sheet'!C20-S62,0)","v":0},null,{"$f":"ROUND('Balance Sheet'!E20-U62,0)","v":-478440},null,{"$f":"ROUND('Balance Sheet'!G20-V62,0)","v":-2598530},{"$f":"ROUND('Balance Sheet'!H20-W62,0)","v":-11218620},{"$f":"ROUND('Balance Sheet'!I20-X62,0)","v":-11838710},{"$f":"ROUND('Balance Sheet'!J20-Y62,0)","v":-11958800},{"$f":"ROUND('Balance Sheet'!K20-Z62,0)","v":-12078890},{"$f":"ROUND('Balance Sheet'!L20-AA62,0)","v":-12198980},{"$f":"ROUND('Balance Sheet'!M20-AB62,0)","v":-12319070},{"$f":"ROUND('Balance Sheet'!N20-AC62,0)","v":-12439160},{"$f":"ROUND('Balance Sheet'!O20-AD62,0)","v":-12559250},null,null,null,null,null,1198530,3318620,11438710,11558800,11678890,11798980,11919070,12039160,12159250,12279340,null," "," "," "]
["Investments Accounted for using the equity method",null,{"$f":"ROUND('Balance Sheet'!C22-S64,0)","v":0},null,{"$f":"ROUND('Balance Sheet'!E22-U64,0)","v":0},null,{"$f":"ROUND('Balance Sheet'!G22-V64,0)","v":0},{"$f":"ROUND('Balance Sheet'!H22-W64,0)","v":0},{"$f":"ROUND('Balance Sheet'!I22-X64,0)","v":0},{"$f":"ROUND('Balance Sheet'!J22-Y64,0)","v":0},{"$f":"ROUND('Balance Sheet'!K22-Z64,0)","v":0},{"$f":"ROUND('Balance Sheet'!L22-AA64,0)","v":0},{"$f":"ROUND('Balance Sheet'!M22-AB64,0)","v":0},{"$f":"ROUND('Balance Sheet'!N22-AC64,0)","v":0},{"$f":"ROUND('Balance Sheet'!O22-AD64,0)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
["Total Non-Current Assets",null,{"$f":"SUM(C59:C68)","v":353333000},null,{"$f":"SUM(E59:E68)","v":9070439},null,6158319,-1446244,-2508778,-2944747,-3029557,-3100093,-3046592,-2972175,-2799239,null,null,null,null,null,347127185.19195592,349971314.75335962,357719598.0996111,357452744.20588392,357185904.27007812,356919033.85449904,356652152.27358961,356385253.57438314,356118340.53977865,355851363.75610006,null," "," "," "]
["LIABILITIES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Borrowings",null,{"$f":"ROUND('Balance Sheet'!C34-S76,0)","v":481000},null,{"$f":"ROUND('Balance Sheet'!E34-U76,0)","v":912118},null,{"$f":"ROUND('Balance Sheet'!G34-V76,0)","v":112875},{"$f":"ROUND('Balance Sheet'!H34-W76,0)","v":916737},{"$f":"ROUND('Balance Sheet'!I34-X76,0)","v":917712},{"$f":"ROUND('Balance Sheet'!J34-Y76,0)","v":919806},{"$f":"ROUND('Balance Sheet'!K34-Z76,0)","v":746105},{"$f":"ROUND('Balance Sheet'!L34-AA76,0)","v":374939},{"$f":"ROUND('Balance Sheet'!M34-AB76,0)","v":883051},{"$f":"ROUND('Balance Sheet'!N34-AC76,0)","v":883051},{"$f":"ROUND('Balance Sheet'!O34-AD76,0)","v":883051},null,null,null,null,null,-401985.93664491677,427081.06335508323,-343094.93664491677,-309408.93664491677,-274747.93664491677,-237992.93664491677,-374938.93664491677,-883050.93664491677,-883050.93664491677,-883050.93664491677,null," "," "," "]
["Payables",null,{"$f":"ROUND('Balance Sheet'!C40-S82,0)","v":0},null,{"$f":"ROUND('Balance Sheet'!E40-U82,0)","v":0},null,{"$f":"ROUND('Balance Sheet'!G40-V82,0)","v":0},{"$f":"ROUND('Balance Sheet'!H40-W82,0)","v":0},{"$f":"ROUND('Balance Sheet'!I40-X82,0)","v":0},{"$f":"ROUND('Balance Sheet'!J40-Y82,0)","v":0},{"$f":"ROUND('Balance Sheet'!K40-Z82,0)","v":0},{"$f":"ROUND('Balance Sheet'!L40-AA82,0)","v":0},{"$f":"ROUND('Balance Sheet'!M40-AB82,0)","v":0},{"$f":"ROUND('Balance Sheet'!N40-AC82,0)","v":0},{"$f":"ROUND('Balance Sheet'!O40-AD82,0)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
["Total Non-Current Liabilities",null,{"$f":"SUM(C81:C86)","v":4508000},null,{"$f":"SUM(E81:E86)","v":11309901},null,12080077,12046391,12011730,11974975,12111921,12620033,12620033,12620033,12620033,null,null,null,null,null,-8120329.6105006887,-9430461.6105006896,-9970417.6105006896,-10544059.61050069,-11152362.61050069,-11797420.61050069,-12305532.61050069,-12305532.61050069,-12305532.61050069,-12305532.61050069,null," "," "," "]
["Retained Earnings",null,{"$f":"ROUND('Balance Sheet'!C50-S92,0)","v":248779000},null,{"$f":"ROUND('Balance Sheet'!E50-U92,0)","v":7518560},null,{"$f":"ROUND('Balance Sheet'!G50-V92,0)","v":9304165},{"$f":"ROUND('Balance Sheet'!H50-W92,0)","v":12860874},{"$f":"ROUND('Balance Sheet'!I50-X92,0)","v":15646862},{"$f":"ROUND('Balance Sheet'!J50-Y92,0)","v":19579447},{"$f":"ROUND('Balance Sheet'!K50-Z92,0)","v":24542231},{"$f":"ROUND('Balance Sheet'!L50-AA92,0)","v":30031420},{"$f":"ROUND('Balance Sheet'!M50-AB92,0)","v":36064536},{"$f":"ROUND('Balance Sheet'!N50-AC92,0)","v":42640273},{"$f":"ROUND('Balance Sheet'!O50-AD92,0)","v":49854390},null,null,null,null,null,241583717,239325917.87669998,236260908.18386489,232772282.39190817,228886789.83583832,224618046.0967738,219945785.879877,214853375.19212952,209294310.51504061,203270400.21851304,null," "," "," "]
["Council Equity Interest",null,{"$f":"SUM(C92:C93)","v":352787000},null,{"$f":"SUM(E92:E93)","v":7518560},null,9304165,12860874,15646862,19579447,24542231,30031420,36064536,42640273,49854390,null,null,null,null,null,345591717,343333917.87669998,340268908.18386489,336780282.39190817,332894789.83583832,328626046.0967738,323953785.87987697,318861375.19212949,313302310.51504064,307278400.21851301,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["User Charges & Fees",null,null,null,{"$f":"ROUND('Cash Flow'!E9-U106,0)","v":551778},null,{"$f":"ROUND('Cash Flow'!G9-V106,0)","v":-97954},{"$f":"ROUND('Cash Flow'!H9-W106,0)","v":-176554},{"$f":"ROUND('Cash Flow'!I9-X106,0)","v":-206399},{"$f":"ROUND('Cash Flow'!J9-Y106,0)","v":-232954},{"$f":"ROUND('Cash Flow'!K9-Z106,0)","v":-255075},{"$f":"ROUND('Cash Flow'!L9-AA106,0)","v":-274758},{"$f":"ROUND('Cash Flow'!M9-AB106,0)","v":-295594},{"$f":"ROUND('Cash Flow'!N9-AC106,0)","v":-317640},{"$f":"ROUND('Cash Flow'!O9-AD106,0)","v":-340960},null,null,null,null,null,1910554.163384883,1969232.0490150456,2037570.9988945141,2108432.5423780349,2181913.2931894627,2258113.641679226,2337137.9040672807,2419094.4776174384,2504096.0019794786,2592259.5269449386,null," "," "," "]
["Other",null,null,null,{"$f":"ROUND('Cash Flow'!E13-U110,0)","v":-93411},null,{"$f":"ROUND('Cash Flow'!G13-V110,0)","v":-41716},{"$f":"ROUND('Cash Flow'!H13-W110,0)","v":24805},{"$f":"ROUND('Cash Flow'!I13-X110,0)","v":153856},{"$f":"ROUND('Cash Flow'!J13-Y110,0)","v":267487},{"$f":"ROUND('Cash Flow'!K13-Z110,0)","v":411869},{"$f":"ROUND('Cash Flow'!L13-AA110,0)","v":561920},{"$f":"ROUND('Cash Flow'!M13-AB110,0)","v":716223},{"$f":"ROUND('Cash Flow'!N13-AC110,0)","v":875287},{"$f":"ROUND('Cash Flow'!O13-AD110,0)","v":1038962},null,null,null,null,null,4692206.4984798264,4676135.5997003531,4700373.7294366406,4693477.3136118418,4691938.1571608335,4691900.8851403873,4691862.1833000965,4691821.9956991989,4691780.2641852684,4691736.9283062927,null," "," "," "]
["Payments:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Cash Flows from Investing Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Deferred Debtors Receipts",null,null,null,{"$f":"ROUND('Cash Flow'!E31-U128,0)","v":0},null,{"$f":"ROUND('Cash Flow'!G31-V128,0)","v":0},{"$f":"ROUND('Cash Flow'!H31-W128,0)","v":0},{"$f":"ROUND('Cash Flow'!I31-X128,0)","v":0},{"$f":"ROUND('Cash Flow'!J31-Y128,0)","v":0},{"$f":"ROUND('Cash Flow'!K31-Z128,0)","v":0},{"$f":"ROUND('Cash Flow'!L31-AA128,0)","v":0},{"$f":"ROUND('Cash Flow'!M31-AB128,0)","v":0},{"$f":"ROUND('Cash Flow'!N31-AC128,0)","v":0},{"$f":"ROUND('Cash Flow'!O31-AD128,0)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
["Sale of Disposal Groups",null,null,null,{"$f":"ROUND('Cash Flow'!E32-U129,0)","v":0},null,{"$f":"ROUND('Cash Flow'!G32-V129,0)","v":0},{"$f":"ROUND('Cash Flow'!H32-W129,0)","v":0},{"$f":"ROUND('Cash Flow'!I32-X129,0)","v":0},{"$f":"ROUND('Cash Flow'!J32-Y129,0)","v":0},{"$f":"ROUND('Cash Flow'!K32-Z129,0)","v":0},{"$f":"ROUND('Cash Flow'!L32-AA129,0)","v":0},{"$f":"ROUND('Cash Flow'!M32-AB129,0)","v":0},{"$f":"ROUND('Cash Flow'!N32-AC129,0)","v":0},{"$f":"ROUND('Cash Flow'!O32-AD129,0)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
["Purchase of Infrastructure, Property, Plant & Equipment",null,null,null,{"$f":"ROUND('Cash Flow'!E38-U135,0)","v":-1380000},null,{"$f":"ROUND('Cash Flow'!G38-V135,0)","v":2624159},{"$f":"ROUND('Cash Flow'!H38-W135,0)","v":753029},{"$f":"ROUND('Cash Flow'!I38-X135,0)","v":2111169},{"$f":"ROUND('Cash Flow'!J38-Y135,0)","v":1881128},{"$f":"ROUND('Cash Flow'!K38-Z135,0)","v":1364759},{"$f":"ROUND('Cash Flow'!L38-AA135,0)","v":1196412},{"$f":"ROUND('Cash Flow'!M38-AB135,0)","v":921894},{"$f":"ROUND('Cash Flow'!N38-AC135,0)","v":724146},{"$f":"ROUND('Cash Flow'!O38-AD135,0)","v":517904},null,null,null,null,null,-5910657,-7405682,-6359225,-6344102,-6344102,-6344102,-6344102,-6344102,-6344102,-6344102,null," "," "," "]
["Contributions Paid to Joint Ventures & Associates",null,null,null,{"$f":"ROUND('Cash Flow'!E43-U140,0)","v":0},null,{"$f":"ROUND('Cash Flow'!G43-V140,0)","v":0},{"$f":"ROUND('Cash Flow'!H43-W140,0)","v":0},{"$f":"ROUND('Cash Flow'!I43-X140,0)","v":0},{"$f":"ROUND('Cash Flow'!J43-Y140,0)","v":0},{"$f":"ROUND('Cash Flow'!K43-Z140,0)","v":0},{"$f":"ROUND('Cash Flow'!L43-AA140,0)","v":0},{"$f":"ROUND('Cash Flow'!M43-AB140,0)","v":0},{"$f":"ROUND('Cash Flow'!N43-AC140,0)","v":0},{"$f":"ROUND('Cash Flow'!O43-AD140,0)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Proceeds from Borrowings & Advances",null,null,null,{"$f":"ROUND('Cash Flow'!E50-U147,0)","v":0},null,{"$f":"ROUND('Cash Flow'!G50-V147,0)","v":0},{"$f":"ROUND('Cash Flow'!H50-W147,0)","v":0},{"$f":"ROUND('Cash Flow'!I50-X147,0)","v":0},{"$f":"ROUND('Cash Flow'!J50-Y147,0)","v":0},{"$f":"ROUND('Cash Flow'!K50-Z147,0)","v":0},{"$f":"ROUND('Cash Flow'!L50-AA147,0)","v":0},{"$f":"ROUND('Cash Flow'!M50-AB147,0)","v":0},{"$f":"ROUND('Cash Flow'!N50-AC147,0)","v":0},{"$f":"ROUND('Cash Flow'!O50-AD147,0)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
["Other Financing Activity Payments",null,null,null,{"$f":"ROUND('Cash Flow'!E57-U154,0)","v":0},null,{"$f":"ROUND('Cash Flow'!G57-V154,0)","v":0},{"$f":"ROUND('Cash Flow'!H57-W154,0)","v":0},{"$f":"ROUND('Cash Flow'!I57-X154,0)","v":0},{"$f":"ROUND('Cash Flow'!J57-Y154,0)","v":0},{"$f":"ROUND('Cash Flow'!K57-Z154,0)","v":0},{"$f":"ROUND('Cash Flow'!L57-AA154,0)","v":0},{"$f":"ROUND('Cash Flow'!M57-AB154,0)","v":0},{"$f":"ROUND('Cash Flow'!N57-AC154,0)","v":0},{"$f":"ROUND('Cash Flow'!O57-AD154,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Net Increase/(Decrease) in Cash & Cash Equivalents",null,null,null,{"$f":"E118+E143+E156","v":-543229},null,{"$f":"G118+G143+G156","v":4992464},{"$f":"H118+H143+H156","v":11614080},3714261,4170969,4862858,5594442,6400238,6411101,6950287,null,null,null,null,null,-3334106.5729268547,-5942672.3824777463,-11947049.289273836,-3720015.3632346019,-4177064.4707800406,-4595632.4129003203,-5034758.2229188625,-5317250.3967389092,-5274735.007729046,-5742798.7654561,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Representing:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["- Unrestricted",null,null,null,{"$f":"E168-E171-E172","v":14494723},null,{"$f":"G168-G171-G172","v":15237133},{"$f":"H168-H171-H172","v":16453232},17449050,18813084,20609947,22891727,25472524,28009123,31009828,null,null,null,null,null,-15998868.800044145,-16758726.182521891,-18115817.471795727,-19170497.835030332,-20682227.30581037,-22612524.718710691,-24981947.941629551,-27633863.338368461,-30243263.346097507,-33320727.111553609,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["- Transfers to/(from) Asset Revaluation Reserve",null,{"$f":"ROUND('Equity Statement'!C10-S183,0)","v":451000},null,{"$f":"ROUND('Equity Statement'!E10-U183,0)","v":0},null,{"$f":"ROUND('Equity Statement'!G10-V183,0)","v":0},{"$f":"ROUND('Equity Statement'!H10-W183,0)","v":0},{"$f":"ROUND('Equity Statement'!I10-X183,0)","v":0},{"$f":"ROUND('Equity Statement'!J10-Y183,0)","v":0},{"$f":"ROUND('Equity Statement'!K10-Z183,0)","v":0},{"$f":"ROUND('Equity Statement'!L10-AA183,0)","v":0},{"$f":"ROUND('Equity Statement'!M10-AB183,0)","v":0},{"$f":"ROUND('Equity Statement'!N10-AC183,0)","v":0},{"$f":"ROUND('Equity Statement'!O10-AD183,0)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["c. Distributions to/(Contributions from) Minority Interests",null,{"$f":"ROUND('Equity Statement'!C20-S193,0)","v":0},null,{"$f":"ROUND('Equity Statement'!E20-U193,0)","v":0},null,{"$f":"ROUND('Equity Statement'!G20-V193,0)","v":0},{"$f":"ROUND('Equity Statement'!H20-W193,0)","v":0},{"$f":"ROUND('Equity Statement'!I20-X193,0)","v":0},{"$f":"ROUND('Equity Statement'!J20-Y193,0)","v":0},{"$f":"ROUND('Equity Statement'!K20-Z193,0)","v":0},{"$f":"ROUND('Equity Statement'!L20-AA193,0)","v":0},{"$f":"ROUND('Equity Statement'!M20-AB193,0)","v":0},{"$f":"ROUND('Equity Statement'!N20-AC193,0)","v":0},{"$f":"ROUND('Equity Statement'!O20-AD193,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["BUDGET SUMMARY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["User Charges - Specific",null,null,null,{"$f":"ROUND('Budget Summary 1'!J13-U207,0)","v":-35588},null,{"$f":"ROUND('Budget Summary 1'!L13-V207,0)","v":-71162},{"$f":"ROUND('Budget Summary 1'!M13-W207,0)","v":-73484},{"$f":"ROUND('Budget Summary 1'!N13-X207,0)","v":-72738},{"$f":"ROUND('Budget Summary 1'!O13-Y207,0)","v":-71921},{"$f":"ROUND('Budget Summary 1'!P13-Z207,0)","v":-68682},{"$f":"ROUND('Budget Summary 1'!Q13-AA207,0)","v":-65238},{"$f":"ROUND('Budget Summary 1'!R13-AB207,0)","v":-61579},{"$f":"ROUND('Budget Summary 1'!S13-AC207,0)","v":-57698},{"$f":"ROUND('Budget Summary 1'!T13-AD207,0)","v":-53585},null,null,null,null,null,501336,511362.72,521589.97440000001,532021.77388800005,542662.20936575998,553515.4535530752,564585.76262413664,575877.47787661944,587395.02743415185,599142.92798283487,null," "," "," "]
["Interest & Investment Revenues - Investments",null,null,null,{"$f":"ROUND('Budget Summary 1'!J17-U211,0)","v":0},null,{"$f":"ROUND('Budget Summary 1'!L17-V211,0)","v":-345925},{"$f":"ROUND('Budget Summary 1'!M17-W211,0)","v":-345925},{"$f":"ROUND('Budget Summary 1'!N17-X211,0)","v":-345925},{"$f":"ROUND('Budget Summary 1'!O17-Y211,0)","v":-345925},{"$f":"ROUND('Budget Summary 1'!P17-Z211,0)","v":-345925},{"$f":"ROUND('Budget Summary 1'!Q17-AA211,0)","v":-345925},{"$f":"ROUND('Budget Summary 1'!R17-AB211,0)","v":-345925},{"$f":"ROUND('Budget Summary 1'!S17-AC211,0)","v":-345925},{"$f":"ROUND('Budget Summary 1'!T17-AD211,0)","v":-345925},null,null,null,null,null,695925,695925,695925,695925,695925,695925,695925,695925,695925,695925,null," "," "," "]
["Operating Contributions - General Purpose (Untied)",null,null,null,{"$f":"ROUND('Budget Summary 1'!J22-U216,0)","v":0},null,{"$f":"ROUND('Budget Summary 1'!L22-V216,0)","v":0},{"$f":"ROUND('Budget Summary 1'!M22-W216,0)","v":0},{"$f":"ROUND('Budget Summary 1'!N22-X216,0)","v":29859},{"$f":"ROUND('Budget Summary 1'!O22-Y216,0)","v":60464},{"$f":"ROUND('Budget Summary 1'!P22-Z216,0)","v":98109},{"$f":"ROUND('Budget Summary 1'!Q22-AA216,0)","v":136883},{"$f":"ROUND('Budget Summary 1'!R22-AB216,0)","v":176820},{"$f":"ROUND('Budget Summary 1'!S22-AC216,0)","v":217955},{"$f":"ROUND('Budget Summary 1'!T22-AD216,0)","v":260324},null,null,null,null,null,1194349,1194349,1194349,1194349,1194349,1194349,1194349,1194349,1194349,1194349,null," "," "," "]
["Operating Contributions - Specific - Other Contributions",null,null,null,{"$f":"ROUND('Budget Summary 1'!J24-U218,0)","v":0},null,{"$f":"ROUND('Budget Summary 1'!L24-V218,0)","v":661289},{"$f":"ROUND('Budget Summary 1'!M24-W218,0)","v":697739},{"$f":"ROUND('Budget Summary 1'!N24-X218,0)","v":739151},{"$f":"ROUND('Budget Summary 1'!O24-Y218,0)","v":781597},{"$f":"ROUND('Budget Summary 1'!P24-Z218,0)","v":833806},{"$f":"ROUND('Budget Summary 1'!Q24-AA218,0)","v":887582},{"$f":"ROUND('Budget Summary 1'!R24-AB218,0)","v":942970},{"$f":"ROUND('Budget Summary 1'!S24-AC218,0)","v":1000021},{"$f":"ROUND('Budget Summary 1'!T24-AD218,0)","v":1058783},null,null,null,null,null,958710,958710,958710,958710,958710,958710,958710,958710,958710,958710,null," "," "," "]
["Total Operating Income",null,null,null,{"$f":"SUM(E203:E225)","v":93032},null,{"$f":"SUM(G203:G225)","v":866237},{"$f":"SUM(H203:H225)","v":1908097},1324955,2190629,3197284,3643785,4116590,4599214,5061975,null,null,null,null,null,19747458,20635982.822999999,21020919.003552001,21420190.80024685,21810533.569322709,22228864.782709837,22659287.457781784,23106842.671784997,23569338.139073785,24087830.676756442,null," "," "," "]
["Employee Costs - Salaries",null,null,null,{"$f":"ROUND('Budget Summary 1'!J35-U229,0)","v":-31000},null,{"$f":"ROUND('Budget Summary 1'!L35-V229,0)","v":-521160},{"$f":"ROUND('Budget Summary 1'!M35-W229,0)","v":-535753},{"$f":"ROUND('Budget Summary 1'!N35-X229,0)","v":-435514},{"$f":"ROUND('Budget Summary 1'!O35-Y229,0)","v":-408860},{"$f":"ROUND('Budget Summary 1'!P35-Z229,0)","v":-346126},{"$f":"ROUND('Budget Summary 1'!Q35-AA229,0)","v":-356510},{"$f":"ROUND('Budget Summary 1'!R35-AB229,0)","v":-367205},{"$f":"ROUND('Budget Summary 1'!S35-AC229,0)","v":-378221},{"$f":"ROUND('Budget Summary 1'!T35-AD229,0)","v":-389568},null,null,null,null,null,6889385,7075398.3949999996,7273509.5500600003,7491714.8365618009,7716466.281658655,7947960.270108413,8186399.078211667,8431991.0505580157,8684950.7820747569,8945499.3055370003,null," "," "," "]
["Employee Costs - Capitalised",null,null,null,{"$f":"ROUND('Budget Summary 1'!J40-U234,0)","v":0},null,{"$f":"ROUND('Budget Summary 1'!L40-V234,0)","v":0},{"$f":"ROUND('Budget Summary 1'!M40-W234,0)","v":0},{"$f":"ROUND('Budget Summary 1'!N40-X234,0)","v":0},{"$f":"ROUND('Budget Summary 1'!O40-Y234,0)","v":0},{"$f":"ROUND('Budget Summary 1'!P40-Z234,0)","v":0},{"$f":"ROUND('Budget Summary 1'!Q40-AA234,0)","v":0},{"$f":"ROUND('Budget Summary 1'!R40-AB234,0)","v":0},{"$f":"ROUND('Budget Summary 1'!S40-AC234,0)","v":0},{"$f":"ROUND('Budget Summary 1'!T40-AD234,0)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
["Borrowing Costs - Interest on Loans (External)",null,null,null,{"$f":"ROUND('Budget Summary 1'!J41-U235,0)","v":0},null,{"$f":"ROUND('Budget Summary 1'!L41-V235,0)","v":-62960},{"$f":"ROUND('Budget Summary 1'!M41-W235,0)","v":-110891},{"$f":"ROUND('Budget Summary 1'!N41-X235,0)","v":-144577},{"$f":"ROUND('Budget Summary 1'!O41-Y235,0)","v":-179238},{"$f":"ROUND('Budget Summary 1'!P41-Z235,0)","v":-215993},{"$f":"ROUND('Budget Summary 1'!Q41-AA235,0)","v":-254937},{"$f":"ROUND('Budget Summary 1'!R41-AB235,0)","v":-269960},{"$f":"ROUND('Budget Summary 1'!S41-AC235,0)","v":-269960},{"$f":"ROUND('Budget Summary 1'!T41-AD235,0)","v":-269960},null,null,null,null,null,269960,269960,269960,269960,269960,269960,269960,269960,269960,269960,null," "," "," "]
["Materials & Contracts - Legal Expenses",null,null,null,{"$f":"ROUND('Budget Summary 1'!J47-U241,0)","v":-5000},null,{"$f":"ROUND('Budget Summary 1'!L47-V241,0)","v":-14050},{"$f":"ROUND('Budget Summary 1'!M47-W241,0)","v":-14791},{"$f":"ROUND('Budget Summary 1'!N47-X241,0)","v":-15346},{"$f":"ROUND('Budget Summary 1'!O47-Y241,0)","v":-15921},{"$f":"ROUND('Budget Summary 1'!P47-Z241,0)","v":-16164},{"$f":"ROUND('Budget Summary 1'!Q47-AA241,0)","v":-16405},{"$f":"ROUND('Budget Summary 1'!R47-AB241,0)","v":-16643},{"$f":"ROUND('Budget Summary 1'!S47-AC241,0)","v":-16878},{"$f":"ROUND('Budget Summary 1'!T47-AD241,0)","v":-17110},null,null,null,null,null,35000,36050,37131.5,38245.445,39392.808349999999,40574.5926005,41791.830378514998,43045.585289870447,44336.952848566558,45667.061434023555,null," "," "," "]
["Amortisation - Intangible Assets",null,null,null,{"$f":"ROUND('Budget Summary 1'!J51-U245,0)","v":0},null,{"$f":"ROUND('Budget Summary 1'!L51-V245,0)","v":0},{"$f":"ROUND('Budget Summary 1'!M51-W245,0)","v":0},{"$f":"ROUND('Budget Summary 1'!N51-X245,0)","v":0},{"$f":"ROUND('Budget Summary 1'!O51-Y245,0)","v":0},{"$f":"ROUND('Budget Summary 1'!P51-Z245,0)","v":0},{"$f":"ROUND('Budget Summary 1'!Q51-AA245,0)","v":0},{"$f":"ROUND('Budget Summary 1'!R51-AB245,0)","v":0},{"$f":"ROUND('Budget Summary 1'!S51-AC245,0)","v":0},{"$f":"ROUND('Budget Summary 1'!T51-AD245,0)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
["Net Losses from Disposal of Investment Property",null,null,null,{"$f":"ROUND('Budget Summary 1'!J58-U252,0)","v":0},null,{"$f":"ROUND('Budget Summary 1'!L58-V252,0)","v":0},{"$f":"ROUND('Budget Summary 1'!M58-W252,0)","v":0},{"$f":"ROUND('Budget Summary 1'!N58-X252,0)","v":0},{"$f":"ROUND('Budget Summary 1'!O58-Y252,0)","v":0},{"$f":"ROUND('Budget Summary 1'!P58-Z252,0)","v":0},{"$f":"ROUND('Budget Summary 1'!Q58-AA252,0)","v":0},{"$f":"ROUND('Budget Summary 1'!R58-AB252,0)","v":0},{"$f":"ROUND('Budget Summary 1'!S58-AC252,0)","v":0},{"$f":"ROUND('Budget Summary 1'!T58-AD252,0)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
["Net Losses from Disposal of Intangible Assets",null,null,null,{"$f":"ROUND('Budget Summary 1'!J61-U255,0)","v":0},null,{"$f":"ROUND('Budget Summary 1'!L61-V255,0)","v":0},{"$f":"ROUND('Budget Summary 1'!M61-W255,0)","v":0},{"$f":"ROUND('Budget Summary 1'!N61-X255,0)","v":0},{"$f":"ROUND('Budget Summary 1'!O61-Y255,0)","v":0},{"$f":"ROUND('Budget Summary 1'!P61-Z255,0)","v":0},{"$f":"ROUND('Budget Summary 1'!Q61-AA255,0)","v":0},{"$f":"ROUND('Budget Summary 1'!R61-AB255,0)","v":0},{"$f":"ROUND('Budget Summary 1'!S61-AC255,0)","v":0},{"$f":"ROUND('Budget Summary 1'!T61-AD255,0)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Capital Grants - Non-recurrent",null,null,null,{"$f":"ROUND('Budget Summary 1'!J71-U265,0)","v":7825},null,{"$f":"ROUND('Budget Summary 1'!L71-V265,0)","v":-25000},{"$f":"ROUND('Budget Summary 1'!M71-W265,0)","v":-125000},{"$f":"ROUND('Budget Summary 1'!N71-X265,0)","v":-125000},{"$f":"ROUND('Budget Summary 1'!O71-Y265,0)","v":-125000},{"$f":"ROUND('Budget Summary 1'!P71-Z265,0)","v":-125000},{"$f":"ROUND('Budget Summary 1'!Q71-AA265,0)","v":-125000},{"$f":"ROUND('Budget Summary 1'!R71-AB265,0)","v":-125000},{"$f":"ROUND('Budget Summary 1'!S71-AC265,0)","v":-125000},{"$f":"ROUND('Budget Summary 1'!T71-AD265,0)","v":-125000},null,null,null,null,null,125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,null," "," "," "]
["New Loans raised - External",null,null,null,{"$f":"ROUND('Budget Summary 1'!J76-U270,0)","v":0},null,{"$f":"ROUND('Budget Summary 1'!L76-V270,0)","v":0},{"$f":"ROUND('Budget Summary 1'!M76-W270,0)","v":0},{"$f":"ROUND('Budget Summary 1'!N76-X270,0)","v":0},{"$f":"ROUND('Budget Summary 1'!O76-Y270,0)","v":0},{"$f":"ROUND('Budget Summary 1'!P76-Z270,0)","v":0},{"$f":"ROUND('Budget Summary 1'!Q76-AA270,0)","v":0},{"$f":"ROUND('Budget Summary 1'!R76-AB270,0)","v":0},{"$f":"ROUND('Budget Summary 1'!S76-AC270,0)","v":0},{"$f":"ROUND('Budget Summary 1'!T76-AD270,0)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
["Proceeds from Sale of I,PP&E",null,null,null,{"$f":"ROUND('Budget Summary 1'!J77-U271,0)","v":0},null,{"$f":"ROUND('Budget Summary 1'!L77-V271,0)","v":-25000},{"$f":"ROUND('Budget Summary 1'!M77-W271,0)","v":-75000},{"$f":"ROUND('Budget Summary 1'!N77-X271,0)","v":-75000},{"$f":"ROUND('Budget Summary 1'!O77-Y271,0)","v":-75000},{"$f":"ROUND('Budget Summary 1'!P77-Z271,0)","v":-75000},{"$f":"ROUND('Budget Summary 1'!Q77-AA271,0)","v":-75000},{"$f":"ROUND('Budget Summary 1'!R77-AB271,0)","v":-75000},{"$f":"ROUND('Budget Summary 1'!S77-AC271,0)","v":-75000},{"$f":"ROUND('Budget Summary 1'!T77-AD271,0)","v":-75000},null,null,null,null,null,400000,25000,75000,75000,75000,75000,75000,75000,75000,75000,null," "," "," "]
["ELE Provision Receipt (from other Councils)",null,null,null,{"$f":"ROUND('Budget Summary 1'!J85-U279,0)","v":0},null,{"$f":"ROUND('Budget Summary 1'!L85-V279,0)","v":0},{"$f":"ROUND('Budget Summary 1'!M85-W279,0)","v":0},{"$f":"ROUND('Budget Summary 1'!N85-X279,0)","v":0},{"$f":"ROUND('Budget Summary 1'!O85-Y279,0)","v":0},{"$f":"ROUND('Budget Summary 1'!P85-Z279,0)","v":0},{"$f":"ROUND('Budget Summary 1'!Q85-AA279,0)","v":0},{"$f":"ROUND('Budget Summary 1'!R85-AB279,0)","v":0},{"$f":"ROUND('Budget Summary 1'!S85-AC279,0)","v":0},{"$f":"ROUND('Budget Summary 1'!T85-AD279,0)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
["Distributions from JV's & Associated Entities",null,null,null,{"$f":"ROUND('Budget Summary 1'!J88-U282,0)","v":0},null,{"$f":"ROUND('Budget Summary 1'!L88-V282,0)","v":0},{"$f":"ROUND('Budget Summary 1'!M88-W282,0)","v":0},{"$f":"ROUND('Budget Summary 1'!N88-X282,0)","v":0},{"$f":"ROUND('Budget Summary 1'!O88-Y282,0)","v":0},{"$f":"ROUND('Budget Summary 1'!P88-Z282,0)","v":0},{"$f":"ROUND('Budget Summary 1'!Q88-AA282,0)","v":0},{"$f":"ROUND('Budget Summary 1'!R88-AB282,0)","v":0},{"$f":"ROUND('Budget Summary 1'!S88-AC282,0)","v":0},{"$f":"ROUND('Budget Summary 1'!T88-AD282,0)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
["Non-cash ELE contra Income",null,null,null,{"$f":"ROUND('Budget Summary 1'!J90-U284,0)","v":0},null,{"$f":"ROUND('Budget Summary 1'!L90-V284,0)","v":0},{"$f":"ROUND('Budget Summary 1'!M90-W284,0)","v":0},{"$f":"ROUND('Budget Summary 1'!N90-X284,0)","v":0},{"$f":"ROUND('Budget Summary 1'!O90-Y284,0)","v":0},{"$f":"ROUND('Budget Summary 1'!P90-Z284,0)","v":0},{"$f":"ROUND('Budget Summary 1'!Q90-AA284,0)","v":0},{"$f":"ROUND('Budget Summary 1'!R90-AB284,0)","v":0},{"$f":"ROUND('Budget Summary 1'!S90-AC284,0)","v":0},{"$f":"ROUND('Budget Summary 1'!T90-AD284,0)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
["Loan Principal Repayments (External)",null,null,null,{"$f":"ROUND('Budget Summary 1'!J95-U289,0)","v":800000},null,{"$f":"ROUND('Budget Summary 1'!L95-V289,0)","v":29385},{"$f":"ROUND('Budget Summary 1'!M95-W289,0)","v":58891},{"$f":"ROUND('Budget Summary 1'!N95-X289,0)","v":92577},{"$f":"ROUND('Budget Summary 1'!O95-Y289,0)","v":127238},{"$f":"ROUND('Budget Summary 1'!P95-Z289,0)","v":163993},{"$f":"ROUND('Budget Summary 1'!Q95-AA289,0)","v":25957},{"$f":"ROUND('Budget Summary 1'!R95-AB289,0)","v":-481065},{"$f":"ROUND('Budget Summary 1'!S95-AC289,0)","v":-481065},{"$f":"ROUND('Budget Summary 1'!T95-AD289,0)","v":-481065},null,null,null,null,null,481065,481065,481065,481065,481065,481065,481065,481065,481065,481065,null," "," "," "]
["Purchase of Real Estate",null,null,null,{"$f":"ROUND('Budget Summary 1'!J99-U293,0)","v":0},null,{"$f":"ROUND('Budget Summary 1'!L99-V293,0)","v":-2120090},{"$f":"ROUND('Budget Summary 1'!M99-W293,0)","v":-8120090},{"$f":"ROUND('Budget Summary 1'!N99-X293,0)","v":-120090},{"$f":"ROUND('Budget Summary 1'!O99-Y293,0)","v":-120090},{"$f":"ROUND('Budget Summary 1'!P99-Z293,0)","v":-120090},{"$f":"ROUND('Budget Summary 1'!Q99-AA293,0)","v":-120090},{"$f":"ROUND('Budget Summary 1'!R99-AB293,0)","v":-120090},{"$f":"ROUND('Budget Summary 1'!S99-AC293,0)","v":-120090},{"$f":"ROUND('Budget Summary 1'!T99-AD293,0)","v":-120090},null,null,null,null,null,720090,2120090,8120090,120090,120090,120090,120090,120090,120090,120090,null," "," "," "]
["Other Provisions - Utilised (Paid out)",null,null,null,{"$f":"ROUND('Budget Summary 1'!J106-U300,0)","v":0},null,{"$f":"ROUND('Budget Summary 1'!L106-V300,0)","v":0},{"$f":"ROUND('Budget Summary 1'!M106-W300,0)","v":0},{"$f":"ROUND('Budget Summary 1'!N106-X300,0)","v":0},{"$f":"ROUND('Budget Summary 1'!O106-Y300,0)","v":0},{"$f":"ROUND('Budget Summary 1'!P106-Z300,0)","v":0},{"$f":"ROUND('Budget Summary 1'!Q106-AA300,0)","v":0},{"$f":"ROUND('Budget Summary 1'!R106-AB300,0)","v":0},{"$f":"ROUND('Budget Summary 1'!S106-AC300,0)","v":0},{"$f":"ROUND('Budget Summary 1'!T106-AD300,0)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
["Total Capital Expenditure",null,null,null,{"$f":"SUM(E289:E304)","v":2180000},null,{"$f":"SUM(G289:G304)","v":-4714864},{"$f":"SUM(H289:H304)","v":-8814228},-2138682,-1873980,-1320856,-1290545,-1523049,-1325301,-1119059,null,null,null,null,null,7111812,10006837,14960380,6945257,6945257,6945257,6945257,6945257,6945257,6945257,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Total Transfer from Reserves (Income)",null,null,null,{"$f":"SUM(E310:E311)","v":504309},null,{"$f":"SUM(G310:G311)","v":-4198475},{"$f":"SUM(H310:H311)","v":-10389609},-2358136,-2901685,-2983926,-2957978,-3293443,-3274909,-3255819,null,null,null,null,null,4337857,6358707,11765850,3841227,3841227,3841227,3841227,3841227,3841227,3841227,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Internal Loans - Principal Receipt (rec'd from other Funds)",null,null,null,{"$f":"ROUND('Budget Summary 1'!J129-U323,0)","v":0},null,{"$f":"ROUND('Budget Summary 1'!L129-V323,0)","v":0},{"$f":"ROUND('Budget Summary 1'!M129-W323,0)","v":0},{"$f":"ROUND('Budget Summary 1'!N129-X323,0)","v":0},{"$f":"ROUND('Budget Summary 1'!O129-Y323,0)","v":0},{"$f":"ROUND('Budget Summary 1'!P129-Z323,0)","v":0},{"$f":"ROUND('Budget Summary 1'!Q129-AA323,0)","v":0},{"$f":"ROUND('Budget Summary 1'!R129-AB323,0)","v":0},{"$f":"ROUND('Budget Summary 1'!S129-AC323,0)","v":0},{"$f":"ROUND('Budget Summary 1'!T129-AD323,0)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
["Total Internal Income",null,null,null,{"$f":"SUM(E322:E326)","v":0},null,{"$f":"SUM(G322:G326)","v":24468},{"$f":"SUM(H322:H326)","v":41596},78996,118069,158892,195276,233270,272953,314399,null,null,null,null,null,752636,752636,752636,752636,752636,752636,752636,752636,752636,752636,null," "," "," "]
["Internal Loans - Interest Expense (paid to other Funds)",null,null,null,{"$f":"ROUND('Budget Summary 1'!J136-U330,0)","v":0},null,{"$f":"ROUND('Budget Summary 1'!L136-V330,0)","v":0},{"$f":"ROUND('Budget Summary 1'!M136-W330,0)","v":0},{"$f":"ROUND('Budget Summary 1'!N136-X330,0)","v":0},{"$f":"ROUND('Budget Summary 1'!O136-Y330,0)","v":0},{"$f":"ROUND('Budget Summary 1'!P136-Z330,0)","v":0},{"$f":"ROUND('Budget Summary 1'!Q136-AA330,0)","v":0},{"$f":"ROUND('Budget Summary 1'!R136-AB330,0)","v":0},{"$f":"ROUND('Budget Summary 1'!S136-AC330,0)","v":0},{"$f":"ROUND('Budget Summary 1'!T136-AD330,0)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
["Total Internal Expenditure",null,null,null,{"$f":"SUM(E330:E336)","v":0},null,{"$f":"SUM(G330:G336)","v":0},{"$f":"SUM(H330:H336)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Internal Surplus/(Deficit)",null,null,null,{"$f":"E327-E337","v":0},null,{"$f":"G327-G337","v":24468},{"$f":"H327-H337","v":41596},78996,118069,158892,195276,233270,272953,314399,null,null,null,null,null,752636,752636,752636,752636,752636,752636,752636,752636,752636,752636,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Net Surplus/(Deficit)",null,null,null,{"$f":"E260+E307+E318+E339","v":-256386},null,{"$f":"G260+G307+G318+G339","v":402671},{"$f":"H260+H307+H318+H339","v":759851},1148793,1579339,1997253,2437528,2896619,3378297,3843146,null,null,null,null,null,-293861,-402672.12330000103,-759849.69283509627,-1148789.7919567302,-1579342.5560698621,-1997254.7390645109,-2437527.216896791,-2896620.6877474822,-3378297.6770889051,-3843143.2965275645,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[" "," "," ",null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," ",null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," ",null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," ",null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," ",null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," ",null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," ",null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Interest Calculation","index":14,"n_rows":128,"n_cols":238,"rows_kept":128,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Cash & Investment Balance prediction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["and Calculation of Investment Revenue",null,null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},"Time","CF","July","August","September","October","November","December","January","February","March","April","May","June","Total",null,null,"July","August","September","October","November","December","January","February","March","April","May","June","Total",null,null,"July","August","September","October","November","December","January","February","March","April","May","June","Total",null,null,"July","August","September","October","November","December","January","February","March","April","May","June","Total",null,null,"July","August","September","October","November","December","January","February","March","April","May","June","Total",null,null,"July","August","September","October","November","December","January","February","March","April","May","June","Total",null,null,"July","August","September","October","November","December","January","February","March","April","May","June","Total",null,null,"July","August","September","October","November","December","January","February","March","April","May","June","Total",null,null,"July","August","September","October","November","December","January","February","March","April","May","June","Total",null,null,"July","August","September","October","November","December","January","February","March","April","May","June","Total",null,null,"July","August","September","October","November","December","January","February","March","April","May","June","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Income Statement'!F4","v":"2014/15"},{"$f":"'Income Statement'!H4","v":"2015/16"},{"$f":"'Income Statement'!I4","v":"2016/17"},{"$f":"'Income Statement'!J4","v":"2017/18"},{"$f":"'Income Statement'!K4","v":"2018/19"},{"$f":"'Income Statement'!L4","v":"2019/20"},{"$f":"'Income Statement'!M4","v":"2020/21"},{"$f":"'Income Statement'!N4","v":"2021/22"},{"$f":"'Income Statement'!O4","v":"2022/23"},{"$f":"'Income Statement'!P4","v":"2023/24"},{"$f":"'Income Statement'!Q4","v":"2024/25"},{"$f":"'Income Statement'!AG4","v":"2025/26"},{"$f":"'Income Statement'!AH4","v":"2026/27"},{"$f":"'Income Statement'!AI4","v":"2027/28"},{"$f":"'Income Statement'!AJ4","v":"2028/29"},{"$f":"'Income Statement'!AK4","v":"2029/30"},{"$f":"'Income Statement'!AL4","v":"2030/31"},{"$f":"'Income Statement'!AM4","v":"2031/32"},{"$f":"'Income Statement'!AN4","v":"2032/33"},{"$f":"'Income Statement'!AO4","v":"2033/34"},{"$f":"'Income Statement'!AP4","v":"2034/35"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Opening Balance Cash & Investments","a)","b)",{"$f":"('BS workings'!E9+'BS workings'!E55)","v":12594000},{"$f":"D62","v":11811530.910145883},13958027.048327219,12270497.672190353,11488028.582336236,12902283.413508708,12119814.32365459,11337345.233800473,11653238.104459651,9965708.7283227853,9183239.6384686679,9499132.509127846,null,null,null,{"$f":"('BS workings'!$E47-'BS workings'!$E48+'Balance Sheet'!$E9+'Balance Sheet'!$E18)","v":8716663.4192737248},{"$f":"S62","v":8071362.5472511454},{"$f":"T62","v":10431389.252211634},9426130.2137916777,8780829.3417690974,10389524.152483819,9744223.2804612387,9098922.4084386583,9580619.377784729,8575360.3393647727,7930059.4673421932,8411756.4366882648,null,null,null,{"$f":"('BS workings'!$G47-'BS workings'!$G48+'Balance Sheet'!$G9+'Balance Sheet'!$G18)","v":7766455.5646656966},{"$f":"AH62","v":7111032.2602916211},9756908.5949885733,8740916.1979377754,8085492.8935637008,9906044.318492895,9250621.0141188204,8595197.7097447459,9177761.7700223066,8161769.3729715087,7506346.0685974341,8088910.1288749948,null,null,null,{"$f":"('BS workings'!$H47-'BS workings'!$H48+'Balance Sheet'!$H9+'Balance Sheet'!$H18)","v":7433486.8245009203},{"$f":"AW62","v":6733895.3502690075},9679048.1568120886,8618197.807067614,7918606.3328357013,9952573.0691850334,9252981.5949531216,8553390.1207212098,9220577.7517799195,8159727.402035444,7460135.9278035304,8127323.5588622382,null,null,null,{"$f":"('BS workings'!$I47-'BS workings'!$I48+'Balance Sheet'!$I9+'Balance Sheet'!$I18)","v":7427732.0846303226},{"$f":"BL62","v":6649209.7456478309},9894731.9473036919,8754240.985053692,7975718.6460711993,10215229.712567473,9436707.3735849801,8658185.0346024875,9388679.3983593769,8248188.4361093771,7469666.0971268844,8200160.4608837739,null,null,null,{"$f":"('BS workings'!$J47-'BS workings'!$J48+'Balance Sheet'!$J9+'Balance Sheet'!$J18)","v":7421638.121901284},{"$f":"CA62","v":6578746.9538944392},10178799.533201475,8973187.6156689972,8130296.4476621514,10619613.090140719,9776721.9221338741,8933830.7541270293,9757043.4913628884,8551431.5738304108,7708540.4058235651,8531753.1430594251,null,null,null,{"$f":"('BS workings'!$K47-'BS workings'!$K48+'Balance Sheet'!$K9+'Balance Sheet'!$K18)","v":7688861.9750525821},{"$f":"CP62","v":6810586.8580733771},10589483.009519469,9439235.7693599015,8560960.6523806974,11175563.986720465,10297288.869741261,9419013.7527620569,10287177.861442339,9136930.6212827712,8258655.5043035662,9126819.6129838489,null,null,null,{"$f":"('BS workings'!$L47-'BS workings'!$L48+'Balance Sheet'!$L9+'Balance Sheet'!$L18)","v":8248544.4960046411},{"$f":"DE62","v":7325577.9399182508},11266046.016204648,10343079.460118257,9420112.9040318653,12144722.322225064,11221755.766138673,10298789.210052282,11199610.641105685,10276644.085019294,9353677.528932903,10254498.959986307,null,null,null,{"$f":"('BS workings'!$M47-'BS workings'!$M48+'Balance Sheet'!$M9+'Balance Sheet'!$M18)","v":9331532.4038999081},{"$f":"DT62","v":8368134.520222988},12483592.725545099,11520194.841868179,10556796.958191259,13402541.141263612,12439143.257586692,11475745.373909771,12416918.523607489,11453520.639930569,10490122.756253649,11431295.905951366,null,null,null,{"$f":"('BS workings'!$N47-'BS workings'!$N48+'Balance Sheet'!$N9+'Balance Sheet'!$N18)","v":10467898.022274449},{"$f":"EI62","v":9463554.8798462935},13763053.993585758,12758710.851157602,11754367.708729446,14727906.258427003,13723563.115998847,12719219.973570691,13703817.677205393,12699474.534777237,11695131.392349081,12679729.095983783,null,null,null,{"$f":"('BS workings'!$O47-'BS workings'!$O48+'Balance Sheet'!$O9+'Balance Sheet'!$O18)","v":11675385.953555629},{"$f":"EX62","v":10628056.398793545},15119544.655827481,14072215.101065397,13024885.546303313,16131669.350388244,15084339.79562616,14037010.240864076,15066737.365525499,14019407.810763415,12972078.256001331,14001805.380662754,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Operating Inflow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Rates & Annual Charges",1,null,{"$f":"'Cash Flow'!$E8*SUMIF($B$78:$B$90,$B9,D$78:D$90)","v":0},{"$f":"'Cash Flow'!$E8*SUMIF($B$78:$B$90,$B9,E$78:E$90)","v":2928965.2280354546},{"$f":"'Cash Flow'!$E8*SUMIF($B$78:$B$90,$B9,F$78:F$90)","v":0},{"$f":"'Cash Flow'!$E8*SUMIF($B$78:$B$90,$B9,G$78:G$90)","v":0},{"$f":"'Cash Flow'!$E8*SUMIF($B$78:$B$90,$B9,H$78:H$90)","v":2196723.9210265907},{"$f":"'Cash Flow'!$E8*SUMIF($B$78:$B$90,$B9,I$78:I$90)","v":0},{"$f":"'Cash Flow'!$E8*SUMIF($B$78:$B$90,$B9,J$78:J$90)","v":0},{"$f":"'Cash Flow'!$E8*SUMIF($B$78:$B$90,$B9,K$78:K$90)","v":1098361.9605132954},{"$f":"'Cash Flow'!$E8*SUMIF($B$78:$B$90,$B9,L$78:L$90)","v":0},{"$f":"'Cash Flow'!$E8*SUMIF($B$78:$B$90,$B9,M$78:M$90)","v":0},{"$f":"'Cash Flow'!$E8*SUMIF($B$78:$B$90,$B9,N$78:N$90)","v":1098361.9605132954},{"$f":"'Cash Flow'!$E8*SUMIF($B$78:$B$90,$B9,O$78:O$90)","v":0},{"$f":"SUM(D9:O9)","v":7322413.0700886361},null,null,{"$f":"'Cash Flow'!$G8*SUMIF($B$78:$B$90,$B9,S$78:S$90)","v":0},{"$f":"'Cash Flow'!$G8*SUMIF($B$78:$B$90,$B9,T$78:T$90)","v":3005327.5769830681},{"$f":"'Cash Flow'!$G8*SUMIF($B$78:$B$90,$B9,U$78:U$90)","v":0},{"$f":"'Cash Flow'!$G8*SUMIF($B$78:$B$90,$B9,V$78:V$90)","v":0},{"$f":"'Cash Flow'!$G8*SUMIF($B$78:$B$90,$B9,W$78:W$90)","v":2253995.6827373011},{"$f":"'Cash Flow'!$G8*SUMIF($B$78:$B$90,$B9,X$78:X$90)","v":0},{"$f":"'Cash Flow'!$G8*SUMIF($B$78:$B$90,$B9,Y$78:Y$90)","v":0},{"$f":"'Cash Flow'!$G8*SUMIF($B$78:$B$90,$B9,Z$78:Z$90)","v":1126997.8413686506},{"$f":"'Cash Flow'!$G8*SUMIF($B$78:$B$90,$B9,AA$78:AA$90)","v":0},{"$f":"'Cash Flow'!$G8*SUMIF($B$78:$B$90,$B9,AB$78:AB$90)","v":0},{"$f":"'Cash Flow'!$G8*SUMIF($B$78:$B$90,$B9,AC$78:AC$90)","v":1126997.8413686506},{"$f":"'Cash Flow'!$G8*SUMIF($B$78:$B$90,$B9,AD$78:AD$90)","v":0},{"$f":"SUM(S9:AD9)","v":7513318.9424576703},null,null,{"$f":"'Cash Flow'!$H8*SUMIF($B$78:$B$90,$B9,AH$78:AH$90)","v":0},{"$f":"'Cash Flow'!$H8*SUMIF($B$78:$B$90,$B9,AI$78:AI$90)","v":3301299.6390710273},{"$f":"'Cash Flow'!$H8*SUMIF($B$78:$B$90,$B9,AJ$78:AJ$90)","v":0},{"$f":"'Cash Flow'!$H8*SUMIF($B$78:$B$90,$B9,AK$78:AK$90)","v":0},{"$f":"'Cash Flow'!$H8*SUMIF($B$78:$B$90,$B9,AL$78:AL$90)","v":2475974.7293032701},{"$f":"'Cash Flow'!$H8*SUMIF($B$78:$B$90,$B9,AM$78:AM$90)","v":0},{"$f":"'Cash Flow'!$H8*SUMIF($B$78:$B$90,$B9,AN$78:AN$90)","v":0},{"$f":"'Cash Flow'!$H8*SUMIF($B$78:$B$90,$B9,AO$78:AO$90)","v":1237987.3646516351},{"$f":"'Cash Flow'!$H8*SUMIF($B$78:$B$90,$B9,AP$78:AP$90)","v":0},{"$f":"'Cash Flow'!$H8*SUMIF($B$78:$B$90,$B9,AQ$78:AQ$90)","v":0},{"$f":"'Cash Flow'!$H8*SUMIF($B$78:$B$90,$B9,AR$78:AR$90)","v":1237987.3646516351},{"$f":"'Cash Flow'!$H8*SUMIF($B$78:$B$90,$B9,AS$78:AS$90)","v":0},{"$f":"SUM(AH9:AS9)","v":8253249.097677568},null,null,{"$f":"'Cash Flow'!$I8*SUMIF($B$78:$B$90,$B9,AW$78:AW$90)","v":0},{"$f":"'Cash Flow'!$I8*SUMIF($B$78:$B$90,$B9,AX$78:AX$90)","v":3644744.2807749929},{"$f":"'Cash Flow'!$I8*SUMIF($B$78:$B$90,$B9,AY$78:AY$90)","v":0},{"$f":"'Cash Flow'!$I8*SUMIF($B$78:$B$90,$B9,AZ$78:AZ$90)","v":0},{"$f":"'Cash Flow'!$I8*SUMIF($B$78:$B$90,$B9,BA$78:BA$90)","v":2733558.2105812444},{"$f":"'Cash Flow'!$I8*SUMIF($B$78:$B$90,$B9,BB$78:BB$90)","v":0},{"$f":"'Cash Flow'!$I8*SUMIF($B$78:$B$90,$B9,BC$78:BC$90)","v":0},{"$f":"'Cash Flow'!$I8*SUMIF($B$78:$B$90,$B9,BD$78:BD$90)","v":1366779.1052906222},{"$f":"'Cash Flow'!$I8*SUMIF($B$78:$B$90,$B9,BE$78:BE$90)","v":0},{"$f":"'Cash Flow'!$I8*SUMIF($B$78:$B$90,$B9,BF$78:BF$90)","v":0},{"$f":"'Cash Flow'!$I8*SUMIF($B$78:$B$90,$B9,BG$78:BG$90)","v":1366779.1052906222},{"$f":"'Cash Flow'!$I8*SUMIF($B$78:$B$90,$B9,BH$78:BH$90)","v":0},{"$f":"SUM(AW9:BH9)","v":9111860.7019374818},null,null,{"$f":"'Cash Flow'!$J8*SUMIF($B$78:$B$90,$B9,BL$78:BL$90)","v":0},{"$f":"'Cash Flow'!$J8*SUMIF($B$78:$B$90,$B9,BM$78:BM$90)","v":4024044.5406383532},{"$f":"'Cash Flow'!$J8*SUMIF($B$78:$B$90,$B9,BN$78:BN$90)","v":0},{"$f":"'Cash Flow'!$J8*SUMIF($B$78:$B$90,$B9,BO$78:BO$90)","v":0},{"$f":"'Cash Flow'!$J8*SUMIF($B$78:$B$90,$B9,BP$78:BP$90)","v":3018033.4054787648},{"$f":"'Cash Flow'!$J8*SUMIF($B$78:$B$90,$B9,BQ$78:BQ$90)","v":0},{"$f":"'Cash Flow'!$J8*SUMIF($B$78:$B$90,$B9,BR$78:BR$90)","v":0},{"$f":"'Cash Flow'!$J8*SUMIF($B$78:$B$90,$B9,BS$78:BS$90)","v":1509016.7027393824},{"$f":"'Cash Flow'!$J8*SUMIF($B$78:$B$90,$B9,BT$78:BT$90)","v":0},{"$f":"'Cash Flow'!$J8*SUMIF($B$78:$B$90,$B9,BU$78:BU$90)","v":0},{"$f":"'Cash Flow'!$J8*SUMIF($B$78:$B$90,$B9,BV$78:BV$90)","v":1509016.7027393824},{"$f":"'Cash Flow'!$J8*SUMIF($B$78:$B$90,$B9,BW$78:BW$90)","v":0},{"$f":"SUM(BL9:BW9)","v":10060111.351595882},null,null,{"$f":"'Cash Flow'!$K8*SUMIF($B$78:$B$90,$B9,CA$78:CA$90)","v":0},{"$f":"'Cash Flow'!$K8*SUMIF($B$78:$B$90,$B9,CB$78:CB$90)","v":4442943.7473138804},{"$f":"'Cash Flow'!$K8*SUMIF($B$78:$B$90,$B9,CC$78:CC$90)","v":0},{"$f":"'Cash Flow'!$K8*SUMIF($B$78:$B$90,$B9,CD$78:CD$90)","v":0},{"$f":"'Cash Flow'!$K8*SUMIF($B$78:$B$90,$B9,CE$78:CE$90)","v":3332207.81048541},{"$f":"'Cash Flow'!$K8*SUMIF($B$78:$B$90,$B9,CF$78:CF$90)","v":0},{"$f":"'Cash Flow'!$K8*SUMIF($B$78:$B$90,$B9,CG$78:CG$90)","v":0},{"$f":"'Cash Flow'!$K8*SUMIF($B$78:$B$90,$B9,CH$78:CH$90)","v":1666103.905242705},{"$f":"'Cash Flow'!$K8*SUMIF($B$78:$B$90,$B9,CI$78:CI$90)","v":0},{"$f":"'Cash Flow'!$K8*SUMIF($B$78:$B$90,$B9,CJ$78:CJ$90)","v":0},{"$f":"'Cash Flow'!$K8*SUMIF($B$78:$B$90,$B9,CK$78:CK$90)","v":1666103.905242705},{"$f":"'Cash Flow'!$K8*SUMIF($B$78:$B$90,$B9,CL$78:CL$90)","v":0},{"$f":"SUM(CA9:CL9)","v":11107359.368284702},null,null,{"$f":"'Cash Flow'!$L8*SUMIF($B$78:$B$90,$B9,CP$78:CP$90)","v":0},{"$f":"'Cash Flow'!$L8*SUMIF($B$78:$B$90,$B9,CQ$78:CQ$90)","v":4657171.2684252961},{"$f":"'Cash Flow'!$L8*SUMIF($B$78:$B$90,$B9,CR$78:CR$90)","v":0},{"$f":"'Cash Flow'!$L8*SUMIF($B$78:$B$90,$B9,CS$78:CS$90)","v":0},{"$f":"'Cash Flow'!$L8*SUMIF($B$78:$B$90,$B9,CT$78:CT$90)","v":3492878.4513189723},{"$f":"'Cash Flow'!$L8*SUMIF($B$78:$B$90,$B9,CU$78:CU$90)","v":0},{"$f":"'Cash Flow'!$L8*SUMIF($B$78:$B$90,$B9,CV$78:CV$90)","v":0},{"$f":"'Cash Flow'!$L8*SUMIF($B$78:$B$90,$B9,CW$78:CW$90)","v":1746439.2256594861},{"$f":"'Cash Flow'!$L8*SUMIF($B$78:$B$90,$B9,CX$78:CX$90)","v":0},{"$f":"'Cash Flow'!$L8*SUMIF($B$78:$B$90,$B9,CY$78:CY$90)","v":0},{"$f":"'Cash Flow'!$L8*SUMIF($B$78:$B$90,$B9,CZ$78:CZ$90)","v":1746439.2256594861},{"$f":"'Cash Flow'!$L8*SUMIF($B$78:$B$90,$B9,DA$78:DA$90)","v":0},{"$f":"SUM(CP9:DA9)","v":11642928.171063241},null,null,{"$f":"'Cash Flow'!$M8*SUMIF($B$78:$B$90,$B9,DE$78:DE$90)","v":0},{"$f":"'Cash Flow'!$M8*SUMIF($B$78:$B$90,$B9,DF$78:DF$90)","v":4863434.6323727882},{"$f":"'Cash Flow'!$M8*SUMIF($B$78:$B$90,$B9,DG$78:DG$90)","v":0},{"$f":"'Cash Flow'!$M8*SUMIF($B$78:$B$90,$B9,DH$78:DH$90)","v":0},{"$f":"'Cash Flow'!$M8*SUMIF($B$78:$B$90,$B9,DI$78:DI$90)","v":3647575.9742795904},{"$f":"'Cash Flow'!$M8*SUMIF($B$78:$B$90,$B9,DJ$78:DJ$90)","v":0},{"$f":"'Cash Flow'!$M8*SUMIF($B$78:$B$90,$B9,DK$78:DK$90)","v":0},{"$f":"'Cash Flow'!$M8*SUMIF($B$78:$B$90,$B9,DL$78:DL$90)","v":1823787.9871397952},{"$f":"'Cash Flow'!$M8*SUMIF($B$78:$B$90,$B9,DM$78:DM$90)","v":0},{"$f":"'Cash Flow'!$M8*SUMIF($B$78:$B$90,$B9,DN$78:DN$90)","v":0},{"$f":"'Cash Flow'!$M8*SUMIF($B$78:$B$90,$B9,DO$78:DO$90)","v":1823787.9871397952},{"$f":"'Cash Flow'!$M8*SUMIF($B$78:$B$90,$B9,DP$78:DP$90)","v":0},{"$f":"SUM(DE9:DP9)","v":12158586.580931969},null,null,{"$f":"'Cash Flow'!$N8*SUMIF($B$78:$B$90,$B9,DT$78:DT$90)","v":0},{"$f":"'Cash Flow'!$N8*SUMIF($B$78:$B$90,$B9,DU$78:DU$90)","v":5078856.0889990302},{"$f":"'Cash Flow'!$N8*SUMIF($B$78:$B$90,$B9,DV$78:DV$90)","v":0},{"$f":"'Cash Flow'!$N8*SUMIF($B$78:$B$90,$B9,DW$78:DW$90)","v":0},{"$f":"'Cash Flow'!$N8*SUMIF($B$78:$B$90,$B9,DX$78:DX$90)","v":3809142.0667492724},{"$f":"'Cash Flow'!$N8*SUMIF($B$78:$B$90,$B9,DY$78:DY$90)","v":0},{"$f":"'Cash Flow'!$N8*SUMIF($B$78:$B$90,$B9,DZ$78:DZ$90)","v":0},{"$f":"'Cash Flow'!$N8*SUMIF($B$78:$B$90,$B9,EA$78:EA$90)","v":1904571.0333746362},{"$f":"'Cash Flow'!$N8*SUMIF($B$78:$B$90,$B9,EB$78:EB$90)","v":0},{"$f":"'Cash Flow'!$N8*SUMIF($B$78:$B$90,$B9,EC$78:EC$90)","v":0},{"$f":"'Cash Flow'!$N8*SUMIF($B$78:$B$90,$B9,ED$78:ED$90)","v":1904571.0333746362},{"$f":"'Cash Flow'!$N8*SUMIF($B$78:$B$90,$B9,EE$78:EE$90)","v":0},{"$f":"SUM(DT9:EE9)","v":12697140.222497573},null,null,{"$f":"'Cash Flow'!$O8*SUMIF($B$78:$B$90,$B9,EI$78:EI$90)","v":0},{"$f":"'Cash Flow'!$O8*SUMIF($B$78:$B$90,$B9,EJ$78:EJ$90)","v":5303842.2561676204},{"$f":"'Cash Flow'!$O8*SUMIF($B$78:$B$90,$B9,EK$78:EK$90)","v":0},{"$f":"'Cash Flow'!$O8*SUMIF($B$78:$B$90,$B9,EL$78:EL$90)","v":0},{"$f":"'Cash Flow'!$O8*SUMIF($B$78:$B$90,$B9,EM$78:EM$90)","v":3977881.6921257144},{"$f":"'Cash Flow'!$O8*SUMIF($B$78:$B$90,$B9,EN$78:EN$90)","v":0},{"$f":"'Cash Flow'!$O8*SUMIF($B$78:$B$90,$B9,EO$78:EO$90)","v":0},{"$f":"'Cash Flow'!$O8*SUMIF($B$78:$B$90,$B9,EP$78:EP$90)","v":1988940.8460628572},{"$f":"'Cash Flow'!$O8*SUMIF($B$78:$B$90,$B9,EQ$78:EQ$90)","v":0},{"$f":"'Cash Flow'!$O8*SUMIF($B$78:$B$90,$B9,ER$78:ER$90)","v":0},{"$f":"'Cash Flow'!$O8*SUMIF($B$78:$B$90,$B9,ES$78:ES$90)","v":1988940.8460628572},{"$f":"'Cash Flow'!$O8*SUMIF($B$78:$B$90,$B9,ET$78:ET$90)","v":0},{"$f":"SUM(EI9:ET9)","v":13259605.640419051},null,null,{"$f":"'Cash Flow'!$P8*SUMIF($B$78:$B$90,$B9,EX$78:EX$90)","v":0},{"$f":"'Cash Flow'!$P8*SUMIF($B$78:$B$90,$B9,EY$78:EY$90)","v":5538817.8117960216},{"$f":"'Cash Flow'!$P8*SUMIF($B$78:$B$90,$B9,EZ$78:EZ$90)","v":0},{"$f":"'Cash Flow'!$P8*SUMIF($B$78:$B$90,$B9,FA$78:FA$90)","v":0},{"$f":"'Cash Flow'!$P8*SUMIF($B$78:$B$90,$B9,FB$78:FB$90)","v":4154113.358847016},{"$f":"'Cash Flow'!$P8*SUMIF($B$78:$B$90,$B9,FC$78:FC$90)","v":0},{"$f":"'Cash Flow'!$P8*SUMIF($B$78:$B$90,$B9,FD$78:FD$90)","v":0},{"$f":"'Cash Flow'!$P8*SUMIF($B$78:$B$90,$B9,FE$78:FE$90)","v":2077056.679423508},{"$f":"'Cash Flow'!$P8*SUMIF($B$78:$B$90,$B9,FF$78:FF$90)","v":0},{"$f":"'Cash Flow'!$P8*SUMIF($B$78:$B$90,$B9,FG$78:FG$90)","v":0},{"$f":"'Cash Flow'!$P8*SUMIF($B$78:$B$90,$B9,FH$78:FH$90)","v":2077056.679423508},{"$f":"'Cash Flow'!$P8*SUMIF($B$78:$B$90,$B9,FI$78:FI$90)","v":0},{"$f":"SUM(EX9:FI9)","v":13847044.529490052},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["User Charges & Fees",4,null,{"$f":"'Cash Flow'!$E9*SUMIF($B$78:$B$90,$B10,D$78:D$90)","v":205194.38803084847},{"$f":"'Cash Flow'!$E9*SUMIF($B$78:$B$90,$B10,E$78:E$90)","v":205194.38803084847},{"$f":"'Cash Flow'!$E9*SUMIF($B$78:$B$90,$B10,F$78:F$90)","v":205194.38803084847},{"$f":"'Cash Flow'!$E9*SUMIF($B$78:$B$90,$B10,G$78:G$90)","v":205194.38803084847},{"$f":"'Cash Flow'!$E9*SUMIF($B$78:$B$90,$B10,H$78:H$90)","v":205194.38803084847},{"$f":"'Cash Flow'!$E9*SUMIF($B$78:$B$90,$B10,I$78:I$90)","v":205194.38803084847},{"$f":"'Cash Flow'!$E9*SUMIF($B$78:$B$90,$B10,J$78:J$90)","v":205194.38803084847},{"$f":"'Cash Flow'!$E9*SUMIF($B$78:$B$90,$B10,K$78:K$90)","v":205194.38803084847},{"$f":"'Cash Flow'!$E9*SUMIF($B$78:$B$90,$B10,L$78:L$90)","v":205194.38803084847},{"$f":"'Cash Flow'!$E9*SUMIF($B$78:$B$90,$B10,M$78:M$90)","v":205194.38803084847},{"$f":"'Cash Flow'!$E9*SUMIF($B$78:$B$90,$B10,N$78:N$90)","v":205194.38803084847},{"$f":"'Cash Flow'!$E9*SUMIF($B$78:$B$90,$B10,O$78:O$90)","v":205194.38803084847},2462332.6563701816,null,null,{"$f":"'Cash Flow'!$G9*SUMIF($B$78:$B$90,$B10,S$78:S$90)","v":155939.87061889702},{"$f":"'Cash Flow'!$G9*SUMIF($B$78:$B$90,$B10,T$78:T$90)","v":155939.87061889702},{"$f":"'Cash Flow'!$G9*SUMIF($B$78:$B$90,$B10,U$78:U$90)","v":155939.87061889702},{"$f":"'Cash Flow'!$G9*SUMIF($B$78:$B$90,$B10,V$78:V$90)","v":155939.87061889702},{"$f":"'Cash Flow'!$G9*SUMIF($B$78:$B$90,$B10,W$78:W$90)","v":155939.87061889702},{"$f":"'Cash Flow'!$G9*SUMIF($B$78:$B$90,$B10,X$78:X$90)","v":155939.87061889702},{"$f":"'Cash Flow'!$G9*SUMIF($B$78:$B$90,$B10,Y$78:Y$90)","v":155939.87061889702},{"$f":"'Cash Flow'!$G9*SUMIF($B$78:$B$90,$B10,Z$78:Z$90)","v":155939.87061889702},{"$f":"'Cash Flow'!$G9*SUMIF($B$78:$B$90,$B10,AA$78:AA$90)","v":155939.87061889702},{"$f":"'Cash Flow'!$G9*SUMIF($B$78:$B$90,$B10,AB$78:AB$90)","v":155939.87061889702},{"$f":"'Cash Flow'!$G9*SUMIF($B$78:$B$90,$B10,AC$78:AC$90)","v":155939.87061889702},{"$f":"'Cash Flow'!$G9*SUMIF($B$78:$B$90,$B10,AD$78:AD$90)","v":155939.87061889702},1871278.4474267643,null,null,{"$f":"'Cash Flow'!$H9*SUMIF($B$78:$B$90,$B10,AH$78:AH$90)","v":155084.72999957501},{"$f":"'Cash Flow'!$H9*SUMIF($B$78:$B$90,$B10,AI$78:AI$90)","v":155084.72999957501},{"$f":"'Cash Flow'!$H9*SUMIF($B$78:$B$90,$B10,AJ$78:AJ$90)","v":155084.72999957501},{"$f":"'Cash Flow'!$H9*SUMIF($B$78:$B$90,$B10,AK$78:AK$90)","v":155084.72999957501},{"$f":"'Cash Flow'!$H9*SUMIF($B$78:$B$90,$B10,AL$78:AL$90)","v":155084.72999957501},{"$f":"'Cash Flow'!$H9*SUMIF($B$78:$B$90,$B10,AM$78:AM$90)","v":155084.72999957501},{"$f":"'Cash Flow'!$H9*SUMIF($B$78:$B$90,$B10,AN$78:AN$90)","v":155084.72999957501},{"$f":"'Cash Flow'!$H9*SUMIF($B$78:$B$90,$B10,AO$78:AO$90)","v":155084.72999957501},{"$f":"'Cash Flow'!$H9*SUMIF($B$78:$B$90,$B10,AP$78:AP$90)","v":155084.72999957501},{"$f":"'Cash Flow'!$H9*SUMIF($B$78:$B$90,$B10,AQ$78:AQ$90)","v":155084.72999957501},{"$f":"'Cash Flow'!$H9*SUMIF($B$78:$B$90,$B10,AR$78:AR$90)","v":155084.72999957501},{"$f":"'Cash Flow'!$H9*SUMIF($B$78:$B$90,$B10,AS$78:AS$90)","v":155084.72999957501},{"$f":"SUM(AH10:AS10)","v":1861016.7599949006},null,null,{"$f":"'Cash Flow'!$I9*SUMIF($B$78:$B$90,$B10,AW$78:AW$90)","v":158502.79771592241},{"$f":"'Cash Flow'!$I9*SUMIF($B$78:$B$90,$B10,AX$78:AX$90)","v":158502.79771592241},{"$f":"'Cash Flow'!$I9*SUMIF($B$78:$B$90,$B10,AY$78:AY$90)","v":158502.79771592241},{"$f":"'Cash Flow'!$I9*SUMIF($B$78:$B$90,$B10,AZ$78:AZ$90)","v":158502.79771592241},{"$f":"'Cash Flow'!$I9*SUMIF($B$78:$B$90,$B10,BA$78:BA$90)","v":158502.79771592241},{"$f":"'Cash Flow'!$I9*SUMIF($B$78:$B$90,$B10,BB$78:BB$90)","v":158502.79771592241},{"$f":"'Cash Flow'!$I9*SUMIF($B$78:$B$90,$B10,BC$78:BC$90)","v":158502.79771592241},{"$f":"'Cash Flow'!$I9*SUMIF($B$78:$B$90,$B10,BD$78:BD$90)","v":158502.79771592241},{"$f":"'Cash Flow'!$I9*SUMIF($B$78:$B$90,$B10,BE$78:BE$90)","v":158502.79771592241},{"$f":"'Cash Flow'!$I9*SUMIF($B$78:$B$90,$B10,BF$78:BF$90)","v":158502.79771592241},{"$f":"'Cash Flow'!$I9*SUMIF($B$78:$B$90,$B10,BG$78:BG$90)","v":158502.79771592241},{"$f":"'Cash Flow'!$I9*SUMIF($B$78:$B$90,$B10,BH$78:BH$90)","v":158502.79771592241},{"$f":"SUM(AW10:BH10)","v":1902033.5725910685},null,null,{"$f":"'Cash Flow'!$J9*SUMIF($B$78:$B$90,$B10,BL$78:BL$90)","v":162413.2865024824},{"$f":"'Cash Flow'!$J9*SUMIF($B$78:$B$90,$B10,BM$78:BM$90)","v":162413.2865024824},{"$f":"'Cash Flow'!$J9*SUMIF($B$78:$B$90,$B10,BN$78:BN$90)","v":162413.2865024824},{"$f":"'Cash Flow'!$J9*SUMIF($B$78:$B$90,$B10,BO$78:BO$90)","v":162413.2865024824},{"$f":"'Cash Flow'!$J9*SUMIF($B$78:$B$90,$B10,BP$78:BP$90)","v":162413.2865024824},{"$f":"'Cash Flow'!$J9*SUMIF($B$78:$B$90,$B10,BQ$78:BQ$90)","v":162413.2865024824},{"$f":"'Cash Flow'!$J9*SUMIF($B$78:$B$90,$B10,BR$78:BR$90)","v":162413.2865024824},{"$f":"'Cash Flow'!$J9*SUMIF($B$78:$B$90,$B10,BS$78:BS$90)","v":162413.2865024824},{"$f":"'Cash Flow'!$J9*SUMIF($B$78:$B$90,$B10,BT$78:BT$90)","v":162413.2865024824},{"$f":"'Cash Flow'!$J9*SUMIF($B$78:$B$90,$B10,BU$78:BU$90)","v":162413.2865024824},{"$f":"'Cash Flow'!$J9*SUMIF($B$78:$B$90,$B10,BV$78:BV$90)","v":162413.2865024824},{"$f":"'Cash Flow'!$J9*SUMIF($B$78:$B$90,$B10,BW$78:BW$90)","v":162413.2865024824},{"$f":"SUM(BL10:BW10)","v":1948959.4380297887},null,null,{"$f":"'Cash Flow'!$K9*SUMIF($B$78:$B$90,$B10,CA$78:CA$90)","v":166919.86401222722},{"$f":"'Cash Flow'!$K9*SUMIF($B$78:$B$90,$B10,CB$78:CB$90)","v":166919.86401222722},{"$f":"'Cash Flow'!$K9*SUMIF($B$78:$B$90,$B10,CC$78:CC$90)","v":166919.86401222722},{"$f":"'Cash Flow'!$K9*SUMIF($B$78:$B$90,$B10,CD$78:CD$90)","v":166919.86401222722},{"$f":"'Cash Flow'!$K9*SUMIF($B$78:$B$90,$B10,CE$78:CE$90)","v":166919.86401222722},{"$f":"'Cash Flow'!$K9*SUMIF($B$78:$B$90,$B10,CF$78:CF$90)","v":166919.86401222722},{"$f":"'Cash Flow'!$K9*SUMIF($B$78:$B$90,$B10,CG$78:CG$90)","v":166919.86401222722},{"$f":"'Cash Flow'!$K9*SUMIF($B$78:$B$90,$B10,CH$78:CH$90)","v":166919.86401222722},{"$f":"'Cash Flow'!$K9*SUMIF($B$78:$B$90,$B10,CI$78:CI$90)","v":166919.86401222722},{"$f":"'Cash Flow'!$K9*SUMIF($B$78:$B$90,$B10,CJ$78:CJ$90)","v":166919.86401222722},{"$f":"'Cash Flow'!$K9*SUMIF($B$78:$B$90,$B10,CK$78:CK$90)","v":166919.86401222722},{"$f":"'Cash Flow'!$K9*SUMIF($B$78:$B$90,$B10,CL$78:CL$90)","v":166919.86401222722},{"$f":"SUM(CA10:CL10)","v":2003038.3681467262},null,null,{"$f":"'Cash Flow'!$L9*SUMIF($B$78:$B$90,$B10,CP$78:CP$90)","v":171864.95873400656},{"$f":"'Cash Flow'!$L9*SUMIF($B$78:$B$90,$B10,CQ$78:CQ$90)","v":171864.95873400656},{"$f":"'Cash Flow'!$L9*SUMIF($B$78:$B$90,$B10,CR$78:CR$90)","v":171864.95873400656},{"$f":"'Cash Flow'!$L9*SUMIF($B$78:$B$90,$B10,CS$78:CS$90)","v":171864.95873400656},{"$f":"'Cash Flow'!$L9*SUMIF($B$78:$B$90,$B10,CT$78:CT$90)","v":171864.95873400656},{"$f":"'Cash Flow'!$L9*SUMIF($B$78:$B$90,$B10,CU$78:CU$90)","v":171864.95873400656},{"$f":"'Cash Flow'!$L9*SUMIF($B$78:$B$90,$B10,CV$78:CV$90)","v":171864.95873400656},{"$f":"'Cash Flow'!$L9*SUMIF($B$78:$B$90,$B10,CW$78:CW$90)","v":171864.95873400656},{"$f":"'Cash Flow'!$L9*SUMIF($B$78:$B$90,$B10,CX$78:CX$90)","v":171864.95873400656},{"$f":"'Cash Flow'!$L9*SUMIF($B$78:$B$90,$B10,CY$78:CY$90)","v":171864.95873400656},{"$f":"'Cash Flow'!$L9*SUMIF($B$78:$B$90,$B10,CZ$78:CZ$90)","v":171864.95873400656},{"$f":"'Cash Flow'!$L9*SUMIF($B$78:$B$90,$B10,DA$78:DA$90)","v":171864.95873400656},{"$f":"SUM(CP10:DA10)","v":2062379.5048080792},null,null,{"$f":"'Cash Flow'!$M9*SUMIF($B$78:$B$90,$B10,DE$78:DE$90)","v":176958.4052171667},{"$f":"'Cash Flow'!$M9*SUMIF($B$78:$B$90,$B10,DF$78:DF$90)","v":176958.4052171667},{"$f":"'Cash Flow'!$M9*SUMIF($B$78:$B$90,$B10,DG$78:DG$90)","v":176958.4052171667},{"$f":"'Cash Flow'!$M9*SUMIF($B$78:$B$90,$B10,DH$78:DH$90)","v":176958.4052171667},{"$f":"'Cash Flow'!$M9*SUMIF($B$78:$B$90,$B10,DI$78:DI$90)","v":176958.4052171667},{"$f":"'Cash Flow'!$M9*SUMIF($B$78:$B$90,$B10,DJ$78:DJ$90)","v":176958.4052171667},{"$f":"'Cash Flow'!$M9*SUMIF($B$78:$B$90,$B10,DK$78:DK$90)","v":176958.4052171667},{"$f":"'Cash Flow'!$M9*SUMIF($B$78:$B$90,$B10,DL$78:DL$90)","v":176958.4052171667},{"$f":"'Cash Flow'!$M9*SUMIF($B$78:$B$90,$B10,DM$78:DM$90)","v":176958.4052171667},{"$f":"'Cash Flow'!$M9*SUMIF($B$78:$B$90,$B10,DN$78:DN$90)","v":176958.4052171667},{"$f":"'Cash Flow'!$M9*SUMIF($B$78:$B$90,$B10,DO$78:DO$90)","v":176958.4052171667},{"$f":"'Cash Flow'!$M9*SUMIF($B$78:$B$90,$B10,DP$78:DP$90)","v":176958.4052171667},{"$f":"SUM(DE10:DP10)","v":2123500.8626060006},null,null,{"$f":"'Cash Flow'!$N9*SUMIF($B$78:$B$90,$B10,DT$78:DT$90)","v":182204.65652915003},{"$f":"'Cash Flow'!$N9*SUMIF($B$78:$B$90,$B10,DU$78:DU$90)","v":182204.65652915003},{"$f":"'Cash Flow'!$N9*SUMIF($B$78:$B$90,$B10,DV$78:DV$90)","v":182204.65652915003},{"$f":"'Cash Flow'!$N9*SUMIF($B$78:$B$90,$B10,DW$78:DW$90)","v":182204.65652915003},{"$f":"'Cash Flow'!$N9*SUMIF($B$78:$B$90,$B10,DX$78:DX$90)","v":182204.65652915003},{"$f":"'Cash Flow'!$N9*SUMIF($B$78:$B$90,$B10,DY$78:DY$90)","v":182204.65652915003},{"$f":"'Cash Flow'!$N9*SUMIF($B$78:$B$90,$B10,DZ$78:DZ$90)","v":182204.65652915003},{"$f":"'Cash Flow'!$N9*SUMIF($B$78:$B$90,$B10,EA$78:EA$90)","v":182204.65652915003},{"$f":"'Cash Flow'!$N9*SUMIF($B$78:$B$90,$B10,EB$78:EB$90)","v":182204.65652915003},{"$f":"'Cash Flow'!$N9*SUMIF($B$78:$B$90,$B10,EC$78:EC$90)","v":182204.65652915003},{"$f":"'Cash Flow'!$N9*SUMIF($B$78:$B$90,$B10,ED$78:ED$90)","v":182204.65652915003},{"$f":"'Cash Flow'!$N9*SUMIF($B$78:$B$90,$B10,EE$78:EE$90)","v":182204.65652915003},{"$f":"SUM(DT10:EE10)","v":2186455.8783498001},null,null,{"$f":"'Cash Flow'!$O9*SUMIF($B$78:$B$90,$B10,EI$78:EI$90)","v":187608.29400489002},{"$f":"'Cash Flow'!$O9*SUMIF($B$78:$B$90,$B10,EJ$78:EJ$90)","v":187608.29400489002},{"$f":"'Cash Flow'!$O9*SUMIF($B$78:$B$90,$B10,EK$78:EK$90)","v":187608.29400489002},{"$f":"'Cash Flow'!$O9*SUMIF($B$78:$B$90,$B10,EL$78:EL$90)","v":187608.29400489002},{"$f":"'Cash Flow'!$O9*SUMIF($B$78:$B$90,$B10,EM$78:EM$90)","v":187608.29400489002},{"$f":"'Cash Flow'!$O9*SUMIF($B$78:$B$90,$B10,EN$78:EN$90)","v":187608.29400489002},{"$f":"'Cash Flow'!$O9*SUMIF($B$78:$B$90,$B10,EO$78:EO$90)","v":187608.29400489002},{"$f":"'Cash Flow'!$O9*SUMIF($B$78:$B$90,$B10,EP$78:EP$90)","v":187608.29400489002},{"$f":"'Cash Flow'!$O9*SUMIF($B$78:$B$90,$B10,EQ$78:EQ$90)","v":187608.29400489002},{"$f":"'Cash Flow'!$O9*SUMIF($B$78:$B$90,$B10,ER$78:ER$90)","v":187608.29400489002},{"$f":"'Cash Flow'!$O9*SUMIF($B$78:$B$90,$B10,ES$78:ES$90)","v":187608.29400489002},{"$f":"'Cash Flow'!$O9*SUMIF($B$78:$B$90,$B10,ET$78:ET$90)","v":187608.29400489002},{"$f":"SUM(EI10:ET10)","v":2251299.5280586807},null,null,{"$f":"'Cash Flow'!$P9*SUMIF($B$78:$B$90,$B10,EX$78:EX$90)","v":193174.04206737658},{"$f":"'Cash Flow'!$P9*SUMIF($B$78:$B$90,$B10,EY$78:EY$90)","v":193174.04206737658},{"$f":"'Cash Flow'!$P9*SUMIF($B$78:$B$90,$B10,EZ$78:EZ$90)","v":193174.04206737658},{"$f":"'Cash Flow'!$P9*SUMIF($B$78:$B$90,$B10,FA$78:FA$90)","v":193174.04206737658},{"$f":"'Cash Flow'!$P9*SUMIF($B$78:$B$90,$B10,FB$78:FB$90)","v":193174.04206737658},{"$f":"'Cash Flow'!$P9*SUMIF($B$78:$B$90,$B10,FC$78:FC$90)","v":193174.04206737658},{"$f":"'Cash Flow'!$P9*SUMIF($B$78:$B$90,$B10,FD$78:FD$90)","v":193174.04206737658},{"$f":"'Cash Flow'!$P9*SUMIF($B$78:$B$90,$B10,FE$78:FE$90)","v":193174.04206737658},{"$f":"'Cash Flow'!$P9*SUMIF($B$78:$B$90,$B10,FF$78:FF$90)","v":193174.04206737658},{"$f":"'Cash Flow'!$P9*SUMIF($B$78:$B$90,$B10,FG$78:FG$90)","v":193174.04206737658},{"$f":"'Cash Flow'!$P9*SUMIF($B$78:$B$90,$B10,FH$78:FH$90)","v":193174.04206737658},{"$f":"'Cash Flow'!$P9*SUMIF($B$78:$B$90,$B10,FI$78:FI$90)","v":193174.04206737658},{"$f":"SUM(EX10:FI10)","v":2318088.504808519},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Interest & Investment Revenue",4,null,{"$f":"'Cash Flow'!$E10*SUMIF($B$78:$B$90,$B11,D$78:D$90)","v":63727.819948445496},{"$f":"'Cash Flow'!$E10*SUMIF($B$78:$B$90,$B11,E$78:E$90)","v":63727.819948445496},{"$f":"'Cash Flow'!$E10*SUMIF($B$78:$B$90,$B11,F$78:F$90)","v":63727.819948445496},{"$f":"'Cash Flow'!$E10*SUMIF($B$78:$B$90,$B11,G$78:G$90)","v":63727.819948445496},{"$f":"'Cash Flow'!$E10*SUMIF($B$78:$B$90,$B11,H$78:H$90)","v":63727.819948445496},{"$f":"'Cash Flow'!$E10*SUMIF($B$78:$B$90,$B11,I$78:I$90)","v":63727.819948445496},{"$f":"'Cash Flow'!$E10*SUMIF($B$78:$B$90,$B11,J$78:J$90)","v":63727.819948445496},{"$f":"'Cash Flow'!$E10*SUMIF($B$78:$B$90,$B11,K$78:K$90)","v":63727.819948445496},{"$f":"'Cash Flow'!$E10*SUMIF($B$78:$B$90,$B11,L$78:L$90)","v":63727.819948445496},{"$f":"'Cash Flow'!$E10*SUMIF($B$78:$B$90,$B11,M$78:M$90)","v":63727.819948445496},{"$f":"'Cash Flow'!$E10*SUMIF($B$78:$B$90,$B11,N$78:N$90)","v":63727.819948445496},{"$f":"'Cash Flow'!$E10*SUMIF($B$78:$B$90,$B11,O$78:O$90)","v":63727.819948445496},764733.83938134601,null,null,{"$f":"'Cash Flow'!$G10*SUMIF($B$78:$B$90,$B11,S$78:S$90)","v":32795.63612981925},{"$f":"'Cash Flow'!$G10*SUMIF($B$78:$B$90,$B11,T$78:T$90)","v":32795.63612981925},{"$f":"'Cash Flow'!$G10*SUMIF($B$78:$B$90,$B11,U$78:U$90)","v":32795.63612981925},{"$f":"'Cash Flow'!$G10*SUMIF($B$78:$B$90,$B11,V$78:V$90)","v":32795.63612981925},{"$f":"'Cash Flow'!$G10*SUMIF($B$78:$B$90,$B11,W$78:W$90)","v":32795.63612981925},{"$f":"'Cash Flow'!$G10*SUMIF($B$78:$B$90,$B11,X$78:X$90)","v":32795.63612981925},{"$f":"'Cash Flow'!$G10*SUMIF($B$78:$B$90,$B11,Y$78:Y$90)","v":32795.63612981925},{"$f":"'Cash Flow'!$G10*SUMIF($B$78:$B$90,$B11,Z$78:Z$90)","v":32795.63612981925},{"$f":"'Cash Flow'!$G10*SUMIF($B$78:$B$90,$B11,AA$78:AA$90)","v":32795.63612981925},{"$f":"'Cash Flow'!$G10*SUMIF($B$78:$B$90,$B11,AB$78:AB$90)","v":32795.63612981925},{"$f":"'Cash Flow'!$G10*SUMIF($B$78:$B$90,$B11,AC$78:AC$90)","v":32795.63612981925},{"$f":"'Cash Flow'!$G10*SUMIF($B$78:$B$90,$B11,AD$78:AD$90)","v":32795.63612981925},393547.63355783111,null,null,{"$f":"'Cash Flow'!$H10*SUMIF($B$78:$B$90,$B11,AH$78:AH$90)","v":32328.73510589643},{"$f":"'Cash Flow'!$H10*SUMIF($B$78:$B$90,$B11,AI$78:AI$90)","v":32328.73510589643},{"$f":"'Cash Flow'!$H10*SUMIF($B$78:$B$90,$B11,AJ$78:AJ$90)","v":32328.73510589643},{"$f":"'Cash Flow'!$H10*SUMIF($B$78:$B$90,$B11,AK$78:AK$90)","v":32328.73510589643},{"$f":"'Cash Flow'!$H10*SUMIF($B$78:$B$90,$B11,AL$78:AL$90)","v":32328.73510589643},{"$f":"'Cash Flow'!$H10*SUMIF($B$78:$B$90,$B11,AM$78:AM$90)","v":32328.73510589643},{"$f":"'Cash Flow'!$H10*SUMIF($B$78:$B$90,$B11,AN$78:AN$90)","v":32328.73510589643},{"$f":"'Cash Flow'!$H10*SUMIF($B$78:$B$90,$B11,AO$78:AO$90)","v":32328.73510589643},{"$f":"'Cash Flow'!$H10*SUMIF($B$78:$B$90,$B11,AP$78:AP$90)","v":32328.73510589643},{"$f":"'Cash Flow'!$H10*SUMIF($B$78:$B$90,$B11,AQ$78:AQ$90)","v":32328.73510589643},{"$f":"'Cash Flow'!$H10*SUMIF($B$78:$B$90,$B11,AR$78:AR$90)","v":32328.73510589643},{"$f":"'Cash Flow'!$H10*SUMIF($B$78:$B$90,$B11,AS$78:AS$90)","v":32328.73510589643},387944.82127075718,null,null,{"$f":"'Cash Flow'!$I10*SUMIF($B$78:$B$90,$B11,AW$78:AW$90)","v":32271.262658176282},{"$f":"'Cash Flow'!$I10*SUMIF($B$78:$B$90,$B11,AX$78:AX$90)","v":32271.262658176282},{"$f":"'Cash Flow'!$I10*SUMIF($B$78:$B$90,$B11,AY$78:AY$90)","v":32271.262658176282},{"$f":"'Cash Flow'!$I10*SUMIF($B$78:$B$90,$B11,AZ$78:AZ$90)","v":32271.262658176282},{"$f":"'Cash Flow'!$I10*SUMIF($B$78:$B$90,$B11,BA$78:BA$90)","v":32271.262658176282},{"$f":"'Cash Flow'!$I10*SUMIF($B$78:$B$90,$B11,BB$78:BB$90)","v":32271.262658176282},{"$f":"'Cash Flow'!$I10*SUMIF($B$78:$B$90,$B11,BC$78:BC$90)","v":32271.262658176282},{"$f":"'Cash Flow'!$I10*SUMIF($B$78:$B$90,$B11,BD$78:BD$90)","v":32271.262658176282},{"$f":"'Cash Flow'!$I10*SUMIF($B$78:$B$90,$B11,BE$78:BE$90)","v":32271.262658176282},{"$f":"'Cash Flow'!$I10*SUMIF($B$78:$B$90,$B11,BF$78:BF$90)","v":32271.262658176282},{"$f":"'Cash Flow'!$I10*SUMIF($B$78:$B$90,$B11,BG$78:BG$90)","v":32271.262658176282},{"$f":"'Cash Flow'!$I10*SUMIF($B$78:$B$90,$B11,BH$78:BH$90)","v":32271.262658176282},387255.15189811541,null,null,{"$f":"'Cash Flow'!$J10*SUMIF($B$78:$B$90,$B11,BL$78:BL$90)","v":32187.572204198663},{"$f":"'Cash Flow'!$J10*SUMIF($B$78:$B$90,$B11,BM$78:BM$90)","v":32187.572204198663},{"$f":"'Cash Flow'!$J10*SUMIF($B$78:$B$90,$B11,BN$78:BN$90)","v":32187.572204198663},{"$f":"'Cash Flow'!$J10*SUMIF($B$78:$B$90,$B11,BO$78:BO$90)","v":32187.572204198663},{"$f":"'Cash Flow'!$J10*SUMIF($B$78:$B$90,$B11,BP$78:BP$90)","v":32187.572204198663},{"$f":"'Cash Flow'!$J10*SUMIF($B$78:$B$90,$B11,BQ$78:BQ$90)","v":32187.572204198663},{"$f":"'Cash Flow'!$J10*SUMIF($B$78:$B$90,$B11,BR$78:BR$90)","v":32187.572204198663},{"$f":"'Cash Flow'!$J10*SUMIF($B$78:$B$90,$B11,BS$78:BS$90)","v":32187.572204198663},{"$f":"'Cash Flow'!$J10*SUMIF($B$78:$B$90,$B11,BT$78:BT$90)","v":32187.572204198663},{"$f":"'Cash Flow'!$J10*SUMIF($B$78:$B$90,$B11,BU$78:BU$90)","v":32187.572204198663},{"$f":"'Cash Flow'!$J10*SUMIF($B$78:$B$90,$B11,BV$78:BV$90)","v":32187.572204198663},{"$f":"'Cash Flow'!$J10*SUMIF($B$78:$B$90,$B11,BW$78:BW$90)","v":32187.572204198663},386250.86645038403,null,null,{"$f":"'Cash Flow'!$K10*SUMIF($B$78:$B$90,$B11,CA$78:CA$90)","v":32091.103876679161},{"$f":"'Cash Flow'!$K10*SUMIF($B$78:$B$90,$B11,CB$78:CB$90)","v":32091.103876679161},{"$f":"'Cash Flow'!$K10*SUMIF($B$78:$B$90,$B11,CC$78:CC$90)","v":32091.103876679161},{"$f":"'Cash Flow'!$K10*SUMIF($B$78:$B$90,$B11,CD$78:CD$90)","v":32091.103876679161},{"$f":"'Cash Flow'!$K10*SUMIF($B$78:$B$90,$B11,CE$78:CE$90)","v":32091.103876679161},{"$f":"'Cash Flow'!$K10*SUMIF($B$78:$B$90,$B11,CF$78:CF$90)","v":32091.103876679161},{"$f":"'Cash Flow'!$K10*SUMIF($B$78:$B$90,$B11,CG$78:CG$90)","v":32091.103876679161},{"$f":"'Cash Flow'!$K10*SUMIF($B$78:$B$90,$B11,CH$78:CH$90)","v":32091.103876679161},{"$f":"'Cash Flow'!$K10*SUMIF($B$78:$B$90,$B11,CI$78:CI$90)","v":32091.103876679161},{"$f":"'Cash Flow'!$K10*SUMIF($B$78:$B$90,$B11,CJ$78:CJ$90)","v":32091.103876679161},{"$f":"'Cash Flow'!$K10*SUMIF($B$78:$B$90,$B11,CK$78:CK$90)","v":32091.103876679161},{"$f":"'Cash Flow'!$K10*SUMIF($B$78:$B$90,$B11,CL$78:CL$90)","v":32091.103876679161},385093.24652014981,null,null,{"$f":"'Cash Flow'!$L10*SUMIF($B$78:$B$90,$B11,CP$78:CP$90)","v":32177.236823131392},{"$f":"'Cash Flow'!$L10*SUMIF($B$78:$B$90,$B11,CQ$78:CQ$90)","v":32177.236823131392},{"$f":"'Cash Flow'!$L10*SUMIF($B$78:$B$90,$B11,CR$78:CR$90)","v":32177.236823131392},{"$f":"'Cash Flow'!$L10*SUMIF($B$78:$B$90,$B11,CS$78:CS$90)","v":32177.236823131392},{"$f":"'Cash Flow'!$L10*SUMIF($B$78:$B$90,$B11,CT$78:CT$90)","v":32177.236823131392},{"$f":"'Cash Flow'!$L10*SUMIF($B$78:$B$90,$B11,CU$78:CU$90)","v":32177.236823131392},{"$f":"'Cash Flow'!$L10*SUMIF($B$78:$B$90,$B11,CV$78:CV$90)","v":32177.236823131392},{"$f":"'Cash Flow'!$L10*SUMIF($B$78:$B$90,$B11,CW$78:CW$90)","v":32177.236823131392},{"$f":"'Cash Flow'!$L10*SUMIF($B$78:$B$90,$B11,CX$78:CX$90)","v":32177.236823131392},{"$f":"'Cash Flow'!$L10*SUMIF($B$78:$B$90,$B11,CY$78:CY$90)","v":32177.236823131392},{"$f":"'Cash Flow'!$L10*SUMIF($B$78:$B$90,$B11,CZ$78:CZ$90)","v":32177.236823131392},{"$f":"'Cash Flow'!$L10*SUMIF($B$78:$B$90,$B11,DA$78:DA$90)","v":32177.236823131392},386126.84187757672,null,null,{"$f":"'Cash Flow'!$M10*SUMIF($B$78:$B$90,$B11,DE$78:DE$90)","v":31980.355623235373},{"$f":"'Cash Flow'!$M10*SUMIF($B$78:$B$90,$B11,DF$78:DF$90)","v":31980.355623235373},{"$f":"'Cash Flow'!$M10*SUMIF($B$78:$B$90,$B11,DG$78:DG$90)","v":31980.355623235373},{"$f":"'Cash Flow'!$M10*SUMIF($B$78:$B$90,$B11,DH$78:DH$90)","v":31980.355623235373},{"$f":"'Cash Flow'!$M10*SUMIF($B$78:$B$90,$B11,DI$78:DI$90)","v":31980.355623235373},{"$f":"'Cash Flow'!$M10*SUMIF($B$78:$B$90,$B11,DJ$78:DJ$90)","v":31980.355623235373},{"$f":"'Cash Flow'!$M10*SUMIF($B$78:$B$90,$B11,DK$78:DK$90)","v":31980.355623235373},{"$f":"'Cash Flow'!$M10*SUMIF($B$78:$B$90,$B11,DL$78:DL$90)","v":31980.355623235373},{"$f":"'Cash Flow'!$M10*SUMIF($B$78:$B$90,$B11,DM$78:DM$90)","v":31980.355623235373},{"$f":"'Cash Flow'!$M10*SUMIF($B$78:$B$90,$B11,DN$78:DN$90)","v":31980.355623235373},{"$f":"'Cash Flow'!$M10*SUMIF($B$78:$B$90,$B11,DO$78:DO$90)","v":31980.355623235373},{"$f":"'Cash Flow'!$M10*SUMIF($B$78:$B$90,$B11,DP$78:DP$90)","v":31980.355623235373},383764.26747882436,null,null,{"$f":"'Cash Flow'!$N10*SUMIF($B$78:$B$90,$B11,DT$78:DT$90)","v":31957.069862847991},{"$f":"'Cash Flow'!$N10*SUMIF($B$78:$B$90,$B11,DU$78:DU$90)","v":31957.069862847991},{"$f":"'Cash Flow'!$N10*SUMIF($B$78:$B$90,$B11,DV$78:DV$90)","v":31957.069862847991},{"$f":"'Cash Flow'!$N10*SUMIF($B$78:$B$90,$B11,DW$78:DW$90)","v":31957.069862847991},{"$f":"'Cash Flow'!$N10*SUMIF($B$78:$B$90,$B11,DX$78:DX$90)","v":31957.069862847991},{"$f":"'Cash Flow'!$N10*SUMIF($B$78:$B$90,$B11,DY$78:DY$90)","v":31957.069862847991},{"$f":"'Cash Flow'!$N10*SUMIF($B$78:$B$90,$B11,DZ$78:DZ$90)","v":31957.069862847991},{"$f":"'Cash Flow'!$N10*SUMIF($B$78:$B$90,$B11,EA$78:EA$90)","v":31957.069862847991},{"$f":"'Cash Flow'!$N10*SUMIF($B$78:$B$90,$B11,EB$78:EB$90)","v":31957.069862847991},{"$f":"'Cash Flow'!$N10*SUMIF($B$78:$B$90,$B11,EC$78:EC$90)","v":31957.069862847991},{"$f":"'Cash Flow'!$N10*SUMIF($B$78:$B$90,$B11,ED$78:ED$90)","v":31957.069862847991},{"$f":"'Cash Flow'!$N10*SUMIF($B$78:$B$90,$B11,EE$78:EE$90)","v":31957.069862847991},383484.83835417585,null,null,{"$f":"'Cash Flow'!$O10*SUMIF($B$78:$B$90,$B11,EI$78:EI$90)","v":31925.585874407425},{"$f":"'Cash Flow'!$O10*SUMIF($B$78:$B$90,$B11,EJ$78:EJ$90)","v":31925.585874407425},{"$f":"'Cash Flow'!$O10*SUMIF($B$78:$B$90,$B11,EK$78:EK$90)","v":31925.585874407425},{"$f":"'Cash Flow'!$O10*SUMIF($B$78:$B$90,$B11,EL$78:EL$90)","v":31925.585874407425},{"$f":"'Cash Flow'!$O10*SUMIF($B$78:$B$90,$B11,EM$78:EM$90)","v":31925.585874407425},{"$f":"'Cash Flow'!$O10*SUMIF($B$78:$B$90,$B11,EN$78:EN$90)","v":31925.585874407425},{"$f":"'Cash Flow'!$O10*SUMIF($B$78:$B$90,$B11,EO$78:EO$90)","v":31925.585874407425},{"$f":"'Cash Flow'!$O10*SUMIF($B$78:$B$90,$B11,EP$78:EP$90)","v":31925.585874407425},{"$f":"'Cash Flow'!$O10*SUMIF($B$78:$B$90,$B11,EQ$78:EQ$90)","v":31925.585874407425},{"$f":"'Cash Flow'!$O10*SUMIF($B$78:$B$90,$B11,ER$78:ER$90)","v":31925.585874407425},{"$f":"'Cash Flow'!$O10*SUMIF($B$78:$B$90,$B11,ES$78:ES$90)","v":31925.585874407425},{"$f":"'Cash Flow'!$O10*SUMIF($B$78:$B$90,$B11,ET$78:ET$90)","v":31925.585874407425},383107.03049288917,null,null,{"$f":"'Cash Flow'!$P10*SUMIF($B$78:$B$90,$B11,EX$78:EX$90)","v":31894.841288932454},{"$f":"'Cash Flow'!$P10*SUMIF($B$78:$B$90,$B11,EY$78:EY$90)","v":31894.841288932454},{"$f":"'Cash Flow'!$P10*SUMIF($B$78:$B$90,$B11,EZ$78:EZ$90)","v":31894.841288932454},{"$f":"'Cash Flow'!$P10*SUMIF($B$78:$B$90,$B11,FA$78:FA$90)","v":31894.841288932454},{"$f":"'Cash Flow'!$P10*SUMIF($B$78:$B$90,$B11,FB$78:FB$90)","v":31894.841288932454},{"$f":"'Cash Flow'!$P10*SUMIF($B$78:$B$90,$B11,FC$78:FC$90)","v":31894.841288932454},{"$f":"'Cash Flow'!$P10*SUMIF($B$78:$B$90,$B11,FD$78:FD$90)","v":31894.841288932454},{"$f":"'Cash Flow'!$P10*SUMIF($B$78:$B$90,$B11,FE$78:FE$90)","v":31894.841288932454},{"$f":"'Cash Flow'!$P10*SUMIF($B$78:$B$90,$B11,FF$78:FF$90)","v":31894.841288932454},{"$f":"'Cash Flow'!$P10*SUMIF($B$78:$B$90,$B11,FG$78:FG$90)","v":31894.841288932454},{"$f":"'Cash Flow'!$P10*SUMIF($B$78:$B$90,$B11,FH$78:FH$90)","v":31894.841288932454},{"$f":"'Cash Flow'!$P10*SUMIF($B$78:$B$90,$B11,FI$78:FI$90)","v":31894.841288932454},382738.09546718956,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Other Revenues",4,null,{"$f":"'Cash Flow'!$E13*SUMIF($B$78:$B$90,$B12,D$78:D$90)","v":383232.93333185511},{"$f":"'Cash Flow'!$E13*SUMIF($B$78:$B$90,$B12,E$78:E$90)","v":383232.93333185511},{"$f":"'Cash Flow'!$E13*SUMIF($B$78:$B$90,$B12,F$78:F$90)","v":383232.93333185511},{"$f":"'Cash Flow'!$E13*SUMIF($B$78:$B$90,$B12,G$78:G$90)","v":383232.93333185511},{"$f":"'Cash Flow'!$E13*SUMIF($B$78:$B$90,$B12,H$78:H$90)","v":383232.93333185511},{"$f":"'Cash Flow'!$E13*SUMIF($B$78:$B$90,$B12,I$78:I$90)","v":383232.93333185511},{"$f":"'Cash Flow'!$E13*SUMIF($B$78:$B$90,$B12,J$78:J$90)","v":383232.93333185511},{"$f":"'Cash Flow'!$E13*SUMIF($B$78:$B$90,$B12,K$78:K$90)","v":383232.93333185511},{"$f":"'Cash Flow'!$E13*SUMIF($B$78:$B$90,$B12,L$78:L$90)","v":383232.93333185511},{"$f":"'Cash Flow'!$E13*SUMIF($B$78:$B$90,$B12,M$78:M$90)","v":383232.93333185511},{"$f":"'Cash Flow'!$E13*SUMIF($B$78:$B$90,$B12,N$78:N$90)","v":383232.93333185511},{"$f":"'Cash Flow'!$E13*SUMIF($B$78:$B$90,$B12,O$78:O$90)","v":383232.93333185511},4598795.1999822613,null,null,{"$f":"'Cash Flow'!$G13*SUMIF($B$78:$B$90,$B12,S$78:S$90)","v":386201.6125626954},{"$f":"'Cash Flow'!$G13*SUMIF($B$78:$B$90,$B12,T$78:T$90)","v":386201.6125626954},{"$f":"'Cash Flow'!$G13*SUMIF($B$78:$B$90,$B12,U$78:U$90)","v":386201.6125626954},{"$f":"'Cash Flow'!$G13*SUMIF($B$78:$B$90,$B12,V$78:V$90)","v":386201.6125626954},{"$f":"'Cash Flow'!$G13*SUMIF($B$78:$B$90,$B12,W$78:W$90)","v":386201.6125626954},{"$f":"'Cash Flow'!$G13*SUMIF($B$78:$B$90,$B12,X$78:X$90)","v":386201.6125626954},{"$f":"'Cash Flow'!$G13*SUMIF($B$78:$B$90,$B12,Y$78:Y$90)","v":386201.6125626954},{"$f":"'Cash Flow'!$G13*SUMIF($B$78:$B$90,$B12,Z$78:Z$90)","v":386201.6125626954},{"$f":"'Cash Flow'!$G13*SUMIF($B$78:$B$90,$B12,AA$78:AA$90)","v":386201.6125626954},{"$f":"'Cash Flow'!$G13*SUMIF($B$78:$B$90,$B12,AB$78:AB$90)","v":386201.6125626954},{"$f":"'Cash Flow'!$G13*SUMIF($B$78:$B$90,$B12,AC$78:AC$90)","v":386201.6125626954},{"$f":"'Cash Flow'!$G13*SUMIF($B$78:$B$90,$B12,AD$78:AD$90)","v":386201.6125626954},4634419.3507523453,null,null,{"$f":"'Cash Flow'!$H13*SUMIF($B$78:$B$90,$B12,AH$78:AH$90)","v":393764.90429599071},{"$f":"'Cash Flow'!$H13*SUMIF($B$78:$B$90,$B12,AI$78:AI$90)","v":393764.90429599071},{"$f":"'Cash Flow'!$H13*SUMIF($B$78:$B$90,$B12,AJ$78:AJ$90)","v":393764.90429599071},{"$f":"'Cash Flow'!$H13*SUMIF($B$78:$B$90,$B12,AK$78:AK$90)","v":393764.90429599071},{"$f":"'Cash Flow'!$H13*SUMIF($B$78:$B$90,$B12,AL$78:AL$90)","v":393764.90429599071},{"$f":"'Cash Flow'!$H13*SUMIF($B$78:$B$90,$B12,AM$78:AM$90)","v":393764.90429599071},{"$f":"'Cash Flow'!$H13*SUMIF($B$78:$B$90,$B12,AN$78:AN$90)","v":393764.90429599071},{"$f":"'Cash Flow'!$H13*SUMIF($B$78:$B$90,$B12,AO$78:AO$90)","v":393764.90429599071},{"$f":"'Cash Flow'!$H13*SUMIF($B$78:$B$90,$B12,AP$78:AP$90)","v":393764.90429599071},{"$f":"'Cash Flow'!$H13*SUMIF($B$78:$B$90,$B12,AQ$78:AQ$90)","v":393764.90429599071},{"$f":"'Cash Flow'!$H13*SUMIF($B$78:$B$90,$B12,AR$78:AR$90)","v":393764.90429599071},{"$f":"'Cash Flow'!$H13*SUMIF($B$78:$B$90,$B12,AS$78:AS$90)","v":393764.90429599071},4725178.8515518885,null,null,{"$f":"'Cash Flow'!$I13*SUMIF($B$78:$B$90,$B12,AW$78:AW$90)","v":403944.47541150497},{"$f":"'Cash Flow'!$I13*SUMIF($B$78:$B$90,$B12,AX$78:AX$90)","v":403944.47541150497},{"$f":"'Cash Flow'!$I13*SUMIF($B$78:$B$90,$B12,AY$78:AY$90)","v":403944.47541150497},{"$f":"'Cash Flow'!$I13*SUMIF($B$78:$B$90,$B12,AZ$78:AZ$90)","v":403944.47541150497},{"$f":"'Cash Flow'!$I13*SUMIF($B$78:$B$90,$B12,BA$78:BA$90)","v":403944.47541150497},{"$f":"'Cash Flow'!$I13*SUMIF($B$78:$B$90,$B12,BB$78:BB$90)","v":403944.47541150497},{"$f":"'Cash Flow'!$I13*SUMIF($B$78:$B$90,$B12,BC$78:BC$90)","v":403944.47541150497},{"$f":"'Cash Flow'!$I13*SUMIF($B$78:$B$90,$B12,BD$78:BD$90)","v":403944.47541150497},{"$f":"'Cash Flow'!$I13*SUMIF($B$78:$B$90,$B12,BE$78:BE$90)","v":403944.47541150497},{"$f":"'Cash Flow'!$I13*SUMIF($B$78:$B$90,$B12,BF$78:BF$90)","v":403944.47541150497},{"$f":"'Cash Flow'!$I13*SUMIF($B$78:$B$90,$B12,BG$78:BG$90)","v":403944.47541150497},{"$f":"'Cash Flow'!$I13*SUMIF($B$78:$B$90,$B12,BH$78:BH$90)","v":403944.47541150497},4847333.7049380597,null,null,{"$f":"'Cash Flow'!$J13*SUMIF($B$78:$B$90,$B12,BL$78:BL$90)","v":413285.41330776626},{"$f":"'Cash Flow'!$J13*SUMIF($B$78:$B$90,$B12,BM$78:BM$90)","v":413285.41330776626},{"$f":"'Cash Flow'!$J13*SUMIF($B$78:$B$90,$B12,BN$78:BN$90)","v":413285.41330776626},{"$f":"'Cash Flow'!$J13*SUMIF($B$78:$B$90,$B12,BO$78:BO$90)","v":413285.41330776626},{"$f":"'Cash Flow'!$J13*SUMIF($B$78:$B$90,$B12,BP$78:BP$90)","v":413285.41330776626},{"$f":"'Cash Flow'!$J13*SUMIF($B$78:$B$90,$B12,BQ$78:BQ$90)","v":413285.41330776626},{"$f":"'Cash Flow'!$J13*SUMIF($B$78:$B$90,$B12,BR$78:BR$90)","v":413285.41330776626},{"$f":"'Cash Flow'!$J13*SUMIF($B$78:$B$90,$B12,BS$78:BS$90)","v":413285.41330776626},{"$f":"'Cash Flow'!$J13*SUMIF($B$78:$B$90,$B12,BT$78:BT$90)","v":413285.41330776626},{"$f":"'Cash Flow'!$J13*SUMIF($B$78:$B$90,$B12,BU$78:BU$90)","v":413285.41330776626},{"$f":"'Cash Flow'!$J13*SUMIF($B$78:$B$90,$B12,BV$78:BV$90)","v":413285.41330776626},{"$f":"'Cash Flow'!$J13*SUMIF($B$78:$B$90,$B12,BW$78:BW$90)","v":413285.41330776626},4959424.9596931962,null,null,{"$f":"'Cash Flow'!$K13*SUMIF($B$78:$B$90,$B12,CA$78:CA$90)","v":425314.13448556635},{"$f":"'Cash Flow'!$K13*SUMIF($B$78:$B$90,$B12,CB$78:CB$90)","v":425314.13448556635},{"$f":"'Cash Flow'!$K13*SUMIF($B$78:$B$90,$B12,CC$78:CC$90)","v":425314.13448556635},{"$f":"'Cash Flow'!$K13*SUMIF($B$78:$B$90,$B12,CD$78:CD$90)","v":425314.13448556635},{"$f":"'Cash Flow'!$K13*SUMIF($B$78:$B$90,$B12,CE$78:CE$90)","v":425314.13448556635},{"$f":"'Cash Flow'!$K13*SUMIF($B$78:$B$90,$B12,CF$78:CF$90)","v":425314.13448556635},{"$f":"'Cash Flow'!$K13*SUMIF($B$78:$B$90,$B12,CG$78:CG$90)","v":425314.13448556635},{"$f":"'Cash Flow'!$K13*SUMIF($B$78:$B$90,$B12,CH$78:CH$90)","v":425314.13448556635},{"$f":"'Cash Flow'!$K13*SUMIF($B$78:$B$90,$B12,CI$78:CI$90)","v":425314.13448556635},{"$f":"'Cash Flow'!$K13*SUMIF($B$78:$B$90,$B12,CJ$78:CJ$90)","v":425314.13448556635},{"$f":"'Cash Flow'!$K13*SUMIF($B$78:$B$90,$B12,CK$78:CK$90)","v":425314.13448556635},{"$f":"'Cash Flow'!$K13*SUMIF($B$78:$B$90,$B12,CL$78:CL$90)","v":425314.13448556635},5103769.6138267964,null,null,{"$f":"'Cash Flow'!$L13*SUMIF($B$78:$B$90,$B12,CP$78:CP$90)","v":437815.15214140271},{"$f":"'Cash Flow'!$L13*SUMIF($B$78:$B$90,$B12,CQ$78:CQ$90)","v":437815.15214140271},{"$f":"'Cash Flow'!$L13*SUMIF($B$78:$B$90,$B12,CR$78:CR$90)","v":437815.15214140271},{"$f":"'Cash Flow'!$L13*SUMIF($B$78:$B$90,$B12,CS$78:CS$90)","v":437815.15214140271},{"$f":"'Cash Flow'!$L13*SUMIF($B$78:$B$90,$B12,CT$78:CT$90)","v":437815.15214140271},{"$f":"'Cash Flow'!$L13*SUMIF($B$78:$B$90,$B12,CU$78:CU$90)","v":437815.15214140271},{"$f":"'Cash Flow'!$L13*SUMIF($B$78:$B$90,$B12,CV$78:CV$90)","v":437815.15214140271},{"$f":"'Cash Flow'!$L13*SUMIF($B$78:$B$90,$B12,CW$78:CW$90)","v":437815.15214140271},{"$f":"'Cash Flow'!$L13*SUMIF($B$78:$B$90,$B12,CX$78:CX$90)","v":437815.15214140271},{"$f":"'Cash Flow'!$L13*SUMIF($B$78:$B$90,$B12,CY$78:CY$90)","v":437815.15214140271},{"$f":"'Cash Flow'!$L13*SUMIF($B$78:$B$90,$B12,CZ$78:CZ$90)","v":437815.15214140271},{"$f":"'Cash Flow'!$L13*SUMIF($B$78:$B$90,$B12,DA$78:DA$90)","v":437815.15214140271},5253781.8256968306,null,null,{"$f":"'Cash Flow'!$M13*SUMIF($B$78:$B$90,$B12,DE$78:DE$90)","v":450670.43030366465},{"$f":"'Cash Flow'!$M13*SUMIF($B$78:$B$90,$B12,DF$78:DF$90)","v":450670.43030366465},{"$f":"'Cash Flow'!$M13*SUMIF($B$78:$B$90,$B12,DG$78:DG$90)","v":450670.43030366465},{"$f":"'Cash Flow'!$M13*SUMIF($B$78:$B$90,$B12,DH$78:DH$90)","v":450670.43030366465},{"$f":"'Cash Flow'!$M13*SUMIF($B$78:$B$90,$B12,DI$78:DI$90)","v":450670.43030366465},{"$f":"'Cash Flow'!$M13*SUMIF($B$78:$B$90,$B12,DJ$78:DJ$90)","v":450670.43030366465},{"$f":"'Cash Flow'!$M13*SUMIF($B$78:$B$90,$B12,DK$78:DK$90)","v":450670.43030366465},{"$f":"'Cash Flow'!$M13*SUMIF($B$78:$B$90,$B12,DL$78:DL$90)","v":450670.43030366465},{"$f":"'Cash Flow'!$M13*SUMIF($B$78:$B$90,$B12,DM$78:DM$90)","v":450670.43030366465},{"$f":"'Cash Flow'!$M13*SUMIF($B$78:$B$90,$B12,DN$78:DN$90)","v":450670.43030366465},{"$f":"'Cash Flow'!$M13*SUMIF($B$78:$B$90,$B12,DO$78:DO$90)","v":450670.43030366465},{"$f":"'Cash Flow'!$M13*SUMIF($B$78:$B$90,$B12,DP$78:DP$90)","v":450670.43030366465},5408045.1636439776,null,null,{"$f":"'Cash Flow'!$N13*SUMIF($B$78:$B$90,$B12,DT$78:DT$90)","v":463922.28601479169},{"$f":"'Cash Flow'!$N13*SUMIF($B$78:$B$90,$B12,DU$78:DU$90)","v":463922.28601479169},{"$f":"'Cash Flow'!$N13*SUMIF($B$78:$B$90,$B12,DV$78:DV$90)","v":463922.28601479169},{"$f":"'Cash Flow'!$N13*SUMIF($B$78:$B$90,$B12,DW$78:DW$90)","v":463922.28601479169},{"$f":"'Cash Flow'!$N13*SUMIF($B$78:$B$90,$B12,DX$78:DX$90)","v":463922.28601479169},{"$f":"'Cash Flow'!$N13*SUMIF($B$78:$B$90,$B12,DY$78:DY$90)","v":463922.28601479169},{"$f":"'Cash Flow'!$N13*SUMIF($B$78:$B$90,$B12,DZ$78:DZ$90)","v":463922.28601479169},{"$f":"'Cash Flow'!$N13*SUMIF($B$78:$B$90,$B12,EA$78:EA$90)","v":463922.28601479169},{"$f":"'Cash Flow'!$N13*SUMIF($B$78:$B$90,$B12,EB$78:EB$90)","v":463922.28601479169},{"$f":"'Cash Flow'!$N13*SUMIF($B$78:$B$90,$B12,EC$78:EC$90)","v":463922.28601479169},{"$f":"'Cash Flow'!$N13*SUMIF($B$78:$B$90,$B12,ED$78:ED$90)","v":463922.28601479169},{"$f":"'Cash Flow'!$N13*SUMIF($B$78:$B$90,$B12,EE$78:EE$90)","v":463922.28601479169},5567067.4321774999,null,null,{"$f":"'Cash Flow'!$O13*SUMIF($B$78:$B$90,$B12,EI$78:EI$90)","v":477558.27400711842},{"$f":"'Cash Flow'!$O13*SUMIF($B$78:$B$90,$B12,EJ$78:EJ$90)","v":477558.27400711842},{"$f":"'Cash Flow'!$O13*SUMIF($B$78:$B$90,$B12,EK$78:EK$90)","v":477558.27400711842},{"$f":"'Cash Flow'!$O13*SUMIF($B$78:$B$90,$B12,EL$78:EL$90)","v":477558.27400711842},{"$f":"'Cash Flow'!$O13*SUMIF($B$78:$B$90,$B12,EM$78:EM$90)","v":477558.27400711842},{"$f":"'Cash Flow'!$O13*SUMIF($B$78:$B$90,$B12,EN$78:EN$90)","v":477558.27400711842},{"$f":"'Cash Flow'!$O13*SUMIF($B$78:$B$90,$B12,EO$78:EO$90)","v":477558.27400711842},{"$f":"'Cash Flow'!$O13*SUMIF($B$78:$B$90,$B12,EP$78:EP$90)","v":477558.27400711842},{"$f":"'Cash Flow'!$O13*SUMIF($B$78:$B$90,$B12,EQ$78:EQ$90)","v":477558.27400711842},{"$f":"'Cash Flow'!$O13*SUMIF($B$78:$B$90,$B12,ER$78:ER$90)","v":477558.27400711842},{"$f":"'Cash Flow'!$O13*SUMIF($B$78:$B$90,$B12,ES$78:ES$90)","v":477558.27400711842},{"$f":"'Cash Flow'!$O13*SUMIF($B$78:$B$90,$B12,ET$78:ET$90)","v":477558.27400711842},5730699.2880854206,null,null,{"$f":"'Cash Flow'!$P13*SUMIF($B$78:$B$90,$B12,EX$78:EX$90)","v":491612.80077337672},{"$f":"'Cash Flow'!$P13*SUMIF($B$78:$B$90,$B12,EY$78:EY$90)","v":491612.80077337672},{"$f":"'Cash Flow'!$P13*SUMIF($B$78:$B$90,$B12,EZ$78:EZ$90)","v":491612.80077337672},{"$f":"'Cash Flow'!$P13*SUMIF($B$78:$B$90,$B12,FA$78:FA$90)","v":491612.80077337672},{"$f":"'Cash Flow'!$P13*SUMIF($B$78:$B$90,$B12,FB$78:FB$90)","v":491612.80077337672},{"$f":"'Cash Flow'!$P13*SUMIF($B$78:$B$90,$B12,FC$78:FC$90)","v":491612.80077337672},{"$f":"'Cash Flow'!$P13*SUMIF($B$78:$B$90,$B12,FD$78:FD$90)","v":491612.80077337672},{"$f":"'Cash Flow'!$P13*SUMIF($B$78:$B$90,$B12,FE$78:FE$90)","v":491612.80077337672},{"$f":"'Cash Flow'!$P13*SUMIF($B$78:$B$90,$B12,FF$78:FF$90)","v":491612.80077337672},{"$f":"'Cash Flow'!$P13*SUMIF($B$78:$B$90,$B12,FG$78:FG$90)","v":491612.80077337672},{"$f":"'Cash Flow'!$P13*SUMIF($B$78:$B$90,$B12,FH$78:FH$90)","v":491612.80077337672},{"$f":"'Cash Flow'!$P13*SUMIF($B$78:$B$90,$B12,FI$78:FI$90)","v":491612.80077337672},5899353.6092805201,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Grants & Contributions provided for Operating Purposes",2,null,{"$f":"'Cash Flow'!$E11*SUMIF($B$78:$B$90,$B13,D$78:D$90)","v":650137.85924839333},{"$f":"'Cash Flow'!$E11*SUMIF($B$78:$B$90,$B13,E$78:E$90)","v":650137.85924839333},{"$f":"'Cash Flow'!$E11*SUMIF($B$78:$B$90,$B13,F$78:F$90)","v":650137.85924839333},{"$f":"'Cash Flow'!$E11*SUMIF($B$78:$B$90,$B13,G$78:G$90)","v":650137.85924839333},{"$f":"'Cash Flow'!$E11*SUMIF($B$78:$B$90,$B13,H$78:H$90)","v":650137.85924839333},{"$f":"'Cash Flow'!$E11*SUMIF($B$78:$B$90,$B13,I$78:I$90)","v":650137.85924839333},{"$f":"'Cash Flow'!$E11*SUMIF($B$78:$B$90,$B13,J$78:J$90)","v":650137.85924839333},{"$f":"'Cash Flow'!$E11*SUMIF($B$78:$B$90,$B13,K$78:K$90)","v":650137.85924839333},{"$f":"'Cash Flow'!$E11*SUMIF($B$78:$B$90,$B13,L$78:L$90)","v":650137.85924839333},{"$f":"'Cash Flow'!$E11*SUMIF($B$78:$B$90,$B13,M$78:M$90)","v":650137.85924839333},{"$f":"'Cash Flow'!$E11*SUMIF($B$78:$B$90,$B13,N$78:N$90)","v":650137.85924839333},{"$f":"'Cash Flow'!$E11*SUMIF($B$78:$B$90,$B13,O$78:O$90)","v":650137.85924839333},7801654.3109807195,null,null,{"$f":"'Cash Flow'!$G11*SUMIF($B$78:$B$90,$B13,S$78:S$90)","v":678103.02837899898},{"$f":"'Cash Flow'!$G11*SUMIF($B$78:$B$90,$B13,T$78:T$90)","v":678103.02837899898},{"$f":"'Cash Flow'!$G11*SUMIF($B$78:$B$90,$B13,U$78:U$90)","v":678103.02837899898},{"$f":"'Cash Flow'!$G11*SUMIF($B$78:$B$90,$B13,V$78:V$90)","v":678103.02837899898},{"$f":"'Cash Flow'!$G11*SUMIF($B$78:$B$90,$B13,W$78:W$90)","v":678103.02837899898},{"$f":"'Cash Flow'!$G11*SUMIF($B$78:$B$90,$B13,X$78:X$90)","v":678103.02837899898},{"$f":"'Cash Flow'!$G11*SUMIF($B$78:$B$90,$B13,Y$78:Y$90)","v":678103.02837899898},{"$f":"'Cash Flow'!$G11*SUMIF($B$78:$B$90,$B13,Z$78:Z$90)","v":678103.02837899898},{"$f":"'Cash Flow'!$G11*SUMIF($B$78:$B$90,$B13,AA$78:AA$90)","v":678103.02837899898},{"$f":"'Cash Flow'!$G11*SUMIF($B$78:$B$90,$B13,AB$78:AB$90)","v":678103.02837899898},{"$f":"'Cash Flow'!$G11*SUMIF($B$78:$B$90,$B13,AC$78:AC$90)","v":678103.02837899898},{"$f":"'Cash Flow'!$G11*SUMIF($B$78:$B$90,$B13,AD$78:AD$90)","v":678103.02837899898},8137236.3405479873,null,null,{"$f":"'Cash Flow'!$H11*SUMIF($B$78:$B$90,$B13,AH$78:AH$90)","v":707859.55818114348},{"$f":"'Cash Flow'!$H11*SUMIF($B$78:$B$90,$B13,AI$78:AI$90)","v":707859.55818114348},{"$f":"'Cash Flow'!$H11*SUMIF($B$78:$B$90,$B13,AJ$78:AJ$90)","v":707859.55818114348},{"$f":"'Cash Flow'!$H11*SUMIF($B$78:$B$90,$B13,AK$78:AK$90)","v":707859.55818114348},{"$f":"'Cash Flow'!$H11*SUMIF($B$78:$B$90,$B13,AL$78:AL$90)","v":707859.55818114348},{"$f":"'Cash Flow'!$H11*SUMIF($B$78:$B$90,$B13,AM$78:AM$90)","v":707859.55818114348},{"$f":"'Cash Flow'!$H11*SUMIF($B$78:$B$90,$B13,AN$78:AN$90)","v":707859.55818114348},{"$f":"'Cash Flow'!$H11*SUMIF($B$78:$B$90,$B13,AO$78:AO$90)","v":707859.55818114348},{"$f":"'Cash Flow'!$H11*SUMIF($B$78:$B$90,$B13,AP$78:AP$90)","v":707859.55818114348},{"$f":"'Cash Flow'!$H11*SUMIF($B$78:$B$90,$B13,AQ$78:AQ$90)","v":707859.55818114348},{"$f":"'Cash Flow'!$H11*SUMIF($B$78:$B$90,$B13,AR$78:AR$90)","v":707859.55818114348},{"$f":"'Cash Flow'!$H11*SUMIF($B$78:$B$90,$B13,AS$78:AS$90)","v":707859.55818114348},8494314.6981737223,null,null,{"$f":"'Cash Flow'!$I11*SUMIF($B$78:$B$90,$B13,AW$78:AW$90)","v":616362.07690093247},{"$f":"'Cash Flow'!$I11*SUMIF($B$78:$B$90,$B13,AX$78:AX$90)","v":616362.07690093247},{"$f":"'Cash Flow'!$I11*SUMIF($B$78:$B$90,$B13,AY$78:AY$90)","v":616362.07690093247},{"$f":"'Cash Flow'!$I11*SUMIF($B$78:$B$90,$B13,AZ$78:AZ$90)","v":616362.07690093247},{"$f":"'Cash Flow'!$I11*SUMIF($B$78:$B$90,$B13,BA$78:BA$90)","v":616362.07690093247},{"$f":"'Cash Flow'!$I11*SUMIF($B$78:$B$90,$B13,BB$78:BB$90)","v":616362.07690093247},{"$f":"'Cash Flow'!$I11*SUMIF($B$78:$B$90,$B13,BC$78:BC$90)","v":616362.07690093247},{"$f":"'Cash Flow'!$I11*SUMIF($B$78:$B$90,$B13,BD$78:BD$90)","v":616362.07690093247},{"$f":"'Cash Flow'!$I11*SUMIF($B$78:$B$90,$B13,BE$78:BE$90)","v":616362.07690093247},{"$f":"'Cash Flow'!$I11*SUMIF($B$78:$B$90,$B13,BF$78:BF$90)","v":616362.07690093247},{"$f":"'Cash Flow'!$I11*SUMIF($B$78:$B$90,$B13,BG$78:BG$90)","v":616362.07690093247},{"$f":"'Cash Flow'!$I11*SUMIF($B$78:$B$90,$B13,BH$78:BH$90)","v":616362.07690093247},7396344.9228111915,null,null,{"$f":"'Cash Flow'!$J11*SUMIF($B$78:$B$90,$B13,BL$78:BL$90)","v":623468.70223124465},{"$f":"'Cash Flow'!$J11*SUMIF($B$78:$B$90,$B13,BM$78:BM$90)","v":623468.70223124465},{"$f":"'Cash Flow'!$J11*SUMIF($B$78:$B$90,$B13,BN$78:BN$90)","v":623468.70223124465},{"$f":"'Cash Flow'!$J11*SUMIF($B$78:$B$90,$B13,BO$78:BO$90)","v":623468.70223124465},{"$f":"'Cash Flow'!$J11*SUMIF($B$78:$B$90,$B13,BP$78:BP$90)","v":623468.70223124465},{"$f":"'Cash Flow'!$J11*SUMIF($B$78:$B$90,$B13,BQ$78:BQ$90)","v":623468.70223124465},{"$f":"'Cash Flow'!$J11*SUMIF($B$78:$B$90,$B13,BR$78:BR$90)","v":623468.70223124465},{"$f":"'Cash Flow'!$J11*SUMIF($B$78:$B$90,$B13,BS$78:BS$90)","v":623468.70223124465},{"$f":"'Cash Flow'!$J11*SUMIF($B$78:$B$90,$B13,BT$78:BT$90)","v":623468.70223124465},{"$f":"'Cash Flow'!$J11*SUMIF($B$78:$B$90,$B13,BU$78:BU$90)","v":623468.70223124465},{"$f":"'Cash Flow'!$J11*SUMIF($B$78:$B$90,$B13,BV$78:BV$90)","v":623468.70223124465},{"$f":"'Cash Flow'!$J11*SUMIF($B$78:$B$90,$B13,BW$78:BW$90)","v":623468.70223124465},7481624.4267749377,null,null,{"$f":"'Cash Flow'!$K11*SUMIF($B$78:$B$90,$B13,CA$78:CA$90)","v":642494.31895283249},{"$f":"'Cash Flow'!$K11*SUMIF($B$78:$B$90,$B13,CB$78:CB$90)","v":642494.31895283249},{"$f":"'Cash Flow'!$K11*SUMIF($B$78:$B$90,$B13,CC$78:CC$90)","v":642494.31895283249},{"$f":"'Cash Flow'!$K11*SUMIF($B$78:$B$90,$B13,CD$78:CD$90)","v":642494.31895283249},{"$f":"'Cash Flow'!$K11*SUMIF($B$78:$B$90,$B13,CE$78:CE$90)","v":642494.31895283249},{"$f":"'Cash Flow'!$K11*SUMIF($B$78:$B$90,$B13,CF$78:CF$90)","v":642494.31895283249},{"$f":"'Cash Flow'!$K11*SUMIF($B$78:$B$90,$B13,CG$78:CG$90)","v":642494.31895283249},{"$f":"'Cash Flow'!$K11*SUMIF($B$78:$B$90,$B13,CH$78:CH$90)","v":642494.31895283249},{"$f":"'Cash Flow'!$K11*SUMIF($B$78:$B$90,$B13,CI$78:CI$90)","v":642494.31895283249},{"$f":"'Cash Flow'!$K11*SUMIF($B$78:$B$90,$B13,CJ$78:CJ$90)","v":642494.31895283249},{"$f":"'Cash Flow'!$K11*SUMIF($B$78:$B$90,$B13,CK$78:CK$90)","v":642494.31895283249},{"$f":"'Cash Flow'!$K11*SUMIF($B$78:$B$90,$B13,CL$78:CL$90)","v":642494.31895283249},7709931.8274339894,null,null,{"$f":"'Cash Flow'!$L11*SUMIF($B$78:$B$90,$B13,CP$78:CP$90)","v":659598.98835271725},{"$f":"'Cash Flow'!$L11*SUMIF($B$78:$B$90,$B13,CQ$78:CQ$90)","v":659598.98835271725},{"$f":"'Cash Flow'!$L11*SUMIF($B$78:$B$90,$B13,CR$78:CR$90)","v":659598.98835271725},{"$f":"'Cash Flow'!$L11*SUMIF($B$78:$B$90,$B13,CS$78:CS$90)","v":659598.98835271725},{"$f":"'Cash Flow'!$L11*SUMIF($B$78:$B$90,$B13,CT$78:CT$90)","v":659598.98835271725},{"$f":"'Cash Flow'!$L11*SUMIF($B$78:$B$90,$B13,CU$78:CU$90)","v":659598.98835271725},{"$f":"'Cash Flow'!$L11*SUMIF($B$78:$B$90,$B13,CV$78:CV$90)","v":659598.98835271725},{"$f":"'Cash Flow'!$L11*SUMIF($B$78:$B$90,$B13,CW$78:CW$90)","v":659598.98835271725},{"$f":"'Cash Flow'!$L11*SUMIF($B$78:$B$90,$B13,CX$78:CX$90)","v":659598.98835271725},{"$f":"'Cash Flow'!$L11*SUMIF($B$78:$B$90,$B13,CY$78:CY$90)","v":659598.98835271725},{"$f":"'Cash Flow'!$L11*SUMIF($B$78:$B$90,$B13,CZ$78:CZ$90)","v":659598.98835271725},{"$f":"'Cash Flow'!$L11*SUMIF($B$78:$B$90,$B13,DA$78:DA$90)","v":659598.98835271725},7915187.8602326056,null,null,{"$f":"'Cash Flow'!$M11*SUMIF($B$78:$B$90,$B13,DE$78:DE$90)","v":677852.85371743143},{"$f":"'Cash Flow'!$M11*SUMIF($B$78:$B$90,$B13,DF$78:DF$90)","v":677852.85371743143},{"$f":"'Cash Flow'!$M11*SUMIF($B$78:$B$90,$B13,DG$78:DG$90)","v":677852.85371743143},{"$f":"'Cash Flow'!$M11*SUMIF($B$78:$B$90,$B13,DH$78:DH$90)","v":677852.85371743143},{"$f":"'Cash Flow'!$M11*SUMIF($B$78:$B$90,$B13,DI$78:DI$90)","v":677852.85371743143},{"$f":"'Cash Flow'!$M11*SUMIF($B$78:$B$90,$B13,DJ$78:DJ$90)","v":677852.85371743143},{"$f":"'Cash Flow'!$M11*SUMIF($B$78:$B$90,$B13,DK$78:DK$90)","v":677852.85371743143},{"$f":"'Cash Flow'!$M11*SUMIF($B$78:$B$90,$B13,DL$78:DL$90)","v":677852.85371743143},{"$f":"'Cash Flow'!$M11*SUMIF($B$78:$B$90,$B13,DM$78:DM$90)","v":677852.85371743143},{"$f":"'Cash Flow'!$M11*SUMIF($B$78:$B$90,$B13,DN$78:DN$90)","v":677852.85371743143},{"$f":"'Cash Flow'!$M11*SUMIF($B$78:$B$90,$B13,DO$78:DO$90)","v":677852.85371743143},{"$f":"'Cash Flow'!$M11*SUMIF($B$78:$B$90,$B13,DP$78:DP$90)","v":677852.85371743143},8134234.2446091771,null,null,{"$f":"'Cash Flow'!$N11*SUMIF($B$78:$B$90,$B13,DT$78:DT$90)","v":695260.37879618967},{"$f":"'Cash Flow'!$N11*SUMIF($B$78:$B$90,$B13,DU$78:DU$90)","v":695260.37879618967},{"$f":"'Cash Flow'!$N11*SUMIF($B$78:$B$90,$B13,DV$78:DV$90)","v":695260.37879618967},{"$f":"'Cash Flow'!$N11*SUMIF($B$78:$B$90,$B13,DW$78:DW$90)","v":695260.37879618967},{"$f":"'Cash Flow'!$N11*SUMIF($B$78:$B$90,$B13,DX$78:DX$90)","v":695260.37879618967},{"$f":"'Cash Flow'!$N11*SUMIF($B$78:$B$90,$B13,DY$78:DY$90)","v":695260.37879618967},{"$f":"'Cash Flow'!$N11*SUMIF($B$78:$B$90,$B13,DZ$78:DZ$90)","v":695260.37879618967},{"$f":"'Cash Flow'!$N11*SUMIF($B$78:$B$90,$B13,EA$78:EA$90)","v":695260.37879618967},{"$f":"'Cash Flow'!$N11*SUMIF($B$78:$B$90,$B13,EB$78:EB$90)","v":695260.37879618967},{"$f":"'Cash Flow'!$N11*SUMIF($B$78:$B$90,$B13,EC$78:EC$90)","v":695260.37879618967},{"$f":"'Cash Flow'!$N11*SUMIF($B$78:$B$90,$B13,ED$78:ED$90)","v":695260.37879618967},{"$f":"'Cash Flow'!$N11*SUMIF($B$78:$B$90,$B13,EE$78:EE$90)","v":695260.37879618967},8343124.5455542775,null,null,{"$f":"'Cash Flow'!$O11*SUMIF($B$78:$B$90,$B13,EI$78:EI$90)","v":714413.95388324244},{"$f":"'Cash Flow'!$O11*SUMIF($B$78:$B$90,$B13,EJ$78:EJ$90)","v":714413.95388324244},{"$f":"'Cash Flow'!$O11*SUMIF($B$78:$B$90,$B13,EK$78:EK$90)","v":714413.95388324244},{"$f":"'Cash Flow'!$O11*SUMIF($B$78:$B$90,$B13,EL$78:EL$90)","v":714413.95388324244},{"$f":"'Cash Flow'!$O11*SUMIF($B$78:$B$90,$B13,EM$78:EM$90)","v":714413.95388324244},{"$f":"'Cash Flow'!$O11*SUMIF($B$78:$B$90,$B13,EN$78:EN$90)","v":714413.95388324244},{"$f":"'Cash Flow'!$O11*SUMIF($B$78:$B$90,$B13,EO$78:EO$90)","v":714413.95388324244},{"$f":"'Cash Flow'!$O11*SUMIF($B$78:$B$90,$B13,EP$78:EP$90)","v":714413.95388324244},{"$f":"'Cash Flow'!$O11*SUMIF($B$78:$B$90,$B13,EQ$78:EQ$90)","v":714413.95388324244},{"$f":"'Cash Flow'!$O11*SUMIF($B$78:$B$90,$B13,ER$78:ER$90)","v":714413.95388324244},{"$f":"'Cash Flow'!$O11*SUMIF($B$78:$B$90,$B13,ES$78:ES$90)","v":714413.95388324244},{"$f":"'Cash Flow'!$O11*SUMIF($B$78:$B$90,$B13,ET$78:ET$90)","v":714413.95388324244},8572967.4465989117,null,null,{"$f":"'Cash Flow'!$P11*SUMIF($B$78:$B$90,$B13,EX$78:EX$90)","v":733585.45455434476},{"$f":"'Cash Flow'!$P11*SUMIF($B$78:$B$90,$B13,EY$78:EY$90)","v":733585.45455434476},{"$f":"'Cash Flow'!$P11*SUMIF($B$78:$B$90,$B13,EZ$78:EZ$90)","v":733585.45455434476},{"$f":"'Cash Flow'!$P11*SUMIF($B$78:$B$90,$B13,FA$78:FA$90)","v":733585.45455434476},{"$f":"'Cash Flow'!$P11*SUMIF($B$78:$B$90,$B13,FB$78:FB$90)","v":733585.45455434476},{"$f":"'Cash Flow'!$P11*SUMIF($B$78:$B$90,$B13,FC$78:FC$90)","v":733585.45455434476},{"$f":"'Cash Flow'!$P11*SUMIF($B$78:$B$90,$B13,FD$78:FD$90)","v":733585.45455434476},{"$f":"'Cash Flow'!$P11*SUMIF($B$78:$B$90,$B13,FE$78:FE$90)","v":733585.45455434476},{"$f":"'Cash Flow'!$P11*SUMIF($B$78:$B$90,$B13,FF$78:FF$90)","v":733585.45455434476},{"$f":"'Cash Flow'!$P11*SUMIF($B$78:$B$90,$B13,FG$78:FG$90)","v":733585.45455434476},{"$f":"'Cash Flow'!$P11*SUMIF($B$78:$B$90,$B13,FH$78:FH$90)","v":733585.45455434476},{"$f":"'Cash Flow'!$P11*SUMIF($B$78:$B$90,$B13,FI$78:FI$90)","v":733585.45455434476},8803025.4546521362,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Grants & Contributions provided for Capital Purposes",2,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Bonds & Deposits",4,null,{"$f":"'Cash Flow'!$E12*SUMIF($B$78:$B$90,$B15,D$78:D$90)","v":0},{"$f":"'Cash Flow'!$E12*SUMIF($B$78:$B$90,$B15,E$78:E$90)","v":0},{"$f":"'Cash Flow'!$E12*SUMIF($B$78:$B$90,$B15,F$78:F$90)","v":0},{"$f":"'Cash Flow'!$E12*SUMIF($B$78:$B$90,$B15,G$78:G$90)","v":0},{"$f":"'Cash Flow'!$E12*SUMIF($B$78:$B$90,$B15,H$78:H$90)","v":0},{"$f":"'Cash Flow'!$E12*SUMIF($B$78:$B$90,$B15,I$78:I$90)","v":0},{"$f":"'Cash Flow'!$E12*SUMIF($B$78:$B$90,$B15,J$78:J$90)","v":0},{"$f":"'Cash Flow'!$E12*SUMIF($B$78:$B$90,$B15,K$78:K$90)","v":0},{"$f":"'Cash Flow'!$E12*SUMIF($B$78:$B$90,$B15,L$78:L$90)","v":0},{"$f":"'Cash Flow'!$E12*SUMIF($B$78:$B$90,$B15,M$78:M$90)","v":0},{"$f":"'Cash Flow'!$E12*SUMIF($B$78:$B$90,$B15,N$78:N$90)","v":0},{"$f":"'Cash Flow'!$E12*SUMIF($B$78:$B$90,$B15,O$78:O$90)","v":0},{"$f":"SUM(D15:O15)","v":0},null,null,{"$f":"'Cash Flow'!$G12*SUMIF($B$78:$B$90,$B15,S$78:S$90)","v":0},{"$f":"'Cash Flow'!$G12*SUMIF($B$78:$B$90,$B15,T$78:T$90)","v":0},{"$f":"'Cash Flow'!$G12*SUMIF($B$78:$B$90,$B15,U$78:U$90)","v":0},{"$f":"'Cash Flow'!$G12*SUMIF($B$78:$B$90,$B15,V$78:V$90)","v":0},{"$f":"'Cash Flow'!$G12*SUMIF($B$78:$B$90,$B15,W$78:W$90)","v":0},{"$f":"'Cash Flow'!$G12*SUMIF($B$78:$B$90,$B15,X$78:X$90)","v":0},{"$f":"'Cash Flow'!$G12*SUMIF($B$78:$B$90,$B15,Y$78:Y$90)","v":0},{"$f":"'Cash Flow'!$G12*SUMIF($B$78:$B$90,$B15,Z$78:Z$90)","v":0},{"$f":"'Cash Flow'!$G12*SUMIF($B$78:$B$90,$B15,AA$78:AA$90)","v":0},{"$f":"'Cash Flow'!$G12*SUMIF($B$78:$B$90,$B15,AB$78:AB$90)","v":0},{"$f":"'Cash Flow'!$G12*SUMIF($B$78:$B$90,$B15,AC$78:AC$90)","v":0},{"$f":"'Cash Flow'!$G12*SUMIF($B$78:$B$90,$B15,AD$78:AD$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$H12*SUMIF($B$78:$B$90,$B15,AH$78:AH$90)","v":0},{"$f":"'Cash Flow'!$H12*SUMIF($B$78:$B$90,$B15,AI$78:AI$90)","v":0},{"$f":"'Cash Flow'!$H12*SUMIF($B$78:$B$90,$B15,AJ$78:AJ$90)","v":0},{"$f":"'Cash Flow'!$H12*SUMIF($B$78:$B$90,$B15,AK$78:AK$90)","v":0},{"$f":"'Cash Flow'!$H12*SUMIF($B$78:$B$90,$B15,AL$78:AL$90)","v":0},{"$f":"'Cash Flow'!$H12*SUMIF($B$78:$B$90,$B15,AM$78:AM$90)","v":0},{"$f":"'Cash Flow'!$H12*SUMIF($B$78:$B$90,$B15,AN$78:AN$90)","v":0},{"$f":"'Cash Flow'!$H12*SUMIF($B$78:$B$90,$B15,AO$78:AO$90)","v":0},{"$f":"'Cash Flow'!$H12*SUMIF($B$78:$B$90,$B15,AP$78:AP$90)","v":0},{"$f":"'Cash Flow'!$H12*SUMIF($B$78:$B$90,$B15,AQ$78:AQ$90)","v":0},{"$f":"'Cash Flow'!$H12*SUMIF($B$78:$B$90,$B15,AR$78:AR$90)","v":0},{"$f":"'Cash Flow'!$H12*SUMIF($B$78:$B$90,$B15,AS$78:AS$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$I12*SUMIF($B$78:$B$90,$B15,AW$78:AW$90)","v":0},{"$f":"'Cash Flow'!$I12*SUMIF($B$78:$B$90,$B15,AX$78:AX$90)","v":0},{"$f":"'Cash Flow'!$I12*SUMIF($B$78:$B$90,$B15,AY$78:AY$90)","v":0},{"$f":"'Cash Flow'!$I12*SUMIF($B$78:$B$90,$B15,AZ$78:AZ$90)","v":0},{"$f":"'Cash Flow'!$I12*SUMIF($B$78:$B$90,$B15,BA$78:BA$90)","v":0},{"$f":"'Cash Flow'!$I12*SUMIF($B$78:$B$90,$B15,BB$78:BB$90)","v":0},{"$f":"'Cash Flow'!$I12*SUMIF($B$78:$B$90,$B15,BC$78:BC$90)","v":0},{"$f":"'Cash Flow'!$I12*SUMIF($B$78:$B$90,$B15,BD$78:BD$90)","v":0},{"$f":"'Cash Flow'!$I12*SUMIF($B$78:$B$90,$B15,BE$78:BE$90)","v":0},{"$f":"'Cash Flow'!$I12*SUMIF($B$78:$B$90,$B15,BF$78:BF$90)","v":0},{"$f":"'Cash Flow'!$I12*SUMIF($B$78:$B$90,$B15,BG$78:BG$90)","v":0},{"$f":"'Cash Flow'!$I12*SUMIF($B$78:$B$90,$B15,BH$78:BH$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$J12*SUMIF($B$78:$B$90,$B15,BL$78:BL$90)","v":0},{"$f":"'Cash Flow'!$J12*SUMIF($B$78:$B$90,$B15,BM$78:BM$90)","v":0},{"$f":"'Cash Flow'!$J12*SUMIF($B$78:$B$90,$B15,BN$78:BN$90)","v":0},{"$f":"'Cash Flow'!$J12*SUMIF($B$78:$B$90,$B15,BO$78:BO$90)","v":0},{"$f":"'Cash Flow'!$J12*SUMIF($B$78:$B$90,$B15,BP$78:BP$90)","v":0},{"$f":"'Cash Flow'!$J12*SUMIF($B$78:$B$90,$B15,BQ$78:BQ$90)","v":0},{"$f":"'Cash Flow'!$J12*SUMIF($B$78:$B$90,$B15,BR$78:BR$90)","v":0},{"$f":"'Cash Flow'!$J12*SUMIF($B$78:$B$90,$B15,BS$78:BS$90)","v":0},{"$f":"'Cash Flow'!$J12*SUMIF($B$78:$B$90,$B15,BT$78:BT$90)","v":0},{"$f":"'Cash Flow'!$J12*SUMIF($B$78:$B$90,$B15,BU$78:BU$90)","v":0},{"$f":"'Cash Flow'!$J12*SUMIF($B$78:$B$90,$B15,BV$78:BV$90)","v":0},{"$f":"'Cash Flow'!$J12*SUMIF($B$78:$B$90,$B15,BW$78:BW$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$K12*SUMIF($B$78:$B$90,$B15,CA$78:CA$90)","v":0},{"$f":"'Cash Flow'!$K12*SUMIF($B$78:$B$90,$B15,CB$78:CB$90)","v":0},{"$f":"'Cash Flow'!$K12*SUMIF($B$78:$B$90,$B15,CC$78:CC$90)","v":0},{"$f":"'Cash Flow'!$K12*SUMIF($B$78:$B$90,$B15,CD$78:CD$90)","v":0},{"$f":"'Cash Flow'!$K12*SUMIF($B$78:$B$90,$B15,CE$78:CE$90)","v":0},{"$f":"'Cash Flow'!$K12*SUMIF($B$78:$B$90,$B15,CF$78:CF$90)","v":0},{"$f":"'Cash Flow'!$K12*SUMIF($B$78:$B$90,$B15,CG$78:CG$90)","v":0},{"$f":"'Cash Flow'!$K12*SUMIF($B$78:$B$90,$B15,CH$78:CH$90)","v":0},{"$f":"'Cash Flow'!$K12*SUMIF($B$78:$B$90,$B15,CI$78:CI$90)","v":0},{"$f":"'Cash Flow'!$K12*SUMIF($B$78:$B$90,$B15,CJ$78:CJ$90)","v":0},{"$f":"'Cash Flow'!$K12*SUMIF($B$78:$B$90,$B15,CK$78:CK$90)","v":0},{"$f":"'Cash Flow'!$K12*SUMIF($B$78:$B$90,$B15,CL$78:CL$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$L12*SUMIF($B$78:$B$90,$B15,CP$78:CP$90)","v":0},{"$f":"'Cash Flow'!$L12*SUMIF($B$78:$B$90,$B15,CQ$78:CQ$90)","v":0},{"$f":"'Cash Flow'!$L12*SUMIF($B$78:$B$90,$B15,CR$78:CR$90)","v":0},{"$f":"'Cash Flow'!$L12*SUMIF($B$78:$B$90,$B15,CS$78:CS$90)","v":0},{"$f":"'Cash Flow'!$L12*SUMIF($B$78:$B$90,$B15,CT$78:CT$90)","v":0},{"$f":"'Cash Flow'!$L12*SUMIF($B$78:$B$90,$B15,CU$78:CU$90)","v":0},{"$f":"'Cash Flow'!$L12*SUMIF($B$78:$B$90,$B15,CV$78:CV$90)","v":0},{"$f":"'Cash Flow'!$L12*SUMIF($B$78:$B$90,$B15,CW$78:CW$90)","v":0},{"$f":"'Cash Flow'!$L12*SUMIF($B$78:$B$90,$B15,CX$78:CX$90)","v":0},{"$f":"'Cash Flow'!$L12*SUMIF($B$78:$B$90,$B15,CY$78:CY$90)","v":0},{"$f":"'Cash Flow'!$L12*SUMIF($B$78:$B$90,$B15,CZ$78:CZ$90)","v":0},{"$f":"'Cash Flow'!$L12*SUMIF($B$78:$B$90,$B15,DA$78:DA$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$M12*SUMIF($B$78:$B$90,$B15,DE$78:DE$90)","v":0},{"$f":"'Cash Flow'!$M12*SUMIF($B$78:$B$90,$B15,DF$78:DF$90)","v":0},{"$f":"'Cash Flow'!$M12*SUMIF($B$78:$B$90,$B15,DG$78:DG$90)","v":0},{"$f":"'Cash Flow'!$M12*SUMIF($B$78:$B$90,$B15,DH$78:DH$90)","v":0},{"$f":"'Cash Flow'!$M12*SUMIF($B$78:$B$90,$B15,DI$78:DI$90)","v":0},{"$f":"'Cash Flow'!$M12*SUMIF($B$78:$B$90,$B15,DJ$78:DJ$90)","v":0},{"$f":"'Cash Flow'!$M12*SUMIF($B$78:$B$90,$B15,DK$78:DK$90)","v":0},{"$f":"'Cash Flow'!$M12*SUMIF($B$78:$B$90,$B15,DL$78:DL$90)","v":0},{"$f":"'Cash Flow'!$M12*SUMIF($B$78:$B$90,$B15,DM$78:DM$90)","v":0},{"$f":"'Cash Flow'!$M12*SUMIF($B$78:$B$90,$B15,DN$78:DN$90)","v":0},{"$f":"'Cash Flow'!$M12*SUMIF($B$78:$B$90,$B15,DO$78:DO$90)","v":0},{"$f":"'Cash Flow'!$M12*SUMIF($B$78:$B$90,$B15,DP$78:DP$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$N12*SUMIF($B$78:$B$90,$B15,DT$78:DT$90)","v":0},{"$f":"'Cash Flow'!$N12*SUMIF($B$78:$B$90,$B15,DU$78:DU$90)","v":0},{"$f":"'Cash Flow'!$N12*SUMIF($B$78:$B$90,$B15,DV$78:DV$90)","v":0},{"$f":"'Cash Flow'!$N12*SUMIF($B$78:$B$90,$B15,DW$78:DW$90)","v":0},{"$f":"'Cash Flow'!$N12*SUMIF($B$78:$B$90,$B15,DX$78:DX$90)","v":0},{"$f":"'Cash Flow'!$N12*SUMIF($B$78:$B$90,$B15,DY$78:DY$90)","v":0},{"$f":"'Cash Flow'!$N12*SUMIF($B$78:$B$90,$B15,DZ$78:DZ$90)","v":0},{"$f":"'Cash Flow'!$N12*SUMIF($B$78:$B$90,$B15,EA$78:EA$90)","v":0},{"$f":"'Cash Flow'!$N12*SUMIF($B$78:$B$90,$B15,EB$78:EB$90)","v":0},{"$f":"'Cash Flow'!$N12*SUMIF($B$78:$B$90,$B15,EC$78:EC$90)","v":0},{"$f":"'Cash Flow'!$N12*SUMIF($B$78:$B$90,$B15,ED$78:ED$90)","v":0},{"$f":"'Cash Flow'!$N12*SUMIF($B$78:$B$90,$B15,EE$78:EE$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$O12*SUMIF($B$78:$B$90,$B15,EI$78:EI$90)","v":0},{"$f":"'Cash Flow'!$O12*SUMIF($B$78:$B$90,$B15,EJ$78:EJ$90)","v":0},{"$f":"'Cash Flow'!$O12*SUMIF($B$78:$B$90,$B15,EK$78:EK$90)","v":0},{"$f":"'Cash Flow'!$O12*SUMIF($B$78:$B$90,$B15,EL$78:EL$90)","v":0},{"$f":"'Cash Flow'!$O12*SUMIF($B$78:$B$90,$B15,EM$78:EM$90)","v":0},{"$f":"'Cash Flow'!$O12*SUMIF($B$78:$B$90,$B15,EN$78:EN$90)","v":0},{"$f":"'Cash Flow'!$O12*SUMIF($B$78:$B$90,$B15,EO$78:EO$90)","v":0},{"$f":"'Cash Flow'!$O12*SUMIF($B$78:$B$90,$B15,EP$78:EP$90)","v":0},{"$f":"'Cash Flow'!$O12*SUMIF($B$78:$B$90,$B15,EQ$78:EQ$90)","v":0},{"$f":"'Cash Flow'!$O12*SUMIF($B$78:$B$90,$B15,ER$78:ER$90)","v":0},{"$f":"'Cash Flow'!$O12*SUMIF($B$78:$B$90,$B15,ES$78:ES$90)","v":0},{"$f":"'Cash Flow'!$O12*SUMIF($B$78:$B$90,$B15,ET$78:ET$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$P12*SUMIF($B$78:$B$90,$B15,EX$78:EX$90)","v":0},{"$f":"'Cash Flow'!$P12*SUMIF($B$78:$B$90,$B15,EY$78:EY$90)","v":0},{"$f":"'Cash Flow'!$P12*SUMIF($B$78:$B$90,$B15,EZ$78:EZ$90)","v":0},{"$f":"'Cash Flow'!$P12*SUMIF($B$78:$B$90,$B15,FA$78:FA$90)","v":0},{"$f":"'Cash Flow'!$P12*SUMIF($B$78:$B$90,$B15,FB$78:FB$90)","v":0},{"$f":"'Cash Flow'!$P12*SUMIF($B$78:$B$90,$B15,FC$78:FC$90)","v":0},{"$f":"'Cash Flow'!$P12*SUMIF($B$78:$B$90,$B15,FD$78:FD$90)","v":0},{"$f":"'Cash Flow'!$P12*SUMIF($B$78:$B$90,$B15,FE$78:FE$90)","v":0},{"$f":"'Cash Flow'!$P12*SUMIF($B$78:$B$90,$B15,FF$78:FF$90)","v":0},{"$f":"'Cash Flow'!$P12*SUMIF($B$78:$B$90,$B15,FG$78:FG$90)","v":0},{"$f":"'Cash Flow'!$P12*SUMIF($B$78:$B$90,$B15,FH$78:FH$90)","v":0},{"$f":"'Cash Flow'!$P12*SUMIF($B$78:$B$90,$B15,FI$78:FI$90)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Total Operting Inflow",null,null,{"$f":"SUM(D9:D15)","v":1302293.0005595423},4231258.228594997,1302293.0005595423,1302293.0005595423,3499016.9215861331,1302293.0005595423,1302293.0005595423,2400654.9610728379,1302293.0005595423,1302293.0005595423,2400654.9610728379,1302293.0005595423,22949929.076803144,null,null,{"$f":"SUM(S9:S15)","v":1253040.1476904107},4258367.7246734789,1253040.1476904107,1253040.1476904107,3507035.8304277118,1253040.1476904107,1253040.1476904107,2380037.9890590613,1253040.1476904107,1253040.1476904107,2380037.9890590613,1253040.1476904107,22549800.714742597,null,null,{"$f":"SUM(AH9:AH15)","v":1289037.9275826057},4590337.5666536326,1289037.9275826057,1289037.9275826057,3765012.6568858754,1289037.9275826057,1289037.9275826057,2527025.2922342406,1289037.9275826057,1289037.9275826057,2527025.2922342406,1289037.9275826057,23721704.228668835,null,null,{"$f":"SUM(AW9:AW15)","v":1211080.6126865363},4855824.8934615292,1211080.6126865363,1211080.6126865363,3944638.8232677807,1211080.6126865363,1211080.6126865363,2577859.7179771583,1211080.6126865363,1211080.6126865363,2577859.7179771583,1211080.6126865363,23644828.054175917,null,null,{"$f":"SUM(BL9:BL15)","v":1231354.9742456919},5255399.5148840453,1231354.9742456919,1231354.9742456919,4249388.3797244569,1231354.9742456919,1231354.9742456919,2740371.6769850743,1231354.9742456919,1231354.9742456919,2740371.6769850743,1231354.9742456919,24836371.04254419,null,null,{"$f":"SUM(CA9:CA15)","v":1266819.421327305},5709763.1686411854,1266819.421327305,1266819.421327305,4599027.2318127155,1266819.421327305,1266819.421327305,2932923.3265700103,1266819.421327305,1266819.421327305,2932923.3265700103,1266819.421327305,26309192.424212366,null,null,{"$f":"SUM(CP9:CP15)","v":1301456.3360512578},5958627.6044765534,1301456.3360512578,1301456.3360512578,4794334.7873702301,1301456.3360512578,1301456.3360512578,3047895.5617107442,1301456.3360512578,1301456.3360512578,3047895.5617107442,1301456.3360512578,27260404.203678332,null,null,{"$f":"SUM(DE9:DE15)","v":1337462.0448614983},6200896.6772342864,1337462.0448614983,1337462.0448614983,4985038.0191410882,1337462.0448614983,1337462.0448614983,3161250.0320012933,1337462.0448614983,1337462.0448614983,3161250.0320012933,1337462.0448614983,28208131.119269948,null,null,{"$f":"SUM(DT9:DT15)","v":1373344.3912029793},6452200.4802020099,1373344.3912029793,1373344.3912029793,5182486.4579522526,1373344.3912029793,1373344.3912029793,3277915.4245776152,1373344.3912029793,1373344.3912029793,3277915.4245776152,1373344.3912029793,29177272.916933324,null,null,{"$f":"SUM(EI9:EI15)","v":1411506.1077696583},6715348.3639372792,1411506.1077696583,1411506.1077696583,5389387.7998953732,1411506.1077696583,1411506.1077696583,3400446.9538325155,1411506.1077696583,1411506.1077696583,3400446.9538325155,1411506.1077696583,30197678.933654957,null,null,{"$f":"SUM(EX9:EX15)","v":1450267.1386840306},6989084.9504800523,1450267.1386840306,1450267.1386840306,5604380.4975310462,1450267.1386840306,1450267.1386840306,3527323.8181075389,1450267.1386840306,1450267.1386840306,3527323.8181075389,1450267.1386840306,31250250.193698414,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Capital Inflow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["New loans raised",7,null,{"$f":"'Cash Flow'!$E50*SUMIF($B$78:$B$90,$B19,D$78:D$90)","v":0},{"$f":"'Cash Flow'!$E50*SUMIF($B$78:$B$90,$B19,E$78:E$90)","v":0},{"$f":"'Cash Flow'!$E50*SUMIF($B$78:$B$90,$B19,F$78:F$90)","v":0},{"$f":"'Cash Flow'!$E50*SUMIF($B$78:$B$90,$B19,G$78:G$90)","v":0},{"$f":"'Cash Flow'!$E50*SUMIF($B$78:$B$90,$B19,H$78:H$90)","v":0},{"$f":"'Cash Flow'!$E50*SUMIF($B$78:$B$90,$B19,I$78:I$90)","v":0},{"$f":"'Cash Flow'!$E50*SUMIF($B$78:$B$90,$B19,J$78:J$90)","v":0},{"$f":"'Cash Flow'!$E50*SUMIF($B$78:$B$90,$B19,K$78:K$90)","v":0},{"$f":"'Cash Flow'!$E50*SUMIF($B$78:$B$90,$B19,L$78:L$90)","v":0},{"$f":"'Cash Flow'!$E50*SUMIF($B$78:$B$90,$B19,M$78:M$90)","v":0},{"$f":"'Cash Flow'!$E50*SUMIF($B$78:$B$90,$B19,N$78:N$90)","v":0},{"$f":"'Cash Flow'!$E50*SUMIF($B$78:$B$90,$B19,O$78:O$90)","v":0},{"$f":"SUM(D19:O19)","v":0},null,null,{"$f":"'Cash Flow'!$G50*SUMIF($B$78:$B$90,$B19,S$78:S$90)","v":0},{"$f":"'Cash Flow'!$G50*SUMIF($B$78:$B$90,$B19,T$78:T$90)","v":0},{"$f":"'Cash Flow'!$G50*SUMIF($B$78:$B$90,$B19,U$78:U$90)","v":0},{"$f":"'Cash Flow'!$G50*SUMIF($B$78:$B$90,$B19,V$78:V$90)","v":0},{"$f":"'Cash Flow'!$G50*SUMIF($B$78:$B$90,$B19,W$78:W$90)","v":0},{"$f":"'Cash Flow'!$G50*SUMIF($B$78:$B$90,$B19,X$78:X$90)","v":0},{"$f":"'Cash Flow'!$G50*SUMIF($B$78:$B$90,$B19,Y$78:Y$90)","v":0},{"$f":"'Cash Flow'!$G50*SUMIF($B$78:$B$90,$B19,Z$78:Z$90)","v":0},{"$f":"'Cash Flow'!$G50*SUMIF($B$78:$B$90,$B19,AA$78:AA$90)","v":0},{"$f":"'Cash Flow'!$G50*SUMIF($B$78:$B$90,$B19,AB$78:AB$90)","v":0},{"$f":"'Cash Flow'!$G50*SUMIF($B$78:$B$90,$B19,AC$78:AC$90)","v":0},{"$f":"'Cash Flow'!$G50*SUMIF($B$78:$B$90,$B19,AD$78:AD$90)","v":0},{"$f":"SUM(S19:AD19)","v":0},null,null,{"$f":"'Cash Flow'!$H50*SUMIF($B$78:$B$90,$B19,AH$78:AH$90)","v":0},{"$f":"'Cash Flow'!$H50*SUMIF($B$78:$B$90,$B19,AI$78:AI$90)","v":0},{"$f":"'Cash Flow'!$H50*SUMIF($B$78:$B$90,$B19,AJ$78:AJ$90)","v":0},{"$f":"'Cash Flow'!$H50*SUMIF($B$78:$B$90,$B19,AK$78:AK$90)","v":0},{"$f":"'Cash Flow'!$H50*SUMIF($B$78:$B$90,$B19,AL$78:AL$90)","v":0},{"$f":"'Cash Flow'!$H50*SUMIF($B$78:$B$90,$B19,AM$78:AM$90)","v":0},{"$f":"'Cash Flow'!$H50*SUMIF($B$78:$B$90,$B19,AN$78:AN$90)","v":0},{"$f":"'Cash Flow'!$H50*SUMIF($B$78:$B$90,$B19,AO$78:AO$90)","v":0},{"$f":"'Cash Flow'!$H50*SUMIF($B$78:$B$90,$B19,AP$78:AP$90)","v":0},{"$f":"'Cash Flow'!$H50*SUMIF($B$78:$B$90,$B19,AQ$78:AQ$90)","v":0},{"$f":"'Cash Flow'!$H50*SUMIF($B$78:$B$90,$B19,AR$78:AR$90)","v":0},{"$f":"'Cash Flow'!$H50*SUMIF($B$78:$B$90,$B19,AS$78:AS$90)","v":0},{"$f":"SUM(AH19:AS19)","v":0},null,null,{"$f":"'Cash Flow'!$I50*SUMIF($B$78:$B$90,$B19,AW$78:AW$90)","v":0},{"$f":"'Cash Flow'!$I50*SUMIF($B$78:$B$90,$B19,AX$78:AX$90)","v":0},{"$f":"'Cash Flow'!$I50*SUMIF($B$78:$B$90,$B19,AY$78:AY$90)","v":0},{"$f":"'Cash Flow'!$I50*SUMIF($B$78:$B$90,$B19,AZ$78:AZ$90)","v":0},{"$f":"'Cash Flow'!$I50*SUMIF($B$78:$B$90,$B19,BA$78:BA$90)","v":0},{"$f":"'Cash Flow'!$I50*SUMIF($B$78:$B$90,$B19,BB$78:BB$90)","v":0},{"$f":"'Cash Flow'!$I50*SUMIF($B$78:$B$90,$B19,BC$78:BC$90)","v":0},{"$f":"'Cash Flow'!$I50*SUMIF($B$78:$B$90,$B19,BD$78:BD$90)","v":0},{"$f":"'Cash Flow'!$I50*SUMIF($B$78:$B$90,$B19,BE$78:BE$90)","v":0},{"$f":"'Cash Flow'!$I50*SUMIF($B$78:$B$90,$B19,BF$78:BF$90)","v":0},{"$f":"'Cash Flow'!$I50*SUMIF($B$78:$B$90,$B19,BG$78:BG$90)","v":0},{"$f":"'Cash Flow'!$I50*SUMIF($B$78:$B$90,$B19,BH$78:BH$90)","v":0},{"$f":"SUM(AW19:BH19)","v":0},null,null,{"$f":"'Cash Flow'!$J50*SUMIF($B$78:$B$90,$B19,BL$78:BL$90)","v":0},{"$f":"'Cash Flow'!$J50*SUMIF($B$78:$B$90,$B19,BM$78:BM$90)","v":0},{"$f":"'Cash Flow'!$J50*SUMIF($B$78:$B$90,$B19,BN$78:BN$90)","v":0},{"$f":"'Cash Flow'!$J50*SUMIF($B$78:$B$90,$B19,BO$78:BO$90)","v":0},{"$f":"'Cash Flow'!$J50*SUMIF($B$78:$B$90,$B19,BP$78:BP$90)","v":0},{"$f":"'Cash Flow'!$J50*SUMIF($B$78:$B$90,$B19,BQ$78:BQ$90)","v":0},{"$f":"'Cash Flow'!$J50*SUMIF($B$78:$B$90,$B19,BR$78:BR$90)","v":0},{"$f":"'Cash Flow'!$J50*SUMIF($B$78:$B$90,$B19,BS$78:BS$90)","v":0},{"$f":"'Cash Flow'!$J50*SUMIF($B$78:$B$90,$B19,BT$78:BT$90)","v":0},{"$f":"'Cash Flow'!$J50*SUMIF($B$78:$B$90,$B19,BU$78:BU$90)","v":0},{"$f":"'Cash Flow'!$J50*SUMIF($B$78:$B$90,$B19,BV$78:BV$90)","v":0},{"$f":"'Cash Flow'!$J50*SUMIF($B$78:$B$90,$B19,BW$78:BW$90)","v":0},{"$f":"SUM(BL19:BW19)","v":0},null,null,{"$f":"'Cash Flow'!$K50*SUMIF($B$78:$B$90,$B19,CA$78:CA$90)","v":0},{"$f":"'Cash Flow'!$K50*SUMIF($B$78:$B$90,$B19,CB$78:CB$90)","v":0},{"$f":"'Cash Flow'!$K50*SUMIF($B$78:$B$90,$B19,CC$78:CC$90)","v":0},{"$f":"'Cash Flow'!$K50*SUMIF($B$78:$B$90,$B19,CD$78:CD$90)","v":0},{"$f":"'Cash Flow'!$K50*SUMIF($B$78:$B$90,$B19,CE$78:CE$90)","v":0},{"$f":"'Cash Flow'!$K50*SUMIF($B$78:$B$90,$B19,CF$78:CF$90)","v":0},{"$f":"'Cash Flow'!$K50*SUMIF($B$78:$B$90,$B19,CG$78:CG$90)","v":0},{"$f":"'Cash Flow'!$K50*SUMIF($B$78:$B$90,$B19,CH$78:CH$90)","v":0},{"$f":"'Cash Flow'!$K50*SUMIF($B$78:$B$90,$B19,CI$78:CI$90)","v":0},{"$f":"'Cash Flow'!$K50*SUMIF($B$78:$B$90,$B19,CJ$78:CJ$90)","v":0},{"$f":"'Cash Flow'!$K50*SUMIF($B$78:$B$90,$B19,CK$78:CK$90)","v":0},{"$f":"'Cash Flow'!$K50*SUMIF($B$78:$B$90,$B19,CL$78:CL$90)","v":0},{"$f":"SUM(CA19:CL19)","v":0},null,null,{"$f":"'Cash Flow'!$L50*SUMIF($B$78:$B$90,$B19,CP$78:CP$90)","v":0},{"$f":"'Cash Flow'!$L50*SUMIF($B$78:$B$90,$B19,CQ$78:CQ$90)","v":0},{"$f":"'Cash Flow'!$L50*SUMIF($B$78:$B$90,$B19,CR$78:CR$90)","v":0},{"$f":"'Cash Flow'!$L50*SUMIF($B$78:$B$90,$B19,CS$78:CS$90)","v":0},{"$f":"'Cash Flow'!$L50*SUMIF($B$78:$B$90,$B19,CT$78:CT$90)","v":0},{"$f":"'Cash Flow'!$L50*SUMIF($B$78:$B$90,$B19,CU$78:CU$90)","v":0},{"$f":"'Cash Flow'!$L50*SUMIF($B$78:$B$90,$B19,CV$78:CV$90)","v":0},{"$f":"'Cash Flow'!$L50*SUMIF($B$78:$B$90,$B19,CW$78:CW$90)","v":0},{"$f":"'Cash Flow'!$L50*SUMIF($B$78:$B$90,$B19,CX$78:CX$90)","v":0},{"$f":"'Cash Flow'!$L50*SUMIF($B$78:$B$90,$B19,CY$78:CY$90)","v":0},{"$f":"'Cash Flow'!$L50*SUMIF($B$78:$B$90,$B19,CZ$78:CZ$90)","v":0},{"$f":"'Cash Flow'!$L50*SUMIF($B$78:$B$90,$B19,DA$78:DA$90)","v":0},{"$f":"SUM(CP19:DA19)","v":0},null,null,{"$f":"'Cash Flow'!$M50*SUMIF($B$78:$B$90,$B19,DE$78:DE$90)","v":0},{"$f":"'Cash Flow'!$M50*SUMIF($B$78:$B$90,$B19,DF$78:DF$90)","v":0},{"$f":"'Cash Flow'!$M50*SUMIF($B$78:$B$90,$B19,DG$78:DG$90)","v":0},{"$f":"'Cash Flow'!$M50*SUMIF($B$78:$B$90,$B19,DH$78:DH$90)","v":0},{"$f":"'Cash Flow'!$M50*SUMIF($B$78:$B$90,$B19,DI$78:DI$90)","v":0},{"$f":"'Cash Flow'!$M50*SUMIF($B$78:$B$90,$B19,DJ$78:DJ$90)","v":0},{"$f":"'Cash Flow'!$M50*SUMIF($B$78:$B$90,$B19,DK$78:DK$90)","v":0},{"$f":"'Cash Flow'!$M50*SUMIF($B$78:$B$90,$B19,DL$78:DL$90)","v":0},{"$f":"'Cash Flow'!$M50*SUMIF($B$78:$B$90,$B19,DM$78:DM$90)","v":0},{"$f":"'Cash Flow'!$M50*SUMIF($B$78:$B$90,$B19,DN$78:DN$90)","v":0},{"$f":"'Cash Flow'!$M50*SUMIF($B$78:$B$90,$B19,DO$78:DO$90)","v":0},{"$f":"'Cash Flow'!$M50*SUMIF($B$78:$B$90,$B19,DP$78:DP$90)","v":0},{"$f":"SUM(DE19:DP19)","v":0},null,null,{"$f":"'Cash Flow'!$N50*SUMIF($B$78:$B$90,$B19,DT$78:DT$90)","v":0},{"$f":"'Cash Flow'!$N50*SUMIF($B$78:$B$90,$B19,DU$78:DU$90)","v":0},{"$f":"'Cash Flow'!$N50*SUMIF($B$78:$B$90,$B19,DV$78:DV$90)","v":0},{"$f":"'Cash Flow'!$N50*SUMIF($B$78:$B$90,$B19,DW$78:DW$90)","v":0},{"$f":"'Cash Flow'!$N50*SUMIF($B$78:$B$90,$B19,DX$78:DX$90)","v":0},{"$f":"'Cash Flow'!$N50*SUMIF($B$78:$B$90,$B19,DY$78:DY$90)","v":0},{"$f":"'Cash Flow'!$N50*SUMIF($B$78:$B$90,$B19,DZ$78:DZ$90)","v":0},{"$f":"'Cash Flow'!$N50*SUMIF($B$78:$B$90,$B19,EA$78:EA$90)","v":0},{"$f":"'Cash Flow'!$N50*SUMIF($B$78:$B$90,$B19,EB$78:EB$90)","v":0},{"$f":"'Cash Flow'!$N50*SUMIF($B$78:$B$90,$B19,EC$78:EC$90)","v":0},{"$f":"'Cash Flow'!$N50*SUMIF($B$78:$B$90,$B19,ED$78:ED$90)","v":0},{"$f":"'Cash Flow'!$N50*SUMIF($B$78:$B$90,$B19,EE$78:EE$90)","v":0},{"$f":"SUM(DT19:EE19)","v":0},null,null,{"$f":"'Cash Flow'!$O50*SUMIF($B$78:$B$90,$B19,EI$78:EI$90)","v":0},{"$f":"'Cash Flow'!$O50*SUMIF($B$78:$B$90,$B19,EJ$78:EJ$90)","v":0},{"$f":"'Cash Flow'!$O50*SUMIF($B$78:$B$90,$B19,EK$78:EK$90)","v":0},{"$f":"'Cash Flow'!$O50*SUMIF($B$78:$B$90,$B19,EL$78:EL$90)","v":0},{"$f":"'Cash Flow'!$O50*SUMIF($B$78:$B$90,$B19,EM$78:EM$90)","v":0},{"$f":"'Cash Flow'!$O50*SUMIF($B$78:$B$90,$B19,EN$78:EN$90)","v":0},{"$f":"'Cash Flow'!$O50*SUMIF($B$78:$B$90,$B19,EO$78:EO$90)","v":0},{"$f":"'Cash Flow'!$O50*SUMIF($B$78:$B$90,$B19,EP$78:EP$90)","v":0},{"$f":"'Cash Flow'!$O50*SUMIF($B$78:$B$90,$B19,EQ$78:EQ$90)","v":0},{"$f":"'Cash Flow'!$O50*SUMIF($B$78:$B$90,$B19,ER$78:ER$90)","v":0},{"$f":"'Cash Flow'!$O50*SUMIF($B$78:$B$90,$B19,ES$78:ES$90)","v":0},{"$f":"'Cash Flow'!$O50*SUMIF($B$78:$B$90,$B19,ET$78:ET$90)","v":0},{"$f":"SUM(EI19:ET19)","v":0},null,null,{"$f":"'Cash Flow'!$P50*SUMIF($B$78:$B$90,$B19,EX$78:EX$90)","v":0},{"$f":"'Cash Flow'!$P50*SUMIF($B$78:$B$90,$B19,EY$78:EY$90)","v":0},{"$f":"'Cash Flow'!$P50*SUMIF($B$78:$B$90,$B19,EZ$78:EZ$90)","v":0},{"$f":"'Cash Flow'!$P50*SUMIF($B$78:$B$90,$B19,FA$78:FA$90)","v":0},{"$f":"'Cash Flow'!$P50*SUMIF($B$78:$B$90,$B19,FB$78:FB$90)","v":0},{"$f":"'Cash Flow'!$P50*SUMIF($B$78:$B$90,$B19,FC$78:FC$90)","v":0},{"$f":"'Cash Flow'!$P50*SUMIF($B$78:$B$90,$B19,FD$78:FD$90)","v":0},{"$f":"'Cash Flow'!$P50*SUMIF($B$78:$B$90,$B19,FE$78:FE$90)","v":0},{"$f":"'Cash Flow'!$P50*SUMIF($B$78:$B$90,$B19,FF$78:FF$90)","v":0},{"$f":"'Cash Flow'!$P50*SUMIF($B$78:$B$90,$B19,FG$78:FG$90)","v":0},{"$f":"'Cash Flow'!$P50*SUMIF($B$78:$B$90,$B19,FH$78:FH$90)","v":0},{"$f":"'Cash Flow'!$P50*SUMIF($B$78:$B$90,$B19,FI$78:FI$90)","v":0},{"$f":"SUM(EX19:FI19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["New Finance Leases",7,null,{"$f":"'Cash Flow'!$E51*SUMIF($B$78:$B$90,$B20,D$78:D$90)","v":0},{"$f":"'Cash Flow'!$E51*SUMIF($B$78:$B$90,$B20,E$78:E$90)","v":0},{"$f":"'Cash Flow'!$E51*SUMIF($B$78:$B$90,$B20,F$78:F$90)","v":0},{"$f":"'Cash Flow'!$E51*SUMIF($B$78:$B$90,$B20,G$78:G$90)","v":0},{"$f":"'Cash Flow'!$E51*SUMIF($B$78:$B$90,$B20,H$78:H$90)","v":0},{"$f":"'Cash Flow'!$E51*SUMIF($B$78:$B$90,$B20,I$78:I$90)","v":0},{"$f":"'Cash Flow'!$E51*SUMIF($B$78:$B$90,$B20,J$78:J$90)","v":0},{"$f":"'Cash Flow'!$E51*SUMIF($B$78:$B$90,$B20,K$78:K$90)","v":0},{"$f":"'Cash Flow'!$E51*SUMIF($B$78:$B$90,$B20,L$78:L$90)","v":0},{"$f":"'Cash Flow'!$E51*SUMIF($B$78:$B$90,$B20,M$78:M$90)","v":0},{"$f":"'Cash Flow'!$E51*SUMIF($B$78:$B$90,$B20,N$78:N$90)","v":0},{"$f":"'Cash Flow'!$E51*SUMIF($B$78:$B$90,$B20,O$78:O$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$G51*SUMIF($B$78:$B$90,$B20,S$78:S$90)","v":0},{"$f":"'Cash Flow'!$G51*SUMIF($B$78:$B$90,$B20,T$78:T$90)","v":0},{"$f":"'Cash Flow'!$G51*SUMIF($B$78:$B$90,$B20,U$78:U$90)","v":0},{"$f":"'Cash Flow'!$G51*SUMIF($B$78:$B$90,$B20,V$78:V$90)","v":0},{"$f":"'Cash Flow'!$G51*SUMIF($B$78:$B$90,$B20,W$78:W$90)","v":0},{"$f":"'Cash Flow'!$G51*SUMIF($B$78:$B$90,$B20,X$78:X$90)","v":0},{"$f":"'Cash Flow'!$G51*SUMIF($B$78:$B$90,$B20,Y$78:Y$90)","v":0},{"$f":"'Cash Flow'!$G51*SUMIF($B$78:$B$90,$B20,Z$78:Z$90)","v":0},{"$f":"'Cash Flow'!$G51*SUMIF($B$78:$B$90,$B20,AA$78:AA$90)","v":0},{"$f":"'Cash Flow'!$G51*SUMIF($B$78:$B$90,$B20,AB$78:AB$90)","v":0},{"$f":"'Cash Flow'!$G51*SUMIF($B$78:$B$90,$B20,AC$78:AC$90)","v":0},{"$f":"'Cash Flow'!$G51*SUMIF($B$78:$B$90,$B20,AD$78:AD$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$H51*SUMIF($B$78:$B$90,$B20,AH$78:AH$90)","v":0},{"$f":"'Cash Flow'!$H51*SUMIF($B$78:$B$90,$B20,AI$78:AI$90)","v":0},{"$f":"'Cash Flow'!$H51*SUMIF($B$78:$B$90,$B20,AJ$78:AJ$90)","v":0},{"$f":"'Cash Flow'!$H51*SUMIF($B$78:$B$90,$B20,AK$78:AK$90)","v":0},{"$f":"'Cash Flow'!$H51*SUMIF($B$78:$B$90,$B20,AL$78:AL$90)","v":0},{"$f":"'Cash Flow'!$H51*SUMIF($B$78:$B$90,$B20,AM$78:AM$90)","v":0},{"$f":"'Cash Flow'!$H51*SUMIF($B$78:$B$90,$B20,AN$78:AN$90)","v":0},{"$f":"'Cash Flow'!$H51*SUMIF($B$78:$B$90,$B20,AO$78:AO$90)","v":0},{"$f":"'Cash Flow'!$H51*SUMIF($B$78:$B$90,$B20,AP$78:AP$90)","v":0},{"$f":"'Cash Flow'!$H51*SUMIF($B$78:$B$90,$B20,AQ$78:AQ$90)","v":0},{"$f":"'Cash Flow'!$H51*SUMIF($B$78:$B$90,$B20,AR$78:AR$90)","v":0},{"$f":"'Cash Flow'!$H51*SUMIF($B$78:$B$90,$B20,AS$78:AS$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$I51*SUMIF($B$78:$B$90,$B20,AW$78:AW$90)","v":0},{"$f":"'Cash Flow'!$I51*SUMIF($B$78:$B$90,$B20,AX$78:AX$90)","v":0},{"$f":"'Cash Flow'!$I51*SUMIF($B$78:$B$90,$B20,AY$78:AY$90)","v":0},{"$f":"'Cash Flow'!$I51*SUMIF($B$78:$B$90,$B20,AZ$78:AZ$90)","v":0},{"$f":"'Cash Flow'!$I51*SUMIF($B$78:$B$90,$B20,BA$78:BA$90)","v":0},{"$f":"'Cash Flow'!$I51*SUMIF($B$78:$B$90,$B20,BB$78:BB$90)","v":0},{"$f":"'Cash Flow'!$I51*SUMIF($B$78:$B$90,$B20,BC$78:BC$90)","v":0},{"$f":"'Cash Flow'!$I51*SUMIF($B$78:$B$90,$B20,BD$78:BD$90)","v":0},{"$f":"'Cash Flow'!$I51*SUMIF($B$78:$B$90,$B20,BE$78:BE$90)","v":0},{"$f":"'Cash Flow'!$I51*SUMIF($B$78:$B$90,$B20,BF$78:BF$90)","v":0},{"$f":"'Cash Flow'!$I51*SUMIF($B$78:$B$90,$B20,BG$78:BG$90)","v":0},{"$f":"'Cash Flow'!$I51*SUMIF($B$78:$B$90,$B20,BH$78:BH$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$J51*SUMIF($B$78:$B$90,$B20,BL$78:BL$90)","v":0},{"$f":"'Cash Flow'!$J51*SUMIF($B$78:$B$90,$B20,BM$78:BM$90)","v":0},{"$f":"'Cash Flow'!$J51*SUMIF($B$78:$B$90,$B20,BN$78:BN$90)","v":0},{"$f":"'Cash Flow'!$J51*SUMIF($B$78:$B$90,$B20,BO$78:BO$90)","v":0},{"$f":"'Cash Flow'!$J51*SUMIF($B$78:$B$90,$B20,BP$78:BP$90)","v":0},{"$f":"'Cash Flow'!$J51*SUMIF($B$78:$B$90,$B20,BQ$78:BQ$90)","v":0},{"$f":"'Cash Flow'!$J51*SUMIF($B$78:$B$90,$B20,BR$78:BR$90)","v":0},{"$f":"'Cash Flow'!$J51*SUMIF($B$78:$B$90,$B20,BS$78:BS$90)","v":0},{"$f":"'Cash Flow'!$J51*SUMIF($B$78:$B$90,$B20,BT$78:BT$90)","v":0},{"$f":"'Cash Flow'!$J51*SUMIF($B$78:$B$90,$B20,BU$78:BU$90)","v":0},{"$f":"'Cash Flow'!$J51*SUMIF($B$78:$B$90,$B20,BV$78:BV$90)","v":0},{"$f":"'Cash Flow'!$J51*SUMIF($B$78:$B$90,$B20,BW$78:BW$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$K51*SUMIF($B$78:$B$90,$B20,CA$78:CA$90)","v":0},{"$f":"'Cash Flow'!$K51*SUMIF($B$78:$B$90,$B20,CB$78:CB$90)","v":0},{"$f":"'Cash Flow'!$K51*SUMIF($B$78:$B$90,$B20,CC$78:CC$90)","v":0},{"$f":"'Cash Flow'!$K51*SUMIF($B$78:$B$90,$B20,CD$78:CD$90)","v":0},{"$f":"'Cash Flow'!$K51*SUMIF($B$78:$B$90,$B20,CE$78:CE$90)","v":0},{"$f":"'Cash Flow'!$K51*SUMIF($B$78:$B$90,$B20,CF$78:CF$90)","v":0},{"$f":"'Cash Flow'!$K51*SUMIF($B$78:$B$90,$B20,CG$78:CG$90)","v":0},{"$f":"'Cash Flow'!$K51*SUMIF($B$78:$B$90,$B20,CH$78:CH$90)","v":0},{"$f":"'Cash Flow'!$K51*SUMIF($B$78:$B$90,$B20,CI$78:CI$90)","v":0},{"$f":"'Cash Flow'!$K51*SUMIF($B$78:$B$90,$B20,CJ$78:CJ$90)","v":0},{"$f":"'Cash Flow'!$K51*SUMIF($B$78:$B$90,$B20,CK$78:CK$90)","v":0},{"$f":"'Cash Flow'!$K51*SUMIF($B$78:$B$90,$B20,CL$78:CL$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$L51*SUMIF($B$78:$B$90,$B20,CP$78:CP$90)","v":0},{"$f":"'Cash Flow'!$L51*SUMIF($B$78:$B$90,$B20,CQ$78:CQ$90)","v":0},{"$f":"'Cash Flow'!$L51*SUMIF($B$78:$B$90,$B20,CR$78:CR$90)","v":0},{"$f":"'Cash Flow'!$L51*SUMIF($B$78:$B$90,$B20,CS$78:CS$90)","v":0},{"$f":"'Cash Flow'!$L51*SUMIF($B$78:$B$90,$B20,CT$78:CT$90)","v":0},{"$f":"'Cash Flow'!$L51*SUMIF($B$78:$B$90,$B20,CU$78:CU$90)","v":0},{"$f":"'Cash Flow'!$L51*SUMIF($B$78:$B$90,$B20,CV$78:CV$90)","v":0},{"$f":"'Cash Flow'!$L51*SUMIF($B$78:$B$90,$B20,CW$78:CW$90)","v":0},{"$f":"'Cash Flow'!$L51*SUMIF($B$78:$B$90,$B20,CX$78:CX$90)","v":0},{"$f":"'Cash Flow'!$L51*SUMIF($B$78:$B$90,$B20,CY$78:CY$90)","v":0},{"$f":"'Cash Flow'!$L51*SUMIF($B$78:$B$90,$B20,CZ$78:CZ$90)","v":0},{"$f":"'Cash Flow'!$L51*SUMIF($B$78:$B$90,$B20,DA$78:DA$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$M51*SUMIF($B$78:$B$90,$B20,DE$78:DE$90)","v":0},{"$f":"'Cash Flow'!$M51*SUMIF($B$78:$B$90,$B20,DF$78:DF$90)","v":0},{"$f":"'Cash Flow'!$M51*SUMIF($B$78:$B$90,$B20,DG$78:DG$90)","v":0},{"$f":"'Cash Flow'!$M51*SUMIF($B$78:$B$90,$B20,DH$78:DH$90)","v":0},{"$f":"'Cash Flow'!$M51*SUMIF($B$78:$B$90,$B20,DI$78:DI$90)","v":0},{"$f":"'Cash Flow'!$M51*SUMIF($B$78:$B$90,$B20,DJ$78:DJ$90)","v":0},{"$f":"'Cash Flow'!$M51*SUMIF($B$78:$B$90,$B20,DK$78:DK$90)","v":0},{"$f":"'Cash Flow'!$M51*SUMIF($B$78:$B$90,$B20,DL$78:DL$90)","v":0},{"$f":"'Cash Flow'!$M51*SUMIF($B$78:$B$90,$B20,DM$78:DM$90)","v":0},{"$f":"'Cash Flow'!$M51*SUMIF($B$78:$B$90,$B20,DN$78:DN$90)","v":0},{"$f":"'Cash Flow'!$M51*SUMIF($B$78:$B$90,$B20,DO$78:DO$90)","v":0},{"$f":"'Cash Flow'!$M51*SUMIF($B$78:$B$90,$B20,DP$78:DP$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$N51*SUMIF($B$78:$B$90,$B20,DT$78:DT$90)","v":0},{"$f":"'Cash Flow'!$N51*SUMIF($B$78:$B$90,$B20,DU$78:DU$90)","v":0},{"$f":"'Cash Flow'!$N51*SUMIF($B$78:$B$90,$B20,DV$78:DV$90)","v":0},{"$f":"'Cash Flow'!$N51*SUMIF($B$78:$B$90,$B20,DW$78:DW$90)","v":0},{"$f":"'Cash Flow'!$N51*SUMIF($B$78:$B$90,$B20,DX$78:DX$90)","v":0},{"$f":"'Cash Flow'!$N51*SUMIF($B$78:$B$90,$B20,DY$78:DY$90)","v":0},{"$f":"'Cash Flow'!$N51*SUMIF($B$78:$B$90,$B20,DZ$78:DZ$90)","v":0},{"$f":"'Cash Flow'!$N51*SUMIF($B$78:$B$90,$B20,EA$78:EA$90)","v":0},{"$f":"'Cash Flow'!$N51*SUMIF($B$78:$B$90,$B20,EB$78:EB$90)","v":0},{"$f":"'Cash Flow'!$N51*SUMIF($B$78:$B$90,$B20,EC$78:EC$90)","v":0},{"$f":"'Cash Flow'!$N51*SUMIF($B$78:$B$90,$B20,ED$78:ED$90)","v":0},{"$f":"'Cash Flow'!$N51*SUMIF($B$78:$B$90,$B20,EE$78:EE$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$O51*SUMIF($B$78:$B$90,$B20,EI$78:EI$90)","v":0},{"$f":"'Cash Flow'!$O51*SUMIF($B$78:$B$90,$B20,EJ$78:EJ$90)","v":0},{"$f":"'Cash Flow'!$O51*SUMIF($B$78:$B$90,$B20,EK$78:EK$90)","v":0},{"$f":"'Cash Flow'!$O51*SUMIF($B$78:$B$90,$B20,EL$78:EL$90)","v":0},{"$f":"'Cash Flow'!$O51*SUMIF($B$78:$B$90,$B20,EM$78:EM$90)","v":0},{"$f":"'Cash Flow'!$O51*SUMIF($B$78:$B$90,$B20,EN$78:EN$90)","v":0},{"$f":"'Cash Flow'!$O51*SUMIF($B$78:$B$90,$B20,EO$78:EO$90)","v":0},{"$f":"'Cash Flow'!$O51*SUMIF($B$78:$B$90,$B20,EP$78:EP$90)","v":0},{"$f":"'Cash Flow'!$O51*SUMIF($B$78:$B$90,$B20,EQ$78:EQ$90)","v":0},{"$f":"'Cash Flow'!$O51*SUMIF($B$78:$B$90,$B20,ER$78:ER$90)","v":0},{"$f":"'Cash Flow'!$O51*SUMIF($B$78:$B$90,$B20,ES$78:ES$90)","v":0},{"$f":"'Cash Flow'!$O51*SUMIF($B$78:$B$90,$B20,ET$78:ET$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$P51*SUMIF($B$78:$B$90,$B20,EX$78:EX$90)","v":0},{"$f":"'Cash Flow'!$P51*SUMIF($B$78:$B$90,$B20,EY$78:EY$90)","v":0},{"$f":"'Cash Flow'!$P51*SUMIF($B$78:$B$90,$B20,EZ$78:EZ$90)","v":0},{"$f":"'Cash Flow'!$P51*SUMIF($B$78:$B$90,$B20,FA$78:FA$90)","v":0},{"$f":"'Cash Flow'!$P51*SUMIF($B$78:$B$90,$B20,FB$78:FB$90)","v":0},{"$f":"'Cash Flow'!$P51*SUMIF($B$78:$B$90,$B20,FC$78:FC$90)","v":0},{"$f":"'Cash Flow'!$P51*SUMIF($B$78:$B$90,$B20,FD$78:FD$90)","v":0},{"$f":"'Cash Flow'!$P51*SUMIF($B$78:$B$90,$B20,FE$78:FE$90)","v":0},{"$f":"'Cash Flow'!$P51*SUMIF($B$78:$B$90,$B20,FF$78:FF$90)","v":0},{"$f":"'Cash Flow'!$P51*SUMIF($B$78:$B$90,$B20,FG$78:FG$90)","v":0},{"$f":"'Cash Flow'!$P51*SUMIF($B$78:$B$90,$B20,FH$78:FH$90)","v":0},{"$f":"'Cash Flow'!$P51*SUMIF($B$78:$B$90,$B20,FI$78:FI$90)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["New Other Borrowings",7,null,{"$f":"'Cash Flow'!$E52*SUMIF($B$78:$B$90,$B21,D$78:D$90)","v":0},null,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"'Cash Flow'!$G52*SUMIF($B$78:$B$90,$B21,S$78:S$90)","v":0},{"$f":"'Cash Flow'!$G52*SUMIF($B$78:$B$90,$B21,T$78:T$90)","v":0},{"$f":"'Cash Flow'!$G52*SUMIF($B$78:$B$90,$B21,U$78:U$90)","v":0},{"$f":"'Cash Flow'!$G52*SUMIF($B$78:$B$90,$B21,V$78:V$90)","v":0},{"$f":"'Cash Flow'!$G52*SUMIF($B$78:$B$90,$B21,W$78:W$90)","v":0},{"$f":"'Cash Flow'!$G52*SUMIF($B$78:$B$90,$B21,X$78:X$90)","v":0},{"$f":"'Cash Flow'!$G52*SUMIF($B$78:$B$90,$B21,Y$78:Y$90)","v":0},{"$f":"'Cash Flow'!$G52*SUMIF($B$78:$B$90,$B21,Z$78:Z$90)","v":0},{"$f":"'Cash Flow'!$G52*SUMIF($B$78:$B$90,$B21,AA$78:AA$90)","v":0},{"$f":"'Cash Flow'!$G52*SUMIF($B$78:$B$90,$B21,AB$78:AB$90)","v":0},{"$f":"'Cash Flow'!$G52*SUMIF($B$78:$B$90,$B21,AC$78:AC$90)","v":0},{"$f":"'Cash Flow'!$G52*SUMIF($B$78:$B$90,$B21,AD$78:AD$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$H52*SUMIF($B$78:$B$90,$B21,AH$78:AH$90)","v":0},{"$f":"'Cash Flow'!$H52*SUMIF($B$78:$B$90,$B21,AI$78:AI$90)","v":0},{"$f":"'Cash Flow'!$H52*SUMIF($B$78:$B$90,$B21,AJ$78:AJ$90)","v":0},{"$f":"'Cash Flow'!$H52*SUMIF($B$78:$B$90,$B21,AK$78:AK$90)","v":0},{"$f":"'Cash Flow'!$H52*SUMIF($B$78:$B$90,$B21,AL$78:AL$90)","v":0},{"$f":"'Cash Flow'!$H52*SUMIF($B$78:$B$90,$B21,AM$78:AM$90)","v":0},{"$f":"'Cash Flow'!$H52*SUMIF($B$78:$B$90,$B21,AN$78:AN$90)","v":0},{"$f":"'Cash Flow'!$H52*SUMIF($B$78:$B$90,$B21,AO$78:AO$90)","v":0},{"$f":"'Cash Flow'!$H52*SUMIF($B$78:$B$90,$B21,AP$78:AP$90)","v":0},{"$f":"'Cash Flow'!$H52*SUMIF($B$78:$B$90,$B21,AQ$78:AQ$90)","v":0},{"$f":"'Cash Flow'!$H52*SUMIF($B$78:$B$90,$B21,AR$78:AR$90)","v":0},{"$f":"'Cash Flow'!$H52*SUMIF($B$78:$B$90,$B21,AS$78:AS$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$I52*SUMIF($B$78:$B$90,$B21,AW$78:AW$90)","v":0},{"$f":"'Cash Flow'!$I52*SUMIF($B$78:$B$90,$B21,AX$78:AX$90)","v":0},{"$f":"'Cash Flow'!$I52*SUMIF($B$78:$B$90,$B21,AY$78:AY$90)","v":0},{"$f":"'Cash Flow'!$I52*SUMIF($B$78:$B$90,$B21,AZ$78:AZ$90)","v":0},{"$f":"'Cash Flow'!$I52*SUMIF($B$78:$B$90,$B21,BA$78:BA$90)","v":0},{"$f":"'Cash Flow'!$I52*SUMIF($B$78:$B$90,$B21,BB$78:BB$90)","v":0},{"$f":"'Cash Flow'!$I52*SUMIF($B$78:$B$90,$B21,BC$78:BC$90)","v":0},{"$f":"'Cash Flow'!$I52*SUMIF($B$78:$B$90,$B21,BD$78:BD$90)","v":0},{"$f":"'Cash Flow'!$I52*SUMIF($B$78:$B$90,$B21,BE$78:BE$90)","v":0},{"$f":"'Cash Flow'!$I52*SUMIF($B$78:$B$90,$B21,BF$78:BF$90)","v":0},{"$f":"'Cash Flow'!$I52*SUMIF($B$78:$B$90,$B21,BG$78:BG$90)","v":0},{"$f":"'Cash Flow'!$I52*SUMIF($B$78:$B$90,$B21,BH$78:BH$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$J52*SUMIF($B$78:$B$90,$B21,BL$78:BL$90)","v":0},{"$f":"'Cash Flow'!$J52*SUMIF($B$78:$B$90,$B21,BM$78:BM$90)","v":0},{"$f":"'Cash Flow'!$J52*SUMIF($B$78:$B$90,$B21,BN$78:BN$90)","v":0},{"$f":"'Cash Flow'!$J52*SUMIF($B$78:$B$90,$B21,BO$78:BO$90)","v":0},{"$f":"'Cash Flow'!$J52*SUMIF($B$78:$B$90,$B21,BP$78:BP$90)","v":0},{"$f":"'Cash Flow'!$J52*SUMIF($B$78:$B$90,$B21,BQ$78:BQ$90)","v":0},{"$f":"'Cash Flow'!$J52*SUMIF($B$78:$B$90,$B21,BR$78:BR$90)","v":0},{"$f":"'Cash Flow'!$J52*SUMIF($B$78:$B$90,$B21,BS$78:BS$90)","v":0},{"$f":"'Cash Flow'!$J52*SUMIF($B$78:$B$90,$B21,BT$78:BT$90)","v":0},{"$f":"'Cash Flow'!$J52*SUMIF($B$78:$B$90,$B21,BU$78:BU$90)","v":0},{"$f":"'Cash Flow'!$J52*SUMIF($B$78:$B$90,$B21,BV$78:BV$90)","v":0},{"$f":"'Cash Flow'!$J52*SUMIF($B$78:$B$90,$B21,BW$78:BW$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$K52*SUMIF($B$78:$B$90,$B21,CA$78:CA$90)","v":0},{"$f":"'Cash Flow'!$K52*SUMIF($B$78:$B$90,$B21,CB$78:CB$90)","v":0},{"$f":"'Cash Flow'!$K52*SUMIF($B$78:$B$90,$B21,CC$78:CC$90)","v":0},{"$f":"'Cash Flow'!$K52*SUMIF($B$78:$B$90,$B21,CD$78:CD$90)","v":0},{"$f":"'Cash Flow'!$K52*SUMIF($B$78:$B$90,$B21,CE$78:CE$90)","v":0},{"$f":"'Cash Flow'!$K52*SUMIF($B$78:$B$90,$B21,CF$78:CF$90)","v":0},{"$f":"'Cash Flow'!$K52*SUMIF($B$78:$B$90,$B21,CG$78:CG$90)","v":0},{"$f":"'Cash Flow'!$K52*SUMIF($B$78:$B$90,$B21,CH$78:CH$90)","v":0},{"$f":"'Cash Flow'!$K52*SUMIF($B$78:$B$90,$B21,CI$78:CI$90)","v":0},{"$f":"'Cash Flow'!$K52*SUMIF($B$78:$B$90,$B21,CJ$78:CJ$90)","v":0},{"$f":"'Cash Flow'!$K52*SUMIF($B$78:$B$90,$B21,CK$78:CK$90)","v":0},{"$f":"'Cash Flow'!$K52*SUMIF($B$78:$B$90,$B21,CL$78:CL$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$L52*SUMIF($B$78:$B$90,$B21,CP$78:CP$90)","v":0},{"$f":"'Cash Flow'!$L52*SUMIF($B$78:$B$90,$B21,CQ$78:CQ$90)","v":0},{"$f":"'Cash Flow'!$L52*SUMIF($B$78:$B$90,$B21,CR$78:CR$90)","v":0},{"$f":"'Cash Flow'!$L52*SUMIF($B$78:$B$90,$B21,CS$78:CS$90)","v":0},{"$f":"'Cash Flow'!$L52*SUMIF($B$78:$B$90,$B21,CT$78:CT$90)","v":0},{"$f":"'Cash Flow'!$L52*SUMIF($B$78:$B$90,$B21,CU$78:CU$90)","v":0},{"$f":"'Cash Flow'!$L52*SUMIF($B$78:$B$90,$B21,CV$78:CV$90)","v":0},{"$f":"'Cash Flow'!$L52*SUMIF($B$78:$B$90,$B21,CW$78:CW$90)","v":0},{"$f":"'Cash Flow'!$L52*SUMIF($B$78:$B$90,$B21,CX$78:CX$90)","v":0},{"$f":"'Cash Flow'!$L52*SUMIF($B$78:$B$90,$B21,CY$78:CY$90)","v":0},{"$f":"'Cash Flow'!$L52*SUMIF($B$78:$B$90,$B21,CZ$78:CZ$90)","v":0},{"$f":"'Cash Flow'!$L52*SUMIF($B$78:$B$90,$B21,DA$78:DA$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$M52*SUMIF($B$78:$B$90,$B21,DE$78:DE$90)","v":0},{"$f":"'Cash Flow'!$M52*SUMIF($B$78:$B$90,$B21,DF$78:DF$90)","v":0},{"$f":"'Cash Flow'!$M52*SUMIF($B$78:$B$90,$B21,DG$78:DG$90)","v":0},{"$f":"'Cash Flow'!$M52*SUMIF($B$78:$B$90,$B21,DH$78:DH$90)","v":0},{"$f":"'Cash Flow'!$M52*SUMIF($B$78:$B$90,$B21,DI$78:DI$90)","v":0},{"$f":"'Cash Flow'!$M52*SUMIF($B$78:$B$90,$B21,DJ$78:DJ$90)","v":0},{"$f":"'Cash Flow'!$M52*SUMIF($B$78:$B$90,$B21,DK$78:DK$90)","v":0},{"$f":"'Cash Flow'!$M52*SUMIF($B$78:$B$90,$B21,DL$78:DL$90)","v":0},{"$f":"'Cash Flow'!$M52*SUMIF($B$78:$B$90,$B21,DM$78:DM$90)","v":0},{"$f":"'Cash Flow'!$M52*SUMIF($B$78:$B$90,$B21,DN$78:DN$90)","v":0},{"$f":"'Cash Flow'!$M52*SUMIF($B$78:$B$90,$B21,DO$78:DO$90)","v":0},{"$f":"'Cash Flow'!$M52*SUMIF($B$78:$B$90,$B21,DP$78:DP$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$N52*SUMIF($B$78:$B$90,$B21,DT$78:DT$90)","v":0},{"$f":"'Cash Flow'!$N52*SUMIF($B$78:$B$90,$B21,DU$78:DU$90)","v":0},{"$f":"'Cash Flow'!$N52*SUMIF($B$78:$B$90,$B21,DV$78:DV$90)","v":0},{"$f":"'Cash Flow'!$N52*SUMIF($B$78:$B$90,$B21,DW$78:DW$90)","v":0},{"$f":"'Cash Flow'!$N52*SUMIF($B$78:$B$90,$B21,DX$78:DX$90)","v":0},{"$f":"'Cash Flow'!$N52*SUMIF($B$78:$B$90,$B21,DY$78:DY$90)","v":0},{"$f":"'Cash Flow'!$N52*SUMIF($B$78:$B$90,$B21,DZ$78:DZ$90)","v":0},{"$f":"'Cash Flow'!$N52*SUMIF($B$78:$B$90,$B21,EA$78:EA$90)","v":0},{"$f":"'Cash Flow'!$N52*SUMIF($B$78:$B$90,$B21,EB$78:EB$90)","v":0},{"$f":"'Cash Flow'!$N52*SUMIF($B$78:$B$90,$B21,EC$78:EC$90)","v":0},{"$f":"'Cash Flow'!$N52*SUMIF($B$78:$B$90,$B21,ED$78:ED$90)","v":0},{"$f":"'Cash Flow'!$N52*SUMIF($B$78:$B$90,$B21,EE$78:EE$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$O52*SUMIF($B$78:$B$90,$B21,EI$78:EI$90)","v":0},{"$f":"'Cash Flow'!$O52*SUMIF($B$78:$B$90,$B21,EJ$78:EJ$90)","v":0},{"$f":"'Cash Flow'!$O52*SUMIF($B$78:$B$90,$B21,EK$78:EK$90)","v":0},{"$f":"'Cash Flow'!$O52*SUMIF($B$78:$B$90,$B21,EL$78:EL$90)","v":0},{"$f":"'Cash Flow'!$O52*SUMIF($B$78:$B$90,$B21,EM$78:EM$90)","v":0},{"$f":"'Cash Flow'!$O52*SUMIF($B$78:$B$90,$B21,EN$78:EN$90)","v":0},{"$f":"'Cash Flow'!$O52*SUMIF($B$78:$B$90,$B21,EO$78:EO$90)","v":0},{"$f":"'Cash Flow'!$O52*SUMIF($B$78:$B$90,$B21,EP$78:EP$90)","v":0},{"$f":"'Cash Flow'!$O52*SUMIF($B$78:$B$90,$B21,EQ$78:EQ$90)","v":0},{"$f":"'Cash Flow'!$O52*SUMIF($B$78:$B$90,$B21,ER$78:ER$90)","v":0},{"$f":"'Cash Flow'!$O52*SUMIF($B$78:$B$90,$B21,ES$78:ES$90)","v":0},{"$f":"'Cash Flow'!$O52*SUMIF($B$78:$B$90,$B21,ET$78:ET$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$P52*SUMIF($B$78:$B$90,$B21,EX$78:EX$90)","v":0},{"$f":"'Cash Flow'!$P52*SUMIF($B$78:$B$90,$B21,EY$78:EY$90)","v":0},{"$f":"'Cash Flow'!$P52*SUMIF($B$78:$B$90,$B21,EZ$78:EZ$90)","v":0},{"$f":"'Cash Flow'!$P52*SUMIF($B$78:$B$90,$B21,FA$78:FA$90)","v":0},{"$f":"'Cash Flow'!$P52*SUMIF($B$78:$B$90,$B21,FB$78:FB$90)","v":0},{"$f":"'Cash Flow'!$P52*SUMIF($B$78:$B$90,$B21,FC$78:FC$90)","v":0},{"$f":"'Cash Flow'!$P52*SUMIF($B$78:$B$90,$B21,FD$78:FD$90)","v":0},{"$f":"'Cash Flow'!$P52*SUMIF($B$78:$B$90,$B21,FE$78:FE$90)","v":0},{"$f":"'Cash Flow'!$P52*SUMIF($B$78:$B$90,$B21,FF$78:FF$90)","v":0},{"$f":"'Cash Flow'!$P52*SUMIF($B$78:$B$90,$B21,FG$78:FG$90)","v":0},{"$f":"'Cash Flow'!$P52*SUMIF($B$78:$B$90,$B21,FH$78:FH$90)","v":0},{"$f":"'Cash Flow'!$P52*SUMIF($B$78:$B$90,$B21,FI$78:FI$90)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Capital Sales - CAPEX & Property Dev.",4,null,{"$f":"('Cash Flow'!$E27+'Cash Flow'!$E28)*SUMIF($B$78:$B$90,$B22,D$78:D$90)","v":33333.333333333328},{"$f":"('Cash Flow'!$E27+'Cash Flow'!$E28)*SUMIF($B$78:$B$90,$B22,E$78:E$90)","v":33333.333333333328},{"$f":"('Cash Flow'!$E27+'Cash Flow'!$E28)*SUMIF($B$78:$B$90,$B22,F$78:F$90)","v":33333.333333333328},{"$f":"('Cash Flow'!$E27+'Cash Flow'!$E28)*SUMIF($B$78:$B$90,$B22,G$78:G$90)","v":33333.333333333328},{"$f":"('Cash Flow'!$E27+'Cash Flow'!$E28)*SUMIF($B$78:$B$90,$B22,H$78:H$90)","v":33333.333333333328},{"$f":"('Cash Flow'!$E27+'Cash Flow'!$E28)*SUMIF($B$78:$B$90,$B22,I$78:I$90)","v":33333.333333333328},{"$f":"('Cash Flow'!$E27+'Cash Flow'!$E28)*SUMIF($B$78:$B$90,$B22,J$78:J$90)","v":33333.333333333328},{"$f":"('Cash Flow'!$E27+'Cash Flow'!$E28)*SUMIF($B$78:$B$90,$B22,K$78:K$90)","v":33333.333333333328},{"$f":"('Cash Flow'!$E27+'Cash Flow'!$E28)*SUMIF($B$78:$B$90,$B22,L$78:L$90)","v":33333.333333333328},{"$f":"('Cash Flow'!$E27+'Cash Flow'!$E28)*SUMIF($B$78:$B$90,$B22,M$78:M$90)","v":33333.333333333328},{"$f":"('Cash Flow'!$E27+'Cash Flow'!$E28)*SUMIF($B$78:$B$90,$B22,N$78:N$90)","v":33333.333333333328},{"$f":"('Cash Flow'!$E27+'Cash Flow'!$E28)*SUMIF($B$78:$B$90,$B22,O$78:O$90)","v":33333.333333333328},399999.99999999983,null,null,{"$f":"('Cash Flow'!$G27+'Cash Flow'!$G28)*SUMIF($B$78:$B$90,$B22,S$78:S$90)","v":0},{"$f":"('Cash Flow'!$G27+'Cash Flow'!$G28)*SUMIF($B$78:$B$90,$B22,T$78:T$90)","v":0},{"$f":"('Cash Flow'!$G27+'Cash Flow'!$G28)*SUMIF($B$78:$B$90,$B22,U$78:U$90)","v":0},{"$f":"('Cash Flow'!$G27+'Cash Flow'!$G28)*SUMIF($B$78:$B$90,$B22,V$78:V$90)","v":0},{"$f":"('Cash Flow'!$G27+'Cash Flow'!$G28)*SUMIF($B$78:$B$90,$B22,W$78:W$90)","v":0},{"$f":"('Cash Flow'!$G27+'Cash Flow'!$G28)*SUMIF($B$78:$B$90,$B22,X$78:X$90)","v":0},{"$f":"('Cash Flow'!$G27+'Cash Flow'!$G28)*SUMIF($B$78:$B$90,$B22,Y$78:Y$90)","v":0},{"$f":"('Cash Flow'!$G27+'Cash Flow'!$G28)*SUMIF($B$78:$B$90,$B22,Z$78:Z$90)","v":0},{"$f":"('Cash Flow'!$G27+'Cash Flow'!$G28)*SUMIF($B$78:$B$90,$B22,AA$78:AA$90)","v":0},{"$f":"('Cash Flow'!$G27+'Cash Flow'!$G28)*SUMIF($B$78:$B$90,$B22,AB$78:AB$90)","v":0},{"$f":"('Cash Flow'!$G27+'Cash Flow'!$G28)*SUMIF($B$78:$B$90,$B22,AC$78:AC$90)","v":0},{"$f":"('Cash Flow'!$G27+'Cash Flow'!$G28)*SUMIF($B$78:$B$90,$B22,AD$78:AD$90)","v":0},0,null,null,{"$f":"('Cash Flow'!$H27+'Cash Flow'!$H28)*SUMIF($B$78:$B$90,$B22,AH$78:AH$90)","v":41666.666666666664},{"$f":"('Cash Flow'!$H27+'Cash Flow'!$H28)*SUMIF($B$78:$B$90,$B22,AI$78:AI$90)","v":41666.666666666664},{"$f":"('Cash Flow'!$H27+'Cash Flow'!$H28)*SUMIF($B$78:$B$90,$B22,AJ$78:AJ$90)","v":41666.666666666664},{"$f":"('Cash Flow'!$H27+'Cash Flow'!$H28)*SUMIF($B$78:$B$90,$B22,AK$78:AK$90)","v":41666.666666666664},{"$f":"('Cash Flow'!$H27+'Cash Flow'!$H28)*SUMIF($B$78:$B$90,$B22,AL$78:AL$90)","v":41666.666666666664},{"$f":"('Cash Flow'!$H27+'Cash Flow'!$H28)*SUMIF($B$78:$B$90,$B22,AM$78:AM$90)","v":41666.666666666664},{"$f":"('Cash Flow'!$H27+'Cash Flow'!$H28)*SUMIF($B$78:$B$90,$B22,AN$78:AN$90)","v":41666.666666666664},{"$f":"('Cash Flow'!$H27+'Cash Flow'!$H28)*SUMIF($B$78:$B$90,$B22,AO$78:AO$90)","v":41666.666666666664},{"$f":"('Cash Flow'!$H27+'Cash Flow'!$H28)*SUMIF($B$78:$B$90,$B22,AP$78:AP$90)","v":41666.666666666664},{"$f":"('Cash Flow'!$H27+'Cash Flow'!$H28)*SUMIF($B$78:$B$90,$B22,AQ$78:AQ$90)","v":41666.666666666664},{"$f":"('Cash Flow'!$H27+'Cash Flow'!$H28)*SUMIF($B$78:$B$90,$B22,AR$78:AR$90)","v":41666.666666666664},{"$f":"('Cash Flow'!$H27+'Cash Flow'!$H28)*SUMIF($B$78:$B$90,$B22,AS$78:AS$90)","v":41666.666666666664},500000.00000000006,null,null,{"$f":"('Cash Flow'!$I27+'Cash Flow'!$I28)*SUMIF($B$78:$B$90,$B22,AW$78:AW$90)","v":41666.666666666664},{"$f":"('Cash Flow'!$I27+'Cash Flow'!$I28)*SUMIF($B$78:$B$90,$B22,AX$78:AX$90)","v":41666.666666666664},{"$f":"('Cash Flow'!$I27+'Cash Flow'!$I28)*SUMIF($B$78:$B$90,$B22,AY$78:AY$90)","v":41666.666666666664},{"$f":"('Cash Flow'!$I27+'Cash Flow'!$I28)*SUMIF($B$78:$B$90,$B22,AZ$78:AZ$90)","v":41666.666666666664},{"$f":"('Cash Flow'!$I27+'Cash Flow'!$I28)*SUMIF($B$78:$B$90,$B22,BA$78:BA$90)","v":41666.666666666664},{"$f":"('Cash Flow'!$I27+'Cash Flow'!$I28)*SUMIF($B$78:$B$90,$B22,BB$78:BB$90)","v":41666.666666666664},{"$f":"('Cash Flow'!$I27+'Cash Flow'!$I28)*SUMIF($B$78:$B$90,$B22,BC$78:BC$90)","v":41666.666666666664},{"$f":"('Cash Flow'!$I27+'Cash Flow'!$I28)*SUMIF($B$78:$B$90,$B22,BD$78:BD$90)","v":41666.666666666664},{"$f":"('Cash Flow'!$I27+'Cash Flow'!$I28)*SUMIF($B$78:$B$90,$B22,BE$78:BE$90)","v":41666.666666666664},{"$f":"('Cash Flow'!$I27+'Cash Flow'!$I28)*SUMIF($B$78:$B$90,$B22,BF$78:BF$90)","v":41666.666666666664},{"$f":"('Cash Flow'!$I27+'Cash Flow'!$I28)*SUMIF($B$78:$B$90,$B22,BG$78:BG$90)","v":41666.666666666664},{"$f":"('Cash Flow'!$I27+'Cash Flow'!$I28)*SUMIF($B$78:$B$90,$B22,BH$78:BH$90)","v":41666.666666666664},500000.00000000006,null,null,{"$f":"('Cash Flow'!$J27+'Cash Flow'!$J28)*SUMIF($B$78:$B$90,$B22,BL$78:BL$90)","v":0},{"$f":"('Cash Flow'!$J27+'Cash Flow'!$J28)*SUMIF($B$78:$B$90,$B22,BM$78:BM$90)","v":0},{"$f":"('Cash Flow'!$J27+'Cash Flow'!$J28)*SUMIF($B$78:$B$90,$B22,BN$78:BN$90)","v":0},{"$f":"('Cash Flow'!$J27+'Cash Flow'!$J28)*SUMIF($B$78:$B$90,$B22,BO$78:BO$90)","v":0},{"$f":"('Cash Flow'!$J27+'Cash Flow'!$J28)*SUMIF($B$78:$B$90,$B22,BP$78:BP$90)","v":0},{"$f":"('Cash Flow'!$J27+'Cash Flow'!$J28)*SUMIF($B$78:$B$90,$B22,BQ$78:BQ$90)","v":0},{"$f":"('Cash Flow'!$J27+'Cash Flow'!$J28)*SUMIF($B$78:$B$90,$B22,BR$78:BR$90)","v":0},{"$f":"('Cash Flow'!$J27+'Cash Flow'!$J28)*SUMIF($B$78:$B$90,$B22,BS$78:BS$90)","v":0},{"$f":"('Cash Flow'!$J27+'Cash Flow'!$J28)*SUMIF($B$78:$B$90,$B22,BT$78:BT$90)","v":0},{"$f":"('Cash Flow'!$J27+'Cash Flow'!$J28)*SUMIF($B$78:$B$90,$B22,BU$78:BU$90)","v":0},{"$f":"('Cash Flow'!$J27+'Cash Flow'!$J28)*SUMIF($B$78:$B$90,$B22,BV$78:BV$90)","v":0},{"$f":"('Cash Flow'!$J27+'Cash Flow'!$J28)*SUMIF($B$78:$B$90,$B22,BW$78:BW$90)","v":0},0,null,null,{"$f":"('Cash Flow'!$K27+'Cash Flow'!$K28)*SUMIF($B$78:$B$90,$B22,CA$78:CA$90)","v":0},{"$f":"('Cash Flow'!$K27+'Cash Flow'!$K28)*SUMIF($B$78:$B$90,$B22,CB$78:CB$90)","v":0},{"$f":"('Cash Flow'!$K27+'Cash Flow'!$K28)*SUMIF($B$78:$B$90,$B22,CC$78:CC$90)","v":0},{"$f":"('Cash Flow'!$K27+'Cash Flow'!$K28)*SUMIF($B$78:$B$90,$B22,CD$78:CD$90)","v":0},{"$f":"('Cash Flow'!$K27+'Cash Flow'!$K28)*SUMIF($B$78:$B$90,$B22,CE$78:CE$90)","v":0},{"$f":"('Cash Flow'!$K27+'Cash Flow'!$K28)*SUMIF($B$78:$B$90,$B22,CF$78:CF$90)","v":0},{"$f":"('Cash Flow'!$K27+'Cash Flow'!$K28)*SUMIF($B$78:$B$90,$B22,CG$78:CG$90)","v":0},{"$f":"('Cash Flow'!$K27+'Cash Flow'!$K28)*SUMIF($B$78:$B$90,$B22,CH$78:CH$90)","v":0},{"$f":"('Cash Flow'!$K27+'Cash Flow'!$K28)*SUMIF($B$78:$B$90,$B22,CI$78:CI$90)","v":0},{"$f":"('Cash Flow'!$K27+'Cash Flow'!$K28)*SUMIF($B$78:$B$90,$B22,CJ$78:CJ$90)","v":0},{"$f":"('Cash Flow'!$K27+'Cash Flow'!$K28)*SUMIF($B$78:$B$90,$B22,CK$78:CK$90)","v":0},{"$f":"('Cash Flow'!$K27+'Cash Flow'!$K28)*SUMIF($B$78:$B$90,$B22,CL$78:CL$90)","v":0},0,null,null,{"$f":"('Cash Flow'!$L27+'Cash Flow'!$L28)*SUMIF($B$78:$B$90,$B22,CP$78:CP$90)","v":0},{"$f":"('Cash Flow'!$L27+'Cash Flow'!$L28)*SUMIF($B$78:$B$90,$B22,CQ$78:CQ$90)","v":0},{"$f":"('Cash Flow'!$L27+'Cash Flow'!$L28)*SUMIF($B$78:$B$90,$B22,CR$78:CR$90)","v":0},{"$f":"('Cash Flow'!$L27+'Cash Flow'!$L28)*SUMIF($B$78:$B$90,$B22,CS$78:CS$90)","v":0},{"$f":"('Cash Flow'!$L27+'Cash Flow'!$L28)*SUMIF($B$78:$B$90,$B22,CT$78:CT$90)","v":0},{"$f":"('Cash Flow'!$L27+'Cash Flow'!$L28)*SUMIF($B$78:$B$90,$B22,CU$78:CU$90)","v":0},{"$f":"('Cash Flow'!$L27+'Cash Flow'!$L28)*SUMIF($B$78:$B$90,$B22,CV$78:CV$90)","v":0},{"$f":"('Cash Flow'!$L27+'Cash Flow'!$L28)*SUMIF($B$78:$B$90,$B22,CW$78:CW$90)","v":0},{"$f":"('Cash Flow'!$L27+'Cash Flow'!$L28)*SUMIF($B$78:$B$90,$B22,CX$78:CX$90)","v":0},{"$f":"('Cash Flow'!$L27+'Cash Flow'!$L28)*SUMIF($B$78:$B$90,$B22,CY$78:CY$90)","v":0},{"$f":"('Cash Flow'!$L27+'Cash Flow'!$L28)*SUMIF($B$78:$B$90,$B22,CZ$78:CZ$90)","v":0},{"$f":"('Cash Flow'!$L27+'Cash Flow'!$L28)*SUMIF($B$78:$B$90,$B22,DA$78:DA$90)","v":0},0,null,null,{"$f":"('Cash Flow'!$M27+'Cash Flow'!$M28)*SUMIF($B$78:$B$90,$B22,DE$78:DE$90)","v":0},{"$f":"('Cash Flow'!$M27+'Cash Flow'!$M28)*SUMIF($B$78:$B$90,$B22,DF$78:DF$90)","v":0},{"$f":"('Cash Flow'!$M27+'Cash Flow'!$M28)*SUMIF($B$78:$B$90,$B22,DG$78:DG$90)","v":0},{"$f":"('Cash Flow'!$M27+'Cash Flow'!$M28)*SUMIF($B$78:$B$90,$B22,DH$78:DH$90)","v":0},{"$f":"('Cash Flow'!$M27+'Cash Flow'!$M28)*SUMIF($B$78:$B$90,$B22,DI$78:DI$90)","v":0},{"$f":"('Cash Flow'!$M27+'Cash Flow'!$M28)*SUMIF($B$78:$B$90,$B22,DJ$78:DJ$90)","v":0},{"$f":"('Cash Flow'!$M27+'Cash Flow'!$M28)*SUMIF($B$78:$B$90,$B22,DK$78:DK$90)","v":0},{"$f":"('Cash Flow'!$M27+'Cash Flow'!$M28)*SUMIF($B$78:$B$90,$B22,DL$78:DL$90)","v":0},{"$f":"('Cash Flow'!$M27+'Cash Flow'!$M28)*SUMIF($B$78:$B$90,$B22,DM$78:DM$90)","v":0},{"$f":"('Cash Flow'!$M27+'Cash Flow'!$M28)*SUMIF($B$78:$B$90,$B22,DN$78:DN$90)","v":0},{"$f":"('Cash Flow'!$M27+'Cash Flow'!$M28)*SUMIF($B$78:$B$90,$B22,DO$78:DO$90)","v":0},{"$f":"('Cash Flow'!$M27+'Cash Flow'!$M28)*SUMIF($B$78:$B$90,$B22,DP$78:DP$90)","v":0},0,null,null,{"$f":"('Cash Flow'!$N27+'Cash Flow'!$N28)*SUMIF($B$78:$B$90,$B22,DT$78:DT$90)","v":0},{"$f":"('Cash Flow'!$N27+'Cash Flow'!$N28)*SUMIF($B$78:$B$90,$B22,DU$78:DU$90)","v":0},{"$f":"('Cash Flow'!$N27+'Cash Flow'!$N28)*SUMIF($B$78:$B$90,$B22,DV$78:DV$90)","v":0},{"$f":"('Cash Flow'!$N27+'Cash Flow'!$N28)*SUMIF($B$78:$B$90,$B22,DW$78:DW$90)","v":0},{"$f":"('Cash Flow'!$N27+'Cash Flow'!$N28)*SUMIF($B$78:$B$90,$B22,DX$78:DX$90)","v":0},{"$f":"('Cash Flow'!$N27+'Cash Flow'!$N28)*SUMIF($B$78:$B$90,$B22,DY$78:DY$90)","v":0},{"$f":"('Cash Flow'!$N27+'Cash Flow'!$N28)*SUMIF($B$78:$B$90,$B22,DZ$78:DZ$90)","v":0},{"$f":"('Cash Flow'!$N27+'Cash Flow'!$N28)*SUMIF($B$78:$B$90,$B22,EA$78:EA$90)","v":0},{"$f":"('Cash Flow'!$N27+'Cash Flow'!$N28)*SUMIF($B$78:$B$90,$B22,EB$78:EB$90)","v":0},{"$f":"('Cash Flow'!$N27+'Cash Flow'!$N28)*SUMIF($B$78:$B$90,$B22,EC$78:EC$90)","v":0},{"$f":"('Cash Flow'!$N27+'Cash Flow'!$N28)*SUMIF($B$78:$B$90,$B22,ED$78:ED$90)","v":0},{"$f":"('Cash Flow'!$N27+'Cash Flow'!$N28)*SUMIF($B$78:$B$90,$B22,EE$78:EE$90)","v":0},0,null,null,{"$f":"('Cash Flow'!$O27+'Cash Flow'!$O28)*SUMIF($B$78:$B$90,$B22,EI$78:EI$90)","v":0},{"$f":"('Cash Flow'!$O27+'Cash Flow'!$O28)*SUMIF($B$78:$B$90,$B22,EJ$78:EJ$90)","v":0},{"$f":"('Cash Flow'!$O27+'Cash Flow'!$O28)*SUMIF($B$78:$B$90,$B22,EK$78:EK$90)","v":0},{"$f":"('Cash Flow'!$O27+'Cash Flow'!$O28)*SUMIF($B$78:$B$90,$B22,EL$78:EL$90)","v":0},{"$f":"('Cash Flow'!$O27+'Cash Flow'!$O28)*SUMIF($B$78:$B$90,$B22,EM$78:EM$90)","v":0},{"$f":"('Cash Flow'!$O27+'Cash Flow'!$O28)*SUMIF($B$78:$B$90,$B22,EN$78:EN$90)","v":0},{"$f":"('Cash Flow'!$O27+'Cash Flow'!$O28)*SUMIF($B$78:$B$90,$B22,EO$78:EO$90)","v":0},{"$f":"('Cash Flow'!$O27+'Cash Flow'!$O28)*SUMIF($B$78:$B$90,$B22,EP$78:EP$90)","v":0},{"$f":"('Cash Flow'!$O27+'Cash Flow'!$O28)*SUMIF($B$78:$B$90,$B22,EQ$78:EQ$90)","v":0},{"$f":"('Cash Flow'!$O27+'Cash Flow'!$O28)*SUMIF($B$78:$B$90,$B22,ER$78:ER$90)","v":0},{"$f":"('Cash Flow'!$O27+'Cash Flow'!$O28)*SUMIF($B$78:$B$90,$B22,ES$78:ES$90)","v":0},{"$f":"('Cash Flow'!$O27+'Cash Flow'!$O28)*SUMIF($B$78:$B$90,$B22,ET$78:ET$90)","v":0},0,null,null,{"$f":"('Cash Flow'!$P27+'Cash Flow'!$P28)*SUMIF($B$78:$B$90,$B22,EX$78:EX$90)","v":0},{"$f":"('Cash Flow'!$P27+'Cash Flow'!$P28)*SUMIF($B$78:$B$90,$B22,EY$78:EY$90)","v":0},{"$f":"('Cash Flow'!$P27+'Cash Flow'!$P28)*SUMIF($B$78:$B$90,$B22,EZ$78:EZ$90)","v":0},{"$f":"('Cash Flow'!$P27+'Cash Flow'!$P28)*SUMIF($B$78:$B$90,$B22,FA$78:FA$90)","v":0},{"$f":"('Cash Flow'!$P27+'Cash Flow'!$P28)*SUMIF($B$78:$B$90,$B22,FB$78:FB$90)","v":0},{"$f":"('Cash Flow'!$P27+'Cash Flow'!$P28)*SUMIF($B$78:$B$90,$B22,FC$78:FC$90)","v":0},{"$f":"('Cash Flow'!$P27+'Cash Flow'!$P28)*SUMIF($B$78:$B$90,$B22,FD$78:FD$90)","v":0},{"$f":"('Cash Flow'!$P27+'Cash Flow'!$P28)*SUMIF($B$78:$B$90,$B22,FE$78:FE$90)","v":0},{"$f":"('Cash Flow'!$P27+'Cash Flow'!$P28)*SUMIF($B$78:$B$90,$B22,FF$78:FF$90)","v":0},{"$f":"('Cash Flow'!$P27+'Cash Flow'!$P28)*SUMIF($B$78:$B$90,$B22,FG$78:FG$90)","v":0},{"$f":"('Cash Flow'!$P27+'Cash Flow'!$P28)*SUMIF($B$78:$B$90,$B22,FH$78:FH$90)","v":0},{"$f":"('Cash Flow'!$P27+'Cash Flow'!$P28)*SUMIF($B$78:$B$90,$B22,FI$78:FI$90)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Capital Sales - Investment Properties",12,null,{"$f":"'Cash Flow'!$E26*SUMIF($B$78:$B$90,$B23,D$78:D$90)","v":0},{"$f":"'Cash Flow'!$E26*SUMIF($B$78:$B$90,$B23,E$78:E$90)","v":0},{"$f":"'Cash Flow'!$E26*SUMIF($B$78:$B$90,$B23,F$78:F$90)","v":0},{"$f":"'Cash Flow'!$E26*SUMIF($B$78:$B$90,$B23,G$78:G$90)","v":0},{"$f":"'Cash Flow'!$E26*SUMIF($B$78:$B$90,$B23,H$78:H$90)","v":0},{"$f":"'Cash Flow'!$E26*SUMIF($B$78:$B$90,$B23,I$78:I$90)","v":0},{"$f":"'Cash Flow'!$E26*SUMIF($B$78:$B$90,$B23,J$78:J$90)","v":0},{"$f":"'Cash Flow'!$E26*SUMIF($B$78:$B$90,$B23,K$78:K$90)","v":0},{"$f":"'Cash Flow'!$E26*SUMIF($B$78:$B$90,$B23,L$78:L$90)","v":0},{"$f":"'Cash Flow'!$E26*SUMIF($B$78:$B$90,$B23,M$78:M$90)","v":0},{"$f":"'Cash Flow'!$E26*SUMIF($B$78:$B$90,$B23,N$78:N$90)","v":0},{"$f":"'Cash Flow'!$E26*SUMIF($B$78:$B$90,$B23,O$78:O$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$G26*SUMIF($B$78:$B$90,$B23,S$78:S$90)","v":0},{"$f":"'Cash Flow'!$G26*SUMIF($B$78:$B$90,$B23,T$78:T$90)","v":0},{"$f":"'Cash Flow'!$G26*SUMIF($B$78:$B$90,$B23,U$78:U$90)","v":0},{"$f":"'Cash Flow'!$G26*SUMIF($B$78:$B$90,$B23,V$78:V$90)","v":0},{"$f":"'Cash Flow'!$G26*SUMIF($B$78:$B$90,$B23,W$78:W$90)","v":0},{"$f":"'Cash Flow'!$G26*SUMIF($B$78:$B$90,$B23,X$78:X$90)","v":0},{"$f":"'Cash Flow'!$G26*SUMIF($B$78:$B$90,$B23,Y$78:Y$90)","v":0},{"$f":"'Cash Flow'!$G26*SUMIF($B$78:$B$90,$B23,Z$78:Z$90)","v":0},{"$f":"'Cash Flow'!$G26*SUMIF($B$78:$B$90,$B23,AA$78:AA$90)","v":0},{"$f":"'Cash Flow'!$G26*SUMIF($B$78:$B$90,$B23,AB$78:AB$90)","v":0},{"$f":"'Cash Flow'!$G26*SUMIF($B$78:$B$90,$B23,AC$78:AC$90)","v":0},{"$f":"'Cash Flow'!$G26*SUMIF($B$78:$B$90,$B23,AD$78:AD$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$H26*SUMIF($B$78:$B$90,$B23,AH$78:AH$90)","v":0},{"$f":"'Cash Flow'!$H26*SUMIF($B$78:$B$90,$B23,AI$78:AI$90)","v":0},{"$f":"'Cash Flow'!$H26*SUMIF($B$78:$B$90,$B23,AJ$78:AJ$90)","v":0},{"$f":"'Cash Flow'!$H26*SUMIF($B$78:$B$90,$B23,AK$78:AK$90)","v":0},{"$f":"'Cash Flow'!$H26*SUMIF($B$78:$B$90,$B23,AL$78:AL$90)","v":0},{"$f":"'Cash Flow'!$H26*SUMIF($B$78:$B$90,$B23,AM$78:AM$90)","v":0},{"$f":"'Cash Flow'!$H26*SUMIF($B$78:$B$90,$B23,AN$78:AN$90)","v":0},{"$f":"'Cash Flow'!$H26*SUMIF($B$78:$B$90,$B23,AO$78:AO$90)","v":0},{"$f":"'Cash Flow'!$H26*SUMIF($B$78:$B$90,$B23,AP$78:AP$90)","v":0},{"$f":"'Cash Flow'!$H26*SUMIF($B$78:$B$90,$B23,AQ$78:AQ$90)","v":0},{"$f":"'Cash Flow'!$H26*SUMIF($B$78:$B$90,$B23,AR$78:AR$90)","v":0},{"$f":"'Cash Flow'!$H26*SUMIF($B$78:$B$90,$B23,AS$78:AS$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$I26*SUMIF($B$78:$B$90,$B23,AW$78:AW$90)","v":0},{"$f":"'Cash Flow'!$I26*SUMIF($B$78:$B$90,$B23,AX$78:AX$90)","v":0},{"$f":"'Cash Flow'!$I26*SUMIF($B$78:$B$90,$B23,AY$78:AY$90)","v":0},{"$f":"'Cash Flow'!$I26*SUMIF($B$78:$B$90,$B23,AZ$78:AZ$90)","v":0},{"$f":"'Cash Flow'!$I26*SUMIF($B$78:$B$90,$B23,BA$78:BA$90)","v":0},{"$f":"'Cash Flow'!$I26*SUMIF($B$78:$B$90,$B23,BB$78:BB$90)","v":0},{"$f":"'Cash Flow'!$I26*SUMIF($B$78:$B$90,$B23,BC$78:BC$90)","v":0},{"$f":"'Cash Flow'!$I26*SUMIF($B$78:$B$90,$B23,BD$78:BD$90)","v":0},{"$f":"'Cash Flow'!$I26*SUMIF($B$78:$B$90,$B23,BE$78:BE$90)","v":0},{"$f":"'Cash Flow'!$I26*SUMIF($B$78:$B$90,$B23,BF$78:BF$90)","v":0},{"$f":"'Cash Flow'!$I26*SUMIF($B$78:$B$90,$B23,BG$78:BG$90)","v":0},{"$f":"'Cash Flow'!$I26*SUMIF($B$78:$B$90,$B23,BH$78:BH$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$J26*SUMIF($B$78:$B$90,$B23,BL$78:BL$90)","v":0},{"$f":"'Cash Flow'!$J26*SUMIF($B$78:$B$90,$B23,BM$78:BM$90)","v":0},{"$f":"'Cash Flow'!$J26*SUMIF($B$78:$B$90,$B23,BN$78:BN$90)","v":0},{"$f":"'Cash Flow'!$J26*SUMIF($B$78:$B$90,$B23,BO$78:BO$90)","v":0},{"$f":"'Cash Flow'!$J26*SUMIF($B$78:$B$90,$B23,BP$78:BP$90)","v":0},{"$f":"'Cash Flow'!$J26*SUMIF($B$78:$B$90,$B23,BQ$78:BQ$90)","v":0},{"$f":"'Cash Flow'!$J26*SUMIF($B$78:$B$90,$B23,BR$78:BR$90)","v":0},{"$f":"'Cash Flow'!$J26*SUMIF($B$78:$B$90,$B23,BS$78:BS$90)","v":0},{"$f":"'Cash Flow'!$J26*SUMIF($B$78:$B$90,$B23,BT$78:BT$90)","v":0},{"$f":"'Cash Flow'!$J26*SUMIF($B$78:$B$90,$B23,BU$78:BU$90)","v":0},{"$f":"'Cash Flow'!$J26*SUMIF($B$78:$B$90,$B23,BV$78:BV$90)","v":0},{"$f":"'Cash Flow'!$J26*SUMIF($B$78:$B$90,$B23,BW$78:BW$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$K26*SUMIF($B$78:$B$90,$B23,CA$78:CA$90)","v":0},{"$f":"'Cash Flow'!$K26*SUMIF($B$78:$B$90,$B23,CB$78:CB$90)","v":0},{"$f":"'Cash Flow'!$K26*SUMIF($B$78:$B$90,$B23,CC$78:CC$90)","v":0},{"$f":"'Cash Flow'!$K26*SUMIF($B$78:$B$90,$B23,CD$78:CD$90)","v":0},{"$f":"'Cash Flow'!$K26*SUMIF($B$78:$B$90,$B23,CE$78:CE$90)","v":0},{"$f":"'Cash Flow'!$K26*SUMIF($B$78:$B$90,$B23,CF$78:CF$90)","v":0},{"$f":"'Cash Flow'!$K26*SUMIF($B$78:$B$90,$B23,CG$78:CG$90)","v":0},{"$f":"'Cash Flow'!$K26*SUMIF($B$78:$B$90,$B23,CH$78:CH$90)","v":0},{"$f":"'Cash Flow'!$K26*SUMIF($B$78:$B$90,$B23,CI$78:CI$90)","v":0},{"$f":"'Cash Flow'!$K26*SUMIF($B$78:$B$90,$B23,CJ$78:CJ$90)","v":0},{"$f":"'Cash Flow'!$K26*SUMIF($B$78:$B$90,$B23,CK$78:CK$90)","v":0},{"$f":"'Cash Flow'!$K26*SUMIF($B$78:$B$90,$B23,CL$78:CL$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$L26*SUMIF($B$78:$B$90,$B23,CP$78:CP$90)","v":0},{"$f":"'Cash Flow'!$L26*SUMIF($B$78:$B$90,$B23,CQ$78:CQ$90)","v":0},{"$f":"'Cash Flow'!$L26*SUMIF($B$78:$B$90,$B23,CR$78:CR$90)","v":0},{"$f":"'Cash Flow'!$L26*SUMIF($B$78:$B$90,$B23,CS$78:CS$90)","v":0},{"$f":"'Cash Flow'!$L26*SUMIF($B$78:$B$90,$B23,CT$78:CT$90)","v":0},{"$f":"'Cash Flow'!$L26*SUMIF($B$78:$B$90,$B23,CU$78:CU$90)","v":0},{"$f":"'Cash Flow'!$L26*SUMIF($B$78:$B$90,$B23,CV$78:CV$90)","v":0},{"$f":"'Cash Flow'!$L26*SUMIF($B$78:$B$90,$B23,CW$78:CW$90)","v":0},{"$f":"'Cash Flow'!$L26*SUMIF($B$78:$B$90,$B23,CX$78:CX$90)","v":0},{"$f":"'Cash Flow'!$L26*SUMIF($B$78:$B$90,$B23,CY$78:CY$90)","v":0},{"$f":"'Cash Flow'!$L26*SUMIF($B$78:$B$90,$B23,CZ$78:CZ$90)","v":0},{"$f":"'Cash Flow'!$L26*SUMIF($B$78:$B$90,$B23,DA$78:DA$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$M26*SUMIF($B$78:$B$90,$B23,DE$78:DE$90)","v":0},{"$f":"'Cash Flow'!$M26*SUMIF($B$78:$B$90,$B23,DF$78:DF$90)","v":0},{"$f":"'Cash Flow'!$M26*SUMIF($B$78:$B$90,$B23,DG$78:DG$90)","v":0},{"$f":"'Cash Flow'!$M26*SUMIF($B$78:$B$90,$B23,DH$78:DH$90)","v":0},{"$f":"'Cash Flow'!$M26*SUMIF($B$78:$B$90,$B23,DI$78:DI$90)","v":0},{"$f":"'Cash Flow'!$M26*SUMIF($B$78:$B$90,$B23,DJ$78:DJ$90)","v":0},{"$f":"'Cash Flow'!$M26*SUMIF($B$78:$B$90,$B23,DK$78:DK$90)","v":0},{"$f":"'Cash Flow'!$M26*SUMIF($B$78:$B$90,$B23,DL$78:DL$90)","v":0},{"$f":"'Cash Flow'!$M26*SUMIF($B$78:$B$90,$B23,DM$78:DM$90)","v":0},{"$f":"'Cash Flow'!$M26*SUMIF($B$78:$B$90,$B23,DN$78:DN$90)","v":0},{"$f":"'Cash Flow'!$M26*SUMIF($B$78:$B$90,$B23,DO$78:DO$90)","v":0},{"$f":"'Cash Flow'!$M26*SUMIF($B$78:$B$90,$B23,DP$78:DP$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$N26*SUMIF($B$78:$B$90,$B23,DT$78:DT$90)","v":0},{"$f":"'Cash Flow'!$N26*SUMIF($B$78:$B$90,$B23,DU$78:DU$90)","v":0},{"$f":"'Cash Flow'!$N26*SUMIF($B$78:$B$90,$B23,DV$78:DV$90)","v":0},{"$f":"'Cash Flow'!$N26*SUMIF($B$78:$B$90,$B23,DW$78:DW$90)","v":0},{"$f":"'Cash Flow'!$N26*SUMIF($B$78:$B$90,$B23,DX$78:DX$90)","v":0},{"$f":"'Cash Flow'!$N26*SUMIF($B$78:$B$90,$B23,DY$78:DY$90)","v":0},{"$f":"'Cash Flow'!$N26*SUMIF($B$78:$B$90,$B23,DZ$78:DZ$90)","v":0},{"$f":"'Cash Flow'!$N26*SUMIF($B$78:$B$90,$B23,EA$78:EA$90)","v":0},{"$f":"'Cash Flow'!$N26*SUMIF($B$78:$B$90,$B23,EB$78:EB$90)","v":0},{"$f":"'Cash Flow'!$N26*SUMIF($B$78:$B$90,$B23,EC$78:EC$90)","v":0},{"$f":"'Cash Flow'!$N26*SUMIF($B$78:$B$90,$B23,ED$78:ED$90)","v":0},{"$f":"'Cash Flow'!$N26*SUMIF($B$78:$B$90,$B23,EE$78:EE$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$O26*SUMIF($B$78:$B$90,$B23,EI$78:EI$90)","v":0},{"$f":"'Cash Flow'!$O26*SUMIF($B$78:$B$90,$B23,EJ$78:EJ$90)","v":0},{"$f":"'Cash Flow'!$O26*SUMIF($B$78:$B$90,$B23,EK$78:EK$90)","v":0},{"$f":"'Cash Flow'!$O26*SUMIF($B$78:$B$90,$B23,EL$78:EL$90)","v":0},{"$f":"'Cash Flow'!$O26*SUMIF($B$78:$B$90,$B23,EM$78:EM$90)","v":0},{"$f":"'Cash Flow'!$O26*SUMIF($B$78:$B$90,$B23,EN$78:EN$90)","v":0},{"$f":"'Cash Flow'!$O26*SUMIF($B$78:$B$90,$B23,EO$78:EO$90)","v":0},{"$f":"'Cash Flow'!$O26*SUMIF($B$78:$B$90,$B23,EP$78:EP$90)","v":0},{"$f":"'Cash Flow'!$O26*SUMIF($B$78:$B$90,$B23,EQ$78:EQ$90)","v":0},{"$f":"'Cash Flow'!$O26*SUMIF($B$78:$B$90,$B23,ER$78:ER$90)","v":0},{"$f":"'Cash Flow'!$O26*SUMIF($B$78:$B$90,$B23,ES$78:ES$90)","v":0},{"$f":"'Cash Flow'!$O26*SUMIF($B$78:$B$90,$B23,ET$78:ET$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$P26*SUMIF($B$78:$B$90,$B23,EX$78:EX$90)","v":0},{"$f":"'Cash Flow'!$P26*SUMIF($B$78:$B$90,$B23,EY$78:EY$90)","v":0},{"$f":"'Cash Flow'!$P26*SUMIF($B$78:$B$90,$B23,EZ$78:EZ$90)","v":0},{"$f":"'Cash Flow'!$P26*SUMIF($B$78:$B$90,$B23,FA$78:FA$90)","v":0},{"$f":"'Cash Flow'!$P26*SUMIF($B$78:$B$90,$B23,FB$78:FB$90)","v":0},{"$f":"'Cash Flow'!$P26*SUMIF($B$78:$B$90,$B23,FC$78:FC$90)","v":0},{"$f":"'Cash Flow'!$P26*SUMIF($B$78:$B$90,$B23,FD$78:FD$90)","v":0},{"$f":"'Cash Flow'!$P26*SUMIF($B$78:$B$90,$B23,FE$78:FE$90)","v":0},{"$f":"'Cash Flow'!$P26*SUMIF($B$78:$B$90,$B23,FF$78:FF$90)","v":0},{"$f":"'Cash Flow'!$P26*SUMIF($B$78:$B$90,$B23,FG$78:FG$90)","v":0},{"$f":"'Cash Flow'!$P26*SUMIF($B$78:$B$90,$B23,FH$78:FH$90)","v":0},{"$f":"'Cash Flow'!$P26*SUMIF($B$78:$B$90,$B23,FI$78:FI$90)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Capital Sales - Intangible Assets",12,null,{"$f":"'Cash Flow'!$E30*SUMIF($B$78:$B$90,$B24,D$78:D$90)","v":0},{"$f":"'Cash Flow'!$E30*SUMIF($B$78:$B$90,$B24,E$78:E$90)","v":0},{"$f":"'Cash Flow'!$E30*SUMIF($B$78:$B$90,$B24,F$78:F$90)","v":0},{"$f":"'Cash Flow'!$E30*SUMIF($B$78:$B$90,$B24,G$78:G$90)","v":0},{"$f":"'Cash Flow'!$E30*SUMIF($B$78:$B$90,$B24,H$78:H$90)","v":0},{"$f":"'Cash Flow'!$E30*SUMIF($B$78:$B$90,$B24,I$78:I$90)","v":0},{"$f":"'Cash Flow'!$E30*SUMIF($B$78:$B$90,$B24,J$78:J$90)","v":0},{"$f":"'Cash Flow'!$E30*SUMIF($B$78:$B$90,$B24,K$78:K$90)","v":0},{"$f":"'Cash Flow'!$E30*SUMIF($B$78:$B$90,$B24,L$78:L$90)","v":0},{"$f":"'Cash Flow'!$E30*SUMIF($B$78:$B$90,$B24,M$78:M$90)","v":0},{"$f":"'Cash Flow'!$E30*SUMIF($B$78:$B$90,$B24,N$78:N$90)","v":0},{"$f":"'Cash Flow'!$E30*SUMIF($B$78:$B$90,$B24,O$78:O$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$G30*SUMIF($B$78:$B$90,$B24,S$78:S$90)","v":0},{"$f":"'Cash Flow'!$G30*SUMIF($B$78:$B$90,$B24,T$78:T$90)","v":0},{"$f":"'Cash Flow'!$G30*SUMIF($B$78:$B$90,$B24,U$78:U$90)","v":0},{"$f":"'Cash Flow'!$G30*SUMIF($B$78:$B$90,$B24,V$78:V$90)","v":0},{"$f":"'Cash Flow'!$G30*SUMIF($B$78:$B$90,$B24,W$78:W$90)","v":0},{"$f":"'Cash Flow'!$G30*SUMIF($B$78:$B$90,$B24,X$78:X$90)","v":0},{"$f":"'Cash Flow'!$G30*SUMIF($B$78:$B$90,$B24,Y$78:Y$90)","v":0},{"$f":"'Cash Flow'!$G30*SUMIF($B$78:$B$90,$B24,Z$78:Z$90)","v":0},{"$f":"'Cash Flow'!$G30*SUMIF($B$78:$B$90,$B24,AA$78:AA$90)","v":0},{"$f":"'Cash Flow'!$G30*SUMIF($B$78:$B$90,$B24,AB$78:AB$90)","v":0},{"$f":"'Cash Flow'!$G30*SUMIF($B$78:$B$90,$B24,AC$78:AC$90)","v":0},{"$f":"'Cash Flow'!$G30*SUMIF($B$78:$B$90,$B24,AD$78:AD$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$H30*SUMIF($B$78:$B$90,$B24,AH$78:AH$90)","v":0},{"$f":"'Cash Flow'!$H30*SUMIF($B$78:$B$90,$B24,AI$78:AI$90)","v":0},{"$f":"'Cash Flow'!$H30*SUMIF($B$78:$B$90,$B24,AJ$78:AJ$90)","v":0},{"$f":"'Cash Flow'!$H30*SUMIF($B$78:$B$90,$B24,AK$78:AK$90)","v":0},{"$f":"'Cash Flow'!$H30*SUMIF($B$78:$B$90,$B24,AL$78:AL$90)","v":0},{"$f":"'Cash Flow'!$H30*SUMIF($B$78:$B$90,$B24,AM$78:AM$90)","v":0},{"$f":"'Cash Flow'!$H30*SUMIF($B$78:$B$90,$B24,AN$78:AN$90)","v":0},{"$f":"'Cash Flow'!$H30*SUMIF($B$78:$B$90,$B24,AO$78:AO$90)","v":0},{"$f":"'Cash Flow'!$H30*SUMIF($B$78:$B$90,$B24,AP$78:AP$90)","v":0},{"$f":"'Cash Flow'!$H30*SUMIF($B$78:$B$90,$B24,AQ$78:AQ$90)","v":0},{"$f":"'Cash Flow'!$H30*SUMIF($B$78:$B$90,$B24,AR$78:AR$90)","v":0},{"$f":"'Cash Flow'!$H30*SUMIF($B$78:$B$90,$B24,AS$78:AS$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$I30*SUMIF($B$78:$B$90,$B24,AW$78:AW$90)","v":0},{"$f":"'Cash Flow'!$I30*SUMIF($B$78:$B$90,$B24,AX$78:AX$90)","v":0},{"$f":"'Cash Flow'!$I30*SUMIF($B$78:$B$90,$B24,AY$78:AY$90)","v":0},{"$f":"'Cash Flow'!$I30*SUMIF($B$78:$B$90,$B24,AZ$78:AZ$90)","v":0},{"$f":"'Cash Flow'!$I30*SUMIF($B$78:$B$90,$B24,BA$78:BA$90)","v":0},{"$f":"'Cash Flow'!$I30*SUMIF($B$78:$B$90,$B24,BB$78:BB$90)","v":0},{"$f":"'Cash Flow'!$I30*SUMIF($B$78:$B$90,$B24,BC$78:BC$90)","v":0},{"$f":"'Cash Flow'!$I30*SUMIF($B$78:$B$90,$B24,BD$78:BD$90)","v":0},{"$f":"'Cash Flow'!$I30*SUMIF($B$78:$B$90,$B24,BE$78:BE$90)","v":0},{"$f":"'Cash Flow'!$I30*SUMIF($B$78:$B$90,$B24,BF$78:BF$90)","v":0},{"$f":"'Cash Flow'!$I30*SUMIF($B$78:$B$90,$B24,BG$78:BG$90)","v":0},{"$f":"'Cash Flow'!$I30*SUMIF($B$78:$B$90,$B24,BH$78:BH$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$J30*SUMIF($B$78:$B$90,$B24,BL$78:BL$90)","v":0},{"$f":"'Cash Flow'!$J30*SUMIF($B$78:$B$90,$B24,BM$78:BM$90)","v":0},{"$f":"'Cash Flow'!$J30*SUMIF($B$78:$B$90,$B24,BN$78:BN$90)","v":0},{"$f":"'Cash Flow'!$J30*SUMIF($B$78:$B$90,$B24,BO$78:BO$90)","v":0},{"$f":"'Cash Flow'!$J30*SUMIF($B$78:$B$90,$B24,BP$78:BP$90)","v":0},{"$f":"'Cash Flow'!$J30*SUMIF($B$78:$B$90,$B24,BQ$78:BQ$90)","v":0},{"$f":"'Cash Flow'!$J30*SUMIF($B$78:$B$90,$B24,BR$78:BR$90)","v":0},{"$f":"'Cash Flow'!$J30*SUMIF($B$78:$B$90,$B24,BS$78:BS$90)","v":0},{"$f":"'Cash Flow'!$J30*SUMIF($B$78:$B$90,$B24,BT$78:BT$90)","v":0},{"$f":"'Cash Flow'!$J30*SUMIF($B$78:$B$90,$B24,BU$78:BU$90)","v":0},{"$f":"'Cash Flow'!$J30*SUMIF($B$78:$B$90,$B24,BV$78:BV$90)","v":0},{"$f":"'Cash Flow'!$J30*SUMIF($B$78:$B$90,$B24,BW$78:BW$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$K30*SUMIF($B$78:$B$90,$B24,CA$78:CA$90)","v":0},{"$f":"'Cash Flow'!$K30*SUMIF($B$78:$B$90,$B24,CB$78:CB$90)","v":0},{"$f":"'Cash Flow'!$K30*SUMIF($B$78:$B$90,$B24,CC$78:CC$90)","v":0},{"$f":"'Cash Flow'!$K30*SUMIF($B$78:$B$90,$B24,CD$78:CD$90)","v":0},{"$f":"'Cash Flow'!$K30*SUMIF($B$78:$B$90,$B24,CE$78:CE$90)","v":0},{"$f":"'Cash Flow'!$K30*SUMIF($B$78:$B$90,$B24,CF$78:CF$90)","v":0},{"$f":"'Cash Flow'!$K30*SUMIF($B$78:$B$90,$B24,CG$78:CG$90)","v":0},{"$f":"'Cash Flow'!$K30*SUMIF($B$78:$B$90,$B24,CH$78:CH$90)","v":0},{"$f":"'Cash Flow'!$K30*SUMIF($B$78:$B$90,$B24,CI$78:CI$90)","v":0},{"$f":"'Cash Flow'!$K30*SUMIF($B$78:$B$90,$B24,CJ$78:CJ$90)","v":0},{"$f":"'Cash Flow'!$K30*SUMIF($B$78:$B$90,$B24,CK$78:CK$90)","v":0},{"$f":"'Cash Flow'!$K30*SUMIF($B$78:$B$90,$B24,CL$78:CL$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$L30*SUMIF($B$78:$B$90,$B24,CP$78:CP$90)","v":0},{"$f":"'Cash Flow'!$L30*SUMIF($B$78:$B$90,$B24,CQ$78:CQ$90)","v":0},{"$f":"'Cash Flow'!$L30*SUMIF($B$78:$B$90,$B24,CR$78:CR$90)","v":0},{"$f":"'Cash Flow'!$L30*SUMIF($B$78:$B$90,$B24,CS$78:CS$90)","v":0},{"$f":"'Cash Flow'!$L30*SUMIF($B$78:$B$90,$B24,CT$78:CT$90)","v":0},{"$f":"'Cash Flow'!$L30*SUMIF($B$78:$B$90,$B24,CU$78:CU$90)","v":0},{"$f":"'Cash Flow'!$L30*SUMIF($B$78:$B$90,$B24,CV$78:CV$90)","v":0},{"$f":"'Cash Flow'!$L30*SUMIF($B$78:$B$90,$B24,CW$78:CW$90)","v":0},{"$f":"'Cash Flow'!$L30*SUMIF($B$78:$B$90,$B24,CX$78:CX$90)","v":0},{"$f":"'Cash Flow'!$L30*SUMIF($B$78:$B$90,$B24,CY$78:CY$90)","v":0},{"$f":"'Cash Flow'!$L30*SUMIF($B$78:$B$90,$B24,CZ$78:CZ$90)","v":0},{"$f":"'Cash Flow'!$L30*SUMIF($B$78:$B$90,$B24,DA$78:DA$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$M30*SUMIF($B$78:$B$90,$B24,DE$78:DE$90)","v":0},{"$f":"'Cash Flow'!$M30*SUMIF($B$78:$B$90,$B24,DF$78:DF$90)","v":0},{"$f":"'Cash Flow'!$M30*SUMIF($B$78:$B$90,$B24,DG$78:DG$90)","v":0},{"$f":"'Cash Flow'!$M30*SUMIF($B$78:$B$90,$B24,DH$78:DH$90)","v":0},{"$f":"'Cash Flow'!$M30*SUMIF($B$78:$B$90,$B24,DI$78:DI$90)","v":0},{"$f":"'Cash Flow'!$M30*SUMIF($B$78:$B$90,$B24,DJ$78:DJ$90)","v":0},{"$f":"'Cash Flow'!$M30*SUMIF($B$78:$B$90,$B24,DK$78:DK$90)","v":0},{"$f":"'Cash Flow'!$M30*SUMIF($B$78:$B$90,$B24,DL$78:DL$90)","v":0},{"$f":"'Cash Flow'!$M30*SUMIF($B$78:$B$90,$B24,DM$78:DM$90)","v":0},{"$f":"'Cash Flow'!$M30*SUMIF($B$78:$B$90,$B24,DN$78:DN$90)","v":0},{"$f":"'Cash Flow'!$M30*SUMIF($B$78:$B$90,$B24,DO$78:DO$90)","v":0},{"$f":"'Cash Flow'!$M30*SUMIF($B$78:$B$90,$B24,DP$78:DP$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$N30*SUMIF($B$78:$B$90,$B24,DT$78:DT$90)","v":0},{"$f":"'Cash Flow'!$N30*SUMIF($B$78:$B$90,$B24,DU$78:DU$90)","v":0},{"$f":"'Cash Flow'!$N30*SUMIF($B$78:$B$90,$B24,DV$78:DV$90)","v":0},{"$f":"'Cash Flow'!$N30*SUMIF($B$78:$B$90,$B24,DW$78:DW$90)","v":0},{"$f":"'Cash Flow'!$N30*SUMIF($B$78:$B$90,$B24,DX$78:DX$90)","v":0},{"$f":"'Cash Flow'!$N30*SUMIF($B$78:$B$90,$B24,DY$78:DY$90)","v":0},{"$f":"'Cash Flow'!$N30*SUMIF($B$78:$B$90,$B24,DZ$78:DZ$90)","v":0},{"$f":"'Cash Flow'!$N30*SUMIF($B$78:$B$90,$B24,EA$78:EA$90)","v":0},{"$f":"'Cash Flow'!$N30*SUMIF($B$78:$B$90,$B24,EB$78:EB$90)","v":0},{"$f":"'Cash Flow'!$N30*SUMIF($B$78:$B$90,$B24,EC$78:EC$90)","v":0},{"$f":"'Cash Flow'!$N30*SUMIF($B$78:$B$90,$B24,ED$78:ED$90)","v":0},{"$f":"'Cash Flow'!$N30*SUMIF($B$78:$B$90,$B24,EE$78:EE$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$O30*SUMIF($B$78:$B$90,$B24,EI$78:EI$90)","v":0},{"$f":"'Cash Flow'!$O30*SUMIF($B$78:$B$90,$B24,EJ$78:EJ$90)","v":0},{"$f":"'Cash Flow'!$O30*SUMIF($B$78:$B$90,$B24,EK$78:EK$90)","v":0},{"$f":"'Cash Flow'!$O30*SUMIF($B$78:$B$90,$B24,EL$78:EL$90)","v":0},{"$f":"'Cash Flow'!$O30*SUMIF($B$78:$B$90,$B24,EM$78:EM$90)","v":0},{"$f":"'Cash Flow'!$O30*SUMIF($B$78:$B$90,$B24,EN$78:EN$90)","v":0},{"$f":"'Cash Flow'!$O30*SUMIF($B$78:$B$90,$B24,EO$78:EO$90)","v":0},{"$f":"'Cash Flow'!$O30*SUMIF($B$78:$B$90,$B24,EP$78:EP$90)","v":0},{"$f":"'Cash Flow'!$O30*SUMIF($B$78:$B$90,$B24,EQ$78:EQ$90)","v":0},{"$f":"'Cash Flow'!$O30*SUMIF($B$78:$B$90,$B24,ER$78:ER$90)","v":0},{"$f":"'Cash Flow'!$O30*SUMIF($B$78:$B$90,$B24,ES$78:ES$90)","v":0},{"$f":"'Cash Flow'!$O30*SUMIF($B$78:$B$90,$B24,ET$78:ET$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$P30*SUMIF($B$78:$B$90,$B24,EX$78:EX$90)","v":0},{"$f":"'Cash Flow'!$P30*SUMIF($B$78:$B$90,$B24,EY$78:EY$90)","v":0},{"$f":"'Cash Flow'!$P30*SUMIF($B$78:$B$90,$B24,EZ$78:EZ$90)","v":0},{"$f":"'Cash Flow'!$P30*SUMIF($B$78:$B$90,$B24,FA$78:FA$90)","v":0},{"$f":"'Cash Flow'!$P30*SUMIF($B$78:$B$90,$B24,FB$78:FB$90)","v":0},{"$f":"'Cash Flow'!$P30*SUMIF($B$78:$B$90,$B24,FC$78:FC$90)","v":0},{"$f":"'Cash Flow'!$P30*SUMIF($B$78:$B$90,$B24,FD$78:FD$90)","v":0},{"$f":"'Cash Flow'!$P30*SUMIF($B$78:$B$90,$B24,FE$78:FE$90)","v":0},{"$f":"'Cash Flow'!$P30*SUMIF($B$78:$B$90,$B24,FF$78:FF$90)","v":0},{"$f":"'Cash Flow'!$P30*SUMIF($B$78:$B$90,$B24,FG$78:FG$90)","v":0},{"$f":"'Cash Flow'!$P30*SUMIF($B$78:$B$90,$B24,FH$78:FH$90)","v":0},{"$f":"'Cash Flow'!$P30*SUMIF($B$78:$B$90,$B24,FI$78:FI$90)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Sale of Interests in Joint Ventures & Associates",12,null,{"$f":"'Cash Flow'!$E29*SUMIF($B$78:$B$90,$B25,D$78:D$90)","v":0},{"$f":"'Cash Flow'!$E29*SUMIF($B$78:$B$90,$B25,E$78:E$90)","v":0},{"$f":"'Cash Flow'!$E29*SUMIF($B$78:$B$90,$B25,F$78:F$90)","v":0},{"$f":"'Cash Flow'!$E29*SUMIF($B$78:$B$90,$B25,G$78:G$90)","v":0},{"$f":"'Cash Flow'!$E29*SUMIF($B$78:$B$90,$B25,H$78:H$90)","v":0},{"$f":"'Cash Flow'!$E29*SUMIF($B$78:$B$90,$B25,I$78:I$90)","v":0},{"$f":"'Cash Flow'!$E29*SUMIF($B$78:$B$90,$B25,J$78:J$90)","v":0},{"$f":"'Cash Flow'!$E29*SUMIF($B$78:$B$90,$B25,K$78:K$90)","v":0},{"$f":"'Cash Flow'!$E29*SUMIF($B$78:$B$90,$B25,L$78:L$90)","v":0},{"$f":"'Cash Flow'!$E29*SUMIF($B$78:$B$90,$B25,M$78:M$90)","v":0},{"$f":"'Cash Flow'!$E29*SUMIF($B$78:$B$90,$B25,N$78:N$90)","v":0},{"$f":"'Cash Flow'!$E29*SUMIF($B$78:$B$90,$B25,O$78:O$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$G29*SUMIF($B$78:$B$90,$B25,S$78:S$90)","v":0},{"$f":"'Cash Flow'!$G29*SUMIF($B$78:$B$90,$B25,T$78:T$90)","v":0},{"$f":"'Cash Flow'!$G29*SUMIF($B$78:$B$90,$B25,U$78:U$90)","v":0},{"$f":"'Cash Flow'!$G29*SUMIF($B$78:$B$90,$B25,V$78:V$90)","v":0},{"$f":"'Cash Flow'!$G29*SUMIF($B$78:$B$90,$B25,W$78:W$90)","v":0},{"$f":"'Cash Flow'!$G29*SUMIF($B$78:$B$90,$B25,X$78:X$90)","v":0},{"$f":"'Cash Flow'!$G29*SUMIF($B$78:$B$90,$B25,Y$78:Y$90)","v":0},{"$f":"'Cash Flow'!$G29*SUMIF($B$78:$B$90,$B25,Z$78:Z$90)","v":0},{"$f":"'Cash Flow'!$G29*SUMIF($B$78:$B$90,$B25,AA$78:AA$90)","v":0},{"$f":"'Cash Flow'!$G29*SUMIF($B$78:$B$90,$B25,AB$78:AB$90)","v":0},{"$f":"'Cash Flow'!$G29*SUMIF($B$78:$B$90,$B25,AC$78:AC$90)","v":0},{"$f":"'Cash Flow'!$G29*SUMIF($B$78:$B$90,$B25,AD$78:AD$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$H29*SUMIF($B$78:$B$90,$B25,AH$78:AH$90)","v":0},{"$f":"'Cash Flow'!$H29*SUMIF($B$78:$B$90,$B25,AI$78:AI$90)","v":0},{"$f":"'Cash Flow'!$H29*SUMIF($B$78:$B$90,$B25,AJ$78:AJ$90)","v":0},{"$f":"'Cash Flow'!$H29*SUMIF($B$78:$B$90,$B25,AK$78:AK$90)","v":0},{"$f":"'Cash Flow'!$H29*SUMIF($B$78:$B$90,$B25,AL$78:AL$90)","v":0},{"$f":"'Cash Flow'!$H29*SUMIF($B$78:$B$90,$B25,AM$78:AM$90)","v":0},{"$f":"'Cash Flow'!$H29*SUMIF($B$78:$B$90,$B25,AN$78:AN$90)","v":0},{"$f":"'Cash Flow'!$H29*SUMIF($B$78:$B$90,$B25,AO$78:AO$90)","v":0},{"$f":"'Cash Flow'!$H29*SUMIF($B$78:$B$90,$B25,AP$78:AP$90)","v":0},{"$f":"'Cash Flow'!$H29*SUMIF($B$78:$B$90,$B25,AQ$78:AQ$90)","v":0},{"$f":"'Cash Flow'!$H29*SUMIF($B$78:$B$90,$B25,AR$78:AR$90)","v":0},{"$f":"'Cash Flow'!$H29*SUMIF($B$78:$B$90,$B25,AS$78:AS$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$I29*SUMIF($B$78:$B$90,$B25,AW$78:AW$90)","v":0},{"$f":"'Cash Flow'!$I29*SUMIF($B$78:$B$90,$B25,AX$78:AX$90)","v":0},{"$f":"'Cash Flow'!$I29*SUMIF($B$78:$B$90,$B25,AY$78:AY$90)","v":0},{"$f":"'Cash Flow'!$I29*SUMIF($B$78:$B$90,$B25,AZ$78:AZ$90)","v":0},{"$f":"'Cash Flow'!$I29*SUMIF($B$78:$B$90,$B25,BA$78:BA$90)","v":0},{"$f":"'Cash Flow'!$I29*SUMIF($B$78:$B$90,$B25,BB$78:BB$90)","v":0},{"$f":"'Cash Flow'!$I29*SUMIF($B$78:$B$90,$B25,BC$78:BC$90)","v":0},{"$f":"'Cash Flow'!$I29*SUMIF($B$78:$B$90,$B25,BD$78:BD$90)","v":0},{"$f":"'Cash Flow'!$I29*SUMIF($B$78:$B$90,$B25,BE$78:BE$90)","v":0},{"$f":"'Cash Flow'!$I29*SUMIF($B$78:$B$90,$B25,BF$78:BF$90)","v":0},{"$f":"'Cash Flow'!$I29*SUMIF($B$78:$B$90,$B25,BG$78:BG$90)","v":0},{"$f":"'Cash Flow'!$I29*SUMIF($B$78:$B$90,$B25,BH$78:BH$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$J29*SUMIF($B$78:$B$90,$B25,BL$78:BL$90)","v":0},{"$f":"'Cash Flow'!$J29*SUMIF($B$78:$B$90,$B25,BM$78:BM$90)","v":0},{"$f":"'Cash Flow'!$J29*SUMIF($B$78:$B$90,$B25,BN$78:BN$90)","v":0},{"$f":"'Cash Flow'!$J29*SUMIF($B$78:$B$90,$B25,BO$78:BO$90)","v":0},{"$f":"'Cash Flow'!$J29*SUMIF($B$78:$B$90,$B25,BP$78:BP$90)","v":0},{"$f":"'Cash Flow'!$J29*SUMIF($B$78:$B$90,$B25,BQ$78:BQ$90)","v":0},{"$f":"'Cash Flow'!$J29*SUMIF($B$78:$B$90,$B25,BR$78:BR$90)","v":0},{"$f":"'Cash Flow'!$J29*SUMIF($B$78:$B$90,$B25,BS$78:BS$90)","v":0},{"$f":"'Cash Flow'!$J29*SUMIF($B$78:$B$90,$B25,BT$78:BT$90)","v":0},{"$f":"'Cash Flow'!$J29*SUMIF($B$78:$B$90,$B25,BU$78:BU$90)","v":0},{"$f":"'Cash Flow'!$J29*SUMIF($B$78:$B$90,$B25,BV$78:BV$90)","v":0},{"$f":"'Cash Flow'!$J29*SUMIF($B$78:$B$90,$B25,BW$78:BW$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$K29*SUMIF($B$78:$B$90,$B25,CA$78:CA$90)","v":0},{"$f":"'Cash Flow'!$K29*SUMIF($B$78:$B$90,$B25,CB$78:CB$90)","v":0},{"$f":"'Cash Flow'!$K29*SUMIF($B$78:$B$90,$B25,CC$78:CC$90)","v":0},{"$f":"'Cash Flow'!$K29*SUMIF($B$78:$B$90,$B25,CD$78:CD$90)","v":0},{"$f":"'Cash Flow'!$K29*SUMIF($B$78:$B$90,$B25,CE$78:CE$90)","v":0},{"$f":"'Cash Flow'!$K29*SUMIF($B$78:$B$90,$B25,CF$78:CF$90)","v":0},{"$f":"'Cash Flow'!$K29*SUMIF($B$78:$B$90,$B25,CG$78:CG$90)","v":0},{"$f":"'Cash Flow'!$K29*SUMIF($B$78:$B$90,$B25,CH$78:CH$90)","v":0},{"$f":"'Cash Flow'!$K29*SUMIF($B$78:$B$90,$B25,CI$78:CI$90)","v":0},{"$f":"'Cash Flow'!$K29*SUMIF($B$78:$B$90,$B25,CJ$78:CJ$90)","v":0},{"$f":"'Cash Flow'!$K29*SUMIF($B$78:$B$90,$B25,CK$78:CK$90)","v":0},{"$f":"'Cash Flow'!$K29*SUMIF($B$78:$B$90,$B25,CL$78:CL$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$L29*SUMIF($B$78:$B$90,$B25,CP$78:CP$90)","v":0},{"$f":"'Cash Flow'!$L29*SUMIF($B$78:$B$90,$B25,CQ$78:CQ$90)","v":0},{"$f":"'Cash Flow'!$L29*SUMIF($B$78:$B$90,$B25,CR$78:CR$90)","v":0},{"$f":"'Cash Flow'!$L29*SUMIF($B$78:$B$90,$B25,CS$78:CS$90)","v":0},{"$f":"'Cash Flow'!$L29*SUMIF($B$78:$B$90,$B25,CT$78:CT$90)","v":0},{"$f":"'Cash Flow'!$L29*SUMIF($B$78:$B$90,$B25,CU$78:CU$90)","v":0},{"$f":"'Cash Flow'!$L29*SUMIF($B$78:$B$90,$B25,CV$78:CV$90)","v":0},{"$f":"'Cash Flow'!$L29*SUMIF($B$78:$B$90,$B25,CW$78:CW$90)","v":0},{"$f":"'Cash Flow'!$L29*SUMIF($B$78:$B$90,$B25,CX$78:CX$90)","v":0},{"$f":"'Cash Flow'!$L29*SUMIF($B$78:$B$90,$B25,CY$78:CY$90)","v":0},{"$f":"'Cash Flow'!$L29*SUMIF($B$78:$B$90,$B25,CZ$78:CZ$90)","v":0},{"$f":"'Cash Flow'!$L29*SUMIF($B$78:$B$90,$B25,DA$78:DA$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$M29*SUMIF($B$78:$B$90,$B25,DE$78:DE$90)","v":0},{"$f":"'Cash Flow'!$M29*SUMIF($B$78:$B$90,$B25,DF$78:DF$90)","v":0},{"$f":"'Cash Flow'!$M29*SUMIF($B$78:$B$90,$B25,DG$78:DG$90)","v":0},{"$f":"'Cash Flow'!$M29*SUMIF($B$78:$B$90,$B25,DH$78:DH$90)","v":0},{"$f":"'Cash Flow'!$M29*SUMIF($B$78:$B$90,$B25,DI$78:DI$90)","v":0},{"$f":"'Cash Flow'!$M29*SUMIF($B$78:$B$90,$B25,DJ$78:DJ$90)","v":0},{"$f":"'Cash Flow'!$M29*SUMIF($B$78:$B$90,$B25,DK$78:DK$90)","v":0},{"$f":"'Cash Flow'!$M29*SUMIF($B$78:$B$90,$B25,DL$78:DL$90)","v":0},{"$f":"'Cash Flow'!$M29*SUMIF($B$78:$B$90,$B25,DM$78:DM$90)","v":0},{"$f":"'Cash Flow'!$M29*SUMIF($B$78:$B$90,$B25,DN$78:DN$90)","v":0},{"$f":"'Cash Flow'!$M29*SUMIF($B$78:$B$90,$B25,DO$78:DO$90)","v":0},{"$f":"'Cash Flow'!$M29*SUMIF($B$78:$B$90,$B25,DP$78:DP$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$N29*SUMIF($B$78:$B$90,$B25,DT$78:DT$90)","v":0},{"$f":"'Cash Flow'!$N29*SUMIF($B$78:$B$90,$B25,DU$78:DU$90)","v":0},{"$f":"'Cash Flow'!$N29*SUMIF($B$78:$B$90,$B25,DV$78:DV$90)","v":0},{"$f":"'Cash Flow'!$N29*SUMIF($B$78:$B$90,$B25,DW$78:DW$90)","v":0},{"$f":"'Cash Flow'!$N29*SUMIF($B$78:$B$90,$B25,DX$78:DX$90)","v":0},{"$f":"'Cash Flow'!$N29*SUMIF($B$78:$B$90,$B25,DY$78:DY$90)","v":0},{"$f":"'Cash Flow'!$N29*SUMIF($B$78:$B$90,$B25,DZ$78:DZ$90)","v":0},{"$f":"'Cash Flow'!$N29*SUMIF($B$78:$B$90,$B25,EA$78:EA$90)","v":0},{"$f":"'Cash Flow'!$N29*SUMIF($B$78:$B$90,$B25,EB$78:EB$90)","v":0},{"$f":"'Cash Flow'!$N29*SUMIF($B$78:$B$90,$B25,EC$78:EC$90)","v":0},{"$f":"'Cash Flow'!$N29*SUMIF($B$78:$B$90,$B25,ED$78:ED$90)","v":0},{"$f":"'Cash Flow'!$N29*SUMIF($B$78:$B$90,$B25,EE$78:EE$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$O29*SUMIF($B$78:$B$90,$B25,EI$78:EI$90)","v":0},{"$f":"'Cash Flow'!$O29*SUMIF($B$78:$B$90,$B25,EJ$78:EJ$90)","v":0},{"$f":"'Cash Flow'!$O29*SUMIF($B$78:$B$90,$B25,EK$78:EK$90)","v":0},{"$f":"'Cash Flow'!$O29*SUMIF($B$78:$B$90,$B25,EL$78:EL$90)","v":0},{"$f":"'Cash Flow'!$O29*SUMIF($B$78:$B$90,$B25,EM$78:EM$90)","v":0},{"$f":"'Cash Flow'!$O29*SUMIF($B$78:$B$90,$B25,EN$78:EN$90)","v":0},{"$f":"'Cash Flow'!$O29*SUMIF($B$78:$B$90,$B25,EO$78:EO$90)","v":0},{"$f":"'Cash Flow'!$O29*SUMIF($B$78:$B$90,$B25,EP$78:EP$90)","v":0},{"$f":"'Cash Flow'!$O29*SUMIF($B$78:$B$90,$B25,EQ$78:EQ$90)","v":0},{"$f":"'Cash Flow'!$O29*SUMIF($B$78:$B$90,$B25,ER$78:ER$90)","v":0},{"$f":"'Cash Flow'!$O29*SUMIF($B$78:$B$90,$B25,ES$78:ES$90)","v":0},{"$f":"'Cash Flow'!$O29*SUMIF($B$78:$B$90,$B25,ET$78:ET$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$P29*SUMIF($B$78:$B$90,$B25,EX$78:EX$90)","v":0},{"$f":"'Cash Flow'!$P29*SUMIF($B$78:$B$90,$B25,EY$78:EY$90)","v":0},{"$f":"'Cash Flow'!$P29*SUMIF($B$78:$B$90,$B25,EZ$78:EZ$90)","v":0},{"$f":"'Cash Flow'!$P29*SUMIF($B$78:$B$90,$B25,FA$78:FA$90)","v":0},{"$f":"'Cash Flow'!$P29*SUMIF($B$78:$B$90,$B25,FB$78:FB$90)","v":0},{"$f":"'Cash Flow'!$P29*SUMIF($B$78:$B$90,$B25,FC$78:FC$90)","v":0},{"$f":"'Cash Flow'!$P29*SUMIF($B$78:$B$90,$B25,FD$78:FD$90)","v":0},{"$f":"'Cash Flow'!$P29*SUMIF($B$78:$B$90,$B25,FE$78:FE$90)","v":0},{"$f":"'Cash Flow'!$P29*SUMIF($B$78:$B$90,$B25,FF$78:FF$90)","v":0},{"$f":"'Cash Flow'!$P29*SUMIF($B$78:$B$90,$B25,FG$78:FG$90)","v":0},{"$f":"'Cash Flow'!$P29*SUMIF($B$78:$B$90,$B25,FH$78:FH$90)","v":0},{"$f":"'Cash Flow'!$P29*SUMIF($B$78:$B$90,$B25,FI$78:FI$90)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Sale of Disposal Groups",12,null,{"$f":"'Cash Flow'!$E32*SUMIF($B$78:$B$90,$B26,D$78:D$90)","v":0},{"$f":"'Cash Flow'!$E32*SUMIF($B$78:$B$90,$B26,E$78:E$90)","v":0},{"$f":"'Cash Flow'!$E32*SUMIF($B$78:$B$90,$B26,F$78:F$90)","v":0},{"$f":"'Cash Flow'!$E32*SUMIF($B$78:$B$90,$B26,G$78:G$90)","v":0},{"$f":"'Cash Flow'!$E32*SUMIF($B$78:$B$90,$B26,H$78:H$90)","v":0},{"$f":"'Cash Flow'!$E32*SUMIF($B$78:$B$90,$B26,I$78:I$90)","v":0},{"$f":"'Cash Flow'!$E32*SUMIF($B$78:$B$90,$B26,J$78:J$90)","v":0},{"$f":"'Cash Flow'!$E32*SUMIF($B$78:$B$90,$B26,K$78:K$90)","v":0},{"$f":"'Cash Flow'!$E32*SUMIF($B$78:$B$90,$B26,L$78:L$90)","v":0},{"$f":"'Cash Flow'!$E32*SUMIF($B$78:$B$90,$B26,M$78:M$90)","v":0},{"$f":"'Cash Flow'!$E32*SUMIF($B$78:$B$90,$B26,N$78:N$90)","v":0},{"$f":"'Cash Flow'!$E32*SUMIF($B$78:$B$90,$B26,O$78:O$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$G32*SUMIF($B$78:$B$90,$B26,S$78:S$90)","v":0},{"$f":"'Cash Flow'!$G32*SUMIF($B$78:$B$90,$B26,T$78:T$90)","v":0},{"$f":"'Cash Flow'!$G32*SUMIF($B$78:$B$90,$B26,U$78:U$90)","v":0},{"$f":"'Cash Flow'!$G32*SUMIF($B$78:$B$90,$B26,V$78:V$90)","v":0},{"$f":"'Cash Flow'!$G32*SUMIF($B$78:$B$90,$B26,W$78:W$90)","v":0},{"$f":"'Cash Flow'!$G32*SUMIF($B$78:$B$90,$B26,X$78:X$90)","v":0},{"$f":"'Cash Flow'!$G32*SUMIF($B$78:$B$90,$B26,Y$78:Y$90)","v":0},{"$f":"'Cash Flow'!$G32*SUMIF($B$78:$B$90,$B26,Z$78:Z$90)","v":0},{"$f":"'Cash Flow'!$G32*SUMIF($B$78:$B$90,$B26,AA$78:AA$90)","v":0},{"$f":"'Cash Flow'!$G32*SUMIF($B$78:$B$90,$B26,AB$78:AB$90)","v":0},{"$f":"'Cash Flow'!$G32*SUMIF($B$78:$B$90,$B26,AC$78:AC$90)","v":0},{"$f":"'Cash Flow'!$G32*SUMIF($B$78:$B$90,$B26,AD$78:AD$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$H32*SUMIF($B$78:$B$90,$B26,AH$78:AH$90)","v":0},{"$f":"'Cash Flow'!$H32*SUMIF($B$78:$B$90,$B26,AI$78:AI$90)","v":0},{"$f":"'Cash Flow'!$H32*SUMIF($B$78:$B$90,$B26,AJ$78:AJ$90)","v":0},{"$f":"'Cash Flow'!$H32*SUMIF($B$78:$B$90,$B26,AK$78:AK$90)","v":0},{"$f":"'Cash Flow'!$H32*SUMIF($B$78:$B$90,$B26,AL$78:AL$90)","v":0},{"$f":"'Cash Flow'!$H32*SUMIF($B$78:$B$90,$B26,AM$78:AM$90)","v":0},{"$f":"'Cash Flow'!$H32*SUMIF($B$78:$B$90,$B26,AN$78:AN$90)","v":0},{"$f":"'Cash Flow'!$H32*SUMIF($B$78:$B$90,$B26,AO$78:AO$90)","v":0},{"$f":"'Cash Flow'!$H32*SUMIF($B$78:$B$90,$B26,AP$78:AP$90)","v":0},{"$f":"'Cash Flow'!$H32*SUMIF($B$78:$B$90,$B26,AQ$78:AQ$90)","v":0},{"$f":"'Cash Flow'!$H32*SUMIF($B$78:$B$90,$B26,AR$78:AR$90)","v":0},{"$f":"'Cash Flow'!$H32*SUMIF($B$78:$B$90,$B26,AS$78:AS$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$I32*SUMIF($B$78:$B$90,$B26,AW$78:AW$90)","v":0},{"$f":"'Cash Flow'!$I32*SUMIF($B$78:$B$90,$B26,AX$78:AX$90)","v":0},{"$f":"'Cash Flow'!$I32*SUMIF($B$78:$B$90,$B26,AY$78:AY$90)","v":0},{"$f":"'Cash Flow'!$I32*SUMIF($B$78:$B$90,$B26,AZ$78:AZ$90)","v":0},{"$f":"'Cash Flow'!$I32*SUMIF($B$78:$B$90,$B26,BA$78:BA$90)","v":0},{"$f":"'Cash Flow'!$I32*SUMIF($B$78:$B$90,$B26,BB$78:BB$90)","v":0},{"$f":"'Cash Flow'!$I32*SUMIF($B$78:$B$90,$B26,BC$78:BC$90)","v":0},{"$f":"'Cash Flow'!$I32*SUMIF($B$78:$B$90,$B26,BD$78:BD$90)","v":0},{"$f":"'Cash Flow'!$I32*SUMIF($B$78:$B$90,$B26,BE$78:BE$90)","v":0},{"$f":"'Cash Flow'!$I32*SUMIF($B$78:$B$90,$B26,BF$78:BF$90)","v":0},{"$f":"'Cash Flow'!$I32*SUMIF($B$78:$B$90,$B26,BG$78:BG$90)","v":0},{"$f":"'Cash Flow'!$I32*SUMIF($B$78:$B$90,$B26,BH$78:BH$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$J32*SUMIF($B$78:$B$90,$B26,BL$78:BL$90)","v":0},{"$f":"'Cash Flow'!$J32*SUMIF($B$78:$B$90,$B26,BM$78:BM$90)","v":0},{"$f":"'Cash Flow'!$J32*SUMIF($B$78:$B$90,$B26,BN$78:BN$90)","v":0},{"$f":"'Cash Flow'!$J32*SUMIF($B$78:$B$90,$B26,BO$78:BO$90)","v":0},{"$f":"'Cash Flow'!$J32*SUMIF($B$78:$B$90,$B26,BP$78:BP$90)","v":0},{"$f":"'Cash Flow'!$J32*SUMIF($B$78:$B$90,$B26,BQ$78:BQ$90)","v":0},{"$f":"'Cash Flow'!$J32*SUMIF($B$78:$B$90,$B26,BR$78:BR$90)","v":0},{"$f":"'Cash Flow'!$J32*SUMIF($B$78:$B$90,$B26,BS$78:BS$90)","v":0},{"$f":"'Cash Flow'!$J32*SUMIF($B$78:$B$90,$B26,BT$78:BT$90)","v":0},{"$f":"'Cash Flow'!$J32*SUMIF($B$78:$B$90,$B26,BU$78:BU$90)","v":0},{"$f":"'Cash Flow'!$J32*SUMIF($B$78:$B$90,$B26,BV$78:BV$90)","v":0},{"$f":"'Cash Flow'!$J32*SUMIF($B$78:$B$90,$B26,BW$78:BW$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$K32*SUMIF($B$78:$B$90,$B26,CA$78:CA$90)","v":0},{"$f":"'Cash Flow'!$K32*SUMIF($B$78:$B$90,$B26,CB$78:CB$90)","v":0},{"$f":"'Cash Flow'!$K32*SUMIF($B$78:$B$90,$B26,CC$78:CC$90)","v":0},{"$f":"'Cash Flow'!$K32*SUMIF($B$78:$B$90,$B26,CD$78:CD$90)","v":0},{"$f":"'Cash Flow'!$K32*SUMIF($B$78:$B$90,$B26,CE$78:CE$90)","v":0},{"$f":"'Cash Flow'!$K32*SUMIF($B$78:$B$90,$B26,CF$78:CF$90)","v":0},{"$f":"'Cash Flow'!$K32*SUMIF($B$78:$B$90,$B26,CG$78:CG$90)","v":0},{"$f":"'Cash Flow'!$K32*SUMIF($B$78:$B$90,$B26,CH$78:CH$90)","v":0},{"$f":"'Cash Flow'!$K32*SUMIF($B$78:$B$90,$B26,CI$78:CI$90)","v":0},{"$f":"'Cash Flow'!$K32*SUMIF($B$78:$B$90,$B26,CJ$78:CJ$90)","v":0},{"$f":"'Cash Flow'!$K32*SUMIF($B$78:$B$90,$B26,CK$78:CK$90)","v":0},{"$f":"'Cash Flow'!$K32*SUMIF($B$78:$B$90,$B26,CL$78:CL$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$L32*SUMIF($B$78:$B$90,$B26,CP$78:CP$90)","v":0},{"$f":"'Cash Flow'!$L32*SUMIF($B$78:$B$90,$B26,CQ$78:CQ$90)","v":0},{"$f":"'Cash Flow'!$L32*SUMIF($B$78:$B$90,$B26,CR$78:CR$90)","v":0},{"$f":"'Cash Flow'!$L32*SUMIF($B$78:$B$90,$B26,CS$78:CS$90)","v":0},{"$f":"'Cash Flow'!$L32*SUMIF($B$78:$B$90,$B26,CT$78:CT$90)","v":0},{"$f":"'Cash Flow'!$L32*SUMIF($B$78:$B$90,$B26,CU$78:CU$90)","v":0},{"$f":"'Cash Flow'!$L32*SUMIF($B$78:$B$90,$B26,CV$78:CV$90)","v":0},{"$f":"'Cash Flow'!$L32*SUMIF($B$78:$B$90,$B26,CW$78:CW$90)","v":0},{"$f":"'Cash Flow'!$L32*SUMIF($B$78:$B$90,$B26,CX$78:CX$90)","v":0},{"$f":"'Cash Flow'!$L32*SUMIF($B$78:$B$90,$B26,CY$78:CY$90)","v":0},{"$f":"'Cash Flow'!$L32*SUMIF($B$78:$B$90,$B26,CZ$78:CZ$90)","v":0},{"$f":"'Cash Flow'!$L32*SUMIF($B$78:$B$90,$B26,DA$78:DA$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$M32*SUMIF($B$78:$B$90,$B26,DE$78:DE$90)","v":0},{"$f":"'Cash Flow'!$M32*SUMIF($B$78:$B$90,$B26,DF$78:DF$90)","v":0},{"$f":"'Cash Flow'!$M32*SUMIF($B$78:$B$90,$B26,DG$78:DG$90)","v":0},{"$f":"'Cash Flow'!$M32*SUMIF($B$78:$B$90,$B26,DH$78:DH$90)","v":0},{"$f":"'Cash Flow'!$M32*SUMIF($B$78:$B$90,$B26,DI$78:DI$90)","v":0},{"$f":"'Cash Flow'!$M32*SUMIF($B$78:$B$90,$B26,DJ$78:DJ$90)","v":0},{"$f":"'Cash Flow'!$M32*SUMIF($B$78:$B$90,$B26,DK$78:DK$90)","v":0},{"$f":"'Cash Flow'!$M32*SUMIF($B$78:$B$90,$B26,DL$78:DL$90)","v":0},{"$f":"'Cash Flow'!$M32*SUMIF($B$78:$B$90,$B26,DM$78:DM$90)","v":0},{"$f":"'Cash Flow'!$M32*SUMIF($B$78:$B$90,$B26,DN$78:DN$90)","v":0},{"$f":"'Cash Flow'!$M32*SUMIF($B$78:$B$90,$B26,DO$78:DO$90)","v":0},{"$f":"'Cash Flow'!$M32*SUMIF($B$78:$B$90,$B26,DP$78:DP$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$N32*SUMIF($B$78:$B$90,$B26,DT$78:DT$90)","v":0},{"$f":"'Cash Flow'!$N32*SUMIF($B$78:$B$90,$B26,DU$78:DU$90)","v":0},{"$f":"'Cash Flow'!$N32*SUMIF($B$78:$B$90,$B26,DV$78:DV$90)","v":0},{"$f":"'Cash Flow'!$N32*SUMIF($B$78:$B$90,$B26,DW$78:DW$90)","v":0},{"$f":"'Cash Flow'!$N32*SUMIF($B$78:$B$90,$B26,DX$78:DX$90)","v":0},{"$f":"'Cash Flow'!$N32*SUMIF($B$78:$B$90,$B26,DY$78:DY$90)","v":0},{"$f":"'Cash Flow'!$N32*SUMIF($B$78:$B$90,$B26,DZ$78:DZ$90)","v":0},{"$f":"'Cash Flow'!$N32*SUMIF($B$78:$B$90,$B26,EA$78:EA$90)","v":0},{"$f":"'Cash Flow'!$N32*SUMIF($B$78:$B$90,$B26,EB$78:EB$90)","v":0},{"$f":"'Cash Flow'!$N32*SUMIF($B$78:$B$90,$B26,EC$78:EC$90)","v":0},{"$f":"'Cash Flow'!$N32*SUMIF($B$78:$B$90,$B26,ED$78:ED$90)","v":0},{"$f":"'Cash Flow'!$N32*SUMIF($B$78:$B$90,$B26,EE$78:EE$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$O32*SUMIF($B$78:$B$90,$B26,EI$78:EI$90)","v":0},{"$f":"'Cash Flow'!$O32*SUMIF($B$78:$B$90,$B26,EJ$78:EJ$90)","v":0},{"$f":"'Cash Flow'!$O32*SUMIF($B$78:$B$90,$B26,EK$78:EK$90)","v":0},{"$f":"'Cash Flow'!$O32*SUMIF($B$78:$B$90,$B26,EL$78:EL$90)","v":0},{"$f":"'Cash Flow'!$O32*SUMIF($B$78:$B$90,$B26,EM$78:EM$90)","v":0},{"$f":"'Cash Flow'!$O32*SUMIF($B$78:$B$90,$B26,EN$78:EN$90)","v":0},{"$f":"'Cash Flow'!$O32*SUMIF($B$78:$B$90,$B26,EO$78:EO$90)","v":0},{"$f":"'Cash Flow'!$O32*SUMIF($B$78:$B$90,$B26,EP$78:EP$90)","v":0},{"$f":"'Cash Flow'!$O32*SUMIF($B$78:$B$90,$B26,EQ$78:EQ$90)","v":0},{"$f":"'Cash Flow'!$O32*SUMIF($B$78:$B$90,$B26,ER$78:ER$90)","v":0},{"$f":"'Cash Flow'!$O32*SUMIF($B$78:$B$90,$B26,ES$78:ES$90)","v":0},{"$f":"'Cash Flow'!$O32*SUMIF($B$78:$B$90,$B26,ET$78:ET$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$P32*SUMIF($B$78:$B$90,$B26,EX$78:EX$90)","v":0},{"$f":"'Cash Flow'!$P32*SUMIF($B$78:$B$90,$B26,EY$78:EY$90)","v":0},{"$f":"'Cash Flow'!$P32*SUMIF($B$78:$B$90,$B26,EZ$78:EZ$90)","v":0},{"$f":"'Cash Flow'!$P32*SUMIF($B$78:$B$90,$B26,FA$78:FA$90)","v":0},{"$f":"'Cash Flow'!$P32*SUMIF($B$78:$B$90,$B26,FB$78:FB$90)","v":0},{"$f":"'Cash Flow'!$P32*SUMIF($B$78:$B$90,$B26,FC$78:FC$90)","v":0},{"$f":"'Cash Flow'!$P32*SUMIF($B$78:$B$90,$B26,FD$78:FD$90)","v":0},{"$f":"'Cash Flow'!$P32*SUMIF($B$78:$B$90,$B26,FE$78:FE$90)","v":0},{"$f":"'Cash Flow'!$P32*SUMIF($B$78:$B$90,$B26,FF$78:FF$90)","v":0},{"$f":"'Cash Flow'!$P32*SUMIF($B$78:$B$90,$B26,FG$78:FG$90)","v":0},{"$f":"'Cash Flow'!$P32*SUMIF($B$78:$B$90,$B26,FH$78:FH$90)","v":0},{"$f":"'Cash Flow'!$P32*SUMIF($B$78:$B$90,$B26,FI$78:FI$90)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Distributions Received from Joint Ventures & Associates",12,null,{"$f":"'Cash Flow'!$E33*SUMIF($B$78:$B$90,$B27,D$78:D$90)","v":0},{"$f":"'Cash Flow'!$E33*SUMIF($B$78:$B$90,$B27,E$78:E$90)","v":0},{"$f":"'Cash Flow'!$E33*SUMIF($B$78:$B$90,$B27,F$78:F$90)","v":0},{"$f":"'Cash Flow'!$E33*SUMIF($B$78:$B$90,$B27,G$78:G$90)","v":0},{"$f":"'Cash Flow'!$E33*SUMIF($B$78:$B$90,$B27,H$78:H$90)","v":0},{"$f":"'Cash Flow'!$E33*SUMIF($B$78:$B$90,$B27,I$78:I$90)","v":0},{"$f":"'Cash Flow'!$E33*SUMIF($B$78:$B$90,$B27,J$78:J$90)","v":0},{"$f":"'Cash Flow'!$E33*SUMIF($B$78:$B$90,$B27,K$78:K$90)","v":0},{"$f":"'Cash Flow'!$E33*SUMIF($B$78:$B$90,$B27,L$78:L$90)","v":0},{"$f":"'Cash Flow'!$E33*SUMIF($B$78:$B$90,$B27,M$78:M$90)","v":0},{"$f":"'Cash Flow'!$E33*SUMIF($B$78:$B$90,$B27,N$78:N$90)","v":0},{"$f":"'Cash Flow'!$E33*SUMIF($B$78:$B$90,$B27,O$78:O$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$G33*SUMIF($B$78:$B$90,$B27,S$78:S$90)","v":0},{"$f":"'Cash Flow'!$G33*SUMIF($B$78:$B$90,$B27,T$78:T$90)","v":0},{"$f":"'Cash Flow'!$G33*SUMIF($B$78:$B$90,$B27,U$78:U$90)","v":0},{"$f":"'Cash Flow'!$G33*SUMIF($B$78:$B$90,$B27,V$78:V$90)","v":0},{"$f":"'Cash Flow'!$G33*SUMIF($B$78:$B$90,$B27,W$78:W$90)","v":0},{"$f":"'Cash Flow'!$G33*SUMIF($B$78:$B$90,$B27,X$78:X$90)","v":0},{"$f":"'Cash Flow'!$G33*SUMIF($B$78:$B$90,$B27,Y$78:Y$90)","v":0},{"$f":"'Cash Flow'!$G33*SUMIF($B$78:$B$90,$B27,Z$78:Z$90)","v":0},{"$f":"'Cash Flow'!$G33*SUMIF($B$78:$B$90,$B27,AA$78:AA$90)","v":0},{"$f":"'Cash Flow'!$G33*SUMIF($B$78:$B$90,$B27,AB$78:AB$90)","v":0},{"$f":"'Cash Flow'!$G33*SUMIF($B$78:$B$90,$B27,AC$78:AC$90)","v":0},{"$f":"'Cash Flow'!$G33*SUMIF($B$78:$B$90,$B27,AD$78:AD$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$H33*SUMIF($B$78:$B$90,$B27,AH$78:AH$90)","v":0},{"$f":"'Cash Flow'!$H33*SUMIF($B$78:$B$90,$B27,AI$78:AI$90)","v":0},{"$f":"'Cash Flow'!$H33*SUMIF($B$78:$B$90,$B27,AJ$78:AJ$90)","v":0},{"$f":"'Cash Flow'!$H33*SUMIF($B$78:$B$90,$B27,AK$78:AK$90)","v":0},{"$f":"'Cash Flow'!$H33*SUMIF($B$78:$B$90,$B27,AL$78:AL$90)","v":0},{"$f":"'Cash Flow'!$H33*SUMIF($B$78:$B$90,$B27,AM$78:AM$90)","v":0},{"$f":"'Cash Flow'!$H33*SUMIF($B$78:$B$90,$B27,AN$78:AN$90)","v":0},{"$f":"'Cash Flow'!$H33*SUMIF($B$78:$B$90,$B27,AO$78:AO$90)","v":0},{"$f":"'Cash Flow'!$H33*SUMIF($B$78:$B$90,$B27,AP$78:AP$90)","v":0},{"$f":"'Cash Flow'!$H33*SUMIF($B$78:$B$90,$B27,AQ$78:AQ$90)","v":0},{"$f":"'Cash Flow'!$H33*SUMIF($B$78:$B$90,$B27,AR$78:AR$90)","v":0},{"$f":"'Cash Flow'!$H33*SUMIF($B$78:$B$90,$B27,AS$78:AS$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$I33*SUMIF($B$78:$B$90,$B27,AW$78:AW$90)","v":0},{"$f":"'Cash Flow'!$I33*SUMIF($B$78:$B$90,$B27,AX$78:AX$90)","v":0},{"$f":"'Cash Flow'!$I33*SUMIF($B$78:$B$90,$B27,AY$78:AY$90)","v":0},{"$f":"'Cash Flow'!$I33*SUMIF($B$78:$B$90,$B27,AZ$78:AZ$90)","v":0},{"$f":"'Cash Flow'!$I33*SUMIF($B$78:$B$90,$B27,BA$78:BA$90)","v":0},{"$f":"'Cash Flow'!$I33*SUMIF($B$78:$B$90,$B27,BB$78:BB$90)","v":0},{"$f":"'Cash Flow'!$I33*SUMIF($B$78:$B$90,$B27,BC$78:BC$90)","v":0},{"$f":"'Cash Flow'!$I33*SUMIF($B$78:$B$90,$B27,BD$78:BD$90)","v":0},{"$f":"'Cash Flow'!$I33*SUMIF($B$78:$B$90,$B27,BE$78:BE$90)","v":0},{"$f":"'Cash Flow'!$I33*SUMIF($B$78:$B$90,$B27,BF$78:BF$90)","v":0},{"$f":"'Cash Flow'!$I33*SUMIF($B$78:$B$90,$B27,BG$78:BG$90)","v":0},{"$f":"'Cash Flow'!$I33*SUMIF($B$78:$B$90,$B27,BH$78:BH$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$J33*SUMIF($B$78:$B$90,$B27,BL$78:BL$90)","v":0},{"$f":"'Cash Flow'!$J33*SUMIF($B$78:$B$90,$B27,BM$78:BM$90)","v":0},{"$f":"'Cash Flow'!$J33*SUMIF($B$78:$B$90,$B27,BN$78:BN$90)","v":0},{"$f":"'Cash Flow'!$J33*SUMIF($B$78:$B$90,$B27,BO$78:BO$90)","v":0},{"$f":"'Cash Flow'!$J33*SUMIF($B$78:$B$90,$B27,BP$78:BP$90)","v":0},{"$f":"'Cash Flow'!$J33*SUMIF($B$78:$B$90,$B27,BQ$78:BQ$90)","v":0},{"$f":"'Cash Flow'!$J33*SUMIF($B$78:$B$90,$B27,BR$78:BR$90)","v":0},{"$f":"'Cash Flow'!$J33*SUMIF($B$78:$B$90,$B27,BS$78:BS$90)","v":0},{"$f":"'Cash Flow'!$J33*SUMIF($B$78:$B$90,$B27,BT$78:BT$90)","v":0},{"$f":"'Cash Flow'!$J33*SUMIF($B$78:$B$90,$B27,BU$78:BU$90)","v":0},{"$f":"'Cash Flow'!$J33*SUMIF($B$78:$B$90,$B27,BV$78:BV$90)","v":0},{"$f":"'Cash Flow'!$J33*SUMIF($B$78:$B$90,$B27,BW$78:BW$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$K33*SUMIF($B$78:$B$90,$B27,CA$78:CA$90)","v":0},{"$f":"'Cash Flow'!$K33*SUMIF($B$78:$B$90,$B27,CB$78:CB$90)","v":0},{"$f":"'Cash Flow'!$K33*SUMIF($B$78:$B$90,$B27,CC$78:CC$90)","v":0},{"$f":"'Cash Flow'!$K33*SUMIF($B$78:$B$90,$B27,CD$78:CD$90)","v":0},{"$f":"'Cash Flow'!$K33*SUMIF($B$78:$B$90,$B27,CE$78:CE$90)","v":0},{"$f":"'Cash Flow'!$K33*SUMIF($B$78:$B$90,$B27,CF$78:CF$90)","v":0},{"$f":"'Cash Flow'!$K33*SUMIF($B$78:$B$90,$B27,CG$78:CG$90)","v":0},{"$f":"'Cash Flow'!$K33*SUMIF($B$78:$B$90,$B27,CH$78:CH$90)","v":0},{"$f":"'Cash Flow'!$K33*SUMIF($B$78:$B$90,$B27,CI$78:CI$90)","v":0},{"$f":"'Cash Flow'!$K33*SUMIF($B$78:$B$90,$B27,CJ$78:CJ$90)","v":0},{"$f":"'Cash Flow'!$K33*SUMIF($B$78:$B$90,$B27,CK$78:CK$90)","v":0},{"$f":"'Cash Flow'!$K33*SUMIF($B$78:$B$90,$B27,CL$78:CL$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$L33*SUMIF($B$78:$B$90,$B27,CP$78:CP$90)","v":0},{"$f":"'Cash Flow'!$L33*SUMIF($B$78:$B$90,$B27,CQ$78:CQ$90)","v":0},{"$f":"'Cash Flow'!$L33*SUMIF($B$78:$B$90,$B27,CR$78:CR$90)","v":0},{"$f":"'Cash Flow'!$L33*SUMIF($B$78:$B$90,$B27,CS$78:CS$90)","v":0},{"$f":"'Cash Flow'!$L33*SUMIF($B$78:$B$90,$B27,CT$78:CT$90)","v":0},{"$f":"'Cash Flow'!$L33*SUMIF($B$78:$B$90,$B27,CU$78:CU$90)","v":0},{"$f":"'Cash Flow'!$L33*SUMIF($B$78:$B$90,$B27,CV$78:CV$90)","v":0},{"$f":"'Cash Flow'!$L33*SUMIF($B$78:$B$90,$B27,CW$78:CW$90)","v":0},{"$f":"'Cash Flow'!$L33*SUMIF($B$78:$B$90,$B27,CX$78:CX$90)","v":0},{"$f":"'Cash Flow'!$L33*SUMIF($B$78:$B$90,$B27,CY$78:CY$90)","v":0},{"$f":"'Cash Flow'!$L33*SUMIF($B$78:$B$90,$B27,CZ$78:CZ$90)","v":0},{"$f":"'Cash Flow'!$L33*SUMIF($B$78:$B$90,$B27,DA$78:DA$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$M33*SUMIF($B$78:$B$90,$B27,DE$78:DE$90)","v":0},{"$f":"'Cash Flow'!$M33*SUMIF($B$78:$B$90,$B27,DF$78:DF$90)","v":0},{"$f":"'Cash Flow'!$M33*SUMIF($B$78:$B$90,$B27,DG$78:DG$90)","v":0},{"$f":"'Cash Flow'!$M33*SUMIF($B$78:$B$90,$B27,DH$78:DH$90)","v":0},{"$f":"'Cash Flow'!$M33*SUMIF($B$78:$B$90,$B27,DI$78:DI$90)","v":0},{"$f":"'Cash Flow'!$M33*SUMIF($B$78:$B$90,$B27,DJ$78:DJ$90)","v":0},{"$f":"'Cash Flow'!$M33*SUMIF($B$78:$B$90,$B27,DK$78:DK$90)","v":0},{"$f":"'Cash Flow'!$M33*SUMIF($B$78:$B$90,$B27,DL$78:DL$90)","v":0},{"$f":"'Cash Flow'!$M33*SUMIF($B$78:$B$90,$B27,DM$78:DM$90)","v":0},{"$f":"'Cash Flow'!$M33*SUMIF($B$78:$B$90,$B27,DN$78:DN$90)","v":0},{"$f":"'Cash Flow'!$M33*SUMIF($B$78:$B$90,$B27,DO$78:DO$90)","v":0},{"$f":"'Cash Flow'!$M33*SUMIF($B$78:$B$90,$B27,DP$78:DP$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$N33*SUMIF($B$78:$B$90,$B27,DT$78:DT$90)","v":0},{"$f":"'Cash Flow'!$N33*SUMIF($B$78:$B$90,$B27,DU$78:DU$90)","v":0},{"$f":"'Cash Flow'!$N33*SUMIF($B$78:$B$90,$B27,DV$78:DV$90)","v":0},{"$f":"'Cash Flow'!$N33*SUMIF($B$78:$B$90,$B27,DW$78:DW$90)","v":0},{"$f":"'Cash Flow'!$N33*SUMIF($B$78:$B$90,$B27,DX$78:DX$90)","v":0},{"$f":"'Cash Flow'!$N33*SUMIF($B$78:$B$90,$B27,DY$78:DY$90)","v":0},{"$f":"'Cash Flow'!$N33*SUMIF($B$78:$B$90,$B27,DZ$78:DZ$90)","v":0},{"$f":"'Cash Flow'!$N33*SUMIF($B$78:$B$90,$B27,EA$78:EA$90)","v":0},{"$f":"'Cash Flow'!$N33*SUMIF($B$78:$B$90,$B27,EB$78:EB$90)","v":0},{"$f":"'Cash Flow'!$N33*SUMIF($B$78:$B$90,$B27,EC$78:EC$90)","v":0},{"$f":"'Cash Flow'!$N33*SUMIF($B$78:$B$90,$B27,ED$78:ED$90)","v":0},{"$f":"'Cash Flow'!$N33*SUMIF($B$78:$B$90,$B27,EE$78:EE$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$O33*SUMIF($B$78:$B$90,$B27,EI$78:EI$90)","v":0},{"$f":"'Cash Flow'!$O33*SUMIF($B$78:$B$90,$B27,EJ$78:EJ$90)","v":0},{"$f":"'Cash Flow'!$O33*SUMIF($B$78:$B$90,$B27,EK$78:EK$90)","v":0},{"$f":"'Cash Flow'!$O33*SUMIF($B$78:$B$90,$B27,EL$78:EL$90)","v":0},{"$f":"'Cash Flow'!$O33*SUMIF($B$78:$B$90,$B27,EM$78:EM$90)","v":0},{"$f":"'Cash Flow'!$O33*SUMIF($B$78:$B$90,$B27,EN$78:EN$90)","v":0},{"$f":"'Cash Flow'!$O33*SUMIF($B$78:$B$90,$B27,EO$78:EO$90)","v":0},{"$f":"'Cash Flow'!$O33*SUMIF($B$78:$B$90,$B27,EP$78:EP$90)","v":0},{"$f":"'Cash Flow'!$O33*SUMIF($B$78:$B$90,$B27,EQ$78:EQ$90)","v":0},{"$f":"'Cash Flow'!$O33*SUMIF($B$78:$B$90,$B27,ER$78:ER$90)","v":0},{"$f":"'Cash Flow'!$O33*SUMIF($B$78:$B$90,$B27,ES$78:ES$90)","v":0},{"$f":"'Cash Flow'!$O33*SUMIF($B$78:$B$90,$B27,ET$78:ET$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$P33*SUMIF($B$78:$B$90,$B27,EX$78:EX$90)","v":0},{"$f":"'Cash Flow'!$P33*SUMIF($B$78:$B$90,$B27,EY$78:EY$90)","v":0},{"$f":"'Cash Flow'!$P33*SUMIF($B$78:$B$90,$B27,EZ$78:EZ$90)","v":0},{"$f":"'Cash Flow'!$P33*SUMIF($B$78:$B$90,$B27,FA$78:FA$90)","v":0},{"$f":"'Cash Flow'!$P33*SUMIF($B$78:$B$90,$B27,FB$78:FB$90)","v":0},{"$f":"'Cash Flow'!$P33*SUMIF($B$78:$B$90,$B27,FC$78:FC$90)","v":0},{"$f":"'Cash Flow'!$P33*SUMIF($B$78:$B$90,$B27,FD$78:FD$90)","v":0},{"$f":"'Cash Flow'!$P33*SUMIF($B$78:$B$90,$B27,FE$78:FE$90)","v":0},{"$f":"'Cash Flow'!$P33*SUMIF($B$78:$B$90,$B27,FF$78:FF$90)","v":0},{"$f":"'Cash Flow'!$P33*SUMIF($B$78:$B$90,$B27,FG$78:FG$90)","v":0},{"$f":"'Cash Flow'!$P33*SUMIF($B$78:$B$90,$B27,FH$78:FH$90)","v":0},{"$f":"'Cash Flow'!$P33*SUMIF($B$78:$B$90,$B27,FI$78:FI$90)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Other Investing Activity Receipts",12,null,{"$f":"'Cash Flow'!$E34*SUMIF($B$78:$B$90,$B28,D$78:D$90)","v":0},{"$f":"'Cash Flow'!$E34*SUMIF($B$78:$B$90,$B28,E$78:E$90)","v":0},{"$f":"'Cash Flow'!$E34*SUMIF($B$78:$B$90,$B28,F$78:F$90)","v":0},{"$f":"'Cash Flow'!$E34*SUMIF($B$78:$B$90,$B28,G$78:G$90)","v":0},{"$f":"'Cash Flow'!$E34*SUMIF($B$78:$B$90,$B28,H$78:H$90)","v":0},{"$f":"'Cash Flow'!$E34*SUMIF($B$78:$B$90,$B28,I$78:I$90)","v":0},{"$f":"'Cash Flow'!$E34*SUMIF($B$78:$B$90,$B28,J$78:J$90)","v":0},{"$f":"'Cash Flow'!$E34*SUMIF($B$78:$B$90,$B28,K$78:K$90)","v":0},{"$f":"'Cash Flow'!$E34*SUMIF($B$78:$B$90,$B28,L$78:L$90)","v":0},{"$f":"'Cash Flow'!$E34*SUMIF($B$78:$B$90,$B28,M$78:M$90)","v":0},{"$f":"'Cash Flow'!$E34*SUMIF($B$78:$B$90,$B28,N$78:N$90)","v":0},{"$f":"'Cash Flow'!$E34*SUMIF($B$78:$B$90,$B28,O$78:O$90)","v":0},{"$f":"SUM(D28:O28)","v":0},null,null,{"$f":"'Cash Flow'!$G34*SUMIF($B$78:$B$90,$B28,S$78:S$90)","v":0},{"$f":"'Cash Flow'!$G34*SUMIF($B$78:$B$90,$B28,T$78:T$90)","v":0},{"$f":"'Cash Flow'!$G34*SUMIF($B$78:$B$90,$B28,U$78:U$90)","v":0},{"$f":"'Cash Flow'!$G34*SUMIF($B$78:$B$90,$B28,V$78:V$90)","v":0},{"$f":"'Cash Flow'!$G34*SUMIF($B$78:$B$90,$B28,W$78:W$90)","v":0},{"$f":"'Cash Flow'!$G34*SUMIF($B$78:$B$90,$B28,X$78:X$90)","v":0},{"$f":"'Cash Flow'!$G34*SUMIF($B$78:$B$90,$B28,Y$78:Y$90)","v":0},{"$f":"'Cash Flow'!$G34*SUMIF($B$78:$B$90,$B28,Z$78:Z$90)","v":0},{"$f":"'Cash Flow'!$G34*SUMIF($B$78:$B$90,$B28,AA$78:AA$90)","v":0},{"$f":"'Cash Flow'!$G34*SUMIF($B$78:$B$90,$B28,AB$78:AB$90)","v":0},{"$f":"'Cash Flow'!$G34*SUMIF($B$78:$B$90,$B28,AC$78:AC$90)","v":0},{"$f":"'Cash Flow'!$G34*SUMIF($B$78:$B$90,$B28,AD$78:AD$90)","v":0},{"$f":"SUM(S28:AD28)","v":0},null,null,{"$f":"'Cash Flow'!$H34*SUMIF($B$78:$B$90,$B28,AH$78:AH$90)","v":0},{"$f":"'Cash Flow'!$H34*SUMIF($B$78:$B$90,$B28,AI$78:AI$90)","v":0},{"$f":"'Cash Flow'!$H34*SUMIF($B$78:$B$90,$B28,AJ$78:AJ$90)","v":0},{"$f":"'Cash Flow'!$H34*SUMIF($B$78:$B$90,$B28,AK$78:AK$90)","v":0},{"$f":"'Cash Flow'!$H34*SUMIF($B$78:$B$90,$B28,AL$78:AL$90)","v":0},{"$f":"'Cash Flow'!$H34*SUMIF($B$78:$B$90,$B28,AM$78:AM$90)","v":0},{"$f":"'Cash Flow'!$H34*SUMIF($B$78:$B$90,$B28,AN$78:AN$90)","v":0},{"$f":"'Cash Flow'!$H34*SUMIF($B$78:$B$90,$B28,AO$78:AO$90)","v":0},{"$f":"'Cash Flow'!$H34*SUMIF($B$78:$B$90,$B28,AP$78:AP$90)","v":0},{"$f":"'Cash Flow'!$H34*SUMIF($B$78:$B$90,$B28,AQ$78:AQ$90)","v":0},{"$f":"'Cash Flow'!$H34*SUMIF($B$78:$B$90,$B28,AR$78:AR$90)","v":0},{"$f":"'Cash Flow'!$H34*SUMIF($B$78:$B$90,$B28,AS$78:AS$90)","v":0},{"$f":"SUM(AH28:AS28)","v":0},null,null,{"$f":"'Cash Flow'!$I34*SUMIF($B$78:$B$90,$B28,AW$78:AW$90)","v":0},{"$f":"'Cash Flow'!$I34*SUMIF($B$78:$B$90,$B28,AX$78:AX$90)","v":0},{"$f":"'Cash Flow'!$I34*SUMIF($B$78:$B$90,$B28,AY$78:AY$90)","v":0},{"$f":"'Cash Flow'!$I34*SUMIF($B$78:$B$90,$B28,AZ$78:AZ$90)","v":0},{"$f":"'Cash Flow'!$I34*SUMIF($B$78:$B$90,$B28,BA$78:BA$90)","v":0},{"$f":"'Cash Flow'!$I34*SUMIF($B$78:$B$90,$B28,BB$78:BB$90)","v":0},{"$f":"'Cash Flow'!$I34*SUMIF($B$78:$B$90,$B28,BC$78:BC$90)","v":0},{"$f":"'Cash Flow'!$I34*SUMIF($B$78:$B$90,$B28,BD$78:BD$90)","v":0},{"$f":"'Cash Flow'!$I34*SUMIF($B$78:$B$90,$B28,BE$78:BE$90)","v":0},{"$f":"'Cash Flow'!$I34*SUMIF($B$78:$B$90,$B28,BF$78:BF$90)","v":0},{"$f":"'Cash Flow'!$I34*SUMIF($B$78:$B$90,$B28,BG$78:BG$90)","v":0},{"$f":"'Cash Flow'!$I34*SUMIF($B$78:$B$90,$B28,BH$78:BH$90)","v":0},{"$f":"SUM(AW28:BH28)","v":0},null,null,{"$f":"'Cash Flow'!$J34*SUMIF($B$78:$B$90,$B28,BL$78:BL$90)","v":0},{"$f":"'Cash Flow'!$J34*SUMIF($B$78:$B$90,$B28,BM$78:BM$90)","v":0},{"$f":"'Cash Flow'!$J34*SUMIF($B$78:$B$90,$B28,BN$78:BN$90)","v":0},{"$f":"'Cash Flow'!$J34*SUMIF($B$78:$B$90,$B28,BO$78:BO$90)","v":0},{"$f":"'Cash Flow'!$J34*SUMIF($B$78:$B$90,$B28,BP$78:BP$90)","v":0},{"$f":"'Cash Flow'!$J34*SUMIF($B$78:$B$90,$B28,BQ$78:BQ$90)","v":0},{"$f":"'Cash Flow'!$J34*SUMIF($B$78:$B$90,$B28,BR$78:BR$90)","v":0},{"$f":"'Cash Flow'!$J34*SUMIF($B$78:$B$90,$B28,BS$78:BS$90)","v":0},{"$f":"'Cash Flow'!$J34*SUMIF($B$78:$B$90,$B28,BT$78:BT$90)","v":0},{"$f":"'Cash Flow'!$J34*SUMIF($B$78:$B$90,$B28,BU$78:BU$90)","v":0},{"$f":"'Cash Flow'!$J34*SUMIF($B$78:$B$90,$B28,BV$78:BV$90)","v":0},{"$f":"'Cash Flow'!$J34*SUMIF($B$78:$B$90,$B28,BW$78:BW$90)","v":0},{"$f":"SUM(BL28:BW28)","v":0},null,null,{"$f":"'Cash Flow'!$K34*SUMIF($B$78:$B$90,$B28,CA$78:CA$90)","v":0},{"$f":"'Cash Flow'!$K34*SUMIF($B$78:$B$90,$B28,CB$78:CB$90)","v":0},{"$f":"'Cash Flow'!$K34*SUMIF($B$78:$B$90,$B28,CC$78:CC$90)","v":0},{"$f":"'Cash Flow'!$K34*SUMIF($B$78:$B$90,$B28,CD$78:CD$90)","v":0},{"$f":"'Cash Flow'!$K34*SUMIF($B$78:$B$90,$B28,CE$78:CE$90)","v":0},{"$f":"'Cash Flow'!$K34*SUMIF($B$78:$B$90,$B28,CF$78:CF$90)","v":0},{"$f":"'Cash Flow'!$K34*SUMIF($B$78:$B$90,$B28,CG$78:CG$90)","v":0},{"$f":"'Cash Flow'!$K34*SUMIF($B$78:$B$90,$B28,CH$78:CH$90)","v":0},{"$f":"'Cash Flow'!$K34*SUMIF($B$78:$B$90,$B28,CI$78:CI$90)","v":0},{"$f":"'Cash Flow'!$K34*SUMIF($B$78:$B$90,$B28,CJ$78:CJ$90)","v":0},{"$f":"'Cash Flow'!$K34*SUMIF($B$78:$B$90,$B28,CK$78:CK$90)","v":0},{"$f":"'Cash Flow'!$K34*SUMIF($B$78:$B$90,$B28,CL$78:CL$90)","v":0},{"$f":"SUM(CA28:CL28)","v":0},null,null,{"$f":"'Cash Flow'!$L34*SUMIF($B$78:$B$90,$B28,CP$78:CP$90)","v":0},{"$f":"'Cash Flow'!$L34*SUMIF($B$78:$B$90,$B28,CQ$78:CQ$90)","v":0},{"$f":"'Cash Flow'!$L34*SUMIF($B$78:$B$90,$B28,CR$78:CR$90)","v":0},{"$f":"'Cash Flow'!$L34*SUMIF($B$78:$B$90,$B28,CS$78:CS$90)","v":0},{"$f":"'Cash Flow'!$L34*SUMIF($B$78:$B$90,$B28,CT$78:CT$90)","v":0},{"$f":"'Cash Flow'!$L34*SUMIF($B$78:$B$90,$B28,CU$78:CU$90)","v":0},{"$f":"'Cash Flow'!$L34*SUMIF($B$78:$B$90,$B28,CV$78:CV$90)","v":0},{"$f":"'Cash Flow'!$L34*SUMIF($B$78:$B$90,$B28,CW$78:CW$90)","v":0},{"$f":"'Cash Flow'!$L34*SUMIF($B$78:$B$90,$B28,CX$78:CX$90)","v":0},{"$f":"'Cash Flow'!$L34*SUMIF($B$78:$B$90,$B28,CY$78:CY$90)","v":0},{"$f":"'Cash Flow'!$L34*SUMIF($B$78:$B$90,$B28,CZ$78:CZ$90)","v":0},{"$f":"'Cash Flow'!$L34*SUMIF($B$78:$B$90,$B28,DA$78:DA$90)","v":0},{"$f":"SUM(CP28:DA28)","v":0},null,null,{"$f":"'Cash Flow'!$M34*SUMIF($B$78:$B$90,$B28,DE$78:DE$90)","v":0},{"$f":"'Cash Flow'!$M34*SUMIF($B$78:$B$90,$B28,DF$78:DF$90)","v":0},{"$f":"'Cash Flow'!$M34*SUMIF($B$78:$B$90,$B28,DG$78:DG$90)","v":0},{"$f":"'Cash Flow'!$M34*SUMIF($B$78:$B$90,$B28,DH$78:DH$90)","v":0},{"$f":"'Cash Flow'!$M34*SUMIF($B$78:$B$90,$B28,DI$78:DI$90)","v":0},{"$f":"'Cash Flow'!$M34*SUMIF($B$78:$B$90,$B28,DJ$78:DJ$90)","v":0},{"$f":"'Cash Flow'!$M34*SUMIF($B$78:$B$90,$B28,DK$78:DK$90)","v":0},{"$f":"'Cash Flow'!$M34*SUMIF($B$78:$B$90,$B28,DL$78:DL$90)","v":0},{"$f":"'Cash Flow'!$M34*SUMIF($B$78:$B$90,$B28,DM$78:DM$90)","v":0},{"$f":"'Cash Flow'!$M34*SUMIF($B$78:$B$90,$B28,DN$78:DN$90)","v":0},{"$f":"'Cash Flow'!$M34*SUMIF($B$78:$B$90,$B28,DO$78:DO$90)","v":0},{"$f":"'Cash Flow'!$M34*SUMIF($B$78:$B$90,$B28,DP$78:DP$90)","v":0},{"$f":"SUM(DE28:DP28)","v":0},null,null,{"$f":"'Cash Flow'!$N34*SUMIF($B$78:$B$90,$B28,DT$78:DT$90)","v":0},{"$f":"'Cash Flow'!$N34*SUMIF($B$78:$B$90,$B28,DU$78:DU$90)","v":0},{"$f":"'Cash Flow'!$N34*SUMIF($B$78:$B$90,$B28,DV$78:DV$90)","v":0},{"$f":"'Cash Flow'!$N34*SUMIF($B$78:$B$90,$B28,DW$78:DW$90)","v":0},{"$f":"'Cash Flow'!$N34*SUMIF($B$78:$B$90,$B28,DX$78:DX$90)","v":0},{"$f":"'Cash Flow'!$N34*SUMIF($B$78:$B$90,$B28,DY$78:DY$90)","v":0},{"$f":"'Cash Flow'!$N34*SUMIF($B$78:$B$90,$B28,DZ$78:DZ$90)","v":0},{"$f":"'Cash Flow'!$N34*SUMIF($B$78:$B$90,$B28,EA$78:EA$90)","v":0},{"$f":"'Cash Flow'!$N34*SUMIF($B$78:$B$90,$B28,EB$78:EB$90)","v":0},{"$f":"'Cash Flow'!$N34*SUMIF($B$78:$B$90,$B28,EC$78:EC$90)","v":0},{"$f":"'Cash Flow'!$N34*SUMIF($B$78:$B$90,$B28,ED$78:ED$90)","v":0},{"$f":"'Cash Flow'!$N34*SUMIF($B$78:$B$90,$B28,EE$78:EE$90)","v":0},{"$f":"SUM(DT28:EE28)","v":0},null,null,{"$f":"'Cash Flow'!$O34*SUMIF($B$78:$B$90,$B28,EI$78:EI$90)","v":0},{"$f":"'Cash Flow'!$O34*SUMIF($B$78:$B$90,$B28,EJ$78:EJ$90)","v":0},{"$f":"'Cash Flow'!$O34*SUMIF($B$78:$B$90,$B28,EK$78:EK$90)","v":0},{"$f":"'Cash Flow'!$O34*SUMIF($B$78:$B$90,$B28,EL$78:EL$90)","v":0},{"$f":"'Cash Flow'!$O34*SUMIF($B$78:$B$90,$B28,EM$78:EM$90)","v":0},{"$f":"'Cash Flow'!$O34*SUMIF($B$78:$B$90,$B28,EN$78:EN$90)","v":0},{"$f":"'Cash Flow'!$O34*SUMIF($B$78:$B$90,$B28,EO$78:EO$90)","v":0},{"$f":"'Cash Flow'!$O34*SUMIF($B$78:$B$90,$B28,EP$78:EP$90)","v":0},{"$f":"'Cash Flow'!$O34*SUMIF($B$78:$B$90,$B28,EQ$78:EQ$90)","v":0},{"$f":"'Cash Flow'!$O34*SUMIF($B$78:$B$90,$B28,ER$78:ER$90)","v":0},{"$f":"'Cash Flow'!$O34*SUMIF($B$78:$B$90,$B28,ES$78:ES$90)","v":0},{"$f":"'Cash Flow'!$O34*SUMIF($B$78:$B$90,$B28,ET$78:ET$90)","v":0},{"$f":"SUM(EI28:ET28)","v":0},null,null,{"$f":"'Cash Flow'!$P34*SUMIF($B$78:$B$90,$B28,EX$78:EX$90)","v":0},{"$f":"'Cash Flow'!$P34*SUMIF($B$78:$B$90,$B28,EY$78:EY$90)","v":0},{"$f":"'Cash Flow'!$P34*SUMIF($B$78:$B$90,$B28,EZ$78:EZ$90)","v":0},{"$f":"'Cash Flow'!$P34*SUMIF($B$78:$B$90,$B28,FA$78:FA$90)","v":0},{"$f":"'Cash Flow'!$P34*SUMIF($B$78:$B$90,$B28,FB$78:FB$90)","v":0},{"$f":"'Cash Flow'!$P34*SUMIF($B$78:$B$90,$B28,FC$78:FC$90)","v":0},{"$f":"'Cash Flow'!$P34*SUMIF($B$78:$B$90,$B28,FD$78:FD$90)","v":0},{"$f":"'Cash Flow'!$P34*SUMIF($B$78:$B$90,$B28,FE$78:FE$90)","v":0},{"$f":"'Cash Flow'!$P34*SUMIF($B$78:$B$90,$B28,FF$78:FF$90)","v":0},{"$f":"'Cash Flow'!$P34*SUMIF($B$78:$B$90,$B28,FG$78:FG$90)","v":0},{"$f":"'Cash Flow'!$P34*SUMIF($B$78:$B$90,$B28,FH$78:FH$90)","v":0},{"$f":"'Cash Flow'!$P34*SUMIF($B$78:$B$90,$B28,FI$78:FI$90)","v":0},{"$f":"SUM(EX28:FI28)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Deferred Debtors",12,null,{"$f":"'Cash Flow'!$E31*SUMIF($B$78:$B$90,$B29,D$78:D$90)","v":0},{"$f":"'Cash Flow'!$E31*SUMIF($B$78:$B$90,$B29,E$78:E$90)","v":0},{"$f":"'Cash Flow'!$E31*SUMIF($B$78:$B$90,$B29,F$78:F$90)","v":0},{"$f":"'Cash Flow'!$E31*SUMIF($B$78:$B$90,$B29,G$78:G$90)","v":0},{"$f":"'Cash Flow'!$E31*SUMIF($B$78:$B$90,$B29,H$78:H$90)","v":0},{"$f":"'Cash Flow'!$E31*SUMIF($B$78:$B$90,$B29,I$78:I$90)","v":0},{"$f":"'Cash Flow'!$E31*SUMIF($B$78:$B$90,$B29,J$78:J$90)","v":0},{"$f":"'Cash Flow'!$E31*SUMIF($B$78:$B$90,$B29,K$78:K$90)","v":0},{"$f":"'Cash Flow'!$E31*SUMIF($B$78:$B$90,$B29,L$78:L$90)","v":0},{"$f":"'Cash Flow'!$E31*SUMIF($B$78:$B$90,$B29,M$78:M$90)","v":0},{"$f":"'Cash Flow'!$E31*SUMIF($B$78:$B$90,$B29,N$78:N$90)","v":0},{"$f":"'Cash Flow'!$E31*SUMIF($B$78:$B$90,$B29,O$78:O$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$G31*SUMIF($B$78:$B$90,$B29,S$78:S$90)","v":0},{"$f":"'Cash Flow'!$G31*SUMIF($B$78:$B$90,$B29,T$78:T$90)","v":0},{"$f":"'Cash Flow'!$G31*SUMIF($B$78:$B$90,$B29,U$78:U$90)","v":0},{"$f":"'Cash Flow'!$G31*SUMIF($B$78:$B$90,$B29,V$78:V$90)","v":0},{"$f":"'Cash Flow'!$G31*SUMIF($B$78:$B$90,$B29,W$78:W$90)","v":0},{"$f":"'Cash Flow'!$G31*SUMIF($B$78:$B$90,$B29,X$78:X$90)","v":0},{"$f":"'Cash Flow'!$G31*SUMIF($B$78:$B$90,$B29,Y$78:Y$90)","v":0},{"$f":"'Cash Flow'!$G31*SUMIF($B$78:$B$90,$B29,Z$78:Z$90)","v":0},{"$f":"'Cash Flow'!$G31*SUMIF($B$78:$B$90,$B29,AA$78:AA$90)","v":0},{"$f":"'Cash Flow'!$G31*SUMIF($B$78:$B$90,$B29,AB$78:AB$90)","v":0},{"$f":"'Cash Flow'!$G31*SUMIF($B$78:$B$90,$B29,AC$78:AC$90)","v":0},{"$f":"'Cash Flow'!$G31*SUMIF($B$78:$B$90,$B29,AD$78:AD$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$H31*SUMIF($B$78:$B$90,$B29,AH$78:AH$90)","v":0},{"$f":"'Cash Flow'!$H31*SUMIF($B$78:$B$90,$B29,AI$78:AI$90)","v":0},{"$f":"'Cash Flow'!$H31*SUMIF($B$78:$B$90,$B29,AJ$78:AJ$90)","v":0},{"$f":"'Cash Flow'!$H31*SUMIF($B$78:$B$90,$B29,AK$78:AK$90)","v":0},{"$f":"'Cash Flow'!$H31*SUMIF($B$78:$B$90,$B29,AL$78:AL$90)","v":0},{"$f":"'Cash Flow'!$H31*SUMIF($B$78:$B$90,$B29,AM$78:AM$90)","v":0},{"$f":"'Cash Flow'!$H31*SUMIF($B$78:$B$90,$B29,AN$78:AN$90)","v":0},{"$f":"'Cash Flow'!$H31*SUMIF($B$78:$B$90,$B29,AO$78:AO$90)","v":0},{"$f":"'Cash Flow'!$H31*SUMIF($B$78:$B$90,$B29,AP$78:AP$90)","v":0},{"$f":"'Cash Flow'!$H31*SUMIF($B$78:$B$90,$B29,AQ$78:AQ$90)","v":0},{"$f":"'Cash Flow'!$H31*SUMIF($B$78:$B$90,$B29,AR$78:AR$90)","v":0},{"$f":"'Cash Flow'!$H31*SUMIF($B$78:$B$90,$B29,AS$78:AS$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$I31*SUMIF($B$78:$B$90,$B29,AW$78:AW$90)","v":0},{"$f":"'Cash Flow'!$I31*SUMIF($B$78:$B$90,$B29,AX$78:AX$90)","v":0},{"$f":"'Cash Flow'!$I31*SUMIF($B$78:$B$90,$B29,AY$78:AY$90)","v":0},{"$f":"'Cash Flow'!$I31*SUMIF($B$78:$B$90,$B29,AZ$78:AZ$90)","v":0},{"$f":"'Cash Flow'!$I31*SUMIF($B$78:$B$90,$B29,BA$78:BA$90)","v":0},{"$f":"'Cash Flow'!$I31*SUMIF($B$78:$B$90,$B29,BB$78:BB$90)","v":0},{"$f":"'Cash Flow'!$I31*SUMIF($B$78:$B$90,$B29,BC$78:BC$90)","v":0},{"$f":"'Cash Flow'!$I31*SUMIF($B$78:$B$90,$B29,BD$78:BD$90)","v":0},{"$f":"'Cash Flow'!$I31*SUMIF($B$78:$B$90,$B29,BE$78:BE$90)","v":0},{"$f":"'Cash Flow'!$I31*SUMIF($B$78:$B$90,$B29,BF$78:BF$90)","v":0},{"$f":"'Cash Flow'!$I31*SUMIF($B$78:$B$90,$B29,BG$78:BG$90)","v":0},{"$f":"'Cash Flow'!$I31*SUMIF($B$78:$B$90,$B29,BH$78:BH$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$J31*SUMIF($B$78:$B$90,$B29,BL$78:BL$90)","v":0},{"$f":"'Cash Flow'!$J31*SUMIF($B$78:$B$90,$B29,BM$78:BM$90)","v":0},{"$f":"'Cash Flow'!$J31*SUMIF($B$78:$B$90,$B29,BN$78:BN$90)","v":0},{"$f":"'Cash Flow'!$J31*SUMIF($B$78:$B$90,$B29,BO$78:BO$90)","v":0},{"$f":"'Cash Flow'!$J31*SUMIF($B$78:$B$90,$B29,BP$78:BP$90)","v":0},{"$f":"'Cash Flow'!$J31*SUMIF($B$78:$B$90,$B29,BQ$78:BQ$90)","v":0},{"$f":"'Cash Flow'!$J31*SUMIF($B$78:$B$90,$B29,BR$78:BR$90)","v":0},{"$f":"'Cash Flow'!$J31*SUMIF($B$78:$B$90,$B29,BS$78:BS$90)","v":0},{"$f":"'Cash Flow'!$J31*SUMIF($B$78:$B$90,$B29,BT$78:BT$90)","v":0},{"$f":"'Cash Flow'!$J31*SUMIF($B$78:$B$90,$B29,BU$78:BU$90)","v":0},{"$f":"'Cash Flow'!$J31*SUMIF($B$78:$B$90,$B29,BV$78:BV$90)","v":0},{"$f":"'Cash Flow'!$J31*SUMIF($B$78:$B$90,$B29,BW$78:BW$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$K31*SUMIF($B$78:$B$90,$B29,CA$78:CA$90)","v":0},{"$f":"'Cash Flow'!$K31*SUMIF($B$78:$B$90,$B29,CB$78:CB$90)","v":0},{"$f":"'Cash Flow'!$K31*SUMIF($B$78:$B$90,$B29,CC$78:CC$90)","v":0},{"$f":"'Cash Flow'!$K31*SUMIF($B$78:$B$90,$B29,CD$78:CD$90)","v":0},{"$f":"'Cash Flow'!$K31*SUMIF($B$78:$B$90,$B29,CE$78:CE$90)","v":0},{"$f":"'Cash Flow'!$K31*SUMIF($B$78:$B$90,$B29,CF$78:CF$90)","v":0},{"$f":"'Cash Flow'!$K31*SUMIF($B$78:$B$90,$B29,CG$78:CG$90)","v":0},{"$f":"'Cash Flow'!$K31*SUMIF($B$78:$B$90,$B29,CH$78:CH$90)","v":0},{"$f":"'Cash Flow'!$K31*SUMIF($B$78:$B$90,$B29,CI$78:CI$90)","v":0},{"$f":"'Cash Flow'!$K31*SUMIF($B$78:$B$90,$B29,CJ$78:CJ$90)","v":0},{"$f":"'Cash Flow'!$K31*SUMIF($B$78:$B$90,$B29,CK$78:CK$90)","v":0},{"$f":"'Cash Flow'!$K31*SUMIF($B$78:$B$90,$B29,CL$78:CL$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$L31*SUMIF($B$78:$B$90,$B29,CP$78:CP$90)","v":0},{"$f":"'Cash Flow'!$L31*SUMIF($B$78:$B$90,$B29,CQ$78:CQ$90)","v":0},{"$f":"'Cash Flow'!$L31*SUMIF($B$78:$B$90,$B29,CR$78:CR$90)","v":0},{"$f":"'Cash Flow'!$L31*SUMIF($B$78:$B$90,$B29,CS$78:CS$90)","v":0},{"$f":"'Cash Flow'!$L31*SUMIF($B$78:$B$90,$B29,CT$78:CT$90)","v":0},{"$f":"'Cash Flow'!$L31*SUMIF($B$78:$B$90,$B29,CU$78:CU$90)","v":0},{"$f":"'Cash Flow'!$L31*SUMIF($B$78:$B$90,$B29,CV$78:CV$90)","v":0},{"$f":"'Cash Flow'!$L31*SUMIF($B$78:$B$90,$B29,CW$78:CW$90)","v":0},{"$f":"'Cash Flow'!$L31*SUMIF($B$78:$B$90,$B29,CX$78:CX$90)","v":0},{"$f":"'Cash Flow'!$L31*SUMIF($B$78:$B$90,$B29,CY$78:CY$90)","v":0},{"$f":"'Cash Flow'!$L31*SUMIF($B$78:$B$90,$B29,CZ$78:CZ$90)","v":0},{"$f":"'Cash Flow'!$L31*SUMIF($B$78:$B$90,$B29,DA$78:DA$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$M31*SUMIF($B$78:$B$90,$B29,DE$78:DE$90)","v":0},{"$f":"'Cash Flow'!$M31*SUMIF($B$78:$B$90,$B29,DF$78:DF$90)","v":0},{"$f":"'Cash Flow'!$M31*SUMIF($B$78:$B$90,$B29,DG$78:DG$90)","v":0},{"$f":"'Cash Flow'!$M31*SUMIF($B$78:$B$90,$B29,DH$78:DH$90)","v":0},{"$f":"'Cash Flow'!$M31*SUMIF($B$78:$B$90,$B29,DI$78:DI$90)","v":0},{"$f":"'Cash Flow'!$M31*SUMIF($B$78:$B$90,$B29,DJ$78:DJ$90)","v":0},{"$f":"'Cash Flow'!$M31*SUMIF($B$78:$B$90,$B29,DK$78:DK$90)","v":0},{"$f":"'Cash Flow'!$M31*SUMIF($B$78:$B$90,$B29,DL$78:DL$90)","v":0},{"$f":"'Cash Flow'!$M31*SUMIF($B$78:$B$90,$B29,DM$78:DM$90)","v":0},{"$f":"'Cash Flow'!$M31*SUMIF($B$78:$B$90,$B29,DN$78:DN$90)","v":0},{"$f":"'Cash Flow'!$M31*SUMIF($B$78:$B$90,$B29,DO$78:DO$90)","v":0},{"$f":"'Cash Flow'!$M31*SUMIF($B$78:$B$90,$B29,DP$78:DP$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$N31*SUMIF($B$78:$B$90,$B29,DT$78:DT$90)","v":0},{"$f":"'Cash Flow'!$N31*SUMIF($B$78:$B$90,$B29,DU$78:DU$90)","v":0},{"$f":"'Cash Flow'!$N31*SUMIF($B$78:$B$90,$B29,DV$78:DV$90)","v":0},{"$f":"'Cash Flow'!$N31*SUMIF($B$78:$B$90,$B29,DW$78:DW$90)","v":0},{"$f":"'Cash Flow'!$N31*SUMIF($B$78:$B$90,$B29,DX$78:DX$90)","v":0},{"$f":"'Cash Flow'!$N31*SUMIF($B$78:$B$90,$B29,DY$78:DY$90)","v":0},{"$f":"'Cash Flow'!$N31*SUMIF($B$78:$B$90,$B29,DZ$78:DZ$90)","v":0},{"$f":"'Cash Flow'!$N31*SUMIF($B$78:$B$90,$B29,EA$78:EA$90)","v":0},{"$f":"'Cash Flow'!$N31*SUMIF($B$78:$B$90,$B29,EB$78:EB$90)","v":0},{"$f":"'Cash Flow'!$N31*SUMIF($B$78:$B$90,$B29,EC$78:EC$90)","v":0},{"$f":"'Cash Flow'!$N31*SUMIF($B$78:$B$90,$B29,ED$78:ED$90)","v":0},{"$f":"'Cash Flow'!$N31*SUMIF($B$78:$B$90,$B29,EE$78:EE$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$O31*SUMIF($B$78:$B$90,$B29,EI$78:EI$90)","v":0},{"$f":"'Cash Flow'!$O31*SUMIF($B$78:$B$90,$B29,EJ$78:EJ$90)","v":0},{"$f":"'Cash Flow'!$O31*SUMIF($B$78:$B$90,$B29,EK$78:EK$90)","v":0},{"$f":"'Cash Flow'!$O31*SUMIF($B$78:$B$90,$B29,EL$78:EL$90)","v":0},{"$f":"'Cash Flow'!$O31*SUMIF($B$78:$B$90,$B29,EM$78:EM$90)","v":0},{"$f":"'Cash Flow'!$O31*SUMIF($B$78:$B$90,$B29,EN$78:EN$90)","v":0},{"$f":"'Cash Flow'!$O31*SUMIF($B$78:$B$90,$B29,EO$78:EO$90)","v":0},{"$f":"'Cash Flow'!$O31*SUMIF($B$78:$B$90,$B29,EP$78:EP$90)","v":0},{"$f":"'Cash Flow'!$O31*SUMIF($B$78:$B$90,$B29,EQ$78:EQ$90)","v":0},{"$f":"'Cash Flow'!$O31*SUMIF($B$78:$B$90,$B29,ER$78:ER$90)","v":0},{"$f":"'Cash Flow'!$O31*SUMIF($B$78:$B$90,$B29,ES$78:ES$90)","v":0},{"$f":"'Cash Flow'!$O31*SUMIF($B$78:$B$90,$B29,ET$78:ET$90)","v":0},0,null,null,{"$f":"'Cash Flow'!$P31*SUMIF($B$78:$B$90,$B29,EX$78:EX$90)","v":0},{"$f":"'Cash Flow'!$P31*SUMIF($B$78:$B$90,$B29,EY$78:EY$90)","v":0},{"$f":"'Cash Flow'!$P31*SUMIF($B$78:$B$90,$B29,EZ$78:EZ$90)","v":0},{"$f":"'Cash Flow'!$P31*SUMIF($B$78:$B$90,$B29,FA$78:FA$90)","v":0},{"$f":"'Cash Flow'!$P31*SUMIF($B$78:$B$90,$B29,FB$78:FB$90)","v":0},{"$f":"'Cash Flow'!$P31*SUMIF($B$78:$B$90,$B29,FC$78:FC$90)","v":0},{"$f":"'Cash Flow'!$P31*SUMIF($B$78:$B$90,$B29,FD$78:FD$90)","v":0},{"$f":"'Cash Flow'!$P31*SUMIF($B$78:$B$90,$B29,FE$78:FE$90)","v":0},{"$f":"'Cash Flow'!$P31*SUMIF($B$78:$B$90,$B29,FF$78:FF$90)","v":0},{"$f":"'Cash Flow'!$P31*SUMIF($B$78:$B$90,$B29,FG$78:FG$90)","v":0},{"$f":"'Cash Flow'!$P31*SUMIF($B$78:$B$90,$B29,FH$78:FH$90)","v":0},{"$f":"'Cash Flow'!$P31*SUMIF($B$78:$B$90,$B29,FI$78:FI$90)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Total capital inflow",null,null,{"$f":"SUM(D19:D29)","v":33333.333333333328},{"$f":"SUM(E19:E29)","v":33333.333333333328},33333.333333333328,33333.333333333328,33333.333333333328,33333.333333333328,33333.333333333328,33333.333333333328,33333.333333333328,33333.333333333328,33333.333333333328,33333.333333333328,399999.99999999983,null,null,{"$f":"SUM(S19:S29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(AH19:AH29)","v":41666.666666666664},41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,500000.00000000006,null,null,{"$f":"SUM(AW19:AW29)","v":41666.666666666664},41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,41666.666666666664,500000.00000000006,null,null,{"$f":"SUM(BL19:BL29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CA19:CA29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(CP19:CP29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DE19:DE29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(DT19:DT29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(EI19:EI29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(EX19:EX29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Total inflow",null,null,{"$f":"D16+D30","v":1335626.3338928756},4264591.56192833,1335626.3338928756,1335626.3338928756,3532350.2549194666,1335626.3338928756,1335626.3338928756,2433988.2944061714,1335626.3338928756,1335626.3338928756,2433988.2944061714,1335626.3338928756,23349929.076803144,null,null,{"$f":"S16+S30","v":1253040.1476904107},4258367.7246734789,1253040.1476904107,1253040.1476904107,3507035.8304277118,1253040.1476904107,1253040.1476904107,2380037.9890590613,1253040.1476904107,1253040.1476904107,2380037.9890590613,1253040.1476904107,22549800.714742597,null,null,{"$f":"AH16+AH30","v":1330704.5942492725},4632004.2333202995,1330704.5942492725,1330704.5942492725,3806679.3235525419,1330704.5942492725,1330704.5942492725,2568691.9589009071,1330704.5942492725,1330704.5942492725,2568691.9589009071,1330704.5942492725,24221704.228668835,null,null,{"$f":"AW16+AW30","v":1252747.279353203},4897491.5601281961,1252747.279353203,1252747.279353203,3986305.4899344472,1252747.279353203,1252747.279353203,2619526.3846438248,1252747.279353203,1252747.279353203,2619526.3846438248,1252747.279353203,24144828.054175917,null,null,{"$f":"BL16+BL30","v":1231354.9742456919},5255399.5148840453,1231354.9742456919,1231354.9742456919,4249388.3797244569,1231354.9742456919,1231354.9742456919,2740371.6769850743,1231354.9742456919,1231354.9742456919,2740371.6769850743,1231354.9742456919,24836371.04254419,null,null,{"$f":"CA16+CA30","v":1266819.421327305},5709763.1686411854,1266819.421327305,1266819.421327305,4599027.2318127155,1266819.421327305,1266819.421327305,2932923.3265700103,1266819.421327305,1266819.421327305,2932923.3265700103,1266819.421327305,26309192.424212366,null,null,{"$f":"CP16+CP30","v":1301456.3360512578},5958627.6044765534,1301456.3360512578,1301456.3360512578,4794334.7873702301,1301456.3360512578,1301456.3360512578,3047895.5617107442,1301456.3360512578,1301456.3360512578,3047895.5617107442,1301456.3360512578,27260404.203678332,null,null,{"$f":"DE16+DE30","v":1337462.0448614983},6200896.6772342864,1337462.0448614983,1337462.0448614983,4985038.0191410882,1337462.0448614983,1337462.0448614983,3161250.0320012933,1337462.0448614983,1337462.0448614983,3161250.0320012933,1337462.0448614983,28208131.119269948,null,null,{"$f":"DT16+DT30","v":1373344.3912029793},6452200.4802020099,1373344.3912029793,1373344.3912029793,5182486.4579522526,1373344.3912029793,1373344.3912029793,3277915.4245776152,1373344.3912029793,1373344.3912029793,3277915.4245776152,1373344.3912029793,29177272.916933324,null,null,{"$f":"EI16+EI30","v":1411506.1077696583},6715348.3639372792,1411506.1077696583,1411506.1077696583,5389387.7998953732,1411506.1077696583,1411506.1077696583,3400446.9538325155,1411506.1077696583,1411506.1077696583,3400446.9538325155,1411506.1077696583,30197678.933654957,null,null,{"$f":"EX16+EX30","v":1450267.1386840306},6989084.9504800523,1450267.1386840306,1450267.1386840306,5604380.4975310462,1450267.1386840306,1450267.1386840306,3527323.8181075389,1450267.1386840306,1450267.1386840306,3527323.8181075389,1450267.1386840306,31250250.193698414,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Operating outflow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Employee Benefits & On-Costs",3,null,{"$f":"-'Cash Flow'!$E15*SUMIF($B$78:$B$90,$B36,D$78:D$90)","v":693065},{"$f":"-'Cash Flow'!$E15*SUMIF($B$78:$B$90,$B36,E$78:E$90)","v":693065},{"$f":"-'Cash Flow'!$E15*SUMIF($B$78:$B$90,$B36,F$78:F$90)","v":693065},{"$f":"-'Cash Flow'!$E15*SUMIF($B$78:$B$90,$B36,G$78:G$90)","v":693065},{"$f":"-'Cash Flow'!$E15*SUMIF($B$78:$B$90,$B36,H$78:H$90)","v":693065},{"$f":"-'Cash Flow'!$E15*SUMIF($B$78:$B$90,$B36,I$78:I$90)","v":693065},{"$f":"-'Cash Flow'!$E15*SUMIF($B$78:$B$90,$B36,J$78:J$90)","v":693065},{"$f":"-'Cash Flow'!$E15*SUMIF($B$78:$B$90,$B36,K$78:K$90)","v":693065},{"$f":"-'Cash Flow'!$E15*SUMIF($B$78:$B$90,$B36,L$78:L$90)","v":693065},{"$f":"-'Cash Flow'!$E15*SUMIF($B$78:$B$90,$B36,M$78:M$90)","v":693065},{"$f":"-'Cash Flow'!$E15*SUMIF($B$78:$B$90,$B36,N$78:N$90)","v":693065},{"$f":"-'Cash Flow'!$E15*SUMIF($B$78:$B$90,$B36,O$78:O$90)","v":693065},{"$f":"SUM(D36:O36)","v":8316780},null,null,{"$f":"-'Cash Flow'!$G15*SUMIF($B$78:$B$90,$B36,S$78:S$90)","v":667383.7416666667},{"$f":"-'Cash Flow'!$G15*SUMIF($B$78:$B$90,$B36,T$78:T$90)","v":667383.7416666667},{"$f":"-'Cash Flow'!$G15*SUMIF($B$78:$B$90,$B36,U$78:U$90)","v":667383.7416666667},{"$f":"-'Cash Flow'!$G15*SUMIF($B$78:$B$90,$B36,V$78:V$90)","v":667383.7416666667},{"$f":"-'Cash Flow'!$G15*SUMIF($B$78:$B$90,$B36,W$78:W$90)","v":667383.7416666667},{"$f":"-'Cash Flow'!$G15*SUMIF($B$78:$B$90,$B36,X$78:X$90)","v":667383.7416666667},{"$f":"-'Cash Flow'!$G15*SUMIF($B$78:$B$90,$B36,Y$78:Y$90)","v":667383.7416666667},{"$f":"-'Cash Flow'!$G15*SUMIF($B$78:$B$90,$B36,Z$78:Z$90)","v":667383.7416666667},{"$f":"-'Cash Flow'!$G15*SUMIF($B$78:$B$90,$B36,AA$78:AA$90)","v":667383.7416666667},{"$f":"-'Cash Flow'!$G15*SUMIF($B$78:$B$90,$B36,AB$78:AB$90)","v":667383.7416666667},{"$f":"-'Cash Flow'!$G15*SUMIF($B$78:$B$90,$B36,AC$78:AC$90)","v":667383.7416666667},{"$f":"-'Cash Flow'!$G15*SUMIF($B$78:$B$90,$B36,AD$78:AD$90)","v":667383.7416666667},{"$f":"SUM(S36:AD36)","v":8008604.9000000022},null,null,{"$f":"-'Cash Flow'!$H15*SUMIF($B$78:$B$90,$B36,AH$78:AH$90)","v":685499.57333333325},{"$f":"-'Cash Flow'!$H15*SUMIF($B$78:$B$90,$B36,AI$78:AI$90)","v":685499.57333333325},{"$f":"-'Cash Flow'!$H15*SUMIF($B$78:$B$90,$B36,AJ$78:AJ$90)","v":685499.57333333325},{"$f":"-'Cash Flow'!$H15*SUMIF($B$78:$B$90,$B36,AK$78:AK$90)","v":685499.57333333325},{"$f":"-'Cash Flow'!$H15*SUMIF($B$78:$B$90,$B36,AL$78:AL$90)","v":685499.57333333325},{"$f":"-'Cash Flow'!$H15*SUMIF($B$78:$B$90,$B36,AM$78:AM$90)","v":685499.57333333325},{"$f":"-'Cash Flow'!$H15*SUMIF($B$78:$B$90,$B36,AN$78:AN$90)","v":685499.57333333325},{"$f":"-'Cash Flow'!$H15*SUMIF($B$78:$B$90,$B36,AO$78:AO$90)","v":685499.57333333325},{"$f":"-'Cash Flow'!$H15*SUMIF($B$78:$B$90,$B36,AP$78:AP$90)","v":685499.57333333325},{"$f":"-'Cash Flow'!$H15*SUMIF($B$78:$B$90,$B36,AQ$78:AQ$90)","v":685499.57333333325},{"$f":"-'Cash Flow'!$H15*SUMIF($B$78:$B$90,$B36,AR$78:AR$90)","v":685499.57333333325},{"$f":"-'Cash Flow'!$H15*SUMIF($B$78:$B$90,$B36,AS$78:AS$90)","v":685499.57333333325},{"$f":"SUM(AH36:AS36)","v":8225994.879999999},null,null,{"$f":"-'Cash Flow'!$I15*SUMIF($B$78:$B$90,$B36,AW$78:AW$90)","v":714801.68833333324},{"$f":"-'Cash Flow'!$I15*SUMIF($B$78:$B$90,$B36,AX$78:AX$90)","v":714801.68833333324},{"$f":"-'Cash Flow'!$I15*SUMIF($B$78:$B$90,$B36,AY$78:AY$90)","v":714801.68833333324},{"$f":"-'Cash Flow'!$I15*SUMIF($B$78:$B$90,$B36,AZ$78:AZ$90)","v":714801.68833333324},{"$f":"-'Cash Flow'!$I15*SUMIF($B$78:$B$90,$B36,BA$78:BA$90)","v":714801.68833333324},{"$f":"-'Cash Flow'!$I15*SUMIF($B$78:$B$90,$B36,BB$78:BB$90)","v":714801.68833333324},{"$f":"-'Cash Flow'!$I15*SUMIF($B$78:$B$90,$B36,BC$78:BC$90)","v":714801.68833333324},{"$f":"-'Cash Flow'!$I15*SUMIF($B$78:$B$90,$B36,BD$78:BD$90)","v":714801.68833333324},{"$f":"-'Cash Flow'!$I15*SUMIF($B$78:$B$90,$B36,BE$78:BE$90)","v":714801.68833333324},{"$f":"-'Cash Flow'!$I15*SUMIF($B$78:$B$90,$B36,BF$78:BF$90)","v":714801.68833333324},{"$f":"-'Cash Flow'!$I15*SUMIF($B$78:$B$90,$B36,BG$78:BG$90)","v":714801.68833333324},{"$f":"-'Cash Flow'!$I15*SUMIF($B$78:$B$90,$B36,BH$78:BH$90)","v":714801.68833333324},{"$f":"SUM(AW36:BH36)","v":8577620.2599999998},null,null,{"$f":"-'Cash Flow'!$J15*SUMIF($B$78:$B$90,$B36,BL$78:BL$90)","v":738621.16583333316},{"$f":"-'Cash Flow'!$J15*SUMIF($B$78:$B$90,$B36,BM$78:BM$90)","v":738621.16583333316},{"$f":"-'Cash Flow'!$J15*SUMIF($B$78:$B$90,$B36,BN$78:BN$90)","v":738621.16583333316},{"$f":"-'Cash Flow'!$J15*SUMIF($B$78:$B$90,$B36,BO$78:BO$90)","v":738621.16583333316},{"$f":"-'Cash Flow'!$J15*SUMIF($B$78:$B$90,$B36,BP$78:BP$90)","v":738621.16583333316},{"$f":"-'Cash Flow'!$J15*SUMIF($B$78:$B$90,$B36,BQ$78:BQ$90)","v":738621.16583333316},{"$f":"-'Cash Flow'!$J15*SUMIF($B$78:$B$90,$B36,BR$78:BR$90)","v":738621.16583333316},{"$f":"-'Cash Flow'!$J15*SUMIF($B$78:$B$90,$B36,BS$78:BS$90)","v":738621.16583333316},{"$f":"-'Cash Flow'!$J15*SUMIF($B$78:$B$90,$B36,BT$78:BT$90)","v":738621.16583333316},{"$f":"-'Cash Flow'!$J15*SUMIF($B$78:$B$90,$B36,BU$78:BU$90)","v":738621.16583333316},{"$f":"-'Cash Flow'!$J15*SUMIF($B$78:$B$90,$B36,BV$78:BV$90)","v":738621.16583333316},{"$f":"-'Cash Flow'!$J15*SUMIF($B$78:$B$90,$B36,BW$78:BW$90)","v":738621.16583333316},{"$f":"SUM(BL36:BW36)","v":8863453.9900000002},null,null,{"$f":"-'Cash Flow'!$K15*SUMIF($B$78:$B$90,$B36,CA$78:CA$90)","v":764996.23083333322},{"$f":"-'Cash Flow'!$K15*SUMIF($B$78:$B$90,$B36,CB$78:CB$90)","v":764996.23083333322},{"$f":"-'Cash Flow'!$K15*SUMIF($B$78:$B$90,$B36,CC$78:CC$90)","v":764996.23083333322},{"$f":"-'Cash Flow'!$K15*SUMIF($B$78:$B$90,$B36,CD$78:CD$90)","v":764996.23083333322},{"$f":"-'Cash Flow'!$K15*SUMIF($B$78:$B$90,$B36,CE$78:CE$90)","v":764996.23083333322},{"$f":"-'Cash Flow'!$K15*SUMIF($B$78:$B$90,$B36,CF$78:CF$90)","v":764996.23083333322},{"$f":"-'Cash Flow'!$K15*SUMIF($B$78:$B$90,$B36,CG$78:CG$90)","v":764996.23083333322},{"$f":"-'Cash Flow'!$K15*SUMIF($B$78:$B$90,$B36,CH$78:CH$90)","v":764996.23083333322},{"$f":"-'Cash Flow'!$K15*SUMIF($B$78:$B$90,$B36,CI$78:CI$90)","v":764996.23083333322},{"$f":"-'Cash Flow'!$K15*SUMIF($B$78:$B$90,$B36,CJ$78:CJ$90)","v":764996.23083333322},{"$f":"-'Cash Flow'!$K15*SUMIF($B$78:$B$90,$B36,CK$78:CK$90)","v":764996.23083333322},{"$f":"-'Cash Flow'!$K15*SUMIF($B$78:$B$90,$B36,CL$78:CL$90)","v":764996.23083333322},{"$f":"SUM(CA36:CL36)","v":9179954.7699999977},null,null,{"$f":"-'Cash Flow'!$L15*SUMIF($B$78:$B$90,$B36,CP$78:CP$90)","v":785912.54583333316},{"$f":"-'Cash Flow'!$L15*SUMIF($B$78:$B$90,$B36,CQ$78:CQ$90)","v":785912.54583333316},{"$f":"-'Cash Flow'!$L15*SUMIF($B$78:$B$90,$B36,CR$78:CR$90)","v":785912.54583333316},{"$f":"-'Cash Flow'!$L15*SUMIF($B$78:$B$90,$B36,CS$78:CS$90)","v":785912.54583333316},{"$f":"-'Cash Flow'!$L15*SUMIF($B$78:$B$90,$B36,CT$78:CT$90)","v":785912.54583333316},{"$f":"-'Cash Flow'!$L15*SUMIF($B$78:$B$90,$B36,CU$78:CU$90)","v":785912.54583333316},{"$f":"-'Cash Flow'!$L15*SUMIF($B$78:$B$90,$B36,CV$78:CV$90)","v":785912.54583333316},{"$f":"-'Cash Flow'!$L15*SUMIF($B$78:$B$90,$B36,CW$78:CW$90)","v":785912.54583333316},{"$f":"-'Cash Flow'!$L15*SUMIF($B$78:$B$90,$B36,CX$78:CX$90)","v":785912.54583333316},{"$f":"-'Cash Flow'!$L15*SUMIF($B$78:$B$90,$B36,CY$78:CY$90)","v":785912.54583333316},{"$f":"-'Cash Flow'!$L15*SUMIF($B$78:$B$90,$B36,CZ$78:CZ$90)","v":785912.54583333316},{"$f":"-'Cash Flow'!$L15*SUMIF($B$78:$B$90,$B36,DA$78:DA$90)","v":785912.54583333316},{"$f":"SUM(CP36:DA36)","v":9430950.5499999989},null,null,{"$f":"-'Cash Flow'!$M15*SUMIF($B$78:$B$90,$B36,DE$78:DE$90)","v":807456.35250000004},{"$f":"-'Cash Flow'!$M15*SUMIF($B$78:$B$90,$B36,DF$78:DF$90)","v":807456.35250000004},{"$f":"-'Cash Flow'!$M15*SUMIF($B$78:$B$90,$B36,DG$78:DG$90)","v":807456.35250000004},{"$f":"-'Cash Flow'!$M15*SUMIF($B$78:$B$90,$B36,DH$78:DH$90)","v":807456.35250000004},{"$f":"-'Cash Flow'!$M15*SUMIF($B$78:$B$90,$B36,DI$78:DI$90)","v":807456.35250000004},{"$f":"-'Cash Flow'!$M15*SUMIF($B$78:$B$90,$B36,DJ$78:DJ$90)","v":807456.35250000004},{"$f":"-'Cash Flow'!$M15*SUMIF($B$78:$B$90,$B36,DK$78:DK$90)","v":807456.35250000004},{"$f":"-'Cash Flow'!$M15*SUMIF($B$78:$B$90,$B36,DL$78:DL$90)","v":807456.35250000004},{"$f":"-'Cash Flow'!$M15*SUMIF($B$78:$B$90,$B36,DM$78:DM$90)","v":807456.35250000004},{"$f":"-'Cash Flow'!$M15*SUMIF($B$78:$B$90,$B36,DN$78:DN$90)","v":807456.35250000004},{"$f":"-'Cash Flow'!$M15*SUMIF($B$78:$B$90,$B36,DO$78:DO$90)","v":807456.35250000004},{"$f":"-'Cash Flow'!$M15*SUMIF($B$78:$B$90,$B36,DP$78:DP$90)","v":807456.35250000004},{"$f":"SUM(DE36:DP36)","v":9689476.2300000004},null,null,{"$f":"-'Cash Flow'!$N15*SUMIF($B$78:$B$90,$B36,DT$78:DT$90)","v":829646.47416666662},{"$f":"-'Cash Flow'!$N15*SUMIF($B$78:$B$90,$B36,DU$78:DU$90)","v":829646.47416666662},{"$f":"-'Cash Flow'!$N15*SUMIF($B$78:$B$90,$B36,DV$78:DV$90)","v":829646.47416666662},{"$f":"-'Cash Flow'!$N15*SUMIF($B$78:$B$90,$B36,DW$78:DW$90)","v":829646.47416666662},{"$f":"-'Cash Flow'!$N15*SUMIF($B$78:$B$90,$B36,DX$78:DX$90)","v":829646.47416666662},{"$f":"-'Cash Flow'!$N15*SUMIF($B$78:$B$90,$B36,DY$78:DY$90)","v":829646.47416666662},{"$f":"-'Cash Flow'!$N15*SUMIF($B$78:$B$90,$B36,DZ$78:DZ$90)","v":829646.47416666662},{"$f":"-'Cash Flow'!$N15*SUMIF($B$78:$B$90,$B36,EA$78:EA$90)","v":829646.47416666662},{"$f":"-'Cash Flow'!$N15*SUMIF($B$78:$B$90,$B36,EB$78:EB$90)","v":829646.47416666662},{"$f":"-'Cash Flow'!$N15*SUMIF($B$78:$B$90,$B36,EC$78:EC$90)","v":829646.47416666662},{"$f":"-'Cash Flow'!$N15*SUMIF($B$78:$B$90,$B36,ED$78:ED$90)","v":829646.47416666662},{"$f":"-'Cash Flow'!$N15*SUMIF($B$78:$B$90,$B36,EE$78:EE$90)","v":829646.47416666662},{"$f":"SUM(DT36:EE36)","v":9955757.6900000013},null,null,{"$f":"-'Cash Flow'!$O15*SUMIF($B$78:$B$90,$B36,EI$78:EI$90)","v":852502.3},{"$f":"-'Cash Flow'!$O15*SUMIF($B$78:$B$90,$B36,EJ$78:EJ$90)","v":852502.3},{"$f":"-'Cash Flow'!$O15*SUMIF($B$78:$B$90,$B36,EK$78:EK$90)","v":852502.3},{"$f":"-'Cash Flow'!$O15*SUMIF($B$78:$B$90,$B36,EL$78:EL$90)","v":852502.3},{"$f":"-'Cash Flow'!$O15*SUMIF($B$78:$B$90,$B36,EM$78:EM$90)","v":852502.3},{"$f":"-'Cash Flow'!$O15*SUMIF($B$78:$B$90,$B36,EN$78:EN$90)","v":852502.3},{"$f":"-'Cash Flow'!$O15*SUMIF($B$78:$B$90,$B36,EO$78:EO$90)","v":852502.3},{"$f":"-'Cash Flow'!$O15*SUMIF($B$78:$B$90,$B36,EP$78:EP$90)","v":852502.3},{"$f":"-'Cash Flow'!$O15*SUMIF($B$78:$B$90,$B36,EQ$78:EQ$90)","v":852502.3},{"$f":"-'Cash Flow'!$O15*SUMIF($B$78:$B$90,$B36,ER$78:ER$90)","v":852502.3},{"$f":"-'Cash Flow'!$O15*SUMIF($B$78:$B$90,$B36,ES$78:ES$90)","v":852502.3},{"$f":"-'Cash Flow'!$O15*SUMIF($B$78:$B$90,$B36,ET$78:ET$90)","v":852502.3},{"$f":"SUM(EI36:ET36)","v":10230027.600000001},null,null,{"$f":"-'Cash Flow'!$P15*SUMIF($B$78:$B$90,$B36,EX$78:EX$90)","v":876043.79833333334},{"$f":"-'Cash Flow'!$P15*SUMIF($B$78:$B$90,$B36,EY$78:EY$90)","v":876043.79833333334},{"$f":"-'Cash Flow'!$P15*SUMIF($B$78:$B$90,$B36,EZ$78:EZ$90)","v":876043.79833333334},{"$f":"-'Cash Flow'!$P15*SUMIF($B$78:$B$90,$B36,FA$78:FA$90)","v":876043.79833333334},{"$f":"-'Cash Flow'!$P15*SUMIF($B$78:$B$90,$B36,FB$78:FB$90)","v":876043.79833333334},{"$f":"-'Cash Flow'!$P15*SUMIF($B$78:$B$90,$B36,FC$78:FC$90)","v":876043.79833333334},{"$f":"-'Cash Flow'!$P15*SUMIF($B$78:$B$90,$B36,FD$78:FD$90)","v":876043.79833333334},{"$f":"-'Cash Flow'!$P15*SUMIF($B$78:$B$90,$B36,FE$78:FE$90)","v":876043.79833333334},{"$f":"-'Cash Flow'!$P15*SUMIF($B$78:$B$90,$B36,FF$78:FF$90)","v":876043.79833333334},{"$f":"-'Cash Flow'!$P15*SUMIF($B$78:$B$90,$B36,FG$78:FG$90)","v":876043.79833333334},{"$f":"-'Cash Flow'!$P15*SUMIF($B$78:$B$90,$B36,FH$78:FH$90)","v":876043.79833333334},{"$f":"-'Cash Flow'!$P15*SUMIF($B$78:$B$90,$B36,FI$78:FI$90)","v":876043.79833333334},{"$f":"SUM(EX36:FI36)","v":10512525.580000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Borrowing Costs",8,null,{"$f":"-'Cash Flow'!$E17*SUMIF($B$78:$B$90,$B37,D$78:D$90)","v":0},{"$f":"-'Cash Flow'!$E17*SUMIF($B$78:$B$90,$B37,E$78:E$90)","v":0},{"$f":"-'Cash Flow'!$E17*SUMIF($B$78:$B$90,$B37,F$78:F$90)","v":264661.74128274829},{"$f":"-'Cash Flow'!$E17*SUMIF($B$78:$B$90,$B37,G$78:G$90)","v":0},{"$f":"-'Cash Flow'!$E17*SUMIF($B$78:$B$90,$B37,H$78:H$90)","v":0},{"$f":"-'Cash Flow'!$E17*SUMIF($B$78:$B$90,$B37,I$78:I$90)","v":0},{"$f":"-'Cash Flow'!$E17*SUMIF($B$78:$B$90,$B37,J$78:J$90)","v":0},{"$f":"-'Cash Flow'!$E17*SUMIF($B$78:$B$90,$B37,K$78:K$90)","v":0},{"$f":"-'Cash Flow'!$E17*SUMIF($B$78:$B$90,$B37,L$78:L$90)","v":264661.74128274829},{"$f":"-'Cash Flow'!$E17*SUMIF($B$78:$B$90,$B37,M$78:M$90)","v":0},{"$f":"-'Cash Flow'!$E17*SUMIF($B$78:$B$90,$B37,N$78:N$90)","v":0},{"$f":"-'Cash Flow'!$E17*SUMIF($B$78:$B$90,$B37,O$78:O$90)","v":0},529323.48256549658,null,null,{"$f":"-'Cash Flow'!$G17*SUMIF($B$78:$B$90,$B37,S$78:S$90)","v":0},{"$f":"-'Cash Flow'!$G17*SUMIF($B$78:$B$90,$B37,T$78:T$90)","v":0},{"$f":"-'Cash Flow'!$G17*SUMIF($B$78:$B$90,$B37,U$78:U$90)","v":104892.16639737831},{"$f":"-'Cash Flow'!$G17*SUMIF($B$78:$B$90,$B37,V$78:V$90)","v":0},{"$f":"-'Cash Flow'!$G17*SUMIF($B$78:$B$90,$B37,W$78:W$90)","v":0},{"$f":"-'Cash Flow'!$G17*SUMIF($B$78:$B$90,$B37,X$78:X$90)","v":0},{"$f":"-'Cash Flow'!$G17*SUMIF($B$78:$B$90,$B37,Y$78:Y$90)","v":0},{"$f":"-'Cash Flow'!$G17*SUMIF($B$78:$B$90,$B37,Z$78:Z$90)","v":0},{"$f":"-'Cash Flow'!$G17*SUMIF($B$78:$B$90,$B37,AA$78:AA$90)","v":104892.16639737831},{"$f":"-'Cash Flow'!$G17*SUMIF($B$78:$B$90,$B37,AB$78:AB$90)","v":0},{"$f":"-'Cash Flow'!$G17*SUMIF($B$78:$B$90,$B37,AC$78:AC$90)","v":0},{"$f":"-'Cash Flow'!$G17*SUMIF($B$78:$B$90,$B37,AD$78:AD$90)","v":0},209784.33279475663,null,null,{"$f":"-'Cash Flow'!$H17*SUMIF($B$78:$B$90,$B37,AH$78:AH$90)","v":0},{"$f":"-'Cash Flow'!$H17*SUMIF($B$78:$B$90,$B37,AI$78:AI$90)","v":0},{"$f":"-'Cash Flow'!$H17*SUMIF($B$78:$B$90,$B37,AJ$78:AJ$90)","v":90591.092676724467},{"$f":"-'Cash Flow'!$H17*SUMIF($B$78:$B$90,$B37,AK$78:AK$90)","v":0},{"$f":"-'Cash Flow'!$H17*SUMIF($B$78:$B$90,$B37,AL$78:AL$90)","v":0},{"$f":"-'Cash Flow'!$H17*SUMIF($B$78:$B$90,$B37,AM$78:AM$90)","v":0},{"$f":"-'Cash Flow'!$H17*SUMIF($B$78:$B$90,$B37,AN$78:AN$90)","v":0},{"$f":"-'Cash Flow'!$H17*SUMIF($B$78:$B$90,$B37,AO$78:AO$90)","v":0},{"$f":"-'Cash Flow'!$H17*SUMIF($B$78:$B$90,$B37,AP$78:AP$90)","v":90591.092676724467},{"$f":"-'Cash Flow'!$H17*SUMIF($B$78:$B$90,$B37,AQ$78:AQ$90)","v":0},{"$f":"-'Cash Flow'!$H17*SUMIF($B$78:$B$90,$B37,AR$78:AR$90)","v":0},{"$f":"-'Cash Flow'!$H17*SUMIF($B$78:$B$90,$B37,AS$78:AS$90)","v":0},{"$f":"SUM(AH37:AS37)","v":181182.18535344893},null,null,{"$f":"-'Cash Flow'!$I17*SUMIF($B$78:$B$90,$B37,AW$78:AW$90)","v":0},{"$f":"-'Cash Flow'!$I17*SUMIF($B$78:$B$90,$B37,AX$78:AX$90)","v":0},{"$f":"-'Cash Flow'!$I17*SUMIF($B$78:$B$90,$B37,AY$78:AY$90)","v":74437.875512563216},{"$f":"-'Cash Flow'!$I17*SUMIF($B$78:$B$90,$B37,AZ$78:AZ$90)","v":0},{"$f":"-'Cash Flow'!$I17*SUMIF($B$78:$B$90,$B37,BA$78:BA$90)","v":0},{"$f":"-'Cash Flow'!$I17*SUMIF($B$78:$B$90,$B37,BB$78:BB$90)","v":0},{"$f":"-'Cash Flow'!$I17*SUMIF($B$78:$B$90,$B37,BC$78:BC$90)","v":0},{"$f":"-'Cash Flow'!$I17*SUMIF($B$78:$B$90,$B37,BD$78:BD$90)","v":0},{"$f":"-'Cash Flow'!$I17*SUMIF($B$78:$B$90,$B37,BE$78:BE$90)","v":74437.875512563216},{"$f":"-'Cash Flow'!$I17*SUMIF($B$78:$B$90,$B37,BF$78:BF$90)","v":0},{"$f":"-'Cash Flow'!$I17*SUMIF($B$78:$B$90,$B37,BG$78:BG$90)","v":0},{"$f":"-'Cash Flow'!$I17*SUMIF($B$78:$B$90,$B37,BH$78:BH$90)","v":0},{"$f":"SUM(AW37:BH37)","v":148875.75102512643},null,null,{"$f":"-'Cash Flow'!$J17*SUMIF($B$78:$B$90,$B37,BL$78:BL$90)","v":0},{"$f":"-'Cash Flow'!$J17*SUMIF($B$78:$B$90,$B37,BM$78:BM$90)","v":0},{"$f":"-'Cash Flow'!$J17*SUMIF($B$78:$B$90,$B37,BN$78:BN$90)","v":57817.123267506111},{"$f":"-'Cash Flow'!$J17*SUMIF($B$78:$B$90,$B37,BO$78:BO$90)","v":0},{"$f":"-'Cash Flow'!$J17*SUMIF($B$78:$B$90,$B37,BP$78:BP$90)","v":0},{"$f":"-'Cash Flow'!$J17*SUMIF($B$78:$B$90,$B37,BQ$78:BQ$90)","v":0},{"$f":"-'Cash Flow'!$J17*SUMIF($B$78:$B$90,$B37,BR$78:BR$90)","v":0},{"$f":"-'Cash Flow'!$J17*SUMIF($B$78:$B$90,$B37,BS$78:BS$90)","v":0},{"$f":"-'Cash Flow'!$J17*SUMIF($B$78:$B$90,$B37,BT$78:BT$90)","v":57817.123267506111},{"$f":"-'Cash Flow'!$J17*SUMIF($B$78:$B$90,$B37,BU$78:BU$90)","v":0},{"$f":"-'Cash Flow'!$J17*SUMIF($B$78:$B$90,$B37,BV$78:BV$90)","v":0},{"$f":"-'Cash Flow'!$J17*SUMIF($B$78:$B$90,$B37,BW$78:BW$90)","v":0},{"$f":"SUM(BL37:BW37)","v":115634.24653501222},null,null,{"$f":"-'Cash Flow'!$K17*SUMIF($B$78:$B$90,$B37,CA$78:CA$90)","v":0},{"$f":"-'Cash Flow'!$K17*SUMIF($B$78:$B$90,$B37,CB$78:CB$90)","v":0},{"$f":"-'Cash Flow'!$K17*SUMIF($B$78:$B$90,$B37,CC$78:CC$90)","v":40191.749525632709},{"$f":"-'Cash Flow'!$K17*SUMIF($B$78:$B$90,$B37,CD$78:CD$90)","v":0},{"$f":"-'Cash Flow'!$K17*SUMIF($B$78:$B$90,$B37,CE$78:CE$90)","v":0},{"$f":"-'Cash Flow'!$K17*SUMIF($B$78:$B$90,$B37,CF$78:CF$90)","v":0},{"$f":"-'Cash Flow'!$K17*SUMIF($B$78:$B$90,$B37,CG$78:CG$90)","v":0},{"$f":"-'Cash Flow'!$K17*SUMIF($B$78:$B$90,$B37,CH$78:CH$90)","v":0},{"$f":"-'Cash Flow'!$K17*SUMIF($B$78:$B$90,$B37,CI$78:CI$90)","v":40191.749525632709},{"$f":"-'Cash Flow'!$K17*SUMIF($B$78:$B$90,$B37,CJ$78:CJ$90)","v":0},{"$f":"-'Cash Flow'!$K17*SUMIF($B$78:$B$90,$B37,CK$78:CK$90)","v":0},{"$f":"-'Cash Flow'!$K17*SUMIF($B$78:$B$90,$B37,CL$78:CL$90)","v":0},{"$f":"SUM(CA37:CL37)","v":80383.499051265419},null,null,{"$f":"-'Cash Flow'!$L17*SUMIF($B$78:$B$90,$B37,CP$78:CP$90)","v":0},{"$f":"-'Cash Flow'!$L17*SUMIF($B$78:$B$90,$B37,CQ$78:CQ$90)","v":0},{"$f":"-'Cash Flow'!$L17*SUMIF($B$78:$B$90,$B37,CR$78:CR$90)","v":17916.12318036252},{"$f":"-'Cash Flow'!$L17*SUMIF($B$78:$B$90,$B37,CS$78:CS$90)","v":0},{"$f":"-'Cash Flow'!$L17*SUMIF($B$78:$B$90,$B37,CT$78:CT$90)","v":0},{"$f":"-'Cash Flow'!$L17*SUMIF($B$78:$B$90,$B37,CU$78:CU$90)","v":0},{"$f":"-'Cash Flow'!$L17*SUMIF($B$78:$B$90,$B37,CV$78:CV$90)","v":0},{"$f":"-'Cash Flow'!$L17*SUMIF($B$78:$B$90,$B37,CW$78:CW$90)","v":0},{"$f":"-'Cash Flow'!$L17*SUMIF($B$78:$B$90,$B37,CX$78:CX$90)","v":17916.12318036252},{"$f":"-'Cash Flow'!$L17*SUMIF($B$78:$B$90,$B37,CY$78:CY$90)","v":0},{"$f":"-'Cash Flow'!$L17*SUMIF($B$78:$B$90,$B37,CZ$78:CZ$90)","v":0},{"$f":"-'Cash Flow'!$L17*SUMIF($B$78:$B$90,$B37,DA$78:DA$90)","v":0},{"$f":"SUM(CP37:DA37)","v":35832.246360725039},null,null,{"$f":"-'Cash Flow'!$M17*SUMIF($B$78:$B$90,$B37,DE$78:DE$90)","v":0},{"$f":"-'Cash Flow'!$M17*SUMIF($B$78:$B$90,$B37,DF$78:DF$90)","v":0},{"$f":"-'Cash Flow'!$M17*SUMIF($B$78:$B$90,$B37,DG$78:DG$90)","v":0},{"$f":"-'Cash Flow'!$M17*SUMIF($B$78:$B$90,$B37,DH$78:DH$90)","v":0},{"$f":"-'Cash Flow'!$M17*SUMIF($B$78:$B$90,$B37,DI$78:DI$90)","v":0},{"$f":"-'Cash Flow'!$M17*SUMIF($B$78:$B$90,$B37,DJ$78:DJ$90)","v":0},{"$f":"-'Cash Flow'!$M17*SUMIF($B$78:$B$90,$B37,DK$78:DK$90)","v":0},{"$f":"-'Cash Flow'!$M17*SUMIF($B$78:$B$90,$B37,DL$78:DL$90)","v":0},{"$f":"-'Cash Flow'!$M17*SUMIF($B$78:$B$90,$B37,DM$78:DM$90)","v":0},{"$f":"-'Cash Flow'!$M17*SUMIF($B$78:$B$90,$B37,DN$78:DN$90)","v":0},{"$f":"-'Cash Flow'!$M17*SUMIF($B$78:$B$90,$B37,DO$78:DO$90)","v":0},{"$f":"-'Cash Flow'!$M17*SUMIF($B$78:$B$90,$B37,DP$78:DP$90)","v":0},{"$f":"SUM(DE37:DP37)","v":0},null,null,{"$f":"-'Cash Flow'!$N17*SUMIF($B$78:$B$90,$B37,DT$78:DT$90)","v":0},{"$f":"-'Cash Flow'!$N17*SUMIF($B$78:$B$90,$B37,DU$78:DU$90)","v":0},{"$f":"-'Cash Flow'!$N17*SUMIF($B$78:$B$90,$B37,DV$78:DV$90)","v":0},{"$f":"-'Cash Flow'!$N17*SUMIF($B$78:$B$90,$B37,DW$78:DW$90)","v":0},{"$f":"-'Cash Flow'!$N17*SUMIF($B$78:$B$90,$B37,DX$78:DX$90)","v":0},{"$f":"-'Cash Flow'!$N17*SUMIF($B$78:$B$90,$B37,DY$78:DY$90)","v":0},{"$f":"-'Cash Flow'!$N17*SUMIF($B$78:$B$90,$B37,DZ$78:DZ$90)","v":0},{"$f":"-'Cash Flow'!$N17*SUMIF($B$78:$B$90,$B37,EA$78:EA$90)","v":0},{"$f":"-'Cash Flow'!$N17*SUMIF($B$78:$B$90,$B37,EB$78:EB$90)","v":0},{"$f":"-'Cash Flow'!$N17*SUMIF($B$78:$B$90,$B37,EC$78:EC$90)","v":0},{"$f":"-'Cash Flow'!$N17*SUMIF($B$78:$B$90,$B37,ED$78:ED$90)","v":0},{"$f":"-'Cash Flow'!$N17*SUMIF($B$78:$B$90,$B37,EE$78:EE$90)","v":0},{"$f":"SUM(DT37:EE37)","v":0},null,null,{"$f":"-'Cash Flow'!$O17*SUMIF($B$78:$B$90,$B37,EI$78:EI$90)","v":0},{"$f":"-'Cash Flow'!$O17*SUMIF($B$78:$B$90,$B37,EJ$78:EJ$90)","v":0},{"$f":"-'Cash Flow'!$O17*SUMIF($B$78:$B$90,$B37,EK$78:EK$90)","v":0},{"$f":"-'Cash Flow'!$O17*SUMIF($B$78:$B$90,$B37,EL$78:EL$90)","v":0},{"$f":"-'Cash Flow'!$O17*SUMIF($B$78:$B$90,$B37,EM$78:EM$90)","v":0},{"$f":"-'Cash Flow'!$O17*SUMIF($B$78:$B$90,$B37,EN$78:EN$90)","v":0},{"$f":"-'Cash Flow'!$O17*SUMIF($B$78:$B$90,$B37,EO$78:EO$90)","v":0},{"$f":"-'Cash Flow'!$O17*SUMIF($B$78:$B$90,$B37,EP$78:EP$90)","v":0},{"$f":"-'Cash Flow'!$O17*SUMIF($B$78:$B$90,$B37,EQ$78:EQ$90)","v":0},{"$f":"-'Cash Flow'!$O17*SUMIF($B$78:$B$90,$B37,ER$78:ER$90)","v":0},{"$f":"-'Cash Flow'!$O17*SUMIF($B$78:$B$90,$B37,ES$78:ES$90)","v":0},{"$f":"-'Cash Flow'!$O17*SUMIF($B$78:$B$90,$B37,ET$78:ET$90)","v":0},{"$f":"SUM(EI37:ET37)","v":0},null,null,{"$f":"-'Cash Flow'!$P17*SUMIF($B$78:$B$90,$B37,EX$78:EX$90)","v":0},{"$f":"-'Cash Flow'!$P17*SUMIF($B$78:$B$90,$B37,EY$78:EY$90)","v":0},{"$f":"-'Cash Flow'!$P17*SUMIF($B$78:$B$90,$B37,EZ$78:EZ$90)","v":0},{"$f":"-'Cash Flow'!$P17*SUMIF($B$78:$B$90,$B37,FA$78:FA$90)","v":0},{"$f":"-'Cash Flow'!$P17*SUMIF($B$78:$B$90,$B37,FB$78:FB$90)","v":0},{"$f":"-'Cash Flow'!$P17*SUMIF($B$78:$B$90,$B37,FC$78:FC$90)","v":0},{"$f":"-'Cash Flow'!$P17*SUMIF($B$78:$B$90,$B37,FD$78:FD$90)","v":0},{"$f":"-'Cash Flow'!$P17*SUMIF($B$78:$B$90,$B37,FE$78:FE$90)","v":0},{"$f":"-'Cash Flow'!$P17*SUMIF($B$78:$B$90,$B37,FF$78:FF$90)","v":0},{"$f":"-'Cash Flow'!$P17*SUMIF($B$78:$B$90,$B37,FG$78:FG$90)","v":0},{"$f":"-'Cash Flow'!$P17*SUMIF($B$78:$B$90,$B37,FH$78:FH$90)","v":0},{"$f":"-'Cash Flow'!$P17*SUMIF($B$78:$B$90,$B37,FI$78:FI$90)","v":0},{"$f":"SUM(EX37:FI37)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Materials & Contracts",4,null,{"$f":"-'Cash Flow'!$E16*SUMIF($B$78:$B$90,$B38,D$78:D$90)","v":477734.46886792197},{"$f":"-'Cash Flow'!$E16*SUMIF($B$78:$B$90,$B38,E$78:E$90)","v":477734.46886792197},{"$f":"-'Cash Flow'!$E16*SUMIF($B$78:$B$90,$B38,F$78:F$90)","v":477734.46886792197},{"$f":"-'Cash Flow'!$E16*SUMIF($B$78:$B$90,$B38,G$78:G$90)","v":477734.46886792197},{"$f":"-'Cash Flow'!$E16*SUMIF($B$78:$B$90,$B38,H$78:H$90)","v":477734.46886792197},{"$f":"-'Cash Flow'!$E16*SUMIF($B$78:$B$90,$B38,I$78:I$90)","v":477734.46886792197},{"$f":"-'Cash Flow'!$E16*SUMIF($B$78:$B$90,$B38,J$78:J$90)","v":477734.46886792197},{"$f":"-'Cash Flow'!$E16*SUMIF($B$78:$B$90,$B38,K$78:K$90)","v":477734.46886792197},{"$f":"-'Cash Flow'!$E16*SUMIF($B$78:$B$90,$B38,L$78:L$90)","v":477734.46886792197},{"$f":"-'Cash Flow'!$E16*SUMIF($B$78:$B$90,$B38,M$78:M$90)","v":477734.46886792197},{"$f":"-'Cash Flow'!$E16*SUMIF($B$78:$B$90,$B38,N$78:N$90)","v":477734.46886792197},{"$f":"-'Cash Flow'!$E16*SUMIF($B$78:$B$90,$B38,O$78:O$90)","v":477734.46886792197},5732813.6264150655,null,null,{"$f":"-'Cash Flow'!$G16*SUMIF($B$78:$B$90,$B38,S$78:S$90)","v":579891.51442686224},{"$f":"-'Cash Flow'!$G16*SUMIF($B$78:$B$90,$B38,T$78:T$90)","v":579891.51442686224},{"$f":"-'Cash Flow'!$G16*SUMIF($B$78:$B$90,$B38,U$78:U$90)","v":579891.51442686224},{"$f":"-'Cash Flow'!$G16*SUMIF($B$78:$B$90,$B38,V$78:V$90)","v":579891.51442686224},{"$f":"-'Cash Flow'!$G16*SUMIF($B$78:$B$90,$B38,W$78:W$90)","v":579891.51442686224},{"$f":"-'Cash Flow'!$G16*SUMIF($B$78:$B$90,$B38,X$78:X$90)","v":579891.51442686224},{"$f":"-'Cash Flow'!$G16*SUMIF($B$78:$B$90,$B38,Y$78:Y$90)","v":579891.51442686224},{"$f":"-'Cash Flow'!$G16*SUMIF($B$78:$B$90,$B38,Z$78:Z$90)","v":579891.51442686224},{"$f":"-'Cash Flow'!$G16*SUMIF($B$78:$B$90,$B38,AA$78:AA$90)","v":579891.51442686224},{"$f":"-'Cash Flow'!$G16*SUMIF($B$78:$B$90,$B38,AB$78:AB$90)","v":579891.51442686224},{"$f":"-'Cash Flow'!$G16*SUMIF($B$78:$B$90,$B38,AC$78:AC$90)","v":579891.51442686224},{"$f":"-'Cash Flow'!$G16*SUMIF($B$78:$B$90,$B38,AD$78:AD$90)","v":579891.51442686224},6958698.1731223455,null,null,{"$f":"-'Cash Flow'!$H16*SUMIF($B$78:$B$90,$B38,AH$78:AH$90)","v":592762.27427691873},{"$f":"-'Cash Flow'!$H16*SUMIF($B$78:$B$90,$B38,AI$78:AI$90)","v":592762.27427691873},{"$f":"-'Cash Flow'!$H16*SUMIF($B$78:$B$90,$B38,AJ$78:AJ$90)","v":592762.27427691873},{"$f":"-'Cash Flow'!$H16*SUMIF($B$78:$B$90,$B38,AK$78:AK$90)","v":592762.27427691873},{"$f":"-'Cash Flow'!$H16*SUMIF($B$78:$B$90,$B38,AL$78:AL$90)","v":592762.27427691873},{"$f":"-'Cash Flow'!$H16*SUMIF($B$78:$B$90,$B38,AM$78:AM$90)","v":592762.27427691873},{"$f":"-'Cash Flow'!$H16*SUMIF($B$78:$B$90,$B38,AN$78:AN$90)","v":592762.27427691873},{"$f":"-'Cash Flow'!$H16*SUMIF($B$78:$B$90,$B38,AO$78:AO$90)","v":592762.27427691873},{"$f":"-'Cash Flow'!$H16*SUMIF($B$78:$B$90,$B38,AP$78:AP$90)","v":592762.27427691873},{"$f":"-'Cash Flow'!$H16*SUMIF($B$78:$B$90,$B38,AQ$78:AQ$90)","v":592762.27427691873},{"$f":"-'Cash Flow'!$H16*SUMIF($B$78:$B$90,$B38,AR$78:AR$90)","v":592762.27427691873},{"$f":"-'Cash Flow'!$H16*SUMIF($B$78:$B$90,$B38,AS$78:AS$90)","v":592762.27427691873},7113147.2913230248,null,null,{"$f":"-'Cash Flow'!$I16*SUMIF($B$78:$B$90,$B38,AW$78:AW$90)","v":654820.41252938169},{"$f":"-'Cash Flow'!$I16*SUMIF($B$78:$B$90,$B38,AX$78:AX$90)","v":654820.41252938169},{"$f":"-'Cash Flow'!$I16*SUMIF($B$78:$B$90,$B38,AY$78:AY$90)","v":654820.41252938169},{"$f":"-'Cash Flow'!$I16*SUMIF($B$78:$B$90,$B38,AZ$78:AZ$90)","v":654820.41252938169},{"$f":"-'Cash Flow'!$I16*SUMIF($B$78:$B$90,$B38,BA$78:BA$90)","v":654820.41252938169},{"$f":"-'Cash Flow'!$I16*SUMIF($B$78:$B$90,$B38,BB$78:BB$90)","v":654820.41252938169},{"$f":"-'Cash Flow'!$I16*SUMIF($B$78:$B$90,$B38,BC$78:BC$90)","v":654820.41252938169},{"$f":"-'Cash Flow'!$I16*SUMIF($B$78:$B$90,$B38,BD$78:BD$90)","v":654820.41252938169},{"$f":"-'Cash Flow'!$I16*SUMIF($B$78:$B$90,$B38,BE$78:BE$90)","v":654820.41252938169},{"$f":"-'Cash Flow'!$I16*SUMIF($B$78:$B$90,$B38,BF$78:BF$90)","v":654820.41252938169},{"$f":"-'Cash Flow'!$I16*SUMIF($B$78:$B$90,$B38,BG$78:BG$90)","v":654820.41252938169},{"$f":"-'Cash Flow'!$I16*SUMIF($B$78:$B$90,$B38,BH$78:BH$90)","v":654820.41252938169},7857844.9503525821,null,null,{"$f":"-'Cash Flow'!$J16*SUMIF($B$78:$B$90,$B38,BL$78:BL$90)","v":680239.13556554937},{"$f":"-'Cash Flow'!$J16*SUMIF($B$78:$B$90,$B38,BM$78:BM$90)","v":680239.13556554937},{"$f":"-'Cash Flow'!$J16*SUMIF($B$78:$B$90,$B38,BN$78:BN$90)","v":680239.13556554937},{"$f":"-'Cash Flow'!$J16*SUMIF($B$78:$B$90,$B38,BO$78:BO$90)","v":680239.13556554937},{"$f":"-'Cash Flow'!$J16*SUMIF($B$78:$B$90,$B38,BP$78:BP$90)","v":680239.13556554937},{"$f":"-'Cash Flow'!$J16*SUMIF($B$78:$B$90,$B38,BQ$78:BQ$90)","v":680239.13556554937},{"$f":"-'Cash Flow'!$J16*SUMIF($B$78:$B$90,$B38,BR$78:BR$90)","v":680239.13556554937},{"$f":"-'Cash Flow'!$J16*SUMIF($B$78:$B$90,$B38,BS$78:BS$90)","v":680239.13556554937},{"$f":"-'Cash Flow'!$J16*SUMIF($B$78:$B$90,$B38,BT$78:BT$90)","v":680239.13556554937},{"$f":"-'Cash Flow'!$J16*SUMIF($B$78:$B$90,$B38,BU$78:BU$90)","v":680239.13556554937},{"$f":"-'Cash Flow'!$J16*SUMIF($B$78:$B$90,$B38,BV$78:BV$90)","v":680239.13556554937},{"$f":"-'Cash Flow'!$J16*SUMIF($B$78:$B$90,$B38,BW$78:BW$90)","v":680239.13556554937},8162869.6267865906,null,null,{"$f":"-'Cash Flow'!$K16*SUMIF($B$78:$B$90,$B38,CA$78:CA$90)","v":704116.31170728023},{"$f":"-'Cash Flow'!$K16*SUMIF($B$78:$B$90,$B38,CB$78:CB$90)","v":704116.31170728023},{"$f":"-'Cash Flow'!$K16*SUMIF($B$78:$B$90,$B38,CC$78:CC$90)","v":704116.31170728023},{"$f":"-'Cash Flow'!$K16*SUMIF($B$78:$B$90,$B38,CD$78:CD$90)","v":704116.31170728023},{"$f":"-'Cash Flow'!$K16*SUMIF($B$78:$B$90,$B38,CE$78:CE$90)","v":704116.31170728023},{"$f":"-'Cash Flow'!$K16*SUMIF($B$78:$B$90,$B38,CF$78:CF$90)","v":704116.31170728023},{"$f":"-'Cash Flow'!$K16*SUMIF($B$78:$B$90,$B38,CG$78:CG$90)","v":704116.31170728023},{"$f":"-'Cash Flow'!$K16*SUMIF($B$78:$B$90,$B38,CH$78:CH$90)","v":704116.31170728023},{"$f":"-'Cash Flow'!$K16*SUMIF($B$78:$B$90,$B38,CI$78:CI$90)","v":704116.31170728023},{"$f":"-'Cash Flow'!$K16*SUMIF($B$78:$B$90,$B38,CJ$78:CJ$90)","v":704116.31170728023},{"$f":"-'Cash Flow'!$K16*SUMIF($B$78:$B$90,$B38,CK$78:CK$90)","v":704116.31170728023},{"$f":"-'Cash Flow'!$K16*SUMIF($B$78:$B$90,$B38,CL$78:CL$90)","v":704116.31170728023},8449395.7404873651,null,null,{"$f":"-'Cash Flow'!$L16*SUMIF($B$78:$B$90,$B38,CP$78:CP$90)","v":732422.73421225103},{"$f":"-'Cash Flow'!$L16*SUMIF($B$78:$B$90,$B38,CQ$78:CQ$90)","v":732422.73421225103},{"$f":"-'Cash Flow'!$L16*SUMIF($B$78:$B$90,$B38,CR$78:CR$90)","v":732422.73421225103},{"$f":"-'Cash Flow'!$L16*SUMIF($B$78:$B$90,$B38,CS$78:CS$90)","v":732422.73421225103},{"$f":"-'Cash Flow'!$L16*SUMIF($B$78:$B$90,$B38,CT$78:CT$90)","v":732422.73421225103},{"$f":"-'Cash Flow'!$L16*SUMIF($B$78:$B$90,$B38,CU$78:CU$90)","v":732422.73421225103},{"$f":"-'Cash Flow'!$L16*SUMIF($B$78:$B$90,$B38,CV$78:CV$90)","v":732422.73421225103},{"$f":"-'Cash Flow'!$L16*SUMIF($B$78:$B$90,$B38,CW$78:CW$90)","v":732422.73421225103},{"$f":"-'Cash Flow'!$L16*SUMIF($B$78:$B$90,$B38,CX$78:CX$90)","v":732422.73421225103},{"$f":"-'Cash Flow'!$L16*SUMIF($B$78:$B$90,$B38,CY$78:CY$90)","v":732422.73421225103},{"$f":"-'Cash Flow'!$L16*SUMIF($B$78:$B$90,$B38,CZ$78:CZ$90)","v":732422.73421225103},{"$f":"-'Cash Flow'!$L16*SUMIF($B$78:$B$90,$B38,DA$78:DA$90)","v":732422.73421225103},8789072.8105470147,null,null,{"$f":"-'Cash Flow'!$M16*SUMIF($B$78:$B$90,$B38,DE$78:DE$90)","v":761727.34805900848},{"$f":"-'Cash Flow'!$M16*SUMIF($B$78:$B$90,$B38,DF$78:DF$90)","v":761727.34805900848},{"$f":"-'Cash Flow'!$M16*SUMIF($B$78:$B$90,$B38,DG$78:DG$90)","v":761727.34805900848},{"$f":"-'Cash Flow'!$M16*SUMIF($B$78:$B$90,$B38,DH$78:DH$90)","v":761727.34805900848},{"$f":"-'Cash Flow'!$M16*SUMIF($B$78:$B$90,$B38,DI$78:DI$90)","v":761727.34805900848},{"$f":"-'Cash Flow'!$M16*SUMIF($B$78:$B$90,$B38,DJ$78:DJ$90)","v":761727.34805900848},{"$f":"-'Cash Flow'!$M16*SUMIF($B$78:$B$90,$B38,DK$78:DK$90)","v":761727.34805900848},{"$f":"-'Cash Flow'!$M16*SUMIF($B$78:$B$90,$B38,DL$78:DL$90)","v":761727.34805900848},{"$f":"-'Cash Flow'!$M16*SUMIF($B$78:$B$90,$B38,DM$78:DM$90)","v":761727.34805900848},{"$f":"-'Cash Flow'!$M16*SUMIF($B$78:$B$90,$B38,DN$78:DN$90)","v":761727.34805900848},{"$f":"-'Cash Flow'!$M16*SUMIF($B$78:$B$90,$B38,DO$78:DO$90)","v":761727.34805900848},{"$f":"-'Cash Flow'!$M16*SUMIF($B$78:$B$90,$B38,DP$78:DP$90)","v":761727.34805900848},9140728.1767081041,null,null,{"$f":"-'Cash Flow'!$N16*SUMIF($B$78:$B$90,$B38,DT$78:DT$90)","v":792190.46849772893},{"$f":"-'Cash Flow'!$N16*SUMIF($B$78:$B$90,$B38,DU$78:DU$90)","v":792190.46849772893},{"$f":"-'Cash Flow'!$N16*SUMIF($B$78:$B$90,$B38,DV$78:DV$90)","v":792190.46849772893},{"$f":"-'Cash Flow'!$N16*SUMIF($B$78:$B$90,$B38,DW$78:DW$90)","v":792190.46849772893},{"$f":"-'Cash Flow'!$N16*SUMIF($B$78:$B$90,$B38,DX$78:DX$90)","v":792190.46849772893},{"$f":"-'Cash Flow'!$N16*SUMIF($B$78:$B$90,$B38,DY$78:DY$90)","v":792190.46849772893},{"$f":"-'Cash Flow'!$N16*SUMIF($B$78:$B$90,$B38,DZ$78:DZ$90)","v":792190.46849772893},{"$f":"-'Cash Flow'!$N16*SUMIF($B$78:$B$90,$B38,EA$78:EA$90)","v":792190.46849772893},{"$f":"-'Cash Flow'!$N16*SUMIF($B$78:$B$90,$B38,EB$78:EB$90)","v":792190.46849772893},{"$f":"-'Cash Flow'!$N16*SUMIF($B$78:$B$90,$B38,EC$78:EC$90)","v":792190.46849772893},{"$f":"-'Cash Flow'!$N16*SUMIF($B$78:$B$90,$B38,ED$78:ED$90)","v":792190.46849772893},{"$f":"-'Cash Flow'!$N16*SUMIF($B$78:$B$90,$B38,EE$78:EE$90)","v":792190.46849772893},9506285.6219727471,null,null,{"$f":"-'Cash Flow'!$O16*SUMIF($B$78:$B$90,$B38,EI$78:EI$90)","v":823857.91364473628},{"$f":"-'Cash Flow'!$O16*SUMIF($B$78:$B$90,$B38,EJ$78:EJ$90)","v":823857.91364473628},{"$f":"-'Cash Flow'!$O16*SUMIF($B$78:$B$90,$B38,EK$78:EK$90)","v":823857.91364473628},{"$f":"-'Cash Flow'!$O16*SUMIF($B$78:$B$90,$B38,EL$78:EL$90)","v":823857.91364473628},{"$f":"-'Cash Flow'!$O16*SUMIF($B$78:$B$90,$B38,EM$78:EM$90)","v":823857.91364473628},{"$f":"-'Cash Flow'!$O16*SUMIF($B$78:$B$90,$B38,EN$78:EN$90)","v":823857.91364473628},{"$f":"-'Cash Flow'!$O16*SUMIF($B$78:$B$90,$B38,EO$78:EO$90)","v":823857.91364473628},{"$f":"-'Cash Flow'!$O16*SUMIF($B$78:$B$90,$B38,EP$78:EP$90)","v":823857.91364473628},{"$f":"-'Cash Flow'!$O16*SUMIF($B$78:$B$90,$B38,EQ$78:EQ$90)","v":823857.91364473628},{"$f":"-'Cash Flow'!$O16*SUMIF($B$78:$B$90,$B38,ER$78:ER$90)","v":823857.91364473628},{"$f":"-'Cash Flow'!$O16*SUMIF($B$78:$B$90,$B38,ES$78:ES$90)","v":823857.91364473628},{"$f":"-'Cash Flow'!$O16*SUMIF($B$78:$B$90,$B38,ET$78:ET$90)","v":823857.91364473628},9886294.9637368377,null,null,{"$f":"-'Cash Flow'!$P16*SUMIF($B$78:$B$90,$B38,EX$78:EX$90)","v":856776.73873608606},{"$f":"-'Cash Flow'!$P16*SUMIF($B$78:$B$90,$B38,EY$78:EY$90)","v":856776.73873608606},{"$f":"-'Cash Flow'!$P16*SUMIF($B$78:$B$90,$B38,EZ$78:EZ$90)","v":856776.73873608606},{"$f":"-'Cash Flow'!$P16*SUMIF($B$78:$B$90,$B38,FA$78:FA$90)","v":856776.73873608606},{"$f":"-'Cash Flow'!$P16*SUMIF($B$78:$B$90,$B38,FB$78:FB$90)","v":856776.73873608606},{"$f":"-'Cash Flow'!$P16*SUMIF($B$78:$B$90,$B38,FC$78:FC$90)","v":856776.73873608606},{"$f":"-'Cash Flow'!$P16*SUMIF($B$78:$B$90,$B38,FD$78:FD$90)","v":856776.73873608606},{"$f":"-'Cash Flow'!$P16*SUMIF($B$78:$B$90,$B38,FE$78:FE$90)","v":856776.73873608606},{"$f":"-'Cash Flow'!$P16*SUMIF($B$78:$B$90,$B38,FF$78:FF$90)","v":856776.73873608606},{"$f":"-'Cash Flow'!$P16*SUMIF($B$78:$B$90,$B38,FG$78:FG$90)","v":856776.73873608606},{"$f":"-'Cash Flow'!$P16*SUMIF($B$78:$B$90,$B38,FH$78:FH$90)","v":856776.73873608606},{"$f":"-'Cash Flow'!$P16*SUMIF($B$78:$B$90,$B38,FI$78:FI$90)","v":856776.73873608606},10281320.864833029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depreciation & Amortisation",4,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Impairment",4,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Other Expenses",4,null,{"$f":"-'Cash Flow'!$E19*SUMIF($B$78:$B$90,$B41,D$78:D$90)","v":279733.70487907168},{"$f":"-'Cash Flow'!$E19*SUMIF($B$78:$B$90,$B41,E$78:E$90)","v":279733.70487907168},{"$f":"-'Cash Flow'!$E19*SUMIF($B$78:$B$90,$B41,F$78:F$90)","v":279733.70487907168},{"$f":"-'Cash Flow'!$E19*SUMIF($B$78:$B$90,$B41,G$78:G$90)","v":279733.70487907168},{"$f":"-'Cash Flow'!$E19*SUMIF($B$78:$B$90,$B41,H$78:H$90)","v":279733.70487907168},{"$f":"-'Cash Flow'!$E19*SUMIF($B$78:$B$90,$B41,I$78:I$90)","v":279733.70487907168},{"$f":"-'Cash Flow'!$E19*SUMIF($B$78:$B$90,$B41,J$78:J$90)","v":279733.70487907168},{"$f":"-'Cash Flow'!$E19*SUMIF($B$78:$B$90,$B41,K$78:K$90)","v":279733.70487907168},{"$f":"-'Cash Flow'!$E19*SUMIF($B$78:$B$90,$B41,L$78:L$90)","v":279733.70487907168},{"$f":"-'Cash Flow'!$E19*SUMIF($B$78:$B$90,$B41,M$78:M$90)","v":279733.70487907168},{"$f":"-'Cash Flow'!$E19*SUMIF($B$78:$B$90,$B41,N$78:N$90)","v":279733.70487907168},{"$f":"-'Cash Flow'!$E19*SUMIF($B$78:$B$90,$B41,O$78:O$90)","v":279733.70487907168},3356804.4585488592,null,null,{"$f":"-'Cash Flow'!$G19*SUMIF($B$78:$B$90,$B41,S$78:S$90)","v":252605.51361946034},{"$f":"-'Cash Flow'!$G19*SUMIF($B$78:$B$90,$B41,T$78:T$90)","v":252605.51361946034},{"$f":"-'Cash Flow'!$G19*SUMIF($B$78:$B$90,$B41,U$78:U$90)","v":252605.51361946034},{"$f":"-'Cash Flow'!$G19*SUMIF($B$78:$B$90,$B41,V$78:V$90)","v":252605.51361946034},{"$f":"-'Cash Flow'!$G19*SUMIF($B$78:$B$90,$B41,W$78:W$90)","v":252605.51361946034},{"$f":"-'Cash Flow'!$G19*SUMIF($B$78:$B$90,$B41,X$78:X$90)","v":252605.51361946034},{"$f":"-'Cash Flow'!$G19*SUMIF($B$78:$B$90,$B41,Y$78:Y$90)","v":252605.51361946034},{"$f":"-'Cash Flow'!$G19*SUMIF($B$78:$B$90,$B41,Z$78:Z$90)","v":252605.51361946034},{"$f":"-'Cash Flow'!$G19*SUMIF($B$78:$B$90,$B41,AA$78:AA$90)","v":252605.51361946034},{"$f":"-'Cash Flow'!$G19*SUMIF($B$78:$B$90,$B41,AB$78:AB$90)","v":252605.51361946034},{"$f":"-'Cash Flow'!$G19*SUMIF($B$78:$B$90,$B41,AC$78:AC$90)","v":252605.51361946034},{"$f":"-'Cash Flow'!$G19*SUMIF($B$78:$B$90,$B41,AD$78:AD$90)","v":252605.51361946034},3031266.1634335238,null,null,{"$f":"-'Cash Flow'!$H19*SUMIF($B$78:$B$90,$B41,AH$78:AH$90)","v":240683.05101309472},{"$f":"-'Cash Flow'!$H19*SUMIF($B$78:$B$90,$B41,AI$78:AI$90)","v":240683.05101309472},{"$f":"-'Cash Flow'!$H19*SUMIF($B$78:$B$90,$B41,AJ$78:AJ$90)","v":240683.05101309472},{"$f":"-'Cash Flow'!$H19*SUMIF($B$78:$B$90,$B41,AK$78:AK$90)","v":240683.05101309472},{"$f":"-'Cash Flow'!$H19*SUMIF($B$78:$B$90,$B41,AL$78:AL$90)","v":240683.05101309472},{"$f":"-'Cash Flow'!$H19*SUMIF($B$78:$B$90,$B41,AM$78:AM$90)","v":240683.05101309472},{"$f":"-'Cash Flow'!$H19*SUMIF($B$78:$B$90,$B41,AN$78:AN$90)","v":240683.05101309472},{"$f":"-'Cash Flow'!$H19*SUMIF($B$78:$B$90,$B41,AO$78:AO$90)","v":240683.05101309472},{"$f":"-'Cash Flow'!$H19*SUMIF($B$78:$B$90,$B41,AP$78:AP$90)","v":240683.05101309472},{"$f":"-'Cash Flow'!$H19*SUMIF($B$78:$B$90,$B41,AQ$78:AQ$90)","v":240683.05101309472},{"$f":"-'Cash Flow'!$H19*SUMIF($B$78:$B$90,$B41,AR$78:AR$90)","v":240683.05101309472},{"$f":"-'Cash Flow'!$H19*SUMIF($B$78:$B$90,$B41,AS$78:AS$90)","v":240683.05101309472},2888196.6121571376,null,null,{"$f":"-'Cash Flow'!$I19*SUMIF($B$78:$B$90,$B41,AW$78:AW$90)","v":229972.20438906754},{"$f":"-'Cash Flow'!$I19*SUMIF($B$78:$B$90,$B41,AX$78:AX$90)","v":229972.20438906754},{"$f":"-'Cash Flow'!$I19*SUMIF($B$78:$B$90,$B41,AY$78:AY$90)","v":229972.20438906754},{"$f":"-'Cash Flow'!$I19*SUMIF($B$78:$B$90,$B41,AZ$78:AZ$90)","v":229972.20438906754},{"$f":"-'Cash Flow'!$I19*SUMIF($B$78:$B$90,$B41,BA$78:BA$90)","v":229972.20438906754},{"$f":"-'Cash Flow'!$I19*SUMIF($B$78:$B$90,$B41,BB$78:BB$90)","v":229972.20438906754},{"$f":"-'Cash Flow'!$I19*SUMIF($B$78:$B$90,$B41,BC$78:BC$90)","v":229972.20438906754},{"$f":"-'Cash Flow'!$I19*SUMIF($B$78:$B$90,$B41,BD$78:BD$90)","v":229972.20438906754},{"$f":"-'Cash Flow'!$I19*SUMIF($B$78:$B$90,$B41,BE$78:BE$90)","v":229972.20438906754},{"$f":"-'Cash Flow'!$I19*SUMIF($B$78:$B$90,$B41,BF$78:BF$90)","v":229972.20438906754},{"$f":"-'Cash Flow'!$I19*SUMIF($B$78:$B$90,$B41,BG$78:BG$90)","v":229972.20438906754},{"$f":"-'Cash Flow'!$I19*SUMIF($B$78:$B$90,$B41,BH$78:BH$90)","v":229972.20438906754},2759666.4526688103,null,null,{"$f":"-'Cash Flow'!$J19*SUMIF($B$78:$B$90,$B41,BL$78:BL$90)","v":219102.54849596907},{"$f":"-'Cash Flow'!$J19*SUMIF($B$78:$B$90,$B41,BM$78:BM$90)","v":219102.54849596907},{"$f":"-'Cash Flow'!$J19*SUMIF($B$78:$B$90,$B41,BN$78:BN$90)","v":219102.54849596907},{"$f":"-'Cash Flow'!$J19*SUMIF($B$78:$B$90,$B41,BO$78:BO$90)","v":219102.54849596907},{"$f":"-'Cash Flow'!$J19*SUMIF($B$78:$B$90,$B41,BP$78:BP$90)","v":219102.54849596907},{"$f":"-'Cash Flow'!$J19*SUMIF($B$78:$B$90,$B41,BQ$78:BQ$90)","v":219102.54849596907},{"$f":"-'Cash Flow'!$J19*SUMIF($B$78:$B$90,$B41,BR$78:BR$90)","v":219102.54849596907},{"$f":"-'Cash Flow'!$J19*SUMIF($B$78:$B$90,$B41,BS$78:BS$90)","v":219102.54849596907},{"$f":"-'Cash Flow'!$J19*SUMIF($B$78:$B$90,$B41,BT$78:BT$90)","v":219102.54849596907},{"$f":"-'Cash Flow'!$J19*SUMIF($B$78:$B$90,$B41,BU$78:BU$90)","v":219102.54849596907},{"$f":"-'Cash Flow'!$J19*SUMIF($B$78:$B$90,$B41,BV$78:BV$90)","v":219102.54849596907},{"$f":"-'Cash Flow'!$J19*SUMIF($B$78:$B$90,$B41,BW$78:BW$90)","v":219102.54849596907},2629230.5819516294,null,null,{"$f":"-'Cash Flow'!$K19*SUMIF($B$78:$B$90,$B41,CA$78:CA$90)","v":225652.80596020317},{"$f":"-'Cash Flow'!$K19*SUMIF($B$78:$B$90,$B41,CB$78:CB$90)","v":225652.80596020317},{"$f":"-'Cash Flow'!$K19*SUMIF($B$78:$B$90,$B41,CC$78:CC$90)","v":225652.80596020317},{"$f":"-'Cash Flow'!$K19*SUMIF($B$78:$B$90,$B41,CD$78:CD$90)","v":225652.80596020317},{"$f":"-'Cash Flow'!$K19*SUMIF($B$78:$B$90,$B41,CE$78:CE$90)","v":225652.80596020317},{"$f":"-'Cash Flow'!$K19*SUMIF($B$78:$B$90,$B41,CF$78:CF$90)","v":225652.80596020317},{"$f":"-'Cash Flow'!$K19*SUMIF($B$78:$B$90,$B41,CG$78:CG$90)","v":225652.80596020317},{"$f":"-'Cash Flow'!$K19*SUMIF($B$78:$B$90,$B41,CH$78:CH$90)","v":225652.80596020317},{"$f":"-'Cash Flow'!$K19*SUMIF($B$78:$B$90,$B41,CI$78:CI$90)","v":225652.80596020317},{"$f":"-'Cash Flow'!$K19*SUMIF($B$78:$B$90,$B41,CJ$78:CJ$90)","v":225652.80596020317},{"$f":"-'Cash Flow'!$K19*SUMIF($B$78:$B$90,$B41,CK$78:CK$90)","v":225652.80596020317},{"$f":"-'Cash Flow'!$K19*SUMIF($B$78:$B$90,$B41,CL$78:CL$90)","v":225652.80596020317},2707833.6715224371,null,null,{"$f":"-'Cash Flow'!$L19*SUMIF($B$78:$B$90,$B41,CP$78:CP$90)","v":232422.00798487829},{"$f":"-'Cash Flow'!$L19*SUMIF($B$78:$B$90,$B41,CQ$78:CQ$90)","v":232422.00798487829},{"$f":"-'Cash Flow'!$L19*SUMIF($B$78:$B$90,$B41,CR$78:CR$90)","v":232422.00798487829},{"$f":"-'Cash Flow'!$L19*SUMIF($B$78:$B$90,$B41,CS$78:CS$90)","v":232422.00798487829},{"$f":"-'Cash Flow'!$L19*SUMIF($B$78:$B$90,$B41,CT$78:CT$90)","v":232422.00798487829},{"$f":"-'Cash Flow'!$L19*SUMIF($B$78:$B$90,$B41,CU$78:CU$90)","v":232422.00798487829},{"$f":"-'Cash Flow'!$L19*SUMIF($B$78:$B$90,$B41,CV$78:CV$90)","v":232422.00798487829},{"$f":"-'Cash Flow'!$L19*SUMIF($B$78:$B$90,$B41,CW$78:CW$90)","v":232422.00798487829},{"$f":"-'Cash Flow'!$L19*SUMIF($B$78:$B$90,$B41,CX$78:CX$90)","v":232422.00798487829},{"$f":"-'Cash Flow'!$L19*SUMIF($B$78:$B$90,$B41,CY$78:CY$90)","v":232422.00798487829},{"$f":"-'Cash Flow'!$L19*SUMIF($B$78:$B$90,$B41,CZ$78:CZ$90)","v":232422.00798487829},{"$f":"-'Cash Flow'!$L19*SUMIF($B$78:$B$90,$B41,DA$78:DA$90)","v":232422.00798487829},2789064.0958185401,null,null,{"$f":"-'Cash Flow'!$M19*SUMIF($B$78:$B$90,$B41,DE$78:DE$90)","v":239394.27288888115},{"$f":"-'Cash Flow'!$M19*SUMIF($B$78:$B$90,$B41,DF$78:DF$90)","v":239394.27288888115},{"$f":"-'Cash Flow'!$M19*SUMIF($B$78:$B$90,$B41,DG$78:DG$90)","v":239394.27288888115},{"$f":"-'Cash Flow'!$M19*SUMIF($B$78:$B$90,$B41,DH$78:DH$90)","v":239394.27288888115},{"$f":"-'Cash Flow'!$M19*SUMIF($B$78:$B$90,$B41,DI$78:DI$90)","v":239394.27288888115},{"$f":"-'Cash Flow'!$M19*SUMIF($B$78:$B$90,$B41,DJ$78:DJ$90)","v":239394.27288888115},{"$f":"-'Cash Flow'!$M19*SUMIF($B$78:$B$90,$B41,DK$78:DK$90)","v":239394.27288888115},{"$f":"-'Cash Flow'!$M19*SUMIF($B$78:$B$90,$B41,DL$78:DL$90)","v":239394.27288888115},{"$f":"-'Cash Flow'!$M19*SUMIF($B$78:$B$90,$B41,DM$78:DM$90)","v":239394.27288888115},{"$f":"-'Cash Flow'!$M19*SUMIF($B$78:$B$90,$B41,DN$78:DN$90)","v":239394.27288888115},{"$f":"-'Cash Flow'!$M19*SUMIF($B$78:$B$90,$B41,DO$78:DO$90)","v":239394.27288888115},{"$f":"-'Cash Flow'!$M19*SUMIF($B$78:$B$90,$B41,DP$78:DP$90)","v":239394.27288888115},2872731.2746665739,null,null,{"$f":"-'Cash Flow'!$N19*SUMIF($B$78:$B$90,$B41,DT$78:DT$90)","v":246575.69304883716},{"$f":"-'Cash Flow'!$N19*SUMIF($B$78:$B$90,$B41,DU$78:DU$90)","v":246575.69304883716},{"$f":"-'Cash Flow'!$N19*SUMIF($B$78:$B$90,$B41,DV$78:DV$90)","v":246575.69304883716},{"$f":"-'Cash Flow'!$N19*SUMIF($B$78:$B$90,$B41,DW$78:DW$90)","v":246575.69304883716},{"$f":"-'Cash Flow'!$N19*SUMIF($B$78:$B$90,$B41,DX$78:DX$90)","v":246575.69304883716},{"$f":"-'Cash Flow'!$N19*SUMIF($B$78:$B$90,$B41,DY$78:DY$90)","v":246575.69304883716},{"$f":"-'Cash Flow'!$N19*SUMIF($B$78:$B$90,$B41,DZ$78:DZ$90)","v":246575.69304883716},{"$f":"-'Cash Flow'!$N19*SUMIF($B$78:$B$90,$B41,EA$78:EA$90)","v":246575.69304883716},{"$f":"-'Cash Flow'!$N19*SUMIF($B$78:$B$90,$B41,EB$78:EB$90)","v":246575.69304883716},{"$f":"-'Cash Flow'!$N19*SUMIF($B$78:$B$90,$B41,EC$78:EC$90)","v":246575.69304883716},{"$f":"-'Cash Flow'!$N19*SUMIF($B$78:$B$90,$B41,ED$78:ED$90)","v":246575.69304883716},{"$f":"-'Cash Flow'!$N19*SUMIF($B$78:$B$90,$B41,EE$78:EE$90)","v":246575.69304883716},2958908.316586046,null,null,{"$f":"-'Cash Flow'!$O19*SUMIF($B$78:$B$90,$B41,EI$78:EI$90)","v":253972.53738641136},{"$f":"-'Cash Flow'!$O19*SUMIF($B$78:$B$90,$B41,EJ$78:EJ$90)","v":253972.53738641136},{"$f":"-'Cash Flow'!$O19*SUMIF($B$78:$B$90,$B41,EK$78:EK$90)","v":253972.53738641136},{"$f":"-'Cash Flow'!$O19*SUMIF($B$78:$B$90,$B41,EL$78:EL$90)","v":253972.53738641136},{"$f":"-'Cash Flow'!$O19*SUMIF($B$78:$B$90,$B41,EM$78:EM$90)","v":253972.53738641136},{"$f":"-'Cash Flow'!$O19*SUMIF($B$78:$B$90,$B41,EN$78:EN$90)","v":253972.53738641136},{"$f":"-'Cash Flow'!$O19*SUMIF($B$78:$B$90,$B41,EO$78:EO$90)","v":253972.53738641136},{"$f":"-'Cash Flow'!$O19*SUMIF($B$78:$B$90,$B41,EP$78:EP$90)","v":253972.53738641136},{"$f":"-'Cash Flow'!$O19*SUMIF($B$78:$B$90,$B41,EQ$78:EQ$90)","v":253972.53738641136},{"$f":"-'Cash Flow'!$O19*SUMIF($B$78:$B$90,$B41,ER$78:ER$90)","v":253972.53738641136},{"$f":"-'Cash Flow'!$O19*SUMIF($B$78:$B$90,$B41,ES$78:ES$90)","v":253972.53738641136},{"$f":"-'Cash Flow'!$O19*SUMIF($B$78:$B$90,$B41,ET$78:ET$90)","v":253972.53738641136},3047670.4486369365,null,null,{"$f":"-'Cash Flow'!$P19*SUMIF($B$78:$B$90,$B41,EX$78:EX$90)","v":261591.27304336175},{"$f":"-'Cash Flow'!$P19*SUMIF($B$78:$B$90,$B41,EY$78:EY$90)","v":261591.27304336175},{"$f":"-'Cash Flow'!$P19*SUMIF($B$78:$B$90,$B41,EZ$78:EZ$90)","v":261591.27304336175},{"$f":"-'Cash Flow'!$P19*SUMIF($B$78:$B$90,$B41,FA$78:FA$90)","v":261591.27304336175},{"$f":"-'Cash Flow'!$P19*SUMIF($B$78:$B$90,$B41,FB$78:FB$90)","v":261591.27304336175},{"$f":"-'Cash Flow'!$P19*SUMIF($B$78:$B$90,$B41,FC$78:FC$90)","v":261591.27304336175},{"$f":"-'Cash Flow'!$P19*SUMIF($B$78:$B$90,$B41,FD$78:FD$90)","v":261591.27304336175},{"$f":"-'Cash Flow'!$P19*SUMIF($B$78:$B$90,$B41,FE$78:FE$90)","v":261591.27304336175},{"$f":"-'Cash Flow'!$P19*SUMIF($B$78:$B$90,$B41,FF$78:FF$90)","v":261591.27304336175},{"$f":"-'Cash Flow'!$P19*SUMIF($B$78:$B$90,$B41,FG$78:FG$90)","v":261591.27304336175},{"$f":"-'Cash Flow'!$P19*SUMIF($B$78:$B$90,$B41,FH$78:FH$90)","v":261591.27304336175},{"$f":"-'Cash Flow'!$P19*SUMIF($B$78:$B$90,$B41,FI$78:FI$90)","v":261591.27304336175},3139095.2765203416,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Bonds & Deposits",4,null,{"$f":"-'Cash Flow'!$E18*SUMIF($B$78:$B$90,$B42,D$78:D$90)","v":0},{"$f":"-'Cash Flow'!$E18*SUMIF($B$78:$B$90,$B42,E$78:E$90)","v":0},{"$f":"-'Cash Flow'!$E18*SUMIF($B$78:$B$90,$B42,F$78:F$90)","v":0},{"$f":"-'Cash Flow'!$E18*SUMIF($B$78:$B$90,$B42,G$78:G$90)","v":0},{"$f":"-'Cash Flow'!$E18*SUMIF($B$78:$B$90,$B42,H$78:H$90)","v":0},{"$f":"-'Cash Flow'!$E18*SUMIF($B$78:$B$90,$B42,I$78:I$90)","v":0},{"$f":"-'Cash Flow'!$E18*SUMIF($B$78:$B$90,$B42,J$78:J$90)","v":0},{"$f":"-'Cash Flow'!$E18*SUMIF($B$78:$B$90,$B42,K$78:K$90)","v":0},{"$f":"-'Cash Flow'!$E18*SUMIF($B$78:$B$90,$B42,L$78:L$90)","v":0},{"$f":"-'Cash Flow'!$E18*SUMIF($B$78:$B$90,$B42,M$78:M$90)","v":0},{"$f":"-'Cash Flow'!$E18*SUMIF($B$78:$B$90,$B42,N$78:N$90)","v":0},{"$f":"-'Cash Flow'!$E18*SUMIF($B$78:$B$90,$B42,O$78:O$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$G18*SUMIF($B$78:$B$90,$B42,S$78:S$90)","v":0},{"$f":"-'Cash Flow'!$G18*SUMIF($B$78:$B$90,$B42,T$78:T$90)","v":0},{"$f":"-'Cash Flow'!$G18*SUMIF($B$78:$B$90,$B42,U$78:U$90)","v":0},{"$f":"-'Cash Flow'!$G18*SUMIF($B$78:$B$90,$B42,V$78:V$90)","v":0},{"$f":"-'Cash Flow'!$G18*SUMIF($B$78:$B$90,$B42,W$78:W$90)","v":0},{"$f":"-'Cash Flow'!$G18*SUMIF($B$78:$B$90,$B42,X$78:X$90)","v":0},{"$f":"-'Cash Flow'!$G18*SUMIF($B$78:$B$90,$B42,Y$78:Y$90)","v":0},{"$f":"-'Cash Flow'!$G18*SUMIF($B$78:$B$90,$B42,Z$78:Z$90)","v":0},{"$f":"-'Cash Flow'!$G18*SUMIF($B$78:$B$90,$B42,AA$78:AA$90)","v":0},{"$f":"-'Cash Flow'!$G18*SUMIF($B$78:$B$90,$B42,AB$78:AB$90)","v":0},{"$f":"-'Cash Flow'!$G18*SUMIF($B$78:$B$90,$B42,AC$78:AC$90)","v":0},{"$f":"-'Cash Flow'!$G18*SUMIF($B$78:$B$90,$B42,AD$78:AD$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$H18*SUMIF($B$78:$B$90,$B42,AH$78:AH$90)","v":0},{"$f":"-'Cash Flow'!$H18*SUMIF($B$78:$B$90,$B42,AI$78:AI$90)","v":0},{"$f":"-'Cash Flow'!$H18*SUMIF($B$78:$B$90,$B42,AJ$78:AJ$90)","v":0},{"$f":"-'Cash Flow'!$H18*SUMIF($B$78:$B$90,$B42,AK$78:AK$90)","v":0},{"$f":"-'Cash Flow'!$H18*SUMIF($B$78:$B$90,$B42,AL$78:AL$90)","v":0},{"$f":"-'Cash Flow'!$H18*SUMIF($B$78:$B$90,$B42,AM$78:AM$90)","v":0},{"$f":"-'Cash Flow'!$H18*SUMIF($B$78:$B$90,$B42,AN$78:AN$90)","v":0},{"$f":"-'Cash Flow'!$H18*SUMIF($B$78:$B$90,$B42,AO$78:AO$90)","v":0},{"$f":"-'Cash Flow'!$H18*SUMIF($B$78:$B$90,$B42,AP$78:AP$90)","v":0},{"$f":"-'Cash Flow'!$H18*SUMIF($B$78:$B$90,$B42,AQ$78:AQ$90)","v":0},{"$f":"-'Cash Flow'!$H18*SUMIF($B$78:$B$90,$B42,AR$78:AR$90)","v":0},{"$f":"-'Cash Flow'!$H18*SUMIF($B$78:$B$90,$B42,AS$78:AS$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$I18*SUMIF($B$78:$B$90,$B42,AW$78:AW$90)","v":0},{"$f":"-'Cash Flow'!$I18*SUMIF($B$78:$B$90,$B42,AX$78:AX$90)","v":0},{"$f":"-'Cash Flow'!$I18*SUMIF($B$78:$B$90,$B42,AY$78:AY$90)","v":0},{"$f":"-'Cash Flow'!$I18*SUMIF($B$78:$B$90,$B42,AZ$78:AZ$90)","v":0},{"$f":"-'Cash Flow'!$I18*SUMIF($B$78:$B$90,$B42,BA$78:BA$90)","v":0},{"$f":"-'Cash Flow'!$I18*SUMIF($B$78:$B$90,$B42,BB$78:BB$90)","v":0},{"$f":"-'Cash Flow'!$I18*SUMIF($B$78:$B$90,$B42,BC$78:BC$90)","v":0},{"$f":"-'Cash Flow'!$I18*SUMIF($B$78:$B$90,$B42,BD$78:BD$90)","v":0},{"$f":"-'Cash Flow'!$I18*SUMIF($B$78:$B$90,$B42,BE$78:BE$90)","v":0},{"$f":"-'Cash Flow'!$I18*SUMIF($B$78:$B$90,$B42,BF$78:BF$90)","v":0},{"$f":"-'Cash Flow'!$I18*SUMIF($B$78:$B$90,$B42,BG$78:BG$90)","v":0},{"$f":"-'Cash Flow'!$I18*SUMIF($B$78:$B$90,$B42,BH$78:BH$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$J18*SUMIF($B$78:$B$90,$B42,BL$78:BL$90)","v":0},{"$f":"-'Cash Flow'!$J18*SUMIF($B$78:$B$90,$B42,BM$78:BM$90)","v":0},{"$f":"-'Cash Flow'!$J18*SUMIF($B$78:$B$90,$B42,BN$78:BN$90)","v":0},{"$f":"-'Cash Flow'!$J18*SUMIF($B$78:$B$90,$B42,BO$78:BO$90)","v":0},{"$f":"-'Cash Flow'!$J18*SUMIF($B$78:$B$90,$B42,BP$78:BP$90)","v":0},{"$f":"-'Cash Flow'!$J18*SUMIF($B$78:$B$90,$B42,BQ$78:BQ$90)","v":0},{"$f":"-'Cash Flow'!$J18*SUMIF($B$78:$B$90,$B42,BR$78:BR$90)","v":0},{"$f":"-'Cash Flow'!$J18*SUMIF($B$78:$B$90,$B42,BS$78:BS$90)","v":0},{"$f":"-'Cash Flow'!$J18*SUMIF($B$78:$B$90,$B42,BT$78:BT$90)","v":0},{"$f":"-'Cash Flow'!$J18*SUMIF($B$78:$B$90,$B42,BU$78:BU$90)","v":0},{"$f":"-'Cash Flow'!$J18*SUMIF($B$78:$B$90,$B42,BV$78:BV$90)","v":0},{"$f":"-'Cash Flow'!$J18*SUMIF($B$78:$B$90,$B42,BW$78:BW$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$K18*SUMIF($B$78:$B$90,$B42,CA$78:CA$90)","v":0},{"$f":"-'Cash Flow'!$K18*SUMIF($B$78:$B$90,$B42,CB$78:CB$90)","v":0},{"$f":"-'Cash Flow'!$K18*SUMIF($B$78:$B$90,$B42,CC$78:CC$90)","v":0},{"$f":"-'Cash Flow'!$K18*SUMIF($B$78:$B$90,$B42,CD$78:CD$90)","v":0},{"$f":"-'Cash Flow'!$K18*SUMIF($B$78:$B$90,$B42,CE$78:CE$90)","v":0},{"$f":"-'Cash Flow'!$K18*SUMIF($B$78:$B$90,$B42,CF$78:CF$90)","v":0},{"$f":"-'Cash Flow'!$K18*SUMIF($B$78:$B$90,$B42,CG$78:CG$90)","v":0},{"$f":"-'Cash Flow'!$K18*SUMIF($B$78:$B$90,$B42,CH$78:CH$90)","v":0},{"$f":"-'Cash Flow'!$K18*SUMIF($B$78:$B$90,$B42,CI$78:CI$90)","v":0},{"$f":"-'Cash Flow'!$K18*SUMIF($B$78:$B$90,$B42,CJ$78:CJ$90)","v":0},{"$f":"-'Cash Flow'!$K18*SUMIF($B$78:$B$90,$B42,CK$78:CK$90)","v":0},{"$f":"-'Cash Flow'!$K18*SUMIF($B$78:$B$90,$B42,CL$78:CL$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$L18*SUMIF($B$78:$B$90,$B42,CP$78:CP$90)","v":0},{"$f":"-'Cash Flow'!$L18*SUMIF($B$78:$B$90,$B42,CQ$78:CQ$90)","v":0},{"$f":"-'Cash Flow'!$L18*SUMIF($B$78:$B$90,$B42,CR$78:CR$90)","v":0},{"$f":"-'Cash Flow'!$L18*SUMIF($B$78:$B$90,$B42,CS$78:CS$90)","v":0},{"$f":"-'Cash Flow'!$L18*SUMIF($B$78:$B$90,$B42,CT$78:CT$90)","v":0},{"$f":"-'Cash Flow'!$L18*SUMIF($B$78:$B$90,$B42,CU$78:CU$90)","v":0},{"$f":"-'Cash Flow'!$L18*SUMIF($B$78:$B$90,$B42,CV$78:CV$90)","v":0},{"$f":"-'Cash Flow'!$L18*SUMIF($B$78:$B$90,$B42,CW$78:CW$90)","v":0},{"$f":"-'Cash Flow'!$L18*SUMIF($B$78:$B$90,$B42,CX$78:CX$90)","v":0},{"$f":"-'Cash Flow'!$L18*SUMIF($B$78:$B$90,$B42,CY$78:CY$90)","v":0},{"$f":"-'Cash Flow'!$L18*SUMIF($B$78:$B$90,$B42,CZ$78:CZ$90)","v":0},{"$f":"-'Cash Flow'!$L18*SUMIF($B$78:$B$90,$B42,DA$78:DA$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$M18*SUMIF($B$78:$B$90,$B42,DE$78:DE$90)","v":0},{"$f":"-'Cash Flow'!$M18*SUMIF($B$78:$B$90,$B42,DF$78:DF$90)","v":0},{"$f":"-'Cash Flow'!$M18*SUMIF($B$78:$B$90,$B42,DG$78:DG$90)","v":0},{"$f":"-'Cash Flow'!$M18*SUMIF($B$78:$B$90,$B42,DH$78:DH$90)","v":0},{"$f":"-'Cash Flow'!$M18*SUMIF($B$78:$B$90,$B42,DI$78:DI$90)","v":0},{"$f":"-'Cash Flow'!$M18*SUMIF($B$78:$B$90,$B42,DJ$78:DJ$90)","v":0},{"$f":"-'Cash Flow'!$M18*SUMIF($B$78:$B$90,$B42,DK$78:DK$90)","v":0},{"$f":"-'Cash Flow'!$M18*SUMIF($B$78:$B$90,$B42,DL$78:DL$90)","v":0},{"$f":"-'Cash Flow'!$M18*SUMIF($B$78:$B$90,$B42,DM$78:DM$90)","v":0},{"$f":"-'Cash Flow'!$M18*SUMIF($B$78:$B$90,$B42,DN$78:DN$90)","v":0},{"$f":"-'Cash Flow'!$M18*SUMIF($B$78:$B$90,$B42,DO$78:DO$90)","v":0},{"$f":"-'Cash Flow'!$M18*SUMIF($B$78:$B$90,$B42,DP$78:DP$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$N18*SUMIF($B$78:$B$90,$B42,DT$78:DT$90)","v":0},{"$f":"-'Cash Flow'!$N18*SUMIF($B$78:$B$90,$B42,DU$78:DU$90)","v":0},{"$f":"-'Cash Flow'!$N18*SUMIF($B$78:$B$90,$B42,DV$78:DV$90)","v":0},{"$f":"-'Cash Flow'!$N18*SUMIF($B$78:$B$90,$B42,DW$78:DW$90)","v":0},{"$f":"-'Cash Flow'!$N18*SUMIF($B$78:$B$90,$B42,DX$78:DX$90)","v":0},{"$f":"-'Cash Flow'!$N18*SUMIF($B$78:$B$90,$B42,DY$78:DY$90)","v":0},{"$f":"-'Cash Flow'!$N18*SUMIF($B$78:$B$90,$B42,DZ$78:DZ$90)","v":0},{"$f":"-'Cash Flow'!$N18*SUMIF($B$78:$B$90,$B42,EA$78:EA$90)","v":0},{"$f":"-'Cash Flow'!$N18*SUMIF($B$78:$B$90,$B42,EB$78:EB$90)","v":0},{"$f":"-'Cash Flow'!$N18*SUMIF($B$78:$B$90,$B42,EC$78:EC$90)","v":0},{"$f":"-'Cash Flow'!$N18*SUMIF($B$78:$B$90,$B42,ED$78:ED$90)","v":0},{"$f":"-'Cash Flow'!$N18*SUMIF($B$78:$B$90,$B42,EE$78:EE$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$O18*SUMIF($B$78:$B$90,$B42,EI$78:EI$90)","v":0},{"$f":"-'Cash Flow'!$O18*SUMIF($B$78:$B$90,$B42,EJ$78:EJ$90)","v":0},{"$f":"-'Cash Flow'!$O18*SUMIF($B$78:$B$90,$B42,EK$78:EK$90)","v":0},{"$f":"-'Cash Flow'!$O18*SUMIF($B$78:$B$90,$B42,EL$78:EL$90)","v":0},{"$f":"-'Cash Flow'!$O18*SUMIF($B$78:$B$90,$B42,EM$78:EM$90)","v":0},{"$f":"-'Cash Flow'!$O18*SUMIF($B$78:$B$90,$B42,EN$78:EN$90)","v":0},{"$f":"-'Cash Flow'!$O18*SUMIF($B$78:$B$90,$B42,EO$78:EO$90)","v":0},{"$f":"-'Cash Flow'!$O18*SUMIF($B$78:$B$90,$B42,EP$78:EP$90)","v":0},{"$f":"-'Cash Flow'!$O18*SUMIF($B$78:$B$90,$B42,EQ$78:EQ$90)","v":0},{"$f":"-'Cash Flow'!$O18*SUMIF($B$78:$B$90,$B42,ER$78:ER$90)","v":0},{"$f":"-'Cash Flow'!$O18*SUMIF($B$78:$B$90,$B42,ES$78:ES$90)","v":0},{"$f":"-'Cash Flow'!$O18*SUMIF($B$78:$B$90,$B42,ET$78:ET$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$P18*SUMIF($B$78:$B$90,$B42,EX$78:EX$90)","v":0},{"$f":"-'Cash Flow'!$P18*SUMIF($B$78:$B$90,$B42,EY$78:EY$90)","v":0},{"$f":"-'Cash Flow'!$P18*SUMIF($B$78:$B$90,$B42,EZ$78:EZ$90)","v":0},{"$f":"-'Cash Flow'!$P18*SUMIF($B$78:$B$90,$B42,FA$78:FA$90)","v":0},{"$f":"-'Cash Flow'!$P18*SUMIF($B$78:$B$90,$B42,FB$78:FB$90)","v":0},{"$f":"-'Cash Flow'!$P18*SUMIF($B$78:$B$90,$B42,FC$78:FC$90)","v":0},{"$f":"-'Cash Flow'!$P18*SUMIF($B$78:$B$90,$B42,FD$78:FD$90)","v":0},{"$f":"-'Cash Flow'!$P18*SUMIF($B$78:$B$90,$B42,FE$78:FE$90)","v":0},{"$f":"-'Cash Flow'!$P18*SUMIF($B$78:$B$90,$B42,FF$78:FF$90)","v":0},{"$f":"-'Cash Flow'!$P18*SUMIF($B$78:$B$90,$B42,FG$78:FG$90)","v":0},{"$f":"-'Cash Flow'!$P18*SUMIF($B$78:$B$90,$B42,FH$78:FH$90)","v":0},{"$f":"-'Cash Flow'!$P18*SUMIF($B$78:$B$90,$B42,FI$78:FI$90)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Total operating outflow",null,null,{"$f":"SUM(D36:D42)","v":1450533.1737469938},1450533.1737469938,1715194.9150297418,1450533.1737469938,1450533.1737469938,1450533.1737469938,1450533.1737469938,1450533.1737469938,1715194.9150297418,1450533.1737469938,1450533.1737469938,1450533.1737469938,17935721.567529421,null,null,{"$f":"SUM(S36:S42)","v":1499880.7697129895},1499880.7697129895,1604772.9361103678,1499880.7697129895,1499880.7697129895,1499880.7697129895,1499880.7697129895,1499880.7697129895,1604772.9361103678,1499880.7697129895,1499880.7697129895,1499880.7697129895,18208353.56935063,null,null,{"$f":"SUM(AH36:AH42)","v":1518944.8986233468},1518944.8986233468,1609535.9913000711,1518944.8986233468,1518944.8986233468,1518944.8986233468,1518944.8986233468,1518944.8986233468,1609535.9913000711,1518944.8986233468,1518944.8986233468,1518944.8986233468,18408520.96883361,null,null,{"$f":"SUM(AW36:AW42)","v":1599594.3052517825},1599594.3052517825,1674032.1807643457,1599594.3052517825,1599594.3052517825,1599594.3052517825,1599594.3052517825,1599594.3052517825,1674032.1807643457,1599594.3052517825,1599594.3052517825,1599594.3052517825,19344007.414046519,null,null,{"$f":"SUM(BL36:BL42)","v":1637962.8498948517},1637962.8498948517,1695779.9731623577,1637962.8498948517,1637962.8498948517,1637962.8498948517,1637962.8498948517,1637962.8498948517,1695779.9731623577,1637962.8498948517,1637962.8498948517,1637962.8498948517,19771188.445273232,null,null,{"$f":"SUM(CA36:CA42)","v":1694765.3485008166},1694765.3485008166,1734957.0980264493,1694765.3485008166,1694765.3485008166,1694765.3485008166,1694765.3485008166,1694765.3485008166,1734957.0980264493,1694765.3485008166,1694765.3485008166,1694765.3485008166,20417567.681061067,null,null,{"$f":"SUM(CP36:CP42)","v":1750757.2880304626},1750757.2880304626,1768673.411210825,1750757.2880304626,1750757.2880304626,1750757.2880304626,1750757.2880304626,1750757.2880304626,1768673.411210825,1750757.2880304626,1750757.2880304626,1750757.2880304626,21044919.702726282,null,null,{"$f":"SUM(DE36:DE42)","v":1808577.9734478896},1808577.9734478896,1808577.9734478896,1808577.9734478896,1808577.9734478896,1808577.9734478896,1808577.9734478896,1808577.9734478896,1808577.9734478896,1808577.9734478896,1808577.9734478896,1808577.9734478896,21702935.68137468,null,null,{"$f":"SUM(DT36:DT42)","v":1868412.6357132327},1868412.6357132327,1868412.6357132327,1868412.6357132327,1868412.6357132327,1868412.6357132327,1868412.6357132327,1868412.6357132327,1868412.6357132327,1868412.6357132327,1868412.6357132327,1868412.6357132327,22420951.628558796,null,null,{"$f":"SUM(EI36:EI42)","v":1930332.7510311478},1930332.7510311478,1930332.7510311478,1930332.7510311478,1930332.7510311478,1930332.7510311478,1930332.7510311478,1930332.7510311478,1930332.7510311478,1930332.7510311478,1930332.7510311478,1930332.7510311478,23163993.012373779,null,null,{"$f":"SUM(EX36:EX42)","v":1994411.8101127811},1994411.8101127811,1994411.8101127811,1994411.8101127811,1994411.8101127811,1994411.8101127811,1994411.8101127811,1994411.8101127811,1994411.8101127811,1994411.8101127811,1994411.8101127811,1994411.8101127811,23932941.721353374,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Capital outflow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Loan repayment (principal)",8,null,{"$f":"-'Cash Flow'!$E54*SUMIF($B$78:$B$90,$B46,D$78:D$90)","v":0},{"$f":"-'Cash Flow'!$E54*SUMIF($B$78:$B$90,$B46,E$78:E$90)","v":0},{"$f":"-'Cash Flow'!$E54*SUMIF($B$78:$B$90,$B46,F$78:F$90)","v":640398.54499999993},{"$f":"-'Cash Flow'!$E54*SUMIF($B$78:$B$90,$B46,G$78:G$90)","v":0},{"$f":"-'Cash Flow'!$E54*SUMIF($B$78:$B$90,$B46,H$78:H$90)","v":0},{"$f":"-'Cash Flow'!$E54*SUMIF($B$78:$B$90,$B46,I$78:I$90)","v":0},{"$f":"-'Cash Flow'!$E54*SUMIF($B$78:$B$90,$B46,J$78:J$90)","v":0},{"$f":"-'Cash Flow'!$E54*SUMIF($B$78:$B$90,$B46,K$78:K$90)","v":0},{"$f":"-'Cash Flow'!$E54*SUMIF($B$78:$B$90,$B46,L$78:L$90)","v":640398.54499999993},{"$f":"-'Cash Flow'!$E54*SUMIF($B$78:$B$90,$B46,M$78:M$90)","v":0},{"$f":"-'Cash Flow'!$E54*SUMIF($B$78:$B$90,$B46,N$78:N$90)","v":0},{"$f":"-'Cash Flow'!$E54*SUMIF($B$78:$B$90,$B46,O$78:O$90)","v":0},{"$f":"SUM(D46:O46)","v":1280797.0899999999},null,null,{"$f":"-'Cash Flow'!$G54*SUMIF($B$78:$B$90,$B46,S$78:S$90)","v":0},{"$f":"-'Cash Flow'!$G54*SUMIF($B$78:$B$90,$B46,T$78:T$90)","v":0},{"$f":"-'Cash Flow'!$G54*SUMIF($B$78:$B$90,$B46,U$78:U$90)","v":255066},{"$f":"-'Cash Flow'!$G54*SUMIF($B$78:$B$90,$B46,V$78:V$90)","v":0},{"$f":"-'Cash Flow'!$G54*SUMIF($B$78:$B$90,$B46,W$78:W$90)","v":0},{"$f":"-'Cash Flow'!$G54*SUMIF($B$78:$B$90,$B46,X$78:X$90)","v":0},{"$f":"-'Cash Flow'!$G54*SUMIF($B$78:$B$90,$B46,Y$78:Y$90)","v":0},{"$f":"-'Cash Flow'!$G54*SUMIF($B$78:$B$90,$B46,Z$78:Z$90)","v":0},{"$f":"-'Cash Flow'!$G54*SUMIF($B$78:$B$90,$B46,AA$78:AA$90)","v":255066},{"$f":"-'Cash Flow'!$G54*SUMIF($B$78:$B$90,$B46,AB$78:AB$90)","v":0},{"$f":"-'Cash Flow'!$G54*SUMIF($B$78:$B$90,$B46,AC$78:AC$90)","v":0},{"$f":"-'Cash Flow'!$G54*SUMIF($B$78:$B$90,$B46,AD$78:AD$90)","v":0},{"$f":"SUM(S46:AD46)","v":510132},null,null,{"$f":"-'Cash Flow'!$H54*SUMIF($B$78:$B$90,$B46,AH$78:AH$90)","v":0},{"$f":"-'Cash Flow'!$H54*SUMIF($B$78:$B$90,$B46,AI$78:AI$90)","v":0},{"$f":"-'Cash Flow'!$H54*SUMIF($B$78:$B$90,$B46,AJ$78:AJ$90)","v":269978},{"$f":"-'Cash Flow'!$H54*SUMIF($B$78:$B$90,$B46,AK$78:AK$90)","v":0},{"$f":"-'Cash Flow'!$H54*SUMIF($B$78:$B$90,$B46,AL$78:AL$90)","v":0},{"$f":"-'Cash Flow'!$H54*SUMIF($B$78:$B$90,$B46,AM$78:AM$90)","v":0},{"$f":"-'Cash Flow'!$H54*SUMIF($B$78:$B$90,$B46,AN$78:AN$90)","v":0},{"$f":"-'Cash Flow'!$H54*SUMIF($B$78:$B$90,$B46,AO$78:AO$90)","v":0},{"$f":"-'Cash Flow'!$H54*SUMIF($B$78:$B$90,$B46,AP$78:AP$90)","v":269978},{"$f":"-'Cash Flow'!$H54*SUMIF($B$78:$B$90,$B46,AQ$78:AQ$90)","v":0},{"$f":"-'Cash Flow'!$H54*SUMIF($B$78:$B$90,$B46,AR$78:AR$90)","v":0},{"$f":"-'Cash Flow'!$H54*SUMIF($B$78:$B$90,$B46,AS$78:AS$90)","v":0},{"$f":"SUM(AH46:AS46)","v":539956},null,null,{"$f":"-'Cash Flow'!$I54*SUMIF($B$78:$B$90,$B46,AW$78:AW$90)","v":0},{"$f":"-'Cash Flow'!$I54*SUMIF($B$78:$B$90,$B46,AX$78:AX$90)","v":0},{"$f":"-'Cash Flow'!$I54*SUMIF($B$78:$B$90,$B46,AY$78:AY$90)","v":286821},{"$f":"-'Cash Flow'!$I54*SUMIF($B$78:$B$90,$B46,AZ$78:AZ$90)","v":0},{"$f":"-'Cash Flow'!$I54*SUMIF($B$78:$B$90,$B46,BA$78:BA$90)","v":0},{"$f":"-'Cash Flow'!$I54*SUMIF($B$78:$B$90,$B46,BB$78:BB$90)","v":0},{"$f":"-'Cash Flow'!$I54*SUMIF($B$78:$B$90,$B46,BC$78:BC$90)","v":0},{"$f":"-'Cash Flow'!$I54*SUMIF($B$78:$B$90,$B46,BD$78:BD$90)","v":0},{"$f":"-'Cash Flow'!$I54*SUMIF($B$78:$B$90,$B46,BE$78:BE$90)","v":286821},{"$f":"-'Cash Flow'!$I54*SUMIF($B$78:$B$90,$B46,BF$78:BF$90)","v":0},{"$f":"-'Cash Flow'!$I54*SUMIF($B$78:$B$90,$B46,BG$78:BG$90)","v":0},{"$f":"-'Cash Flow'!$I54*SUMIF($B$78:$B$90,$B46,BH$78:BH$90)","v":0},{"$f":"SUM(AW46:BH46)","v":573642},null,null,{"$f":"-'Cash Flow'!$J54*SUMIF($B$78:$B$90,$B46,BL$78:BL$90)","v":0},{"$f":"-'Cash Flow'!$J54*SUMIF($B$78:$B$90,$B46,BM$78:BM$90)","v":0},{"$f":"-'Cash Flow'!$J54*SUMIF($B$78:$B$90,$B46,BN$78:BN$90)","v":304151.5},{"$f":"-'Cash Flow'!$J54*SUMIF($B$78:$B$90,$B46,BO$78:BO$90)","v":0},{"$f":"-'Cash Flow'!$J54*SUMIF($B$78:$B$90,$B46,BP$78:BP$90)","v":0},{"$f":"-'Cash Flow'!$J54*SUMIF($B$78:$B$90,$B46,BQ$78:BQ$90)","v":0},{"$f":"-'Cash Flow'!$J54*SUMIF($B$78:$B$90,$B46,BR$78:BR$90)","v":0},{"$f":"-'Cash Flow'!$J54*SUMIF($B$78:$B$90,$B46,BS$78:BS$90)","v":0},{"$f":"-'Cash Flow'!$J54*SUMIF($B$78:$B$90,$B46,BT$78:BT$90)","v":304151.5},{"$f":"-'Cash Flow'!$J54*SUMIF($B$78:$B$90,$B46,BU$78:BU$90)","v":0},{"$f":"-'Cash Flow'!$J54*SUMIF($B$78:$B$90,$B46,BV$78:BV$90)","v":0},{"$f":"-'Cash Flow'!$J54*SUMIF($B$78:$B$90,$B46,BW$78:BW$90)","v":0},{"$f":"SUM(BL46:BW46)","v":608303},null,null,{"$f":"-'Cash Flow'!$K54*SUMIF($B$78:$B$90,$B46,CA$78:CA$90)","v":0},{"$f":"-'Cash Flow'!$K54*SUMIF($B$78:$B$90,$B46,CB$78:CB$90)","v":0},{"$f":"-'Cash Flow'!$K54*SUMIF($B$78:$B$90,$B46,CC$78:CC$90)","v":322529},{"$f":"-'Cash Flow'!$K54*SUMIF($B$78:$B$90,$B46,CD$78:CD$90)","v":0},{"$f":"-'Cash Flow'!$K54*SUMIF($B$78:$B$90,$B46,CE$78:CE$90)","v":0},{"$f":"-'Cash Flow'!$K54*SUMIF($B$78:$B$90,$B46,CF$78:CF$90)","v":0},{"$f":"-'Cash Flow'!$K54*SUMIF($B$78:$B$90,$B46,CG$78:CG$90)","v":0},{"$f":"-'Cash Flow'!$K54*SUMIF($B$78:$B$90,$B46,CH$78:CH$90)","v":0},{"$f":"-'Cash Flow'!$K54*SUMIF($B$78:$B$90,$B46,CI$78:CI$90)","v":322529},{"$f":"-'Cash Flow'!$K54*SUMIF($B$78:$B$90,$B46,CJ$78:CJ$90)","v":0},{"$f":"-'Cash Flow'!$K54*SUMIF($B$78:$B$90,$B46,CK$78:CK$90)","v":0},{"$f":"-'Cash Flow'!$K54*SUMIF($B$78:$B$90,$B46,CL$78:CL$90)","v":0},{"$f":"SUM(CA46:CL46)","v":645058},null,null,{"$f":"-'Cash Flow'!$L54*SUMIF($B$78:$B$90,$B46,CP$78:CP$90)","v":0},{"$f":"-'Cash Flow'!$L54*SUMIF($B$78:$B$90,$B46,CQ$78:CQ$90)","v":0},{"$f":"-'Cash Flow'!$L54*SUMIF($B$78:$B$90,$B46,CR$78:CR$90)","v":254056},{"$f":"-'Cash Flow'!$L54*SUMIF($B$78:$B$90,$B46,CS$78:CS$90)","v":0},{"$f":"-'Cash Flow'!$L54*SUMIF($B$78:$B$90,$B46,CT$78:CT$90)","v":0},{"$f":"-'Cash Flow'!$L54*SUMIF($B$78:$B$90,$B46,CU$78:CU$90)","v":0},{"$f":"-'Cash Flow'!$L54*SUMIF($B$78:$B$90,$B46,CV$78:CV$90)","v":0},{"$f":"-'Cash Flow'!$L54*SUMIF($B$78:$B$90,$B46,CW$78:CW$90)","v":0},{"$f":"-'Cash Flow'!$L54*SUMIF($B$78:$B$90,$B46,CX$78:CX$90)","v":254056},{"$f":"-'Cash Flow'!$L54*SUMIF($B$78:$B$90,$B46,CY$78:CY$90)","v":0},{"$f":"-'Cash Flow'!$L54*SUMIF($B$78:$B$90,$B46,CZ$78:CZ$90)","v":0},{"$f":"-'Cash Flow'!$L54*SUMIF($B$78:$B$90,$B46,DA$78:DA$90)","v":0},{"$f":"SUM(CP46:DA46)","v":508112},null,null,{"$f":"-'Cash Flow'!$M54*SUMIF($B$78:$B$90,$B46,DE$78:DE$90)","v":0},{"$f":"-'Cash Flow'!$M54*SUMIF($B$78:$B$90,$B46,DF$78:DF$90)","v":0},{"$f":"-'Cash Flow'!$M54*SUMIF($B$78:$B$90,$B46,DG$78:DG$90)","v":0},{"$f":"-'Cash Flow'!$M54*SUMIF($B$78:$B$90,$B46,DH$78:DH$90)","v":0},{"$f":"-'Cash Flow'!$M54*SUMIF($B$78:$B$90,$B46,DI$78:DI$90)","v":0},{"$f":"-'Cash Flow'!$M54*SUMIF($B$78:$B$90,$B46,DJ$78:DJ$90)","v":0},{"$f":"-'Cash Flow'!$M54*SUMIF($B$78:$B$90,$B46,DK$78:DK$90)","v":0},{"$f":"-'Cash Flow'!$M54*SUMIF($B$78:$B$90,$B46,DL$78:DL$90)","v":0},{"$f":"-'Cash Flow'!$M54*SUMIF($B$78:$B$90,$B46,DM$78:DM$90)","v":0},{"$f":"-'Cash Flow'!$M54*SUMIF($B$78:$B$90,$B46,DN$78:DN$90)","v":0},{"$f":"-'Cash Flow'!$M54*SUMIF($B$78:$B$90,$B46,DO$78:DO$90)","v":0},{"$f":"-'Cash Flow'!$M54*SUMIF($B$78:$B$90,$B46,DP$78:DP$90)","v":0},{"$f":"SUM(DE46:DP46)","v":0},null,null,{"$f":"-'Cash Flow'!$N54*SUMIF($B$78:$B$90,$B46,DT$78:DT$90)","v":0},{"$f":"-'Cash Flow'!$N54*SUMIF($B$78:$B$90,$B46,DU$78:DU$90)","v":0},{"$f":"-'Cash Flow'!$N54*SUMIF($B$78:$B$90,$B46,DV$78:DV$90)","v":0},{"$f":"-'Cash Flow'!$N54*SUMIF($B$78:$B$90,$B46,DW$78:DW$90)","v":0},{"$f":"-'Cash Flow'!$N54*SUMIF($B$78:$B$90,$B46,DX$78:DX$90)","v":0},{"$f":"-'Cash Flow'!$N54*SUMIF($B$78:$B$90,$B46,DY$78:DY$90)","v":0},{"$f":"-'Cash Flow'!$N54*SUMIF($B$78:$B$90,$B46,DZ$78:DZ$90)","v":0},{"$f":"-'Cash Flow'!$N54*SUMIF($B$78:$B$90,$B46,EA$78:EA$90)","v":0},{"$f":"-'Cash Flow'!$N54*SUMIF($B$78:$B$90,$B46,EB$78:EB$90)","v":0},{"$f":"-'Cash Flow'!$N54*SUMIF($B$78:$B$90,$B46,EC$78:EC$90)","v":0},{"$f":"-'Cash Flow'!$N54*SUMIF($B$78:$B$90,$B46,ED$78:ED$90)","v":0},{"$f":"-'Cash Flow'!$N54*SUMIF($B$78:$B$90,$B46,EE$78:EE$90)","v":0},{"$f":"SUM(DT46:EE46)","v":0},null,null,{"$f":"-'Cash Flow'!$O54*SUMIF($B$78:$B$90,$B46,EI$78:EI$90)","v":0},{"$f":"-'Cash Flow'!$O54*SUMIF($B$78:$B$90,$B46,EJ$78:EJ$90)","v":0},{"$f":"-'Cash Flow'!$O54*SUMIF($B$78:$B$90,$B46,EK$78:EK$90)","v":0},{"$f":"-'Cash Flow'!$O54*SUMIF($B$78:$B$90,$B46,EL$78:EL$90)","v":0},{"$f":"-'Cash Flow'!$O54*SUMIF($B$78:$B$90,$B46,EM$78:EM$90)","v":0},{"$f":"-'Cash Flow'!$O54*SUMIF($B$78:$B$90,$B46,EN$78:EN$90)","v":0},{"$f":"-'Cash Flow'!$O54*SUMIF($B$78:$B$90,$B46,EO$78:EO$90)","v":0},{"$f":"-'Cash Flow'!$O54*SUMIF($B$78:$B$90,$B46,EP$78:EP$90)","v":0},{"$f":"-'Cash Flow'!$O54*SUMIF($B$78:$B$90,$B46,EQ$78:EQ$90)","v":0},{"$f":"-'Cash Flow'!$O54*SUMIF($B$78:$B$90,$B46,ER$78:ER$90)","v":0},{"$f":"-'Cash Flow'!$O54*SUMIF($B$78:$B$90,$B46,ES$78:ES$90)","v":0},{"$f":"-'Cash Flow'!$O54*SUMIF($B$78:$B$90,$B46,ET$78:ET$90)","v":0},{"$f":"SUM(EI46:ET46)","v":0},null,null,{"$f":"-'Cash Flow'!$P54*SUMIF($B$78:$B$90,$B46,EX$78:EX$90)","v":0},{"$f":"-'Cash Flow'!$P54*SUMIF($B$78:$B$90,$B46,EY$78:EY$90)","v":0},{"$f":"-'Cash Flow'!$P54*SUMIF($B$78:$B$90,$B46,EZ$78:EZ$90)","v":0},{"$f":"-'Cash Flow'!$P54*SUMIF($B$78:$B$90,$B46,FA$78:FA$90)","v":0},{"$f":"-'Cash Flow'!$P54*SUMIF($B$78:$B$90,$B46,FB$78:FB$90)","v":0},{"$f":"-'Cash Flow'!$P54*SUMIF($B$78:$B$90,$B46,FC$78:FC$90)","v":0},{"$f":"-'Cash Flow'!$P54*SUMIF($B$78:$B$90,$B46,FD$78:FD$90)","v":0},{"$f":"-'Cash Flow'!$P54*SUMIF($B$78:$B$90,$B46,FE$78:FE$90)","v":0},{"$f":"-'Cash Flow'!$P54*SUMIF($B$78:$B$90,$B46,FF$78:FF$90)","v":0},{"$f":"-'Cash Flow'!$P54*SUMIF($B$78:$B$90,$B46,FG$78:FG$90)","v":0},{"$f":"-'Cash Flow'!$P54*SUMIF($B$78:$B$90,$B46,FH$78:FH$90)","v":0},{"$f":"-'Cash Flow'!$P54*SUMIF($B$78:$B$90,$B46,FI$78:FI$90)","v":0},{"$f":"SUM(EX46:FI46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Repayment of Finance Lease Liabilities",7,null,{"$f":"-'Cash Flow'!$E55*SUMIF($B$78:$B$90,$B47,D$78:D$90)","v":0},{"$f":"-'Cash Flow'!$E55*SUMIF($B$78:$B$90,$B47,E$78:E$90)","v":0},{"$f":"-'Cash Flow'!$E55*SUMIF($B$78:$B$90,$B47,F$78:F$90)","v":0},{"$f":"-'Cash Flow'!$E55*SUMIF($B$78:$B$90,$B47,G$78:G$90)","v":0},{"$f":"-'Cash Flow'!$E55*SUMIF($B$78:$B$90,$B47,H$78:H$90)","v":0},{"$f":"-'Cash Flow'!$E55*SUMIF($B$78:$B$90,$B47,I$78:I$90)","v":0},{"$f":"-'Cash Flow'!$E55*SUMIF($B$78:$B$90,$B47,J$78:J$90)","v":0},{"$f":"-'Cash Flow'!$E55*SUMIF($B$78:$B$90,$B47,K$78:K$90)","v":0},{"$f":"-'Cash Flow'!$E55*SUMIF($B$78:$B$90,$B47,L$78:L$90)","v":0},{"$f":"-'Cash Flow'!$E55*SUMIF($B$78:$B$90,$B47,M$78:M$90)","v":0},{"$f":"-'Cash Flow'!$E55*SUMIF($B$78:$B$90,$B47,N$78:N$90)","v":0},{"$f":"-'Cash Flow'!$E55*SUMIF($B$78:$B$90,$B47,O$78:O$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$G55*SUMIF($B$78:$B$90,$B47,S$78:S$90)","v":0},{"$f":"-'Cash Flow'!$G55*SUMIF($B$78:$B$90,$B47,T$78:T$90)","v":0},{"$f":"-'Cash Flow'!$G55*SUMIF($B$78:$B$90,$B47,U$78:U$90)","v":0},{"$f":"-'Cash Flow'!$G55*SUMIF($B$78:$B$90,$B47,V$78:V$90)","v":0},{"$f":"-'Cash Flow'!$G55*SUMIF($B$78:$B$90,$B47,W$78:W$90)","v":0},{"$f":"-'Cash Flow'!$G55*SUMIF($B$78:$B$90,$B47,X$78:X$90)","v":0},{"$f":"-'Cash Flow'!$G55*SUMIF($B$78:$B$90,$B47,Y$78:Y$90)","v":0},{"$f":"-'Cash Flow'!$G55*SUMIF($B$78:$B$90,$B47,Z$78:Z$90)","v":0},{"$f":"-'Cash Flow'!$G55*SUMIF($B$78:$B$90,$B47,AA$78:AA$90)","v":0},{"$f":"-'Cash Flow'!$G55*SUMIF($B$78:$B$90,$B47,AB$78:AB$90)","v":0},{"$f":"-'Cash Flow'!$G55*SUMIF($B$78:$B$90,$B47,AC$78:AC$90)","v":0},{"$f":"-'Cash Flow'!$G55*SUMIF($B$78:$B$90,$B47,AD$78:AD$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$H55*SUMIF($B$78:$B$90,$B47,AH$78:AH$90)","v":0},{"$f":"-'Cash Flow'!$H55*SUMIF($B$78:$B$90,$B47,AI$78:AI$90)","v":0},{"$f":"-'Cash Flow'!$H55*SUMIF($B$78:$B$90,$B47,AJ$78:AJ$90)","v":0},{"$f":"-'Cash Flow'!$H55*SUMIF($B$78:$B$90,$B47,AK$78:AK$90)","v":0},{"$f":"-'Cash Flow'!$H55*SUMIF($B$78:$B$90,$B47,AL$78:AL$90)","v":0},{"$f":"-'Cash Flow'!$H55*SUMIF($B$78:$B$90,$B47,AM$78:AM$90)","v":0},{"$f":"-'Cash Flow'!$H55*SUMIF($B$78:$B$90,$B47,AN$78:AN$90)","v":0},{"$f":"-'Cash Flow'!$H55*SUMIF($B$78:$B$90,$B47,AO$78:AO$90)","v":0},{"$f":"-'Cash Flow'!$H55*SUMIF($B$78:$B$90,$B47,AP$78:AP$90)","v":0},{"$f":"-'Cash Flow'!$H55*SUMIF($B$78:$B$90,$B47,AQ$78:AQ$90)","v":0},{"$f":"-'Cash Flow'!$H55*SUMIF($B$78:$B$90,$B47,AR$78:AR$90)","v":0},{"$f":"-'Cash Flow'!$H55*SUMIF($B$78:$B$90,$B47,AS$78:AS$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$I55*SUMIF($B$78:$B$90,$B47,AW$78:AW$90)","v":0},{"$f":"-'Cash Flow'!$I55*SUMIF($B$78:$B$90,$B47,AX$78:AX$90)","v":0},{"$f":"-'Cash Flow'!$I55*SUMIF($B$78:$B$90,$B47,AY$78:AY$90)","v":0},{"$f":"-'Cash Flow'!$I55*SUMIF($B$78:$B$90,$B47,AZ$78:AZ$90)","v":0},{"$f":"-'Cash Flow'!$I55*SUMIF($B$78:$B$90,$B47,BA$78:BA$90)","v":0},{"$f":"-'Cash Flow'!$I55*SUMIF($B$78:$B$90,$B47,BB$78:BB$90)","v":0},{"$f":"-'Cash Flow'!$I55*SUMIF($B$78:$B$90,$B47,BC$78:BC$90)","v":0},{"$f":"-'Cash Flow'!$I55*SUMIF($B$78:$B$90,$B47,BD$78:BD$90)","v":0},{"$f":"-'Cash Flow'!$I55*SUMIF($B$78:$B$90,$B47,BE$78:BE$90)","v":0},{"$f":"-'Cash Flow'!$I55*SUMIF($B$78:$B$90,$B47,BF$78:BF$90)","v":0},{"$f":"-'Cash Flow'!$I55*SUMIF($B$78:$B$90,$B47,BG$78:BG$90)","v":0},{"$f":"-'Cash Flow'!$I55*SUMIF($B$78:$B$90,$B47,BH$78:BH$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$J55*SUMIF($B$78:$B$90,$B47,BL$78:BL$90)","v":0},{"$f":"-'Cash Flow'!$J55*SUMIF($B$78:$B$90,$B47,BM$78:BM$90)","v":0},{"$f":"-'Cash Flow'!$J55*SUMIF($B$78:$B$90,$B47,BN$78:BN$90)","v":0},{"$f":"-'Cash Flow'!$J55*SUMIF($B$78:$B$90,$B47,BO$78:BO$90)","v":0},{"$f":"-'Cash Flow'!$J55*SUMIF($B$78:$B$90,$B47,BP$78:BP$90)","v":0},{"$f":"-'Cash Flow'!$J55*SUMIF($B$78:$B$90,$B47,BQ$78:BQ$90)","v":0},{"$f":"-'Cash Flow'!$J55*SUMIF($B$78:$B$90,$B47,BR$78:BR$90)","v":0},{"$f":"-'Cash Flow'!$J55*SUMIF($B$78:$B$90,$B47,BS$78:BS$90)","v":0},{"$f":"-'Cash Flow'!$J55*SUMIF($B$78:$B$90,$B47,BT$78:BT$90)","v":0},{"$f":"-'Cash Flow'!$J55*SUMIF($B$78:$B$90,$B47,BU$78:BU$90)","v":0},{"$f":"-'Cash Flow'!$J55*SUMIF($B$78:$B$90,$B47,BV$78:BV$90)","v":0},{"$f":"-'Cash Flow'!$J55*SUMIF($B$78:$B$90,$B47,BW$78:BW$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$K55*SUMIF($B$78:$B$90,$B47,CA$78:CA$90)","v":0},{"$f":"-'Cash Flow'!$K55*SUMIF($B$78:$B$90,$B47,CB$78:CB$90)","v":0},{"$f":"-'Cash Flow'!$K55*SUMIF($B$78:$B$90,$B47,CC$78:CC$90)","v":0},{"$f":"-'Cash Flow'!$K55*SUMIF($B$78:$B$90,$B47,CD$78:CD$90)","v":0},{"$f":"-'Cash Flow'!$K55*SUMIF($B$78:$B$90,$B47,CE$78:CE$90)","v":0},{"$f":"-'Cash Flow'!$K55*SUMIF($B$78:$B$90,$B47,CF$78:CF$90)","v":0},{"$f":"-'Cash Flow'!$K55*SUMIF($B$78:$B$90,$B47,CG$78:CG$90)","v":0},{"$f":"-'Cash Flow'!$K55*SUMIF($B$78:$B$90,$B47,CH$78:CH$90)","v":0},{"$f":"-'Cash Flow'!$K55*SUMIF($B$78:$B$90,$B47,CI$78:CI$90)","v":0},{"$f":"-'Cash Flow'!$K55*SUMIF($B$78:$B$90,$B47,CJ$78:CJ$90)","v":0},{"$f":"-'Cash Flow'!$K55*SUMIF($B$78:$B$90,$B47,CK$78:CK$90)","v":0},{"$f":"-'Cash Flow'!$K55*SUMIF($B$78:$B$90,$B47,CL$78:CL$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$L55*SUMIF($B$78:$B$90,$B47,CP$78:CP$90)","v":0},{"$f":"-'Cash Flow'!$L55*SUMIF($B$78:$B$90,$B47,CQ$78:CQ$90)","v":0},{"$f":"-'Cash Flow'!$L55*SUMIF($B$78:$B$90,$B47,CR$78:CR$90)","v":0},{"$f":"-'Cash Flow'!$L55*SUMIF($B$78:$B$90,$B47,CS$78:CS$90)","v":0},{"$f":"-'Cash Flow'!$L55*SUMIF($B$78:$B$90,$B47,CT$78:CT$90)","v":0},{"$f":"-'Cash Flow'!$L55*SUMIF($B$78:$B$90,$B47,CU$78:CU$90)","v":0},{"$f":"-'Cash Flow'!$L55*SUMIF($B$78:$B$90,$B47,CV$78:CV$90)","v":0},{"$f":"-'Cash Flow'!$L55*SUMIF($B$78:$B$90,$B47,CW$78:CW$90)","v":0},{"$f":"-'Cash Flow'!$L55*SUMIF($B$78:$B$90,$B47,CX$78:CX$90)","v":0},{"$f":"-'Cash Flow'!$L55*SUMIF($B$78:$B$90,$B47,CY$78:CY$90)","v":0},{"$f":"-'Cash Flow'!$L55*SUMIF($B$78:$B$90,$B47,CZ$78:CZ$90)","v":0},{"$f":"-'Cash Flow'!$L55*SUMIF($B$78:$B$90,$B47,DA$78:DA$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$M55*SUMIF($B$78:$B$90,$B47,DE$78:DE$90)","v":0},{"$f":"-'Cash Flow'!$M55*SUMIF($B$78:$B$90,$B47,DF$78:DF$90)","v":0},{"$f":"-'Cash Flow'!$M55*SUMIF($B$78:$B$90,$B47,DG$78:DG$90)","v":0},{"$f":"-'Cash Flow'!$M55*SUMIF($B$78:$B$90,$B47,DH$78:DH$90)","v":0},{"$f":"-'Cash Flow'!$M55*SUMIF($B$78:$B$90,$B47,DI$78:DI$90)","v":0},{"$f":"-'Cash Flow'!$M55*SUMIF($B$78:$B$90,$B47,DJ$78:DJ$90)","v":0},{"$f":"-'Cash Flow'!$M55*SUMIF($B$78:$B$90,$B47,DK$78:DK$90)","v":0},{"$f":"-'Cash Flow'!$M55*SUMIF($B$78:$B$90,$B47,DL$78:DL$90)","v":0},{"$f":"-'Cash Flow'!$M55*SUMIF($B$78:$B$90,$B47,DM$78:DM$90)","v":0},{"$f":"-'Cash Flow'!$M55*SUMIF($B$78:$B$90,$B47,DN$78:DN$90)","v":0},{"$f":"-'Cash Flow'!$M55*SUMIF($B$78:$B$90,$B47,DO$78:DO$90)","v":0},{"$f":"-'Cash Flow'!$M55*SUMIF($B$78:$B$90,$B47,DP$78:DP$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$N55*SUMIF($B$78:$B$90,$B47,DT$78:DT$90)","v":0},{"$f":"-'Cash Flow'!$N55*SUMIF($B$78:$B$90,$B47,DU$78:DU$90)","v":0},{"$f":"-'Cash Flow'!$N55*SUMIF($B$78:$B$90,$B47,DV$78:DV$90)","v":0},{"$f":"-'Cash Flow'!$N55*SUMIF($B$78:$B$90,$B47,DW$78:DW$90)","v":0},{"$f":"-'Cash Flow'!$N55*SUMIF($B$78:$B$90,$B47,DX$78:DX$90)","v":0},{"$f":"-'Cash Flow'!$N55*SUMIF($B$78:$B$90,$B47,DY$78:DY$90)","v":0},{"$f":"-'Cash Flow'!$N55*SUMIF($B$78:$B$90,$B47,DZ$78:DZ$90)","v":0},{"$f":"-'Cash Flow'!$N55*SUMIF($B$78:$B$90,$B47,EA$78:EA$90)","v":0},{"$f":"-'Cash Flow'!$N55*SUMIF($B$78:$B$90,$B47,EB$78:EB$90)","v":0},{"$f":"-'Cash Flow'!$N55*SUMIF($B$78:$B$90,$B47,EC$78:EC$90)","v":0},{"$f":"-'Cash Flow'!$N55*SUMIF($B$78:$B$90,$B47,ED$78:ED$90)","v":0},{"$f":"-'Cash Flow'!$N55*SUMIF($B$78:$B$90,$B47,EE$78:EE$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$O55*SUMIF($B$78:$B$90,$B47,EI$78:EI$90)","v":0},{"$f":"-'Cash Flow'!$O55*SUMIF($B$78:$B$90,$B47,EJ$78:EJ$90)","v":0},{"$f":"-'Cash Flow'!$O55*SUMIF($B$78:$B$90,$B47,EK$78:EK$90)","v":0},{"$f":"-'Cash Flow'!$O55*SUMIF($B$78:$B$90,$B47,EL$78:EL$90)","v":0},{"$f":"-'Cash Flow'!$O55*SUMIF($B$78:$B$90,$B47,EM$78:EM$90)","v":0},{"$f":"-'Cash Flow'!$O55*SUMIF($B$78:$B$90,$B47,EN$78:EN$90)","v":0},{"$f":"-'Cash Flow'!$O55*SUMIF($B$78:$B$90,$B47,EO$78:EO$90)","v":0},{"$f":"-'Cash Flow'!$O55*SUMIF($B$78:$B$90,$B47,EP$78:EP$90)","v":0},{"$f":"-'Cash Flow'!$O55*SUMIF($B$78:$B$90,$B47,EQ$78:EQ$90)","v":0},{"$f":"-'Cash Flow'!$O55*SUMIF($B$78:$B$90,$B47,ER$78:ER$90)","v":0},{"$f":"-'Cash Flow'!$O55*SUMIF($B$78:$B$90,$B47,ES$78:ES$90)","v":0},{"$f":"-'Cash Flow'!$O55*SUMIF($B$78:$B$90,$B47,ET$78:ET$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$P55*SUMIF($B$78:$B$90,$B47,EX$78:EX$90)","v":0},{"$f":"-'Cash Flow'!$P55*SUMIF($B$78:$B$90,$B47,EY$78:EY$90)","v":0},{"$f":"-'Cash Flow'!$P55*SUMIF($B$78:$B$90,$B47,EZ$78:EZ$90)","v":0},{"$f":"-'Cash Flow'!$P55*SUMIF($B$78:$B$90,$B47,FA$78:FA$90)","v":0},{"$f":"-'Cash Flow'!$P55*SUMIF($B$78:$B$90,$B47,FB$78:FB$90)","v":0},{"$f":"-'Cash Flow'!$P55*SUMIF($B$78:$B$90,$B47,FC$78:FC$90)","v":0},{"$f":"-'Cash Flow'!$P55*SUMIF($B$78:$B$90,$B47,FD$78:FD$90)","v":0},{"$f":"-'Cash Flow'!$P55*SUMIF($B$78:$B$90,$B47,FE$78:FE$90)","v":0},{"$f":"-'Cash Flow'!$P55*SUMIF($B$78:$B$90,$B47,FF$78:FF$90)","v":0},{"$f":"-'Cash Flow'!$P55*SUMIF($B$78:$B$90,$B47,FG$78:FG$90)","v":0},{"$f":"-'Cash Flow'!$P55*SUMIF($B$78:$B$90,$B47,FH$78:FH$90)","v":0},{"$f":"-'Cash Flow'!$P55*SUMIF($B$78:$B$90,$B47,FI$78:FI$90)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Distributions to Minority Interests",7,null,{"$f":"-'Cash Flow'!$E56*SUMIF($B$78:$B$90,$B48,D$78:D$90)","v":0},{"$f":"-'Cash Flow'!$E56*SUMIF($B$78:$B$90,$B48,E$78:E$90)","v":0},{"$f":"-'Cash Flow'!$E56*SUMIF($B$78:$B$90,$B48,F$78:F$90)","v":0},{"$f":"-'Cash Flow'!$E56*SUMIF($B$78:$B$90,$B48,G$78:G$90)","v":0},{"$f":"-'Cash Flow'!$E56*SUMIF($B$78:$B$90,$B48,H$78:H$90)","v":0},{"$f":"-'Cash Flow'!$E56*SUMIF($B$78:$B$90,$B48,I$78:I$90)","v":0},{"$f":"-'Cash Flow'!$E56*SUMIF($B$78:$B$90,$B48,J$78:J$90)","v":0},{"$f":"-'Cash Flow'!$E56*SUMIF($B$78:$B$90,$B48,K$78:K$90)","v":0},{"$f":"-'Cash Flow'!$E56*SUMIF($B$78:$B$90,$B48,L$78:L$90)","v":0},{"$f":"-'Cash Flow'!$E56*SUMIF($B$78:$B$90,$B48,M$78:M$90)","v":0},{"$f":"-'Cash Flow'!$E56*SUMIF($B$78:$B$90,$B48,N$78:N$90)","v":0},{"$f":"-'Cash Flow'!$E56*SUMIF($B$78:$B$90,$B48,O$78:O$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$G56*SUMIF($B$78:$B$90,$B48,S$78:S$90)","v":0},{"$f":"-'Cash Flow'!$G56*SUMIF($B$78:$B$90,$B48,T$78:T$90)","v":0},{"$f":"-'Cash Flow'!$G56*SUMIF($B$78:$B$90,$B48,U$78:U$90)","v":0},{"$f":"-'Cash Flow'!$G56*SUMIF($B$78:$B$90,$B48,V$78:V$90)","v":0},{"$f":"-'Cash Flow'!$G56*SUMIF($B$78:$B$90,$B48,W$78:W$90)","v":0},{"$f":"-'Cash Flow'!$G56*SUMIF($B$78:$B$90,$B48,X$78:X$90)","v":0},{"$f":"-'Cash Flow'!$G56*SUMIF($B$78:$B$90,$B48,Y$78:Y$90)","v":0},{"$f":"-'Cash Flow'!$G56*SUMIF($B$78:$B$90,$B48,Z$78:Z$90)","v":0},{"$f":"-'Cash Flow'!$G56*SUMIF($B$78:$B$90,$B48,AA$78:AA$90)","v":0},{"$f":"-'Cash Flow'!$G56*SUMIF($B$78:$B$90,$B48,AB$78:AB$90)","v":0},{"$f":"-'Cash Flow'!$G56*SUMIF($B$78:$B$90,$B48,AC$78:AC$90)","v":0},{"$f":"-'Cash Flow'!$G56*SUMIF($B$78:$B$90,$B48,AD$78:AD$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$H56*SUMIF($B$78:$B$90,$B48,AH$78:AH$90)","v":0},{"$f":"-'Cash Flow'!$H56*SUMIF($B$78:$B$90,$B48,AI$78:AI$90)","v":0},{"$f":"-'Cash Flow'!$H56*SUMIF($B$78:$B$90,$B48,AJ$78:AJ$90)","v":0},{"$f":"-'Cash Flow'!$H56*SUMIF($B$78:$B$90,$B48,AK$78:AK$90)","v":0},{"$f":"-'Cash Flow'!$H56*SUMIF($B$78:$B$90,$B48,AL$78:AL$90)","v":0},{"$f":"-'Cash Flow'!$H56*SUMIF($B$78:$B$90,$B48,AM$78:AM$90)","v":0},{"$f":"-'Cash Flow'!$H56*SUMIF($B$78:$B$90,$B48,AN$78:AN$90)","v":0},{"$f":"-'Cash Flow'!$H56*SUMIF($B$78:$B$90,$B48,AO$78:AO$90)","v":0},{"$f":"-'Cash Flow'!$H56*SUMIF($B$78:$B$90,$B48,AP$78:AP$90)","v":0},{"$f":"-'Cash Flow'!$H56*SUMIF($B$78:$B$90,$B48,AQ$78:AQ$90)","v":0},{"$f":"-'Cash Flow'!$H56*SUMIF($B$78:$B$90,$B48,AR$78:AR$90)","v":0},{"$f":"-'Cash Flow'!$H56*SUMIF($B$78:$B$90,$B48,AS$78:AS$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$I56*SUMIF($B$78:$B$90,$B48,AW$78:AW$90)","v":0},{"$f":"-'Cash Flow'!$I56*SUMIF($B$78:$B$90,$B48,AX$78:AX$90)","v":0},{"$f":"-'Cash Flow'!$I56*SUMIF($B$78:$B$90,$B48,AY$78:AY$90)","v":0},{"$f":"-'Cash Flow'!$I56*SUMIF($B$78:$B$90,$B48,AZ$78:AZ$90)","v":0},{"$f":"-'Cash Flow'!$I56*SUMIF($B$78:$B$90,$B48,BA$78:BA$90)","v":0},{"$f":"-'Cash Flow'!$I56*SUMIF($B$78:$B$90,$B48,BB$78:BB$90)","v":0},{"$f":"-'Cash Flow'!$I56*SUMIF($B$78:$B$90,$B48,BC$78:BC$90)","v":0},{"$f":"-'Cash Flow'!$I56*SUMIF($B$78:$B$90,$B48,BD$78:BD$90)","v":0},{"$f":"-'Cash Flow'!$I56*SUMIF($B$78:$B$90,$B48,BE$78:BE$90)","v":0},{"$f":"-'Cash Flow'!$I56*SUMIF($B$78:$B$90,$B48,BF$78:BF$90)","v":0},{"$f":"-'Cash Flow'!$I56*SUMIF($B$78:$B$90,$B48,BG$78:BG$90)","v":0},{"$f":"-'Cash Flow'!$I56*SUMIF($B$78:$B$90,$B48,BH$78:BH$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$J56*SUMIF($B$78:$B$90,$B48,BL$78:BL$90)","v":0},{"$f":"-'Cash Flow'!$J56*SUMIF($B$78:$B$90,$B48,BM$78:BM$90)","v":0},{"$f":"-'Cash Flow'!$J56*SUMIF($B$78:$B$90,$B48,BN$78:BN$90)","v":0},{"$f":"-'Cash Flow'!$J56*SUMIF($B$78:$B$90,$B48,BO$78:BO$90)","v":0},{"$f":"-'Cash Flow'!$J56*SUMIF($B$78:$B$90,$B48,BP$78:BP$90)","v":0},{"$f":"-'Cash Flow'!$J56*SUMIF($B$78:$B$90,$B48,BQ$78:BQ$90)","v":0},{"$f":"-'Cash Flow'!$J56*SUMIF($B$78:$B$90,$B48,BR$78:BR$90)","v":0},{"$f":"-'Cash Flow'!$J56*SUMIF($B$78:$B$90,$B48,BS$78:BS$90)","v":0},{"$f":"-'Cash Flow'!$J56*SUMIF($B$78:$B$90,$B48,BT$78:BT$90)","v":0},{"$f":"-'Cash Flow'!$J56*SUMIF($B$78:$B$90,$B48,BU$78:BU$90)","v":0},{"$f":"-'Cash Flow'!$J56*SUMIF($B$78:$B$90,$B48,BV$78:BV$90)","v":0},{"$f":"-'Cash Flow'!$J56*SUMIF($B$78:$B$90,$B48,BW$78:BW$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$K56*SUMIF($B$78:$B$90,$B48,CA$78:CA$90)","v":0},{"$f":"-'Cash Flow'!$K56*SUMIF($B$78:$B$90,$B48,CB$78:CB$90)","v":0},{"$f":"-'Cash Flow'!$K56*SUMIF($B$78:$B$90,$B48,CC$78:CC$90)","v":0},{"$f":"-'Cash Flow'!$K56*SUMIF($B$78:$B$90,$B48,CD$78:CD$90)","v":0},{"$f":"-'Cash Flow'!$K56*SUMIF($B$78:$B$90,$B48,CE$78:CE$90)","v":0},{"$f":"-'Cash Flow'!$K56*SUMIF($B$78:$B$90,$B48,CF$78:CF$90)","v":0},{"$f":"-'Cash Flow'!$K56*SUMIF($B$78:$B$90,$B48,CG$78:CG$90)","v":0},{"$f":"-'Cash Flow'!$K56*SUMIF($B$78:$B$90,$B48,CH$78:CH$90)","v":0},{"$f":"-'Cash Flow'!$K56*SUMIF($B$78:$B$90,$B48,CI$78:CI$90)","v":0},{"$f":"-'Cash Flow'!$K56*SUMIF($B$78:$B$90,$B48,CJ$78:CJ$90)","v":0},{"$f":"-'Cash Flow'!$K56*SUMIF($B$78:$B$90,$B48,CK$78:CK$90)","v":0},{"$f":"-'Cash Flow'!$K56*SUMIF($B$78:$B$90,$B48,CL$78:CL$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$L56*SUMIF($B$78:$B$90,$B48,CP$78:CP$90)","v":0},{"$f":"-'Cash Flow'!$L56*SUMIF($B$78:$B$90,$B48,CQ$78:CQ$90)","v":0},{"$f":"-'Cash Flow'!$L56*SUMIF($B$78:$B$90,$B48,CR$78:CR$90)","v":0},{"$f":"-'Cash Flow'!$L56*SUMIF($B$78:$B$90,$B48,CS$78:CS$90)","v":0},{"$f":"-'Cash Flow'!$L56*SUMIF($B$78:$B$90,$B48,CT$78:CT$90)","v":0},{"$f":"-'Cash Flow'!$L56*SUMIF($B$78:$B$90,$B48,CU$78:CU$90)","v":0},{"$f":"-'Cash Flow'!$L56*SUMIF($B$78:$B$90,$B48,CV$78:CV$90)","v":0},{"$f":"-'Cash Flow'!$L56*SUMIF($B$78:$B$90,$B48,CW$78:CW$90)","v":0},{"$f":"-'Cash Flow'!$L56*SUMIF($B$78:$B$90,$B48,CX$78:CX$90)","v":0},{"$f":"-'Cash Flow'!$L56*SUMIF($B$78:$B$90,$B48,CY$78:CY$90)","v":0},{"$f":"-'Cash Flow'!$L56*SUMIF($B$78:$B$90,$B48,CZ$78:CZ$90)","v":0},{"$f":"-'Cash Flow'!$L56*SUMIF($B$78:$B$90,$B48,DA$78:DA$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$M56*SUMIF($B$78:$B$90,$B48,DE$78:DE$90)","v":0},{"$f":"-'Cash Flow'!$M56*SUMIF($B$78:$B$90,$B48,DF$78:DF$90)","v":0},{"$f":"-'Cash Flow'!$M56*SUMIF($B$78:$B$90,$B48,DG$78:DG$90)","v":0},{"$f":"-'Cash Flow'!$M56*SUMIF($B$78:$B$90,$B48,DH$78:DH$90)","v":0},{"$f":"-'Cash Flow'!$M56*SUMIF($B$78:$B$90,$B48,DI$78:DI$90)","v":0},{"$f":"-'Cash Flow'!$M56*SUMIF($B$78:$B$90,$B48,DJ$78:DJ$90)","v":0},{"$f":"-'Cash Flow'!$M56*SUMIF($B$78:$B$90,$B48,DK$78:DK$90)","v":0},{"$f":"-'Cash Flow'!$M56*SUMIF($B$78:$B$90,$B48,DL$78:DL$90)","v":0},{"$f":"-'Cash Flow'!$M56*SUMIF($B$78:$B$90,$B48,DM$78:DM$90)","v":0},{"$f":"-'Cash Flow'!$M56*SUMIF($B$78:$B$90,$B48,DN$78:DN$90)","v":0},{"$f":"-'Cash Flow'!$M56*SUMIF($B$78:$B$90,$B48,DO$78:DO$90)","v":0},{"$f":"-'Cash Flow'!$M56*SUMIF($B$78:$B$90,$B48,DP$78:DP$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$N56*SUMIF($B$78:$B$90,$B48,DT$78:DT$90)","v":0},{"$f":"-'Cash Flow'!$N56*SUMIF($B$78:$B$90,$B48,DU$78:DU$90)","v":0},{"$f":"-'Cash Flow'!$N56*SUMIF($B$78:$B$90,$B48,DV$78:DV$90)","v":0},{"$f":"-'Cash Flow'!$N56*SUMIF($B$78:$B$90,$B48,DW$78:DW$90)","v":0},{"$f":"-'Cash Flow'!$N56*SUMIF($B$78:$B$90,$B48,DX$78:DX$90)","v":0},{"$f":"-'Cash Flow'!$N56*SUMIF($B$78:$B$90,$B48,DY$78:DY$90)","v":0},{"$f":"-'Cash Flow'!$N56*SUMIF($B$78:$B$90,$B48,DZ$78:DZ$90)","v":0},{"$f":"-'Cash Flow'!$N56*SUMIF($B$78:$B$90,$B48,EA$78:EA$90)","v":0},{"$f":"-'Cash Flow'!$N56*SUMIF($B$78:$B$90,$B48,EB$78:EB$90)","v":0},{"$f":"-'Cash Flow'!$N56*SUMIF($B$78:$B$90,$B48,EC$78:EC$90)","v":0},{"$f":"-'Cash Flow'!$N56*SUMIF($B$78:$B$90,$B48,ED$78:ED$90)","v":0},{"$f":"-'Cash Flow'!$N56*SUMIF($B$78:$B$90,$B48,EE$78:EE$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$O56*SUMIF($B$78:$B$90,$B48,EI$78:EI$90)","v":0},{"$f":"-'Cash Flow'!$O56*SUMIF($B$78:$B$90,$B48,EJ$78:EJ$90)","v":0},{"$f":"-'Cash Flow'!$O56*SUMIF($B$78:$B$90,$B48,EK$78:EK$90)","v":0},{"$f":"-'Cash Flow'!$O56*SUMIF($B$78:$B$90,$B48,EL$78:EL$90)","v":0},{"$f":"-'Cash Flow'!$O56*SUMIF($B$78:$B$90,$B48,EM$78:EM$90)","v":0},{"$f":"-'Cash Flow'!$O56*SUMIF($B$78:$B$90,$B48,EN$78:EN$90)","v":0},{"$f":"-'Cash Flow'!$O56*SUMIF($B$78:$B$90,$B48,EO$78:EO$90)","v":0},{"$f":"-'Cash Flow'!$O56*SUMIF($B$78:$B$90,$B48,EP$78:EP$90)","v":0},{"$f":"-'Cash Flow'!$O56*SUMIF($B$78:$B$90,$B48,EQ$78:EQ$90)","v":0},{"$f":"-'Cash Flow'!$O56*SUMIF($B$78:$B$90,$B48,ER$78:ER$90)","v":0},{"$f":"-'Cash Flow'!$O56*SUMIF($B$78:$B$90,$B48,ES$78:ES$90)","v":0},{"$f":"-'Cash Flow'!$O56*SUMIF($B$78:$B$90,$B48,ET$78:ET$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$P56*SUMIF($B$78:$B$90,$B48,EX$78:EX$90)","v":0},{"$f":"-'Cash Flow'!$P56*SUMIF($B$78:$B$90,$B48,EY$78:EY$90)","v":0},{"$f":"-'Cash Flow'!$P56*SUMIF($B$78:$B$90,$B48,EZ$78:EZ$90)","v":0},{"$f":"-'Cash Flow'!$P56*SUMIF($B$78:$B$90,$B48,FA$78:FA$90)","v":0},{"$f":"-'Cash Flow'!$P56*SUMIF($B$78:$B$90,$B48,FB$78:FB$90)","v":0},{"$f":"-'Cash Flow'!$P56*SUMIF($B$78:$B$90,$B48,FC$78:FC$90)","v":0},{"$f":"-'Cash Flow'!$P56*SUMIF($B$78:$B$90,$B48,FD$78:FD$90)","v":0},{"$f":"-'Cash Flow'!$P56*SUMIF($B$78:$B$90,$B48,FE$78:FE$90)","v":0},{"$f":"-'Cash Flow'!$P56*SUMIF($B$78:$B$90,$B48,FF$78:FF$90)","v":0},{"$f":"-'Cash Flow'!$P56*SUMIF($B$78:$B$90,$B48,FG$78:FG$90)","v":0},{"$f":"-'Cash Flow'!$P56*SUMIF($B$78:$B$90,$B48,FH$78:FH$90)","v":0},{"$f":"-'Cash Flow'!$P56*SUMIF($B$78:$B$90,$B48,FI$78:FI$90)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Other Financing Activity Payments",7,null,{"$f":"-'Cash Flow'!$E57*SUMIF($B$78:$B$90,$B49,D$78:D$90)","v":0},{"$f":"-'Cash Flow'!$E57*SUMIF($B$78:$B$90,$B49,E$78:E$90)","v":0},{"$f":"-'Cash Flow'!$E57*SUMIF($B$78:$B$90,$B49,F$78:F$90)","v":0},{"$f":"-'Cash Flow'!$E57*SUMIF($B$78:$B$90,$B49,G$78:G$90)","v":0},{"$f":"-'Cash Flow'!$E57*SUMIF($B$78:$B$90,$B49,H$78:H$90)","v":0},{"$f":"-'Cash Flow'!$E57*SUMIF($B$78:$B$90,$B49,I$78:I$90)","v":0},{"$f":"-'Cash Flow'!$E57*SUMIF($B$78:$B$90,$B49,J$78:J$90)","v":0},{"$f":"-'Cash Flow'!$E57*SUMIF($B$78:$B$90,$B49,K$78:K$90)","v":0},{"$f":"-'Cash Flow'!$E57*SUMIF($B$78:$B$90,$B49,L$78:L$90)","v":0},{"$f":"-'Cash Flow'!$E57*SUMIF($B$78:$B$90,$B49,M$78:M$90)","v":0},{"$f":"-'Cash Flow'!$E57*SUMIF($B$78:$B$90,$B49,N$78:N$90)","v":0},{"$f":"-'Cash Flow'!$E57*SUMIF($B$78:$B$90,$B49,O$78:O$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$G57*SUMIF($B$78:$B$90,$B49,S$78:S$90)","v":0},{"$f":"-'Cash Flow'!$G57*SUMIF($B$78:$B$90,$B49,T$78:T$90)","v":0},{"$f":"-'Cash Flow'!$G57*SUMIF($B$78:$B$90,$B49,U$78:U$90)","v":0},{"$f":"-'Cash Flow'!$G57*SUMIF($B$78:$B$90,$B49,V$78:V$90)","v":0},{"$f":"-'Cash Flow'!$G57*SUMIF($B$78:$B$90,$B49,W$78:W$90)","v":0},{"$f":"-'Cash Flow'!$G57*SUMIF($B$78:$B$90,$B49,X$78:X$90)","v":0},{"$f":"-'Cash Flow'!$G57*SUMIF($B$78:$B$90,$B49,Y$78:Y$90)","v":0},{"$f":"-'Cash Flow'!$G57*SUMIF($B$78:$B$90,$B49,Z$78:Z$90)","v":0},{"$f":"-'Cash Flow'!$G57*SUMIF($B$78:$B$90,$B49,AA$78:AA$90)","v":0},{"$f":"-'Cash Flow'!$G57*SUMIF($B$78:$B$90,$B49,AB$78:AB$90)","v":0},{"$f":"-'Cash Flow'!$G57*SUMIF($B$78:$B$90,$B49,AC$78:AC$90)","v":0},{"$f":"-'Cash Flow'!$G57*SUMIF($B$78:$B$90,$B49,AD$78:AD$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$H57*SUMIF($B$78:$B$90,$B49,AH$78:AH$90)","v":0},{"$f":"-'Cash Flow'!$H57*SUMIF($B$78:$B$90,$B49,AI$78:AI$90)","v":0},{"$f":"-'Cash Flow'!$H57*SUMIF($B$78:$B$90,$B49,AJ$78:AJ$90)","v":0},{"$f":"-'Cash Flow'!$H57*SUMIF($B$78:$B$90,$B49,AK$78:AK$90)","v":0},{"$f":"-'Cash Flow'!$H57*SUMIF($B$78:$B$90,$B49,AL$78:AL$90)","v":0},{"$f":"-'Cash Flow'!$H57*SUMIF($B$78:$B$90,$B49,AM$78:AM$90)","v":0},{"$f":"-'Cash Flow'!$H57*SUMIF($B$78:$B$90,$B49,AN$78:AN$90)","v":0},{"$f":"-'Cash Flow'!$H57*SUMIF($B$78:$B$90,$B49,AO$78:AO$90)","v":0},{"$f":"-'Cash Flow'!$H57*SUMIF($B$78:$B$90,$B49,AP$78:AP$90)","v":0},{"$f":"-'Cash Flow'!$H57*SUMIF($B$78:$B$90,$B49,AQ$78:AQ$90)","v":0},{"$f":"-'Cash Flow'!$H57*SUMIF($B$78:$B$90,$B49,AR$78:AR$90)","v":0},{"$f":"-'Cash Flow'!$H57*SUMIF($B$78:$B$90,$B49,AS$78:AS$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$I57*SUMIF($B$78:$B$90,$B49,AW$78:AW$90)","v":0},{"$f":"-'Cash Flow'!$I57*SUMIF($B$78:$B$90,$B49,AX$78:AX$90)","v":0},{"$f":"-'Cash Flow'!$I57*SUMIF($B$78:$B$90,$B49,AY$78:AY$90)","v":0},{"$f":"-'Cash Flow'!$I57*SUMIF($B$78:$B$90,$B49,AZ$78:AZ$90)","v":0},{"$f":"-'Cash Flow'!$I57*SUMIF($B$78:$B$90,$B49,BA$78:BA$90)","v":0},{"$f":"-'Cash Flow'!$I57*SUMIF($B$78:$B$90,$B49,BB$78:BB$90)","v":0},{"$f":"-'Cash Flow'!$I57*SUMIF($B$78:$B$90,$B49,BC$78:BC$90)","v":0},{"$f":"-'Cash Flow'!$I57*SUMIF($B$78:$B$90,$B49,BD$78:BD$90)","v":0},{"$f":"-'Cash Flow'!$I57*SUMIF($B$78:$B$90,$B49,BE$78:BE$90)","v":0},{"$f":"-'Cash Flow'!$I57*SUMIF($B$78:$B$90,$B49,BF$78:BF$90)","v":0},{"$f":"-'Cash Flow'!$I57*SUMIF($B$78:$B$90,$B49,BG$78:BG$90)","v":0},{"$f":"-'Cash Flow'!$I57*SUMIF($B$78:$B$90,$B49,BH$78:BH$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$J57*SUMIF($B$78:$B$90,$B49,BL$78:BL$90)","v":0},{"$f":"-'Cash Flow'!$J57*SUMIF($B$78:$B$90,$B49,BM$78:BM$90)","v":0},{"$f":"-'Cash Flow'!$J57*SUMIF($B$78:$B$90,$B49,BN$78:BN$90)","v":0},{"$f":"-'Cash Flow'!$J57*SUMIF($B$78:$B$90,$B49,BO$78:BO$90)","v":0},{"$f":"-'Cash Flow'!$J57*SUMIF($B$78:$B$90,$B49,BP$78:BP$90)","v":0},{"$f":"-'Cash Flow'!$J57*SUMIF($B$78:$B$90,$B49,BQ$78:BQ$90)","v":0},{"$f":"-'Cash Flow'!$J57*SUMIF($B$78:$B$90,$B49,BR$78:BR$90)","v":0},{"$f":"-'Cash Flow'!$J57*SUMIF($B$78:$B$90,$B49,BS$78:BS$90)","v":0},{"$f":"-'Cash Flow'!$J57*SUMIF($B$78:$B$90,$B49,BT$78:BT$90)","v":0},{"$f":"-'Cash Flow'!$J57*SUMIF($B$78:$B$90,$B49,BU$78:BU$90)","v":0},{"$f":"-'Cash Flow'!$J57*SUMIF($B$78:$B$90,$B49,BV$78:BV$90)","v":0},{"$f":"-'Cash Flow'!$J57*SUMIF($B$78:$B$90,$B49,BW$78:BW$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$K57*SUMIF($B$78:$B$90,$B49,CA$78:CA$90)","v":0},{"$f":"-'Cash Flow'!$K57*SUMIF($B$78:$B$90,$B49,CB$78:CB$90)","v":0},{"$f":"-'Cash Flow'!$K57*SUMIF($B$78:$B$90,$B49,CC$78:CC$90)","v":0},{"$f":"-'Cash Flow'!$K57*SUMIF($B$78:$B$90,$B49,CD$78:CD$90)","v":0},{"$f":"-'Cash Flow'!$K57*SUMIF($B$78:$B$90,$B49,CE$78:CE$90)","v":0},{"$f":"-'Cash Flow'!$K57*SUMIF($B$78:$B$90,$B49,CF$78:CF$90)","v":0},{"$f":"-'Cash Flow'!$K57*SUMIF($B$78:$B$90,$B49,CG$78:CG$90)","v":0},{"$f":"-'Cash Flow'!$K57*SUMIF($B$78:$B$90,$B49,CH$78:CH$90)","v":0},{"$f":"-'Cash Flow'!$K57*SUMIF($B$78:$B$90,$B49,CI$78:CI$90)","v":0},{"$f":"-'Cash Flow'!$K57*SUMIF($B$78:$B$90,$B49,CJ$78:CJ$90)","v":0},{"$f":"-'Cash Flow'!$K57*SUMIF($B$78:$B$90,$B49,CK$78:CK$90)","v":0},{"$f":"-'Cash Flow'!$K57*SUMIF($B$78:$B$90,$B49,CL$78:CL$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$L57*SUMIF($B$78:$B$90,$B49,CP$78:CP$90)","v":0},{"$f":"-'Cash Flow'!$L57*SUMIF($B$78:$B$90,$B49,CQ$78:CQ$90)","v":0},{"$f":"-'Cash Flow'!$L57*SUMIF($B$78:$B$90,$B49,CR$78:CR$90)","v":0},{"$f":"-'Cash Flow'!$L57*SUMIF($B$78:$B$90,$B49,CS$78:CS$90)","v":0},{"$f":"-'Cash Flow'!$L57*SUMIF($B$78:$B$90,$B49,CT$78:CT$90)","v":0},{"$f":"-'Cash Flow'!$L57*SUMIF($B$78:$B$90,$B49,CU$78:CU$90)","v":0},{"$f":"-'Cash Flow'!$L57*SUMIF($B$78:$B$90,$B49,CV$78:CV$90)","v":0},{"$f":"-'Cash Flow'!$L57*SUMIF($B$78:$B$90,$B49,CW$78:CW$90)","v":0},{"$f":"-'Cash Flow'!$L57*SUMIF($B$78:$B$90,$B49,CX$78:CX$90)","v":0},{"$f":"-'Cash Flow'!$L57*SUMIF($B$78:$B$90,$B49,CY$78:CY$90)","v":0},{"$f":"-'Cash Flow'!$L57*SUMIF($B$78:$B$90,$B49,CZ$78:CZ$90)","v":0},{"$f":"-'Cash Flow'!$L57*SUMIF($B$78:$B$90,$B49,DA$78:DA$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$M57*SUMIF($B$78:$B$90,$B49,DE$78:DE$90)","v":0},{"$f":"-'Cash Flow'!$M57*SUMIF($B$78:$B$90,$B49,DF$78:DF$90)","v":0},{"$f":"-'Cash Flow'!$M57*SUMIF($B$78:$B$90,$B49,DG$78:DG$90)","v":0},{"$f":"-'Cash Flow'!$M57*SUMIF($B$78:$B$90,$B49,DH$78:DH$90)","v":0},{"$f":"-'Cash Flow'!$M57*SUMIF($B$78:$B$90,$B49,DI$78:DI$90)","v":0},{"$f":"-'Cash Flow'!$M57*SUMIF($B$78:$B$90,$B49,DJ$78:DJ$90)","v":0},{"$f":"-'Cash Flow'!$M57*SUMIF($B$78:$B$90,$B49,DK$78:DK$90)","v":0},{"$f":"-'Cash Flow'!$M57*SUMIF($B$78:$B$90,$B49,DL$78:DL$90)","v":0},{"$f":"-'Cash Flow'!$M57*SUMIF($B$78:$B$90,$B49,DM$78:DM$90)","v":0},{"$f":"-'Cash Flow'!$M57*SUMIF($B$78:$B$90,$B49,DN$78:DN$90)","v":0},{"$f":"-'Cash Flow'!$M57*SUMIF($B$78:$B$90,$B49,DO$78:DO$90)","v":0},{"$f":"-'Cash Flow'!$M57*SUMIF($B$78:$B$90,$B49,DP$78:DP$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$N57*SUMIF($B$78:$B$90,$B49,DT$78:DT$90)","v":0},{"$f":"-'Cash Flow'!$N57*SUMIF($B$78:$B$90,$B49,DU$78:DU$90)","v":0},{"$f":"-'Cash Flow'!$N57*SUMIF($B$78:$B$90,$B49,DV$78:DV$90)","v":0},{"$f":"-'Cash Flow'!$N57*SUMIF($B$78:$B$90,$B49,DW$78:DW$90)","v":0},{"$f":"-'Cash Flow'!$N57*SUMIF($B$78:$B$90,$B49,DX$78:DX$90)","v":0},{"$f":"-'Cash Flow'!$N57*SUMIF($B$78:$B$90,$B49,DY$78:DY$90)","v":0},{"$f":"-'Cash Flow'!$N57*SUMIF($B$78:$B$90,$B49,DZ$78:DZ$90)","v":0},{"$f":"-'Cash Flow'!$N57*SUMIF($B$78:$B$90,$B49,EA$78:EA$90)","v":0},{"$f":"-'Cash Flow'!$N57*SUMIF($B$78:$B$90,$B49,EB$78:EB$90)","v":0},{"$f":"-'Cash Flow'!$N57*SUMIF($B$78:$B$90,$B49,EC$78:EC$90)","v":0},{"$f":"-'Cash Flow'!$N57*SUMIF($B$78:$B$90,$B49,ED$78:ED$90)","v":0},{"$f":"-'Cash Flow'!$N57*SUMIF($B$78:$B$90,$B49,EE$78:EE$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$O57*SUMIF($B$78:$B$90,$B49,EI$78:EI$90)","v":0},{"$f":"-'Cash Flow'!$O57*SUMIF($B$78:$B$90,$B49,EJ$78:EJ$90)","v":0},{"$f":"-'Cash Flow'!$O57*SUMIF($B$78:$B$90,$B49,EK$78:EK$90)","v":0},{"$f":"-'Cash Flow'!$O57*SUMIF($B$78:$B$90,$B49,EL$78:EL$90)","v":0},{"$f":"-'Cash Flow'!$O57*SUMIF($B$78:$B$90,$B49,EM$78:EM$90)","v":0},{"$f":"-'Cash Flow'!$O57*SUMIF($B$78:$B$90,$B49,EN$78:EN$90)","v":0},{"$f":"-'Cash Flow'!$O57*SUMIF($B$78:$B$90,$B49,EO$78:EO$90)","v":0},{"$f":"-'Cash Flow'!$O57*SUMIF($B$78:$B$90,$B49,EP$78:EP$90)","v":0},{"$f":"-'Cash Flow'!$O57*SUMIF($B$78:$B$90,$B49,EQ$78:EQ$90)","v":0},{"$f":"-'Cash Flow'!$O57*SUMIF($B$78:$B$90,$B49,ER$78:ER$90)","v":0},{"$f":"-'Cash Flow'!$O57*SUMIF($B$78:$B$90,$B49,ES$78:ES$90)","v":0},{"$f":"-'Cash Flow'!$O57*SUMIF($B$78:$B$90,$B49,ET$78:ET$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$P57*SUMIF($B$78:$B$90,$B49,EX$78:EX$90)","v":0},{"$f":"-'Cash Flow'!$P57*SUMIF($B$78:$B$90,$B49,EY$78:EY$90)","v":0},{"$f":"-'Cash Flow'!$P57*SUMIF($B$78:$B$90,$B49,EZ$78:EZ$90)","v":0},{"$f":"-'Cash Flow'!$P57*SUMIF($B$78:$B$90,$B49,FA$78:FA$90)","v":0},{"$f":"-'Cash Flow'!$P57*SUMIF($B$78:$B$90,$B49,FB$78:FB$90)","v":0},{"$f":"-'Cash Flow'!$P57*SUMIF($B$78:$B$90,$B49,FC$78:FC$90)","v":0},{"$f":"-'Cash Flow'!$P57*SUMIF($B$78:$B$90,$B49,FD$78:FD$90)","v":0},{"$f":"-'Cash Flow'!$P57*SUMIF($B$78:$B$90,$B49,FE$78:FE$90)","v":0},{"$f":"-'Cash Flow'!$P57*SUMIF($B$78:$B$90,$B49,FF$78:FF$90)","v":0},{"$f":"-'Cash Flow'!$P57*SUMIF($B$78:$B$90,$B49,FG$78:FG$90)","v":0},{"$f":"-'Cash Flow'!$P57*SUMIF($B$78:$B$90,$B49,FH$78:FH$90)","v":0},{"$f":"-'Cash Flow'!$P57*SUMIF($B$78:$B$90,$B49,FI$78:FI$90)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Capital works - CAPEX & Property Dev.",4,null,{"$f":"-('Cash Flow'!$E38+'Cash Flow'!$E39)*SUMIF($B$78:$B$90,$B50,D$78:D$90)","v":667562.25},{"$f":"-('Cash Flow'!$E38+'Cash Flow'!$E39)*SUMIF($B$78:$B$90,$B50,E$78:E$90)","v":667562.25},{"$f":"-('Cash Flow'!$E38+'Cash Flow'!$E39)*SUMIF($B$78:$B$90,$B50,F$78:F$90)","v":667562.25},{"$f":"-('Cash Flow'!$E38+'Cash Flow'!$E39)*SUMIF($B$78:$B$90,$B50,G$78:G$90)","v":667562.25},{"$f":"-('Cash Flow'!$E38+'Cash Flow'!$E39)*SUMIF($B$78:$B$90,$B50,H$78:H$90)","v":667562.25},{"$f":"-('Cash Flow'!$E38+'Cash Flow'!$E39)*SUMIF($B$78:$B$90,$B50,I$78:I$90)","v":667562.25},{"$f":"-('Cash Flow'!$E38+'Cash Flow'!$E39)*SUMIF($B$78:$B$90,$B50,J$78:J$90)","v":667562.25},{"$f":"-('Cash Flow'!$E38+'Cash Flow'!$E39)*SUMIF($B$78:$B$90,$B50,K$78:K$90)","v":667562.25},{"$f":"-('Cash Flow'!$E38+'Cash Flow'!$E39)*SUMIF($B$78:$B$90,$B50,L$78:L$90)","v":667562.25},{"$f":"-('Cash Flow'!$E38+'Cash Flow'!$E39)*SUMIF($B$78:$B$90,$B50,M$78:M$90)","v":667562.25},{"$f":"-('Cash Flow'!$E38+'Cash Flow'!$E39)*SUMIF($B$78:$B$90,$B50,N$78:N$90)","v":667562.25},{"$f":"-('Cash Flow'!$E38+'Cash Flow'!$E39)*SUMIF($B$78:$B$90,$B50,O$78:O$90)","v":667562.25},8010747,null,null,{"$f":"-('Cash Flow'!$G38+'Cash Flow'!$G39)*SUMIF($B$78:$B$90,$B50,S$78:S$90)","v":398460.25},{"$f":"-('Cash Flow'!$G38+'Cash Flow'!$G39)*SUMIF($B$78:$B$90,$B50,T$78:T$90)","v":398460.25},{"$f":"-('Cash Flow'!$G38+'Cash Flow'!$G39)*SUMIF($B$78:$B$90,$B50,U$78:U$90)","v":398460.25},{"$f":"-('Cash Flow'!$G38+'Cash Flow'!$G39)*SUMIF($B$78:$B$90,$B50,V$78:V$90)","v":398460.25},{"$f":"-('Cash Flow'!$G38+'Cash Flow'!$G39)*SUMIF($B$78:$B$90,$B50,W$78:W$90)","v":398460.25},{"$f":"-('Cash Flow'!$G38+'Cash Flow'!$G39)*SUMIF($B$78:$B$90,$B50,X$78:X$90)","v":398460.25},{"$f":"-('Cash Flow'!$G38+'Cash Flow'!$G39)*SUMIF($B$78:$B$90,$B50,Y$78:Y$90)","v":398460.25},{"$f":"-('Cash Flow'!$G38+'Cash Flow'!$G39)*SUMIF($B$78:$B$90,$B50,Z$78:Z$90)","v":398460.25},{"$f":"-('Cash Flow'!$G38+'Cash Flow'!$G39)*SUMIF($B$78:$B$90,$B50,AA$78:AA$90)","v":398460.25},{"$f":"-('Cash Flow'!$G38+'Cash Flow'!$G39)*SUMIF($B$78:$B$90,$B50,AB$78:AB$90)","v":398460.25},{"$f":"-('Cash Flow'!$G38+'Cash Flow'!$G39)*SUMIF($B$78:$B$90,$B50,AC$78:AC$90)","v":398460.25},{"$f":"-('Cash Flow'!$G38+'Cash Flow'!$G39)*SUMIF($B$78:$B$90,$B50,AD$78:AD$90)","v":398460.25},4781523,null,null,{"$f":"-('Cash Flow'!$H38+'Cash Flow'!$H39)*SUMIF($B$78:$B$90,$B50,AH$78:AH$90)","v":467183},{"$f":"-('Cash Flow'!$H38+'Cash Flow'!$H39)*SUMIF($B$78:$B$90,$B50,AI$78:AI$90)","v":467183},{"$f":"-('Cash Flow'!$H38+'Cash Flow'!$H39)*SUMIF($B$78:$B$90,$B50,AJ$78:AJ$90)","v":467183},{"$f":"-('Cash Flow'!$H38+'Cash Flow'!$H39)*SUMIF($B$78:$B$90,$B50,AK$78:AK$90)","v":467183},{"$f":"-('Cash Flow'!$H38+'Cash Flow'!$H39)*SUMIF($B$78:$B$90,$B50,AL$78:AL$90)","v":467183},{"$f":"-('Cash Flow'!$H38+'Cash Flow'!$H39)*SUMIF($B$78:$B$90,$B50,AM$78:AM$90)","v":467183},{"$f":"-('Cash Flow'!$H38+'Cash Flow'!$H39)*SUMIF($B$78:$B$90,$B50,AN$78:AN$90)","v":467183},{"$f":"-('Cash Flow'!$H38+'Cash Flow'!$H39)*SUMIF($B$78:$B$90,$B50,AO$78:AO$90)","v":467183},{"$f":"-('Cash Flow'!$H38+'Cash Flow'!$H39)*SUMIF($B$78:$B$90,$B50,AP$78:AP$90)","v":467183},{"$f":"-('Cash Flow'!$H38+'Cash Flow'!$H39)*SUMIF($B$78:$B$90,$B50,AQ$78:AQ$90)","v":467183},{"$f":"-('Cash Flow'!$H38+'Cash Flow'!$H39)*SUMIF($B$78:$B$90,$B50,AR$78:AR$90)","v":467183},{"$f":"-('Cash Flow'!$H38+'Cash Flow'!$H39)*SUMIF($B$78:$B$90,$B50,AS$78:AS$90)","v":467183},5606196,null,null,{"$f":"-('Cash Flow'!$I38+'Cash Flow'!$I39)*SUMIF($B$78:$B$90,$B50,AW$78:AW$90)","v":352744.4483333333},{"$f":"-('Cash Flow'!$I38+'Cash Flow'!$I39)*SUMIF($B$78:$B$90,$B50,AX$78:AX$90)","v":352744.4483333333},{"$f":"-('Cash Flow'!$I38+'Cash Flow'!$I39)*SUMIF($B$78:$B$90,$B50,AY$78:AY$90)","v":352744.4483333333},{"$f":"-('Cash Flow'!$I38+'Cash Flow'!$I39)*SUMIF($B$78:$B$90,$B50,AZ$78:AZ$90)","v":352744.4483333333},{"$f":"-('Cash Flow'!$I38+'Cash Flow'!$I39)*SUMIF($B$78:$B$90,$B50,BA$78:BA$90)","v":352744.4483333333},{"$f":"-('Cash Flow'!$I38+'Cash Flow'!$I39)*SUMIF($B$78:$B$90,$B50,BB$78:BB$90)","v":352744.4483333333},{"$f":"-('Cash Flow'!$I38+'Cash Flow'!$I39)*SUMIF($B$78:$B$90,$B50,BC$78:BC$90)","v":352744.4483333333},{"$f":"-('Cash Flow'!$I38+'Cash Flow'!$I39)*SUMIF($B$78:$B$90,$B50,BD$78:BD$90)","v":352744.4483333333},{"$f":"-('Cash Flow'!$I38+'Cash Flow'!$I39)*SUMIF($B$78:$B$90,$B50,BE$78:BE$90)","v":352744.4483333333},{"$f":"-('Cash Flow'!$I38+'Cash Flow'!$I39)*SUMIF($B$78:$B$90,$B50,BF$78:BF$90)","v":352744.4483333333},{"$f":"-('Cash Flow'!$I38+'Cash Flow'!$I39)*SUMIF($B$78:$B$90,$B50,BG$78:BG$90)","v":352744.4483333333},{"$f":"-('Cash Flow'!$I38+'Cash Flow'!$I39)*SUMIF($B$78:$B$90,$B50,BH$78:BH$90)","v":352744.4483333333},4232933.38,null,null,{"$f":"-('Cash Flow'!$J38+'Cash Flow'!$J39)*SUMIF($B$78:$B$90,$B50,BL$78:BL$90)","v":371914.46333333326},{"$f":"-('Cash Flow'!$J38+'Cash Flow'!$J39)*SUMIF($B$78:$B$90,$B50,BM$78:BM$90)","v":371914.46333333326},{"$f":"-('Cash Flow'!$J38+'Cash Flow'!$J39)*SUMIF($B$78:$B$90,$B50,BN$78:BN$90)","v":371914.46333333326},{"$f":"-('Cash Flow'!$J38+'Cash Flow'!$J39)*SUMIF($B$78:$B$90,$B50,BO$78:BO$90)","v":371914.46333333326},{"$f":"-('Cash Flow'!$J38+'Cash Flow'!$J39)*SUMIF($B$78:$B$90,$B50,BP$78:BP$90)","v":371914.46333333326},{"$f":"-('Cash Flow'!$J38+'Cash Flow'!$J39)*SUMIF($B$78:$B$90,$B50,BQ$78:BQ$90)","v":371914.46333333326},{"$f":"-('Cash Flow'!$J38+'Cash Flow'!$J39)*SUMIF($B$78:$B$90,$B50,BR$78:BR$90)","v":371914.46333333326},{"$f":"-('Cash Flow'!$J38+'Cash Flow'!$J39)*SUMIF($B$78:$B$90,$B50,BS$78:BS$90)","v":371914.46333333326},{"$f":"-('Cash Flow'!$J38+'Cash Flow'!$J39)*SUMIF($B$78:$B$90,$B50,BT$78:BT$90)","v":371914.46333333326},{"$f":"-('Cash Flow'!$J38+'Cash Flow'!$J39)*SUMIF($B$78:$B$90,$B50,BU$78:BU$90)","v":371914.46333333326},{"$f":"-('Cash Flow'!$J38+'Cash Flow'!$J39)*SUMIF($B$78:$B$90,$B50,BV$78:BV$90)","v":371914.46333333326},{"$f":"-('Cash Flow'!$J38+'Cash Flow'!$J39)*SUMIF($B$78:$B$90,$B50,BW$78:BW$90)","v":371914.46333333326},4462973.5599999996,null,null,{"$f":"-('Cash Flow'!$K38+'Cash Flow'!$K39)*SUMIF($B$78:$B$90,$B50,CA$78:CA$90)","v":414945.24083333334},{"$f":"-('Cash Flow'!$K38+'Cash Flow'!$K39)*SUMIF($B$78:$B$90,$B50,CB$78:CB$90)","v":414945.24083333334},{"$f":"-('Cash Flow'!$K38+'Cash Flow'!$K39)*SUMIF($B$78:$B$90,$B50,CC$78:CC$90)","v":414945.24083333334},{"$f":"-('Cash Flow'!$K38+'Cash Flow'!$K39)*SUMIF($B$78:$B$90,$B50,CD$78:CD$90)","v":414945.24083333334},{"$f":"-('Cash Flow'!$K38+'Cash Flow'!$K39)*SUMIF($B$78:$B$90,$B50,CE$78:CE$90)","v":414945.24083333334},{"$f":"-('Cash Flow'!$K38+'Cash Flow'!$K39)*SUMIF($B$78:$B$90,$B50,CF$78:CF$90)","v":414945.24083333334},{"$f":"-('Cash Flow'!$K38+'Cash Flow'!$K39)*SUMIF($B$78:$B$90,$B50,CG$78:CG$90)","v":414945.24083333334},{"$f":"-('Cash Flow'!$K38+'Cash Flow'!$K39)*SUMIF($B$78:$B$90,$B50,CH$78:CH$90)","v":414945.24083333334},{"$f":"-('Cash Flow'!$K38+'Cash Flow'!$K39)*SUMIF($B$78:$B$90,$B50,CI$78:CI$90)","v":414945.24083333334},{"$f":"-('Cash Flow'!$K38+'Cash Flow'!$K39)*SUMIF($B$78:$B$90,$B50,CJ$78:CJ$90)","v":414945.24083333334},{"$f":"-('Cash Flow'!$K38+'Cash Flow'!$K39)*SUMIF($B$78:$B$90,$B50,CK$78:CK$90)","v":414945.24083333334},{"$f":"-('Cash Flow'!$K38+'Cash Flow'!$K39)*SUMIF($B$78:$B$90,$B50,CL$78:CL$90)","v":414945.24083333334},4979342.8899999997,null,null,{"$f":"-('Cash Flow'!$L38+'Cash Flow'!$L39)*SUMIF($B$78:$B$90,$B50,CP$78:CP$90)","v":428974.16500000004},{"$f":"-('Cash Flow'!$L38+'Cash Flow'!$L39)*SUMIF($B$78:$B$90,$B50,CQ$78:CQ$90)","v":428974.16500000004},{"$f":"-('Cash Flow'!$L38+'Cash Flow'!$L39)*SUMIF($B$78:$B$90,$B50,CR$78:CR$90)","v":428974.16500000004},{"$f":"-('Cash Flow'!$L38+'Cash Flow'!$L39)*SUMIF($B$78:$B$90,$B50,CS$78:CS$90)","v":428974.16500000004},{"$f":"-('Cash Flow'!$L38+'Cash Flow'!$L39)*SUMIF($B$78:$B$90,$B50,CT$78:CT$90)","v":428974.16500000004},{"$f":"-('Cash Flow'!$L38+'Cash Flow'!$L39)*SUMIF($B$78:$B$90,$B50,CU$78:CU$90)","v":428974.16500000004},{"$f":"-('Cash Flow'!$L38+'Cash Flow'!$L39)*SUMIF($B$78:$B$90,$B50,CV$78:CV$90)","v":428974.16500000004},{"$f":"-('Cash Flow'!$L38+'Cash Flow'!$L39)*SUMIF($B$78:$B$90,$B50,CW$78:CW$90)","v":428974.16500000004},{"$f":"-('Cash Flow'!$L38+'Cash Flow'!$L39)*SUMIF($B$78:$B$90,$B50,CX$78:CX$90)","v":428974.16500000004},{"$f":"-('Cash Flow'!$L38+'Cash Flow'!$L39)*SUMIF($B$78:$B$90,$B50,CY$78:CY$90)","v":428974.16500000004},{"$f":"-('Cash Flow'!$L38+'Cash Flow'!$L39)*SUMIF($B$78:$B$90,$B50,CZ$78:CZ$90)","v":428974.16500000004},{"$f":"-('Cash Flow'!$L38+'Cash Flow'!$L39)*SUMIF($B$78:$B$90,$B50,DA$78:DA$90)","v":428974.16500000004},5147689.9800000004,null,null,{"$f":"-('Cash Flow'!$M38+'Cash Flow'!$M39)*SUMIF($B$78:$B$90,$B50,DE$78:DE$90)","v":451850.6275},{"$f":"-('Cash Flow'!$M38+'Cash Flow'!$M39)*SUMIF($B$78:$B$90,$B50,DF$78:DF$90)","v":451850.6275},{"$f":"-('Cash Flow'!$M38+'Cash Flow'!$M39)*SUMIF($B$78:$B$90,$B50,DG$78:DG$90)","v":451850.6275},{"$f":"-('Cash Flow'!$M38+'Cash Flow'!$M39)*SUMIF($B$78:$B$90,$B50,DH$78:DH$90)","v":451850.6275},{"$f":"-('Cash Flow'!$M38+'Cash Flow'!$M39)*SUMIF($B$78:$B$90,$B50,DI$78:DI$90)","v":451850.6275},{"$f":"-('Cash Flow'!$M38+'Cash Flow'!$M39)*SUMIF($B$78:$B$90,$B50,DJ$78:DJ$90)","v":451850.6275},{"$f":"-('Cash Flow'!$M38+'Cash Flow'!$M39)*SUMIF($B$78:$B$90,$B50,DK$78:DK$90)","v":451850.6275},{"$f":"-('Cash Flow'!$M38+'Cash Flow'!$M39)*SUMIF($B$78:$B$90,$B50,DL$78:DL$90)","v":451850.6275},{"$f":"-('Cash Flow'!$M38+'Cash Flow'!$M39)*SUMIF($B$78:$B$90,$B50,DM$78:DM$90)","v":451850.6275},{"$f":"-('Cash Flow'!$M38+'Cash Flow'!$M39)*SUMIF($B$78:$B$90,$B50,DN$78:DN$90)","v":451850.6275},{"$f":"-('Cash Flow'!$M38+'Cash Flow'!$M39)*SUMIF($B$78:$B$90,$B50,DO$78:DO$90)","v":451850.6275},{"$f":"-('Cash Flow'!$M38+'Cash Flow'!$M39)*SUMIF($B$78:$B$90,$B50,DP$78:DP$90)","v":451850.6275},5422207.5300000012,null,null,{"$f":"-('Cash Flow'!$N38+'Cash Flow'!$N39)*SUMIF($B$78:$B$90,$B50,DT$78:DT$90)","v":468329.63916666666},{"$f":"-('Cash Flow'!$N38+'Cash Flow'!$N39)*SUMIF($B$78:$B$90,$B50,DU$78:DU$90)","v":468329.63916666666},{"$f":"-('Cash Flow'!$N38+'Cash Flow'!$N39)*SUMIF($B$78:$B$90,$B50,DV$78:DV$90)","v":468329.63916666666},{"$f":"-('Cash Flow'!$N38+'Cash Flow'!$N39)*SUMIF($B$78:$B$90,$B50,DW$78:DW$90)","v":468329.63916666666},{"$f":"-('Cash Flow'!$N38+'Cash Flow'!$N39)*SUMIF($B$78:$B$90,$B50,DX$78:DX$90)","v":468329.63916666666},{"$f":"-('Cash Flow'!$N38+'Cash Flow'!$N39)*SUMIF($B$78:$B$90,$B50,DY$78:DY$90)","v":468329.63916666666},{"$f":"-('Cash Flow'!$N38+'Cash Flow'!$N39)*SUMIF($B$78:$B$90,$B50,DZ$78:DZ$90)","v":468329.63916666666},{"$f":"-('Cash Flow'!$N38+'Cash Flow'!$N39)*SUMIF($B$78:$B$90,$B50,EA$78:EA$90)","v":468329.63916666666},{"$f":"-('Cash Flow'!$N38+'Cash Flow'!$N39)*SUMIF($B$78:$B$90,$B50,EB$78:EB$90)","v":468329.63916666666},{"$f":"-('Cash Flow'!$N38+'Cash Flow'!$N39)*SUMIF($B$78:$B$90,$B50,EC$78:EC$90)","v":468329.63916666666},{"$f":"-('Cash Flow'!$N38+'Cash Flow'!$N39)*SUMIF($B$78:$B$90,$B50,ED$78:ED$90)","v":468329.63916666666},{"$f":"-('Cash Flow'!$N38+'Cash Flow'!$N39)*SUMIF($B$78:$B$90,$B50,EE$78:EE$90)","v":468329.63916666666},5619955.6699999981,null,null,{"$f":"-('Cash Flow'!$O38+'Cash Flow'!$O39)*SUMIF($B$78:$B$90,$B50,EI$78:EI$90)","v":485516.49916666653},{"$f":"-('Cash Flow'!$O38+'Cash Flow'!$O39)*SUMIF($B$78:$B$90,$B50,EJ$78:EJ$90)","v":485516.49916666653},{"$f":"-('Cash Flow'!$O38+'Cash Flow'!$O39)*SUMIF($B$78:$B$90,$B50,EK$78:EK$90)","v":485516.49916666653},{"$f":"-('Cash Flow'!$O38+'Cash Flow'!$O39)*SUMIF($B$78:$B$90,$B50,EL$78:EL$90)","v":485516.49916666653},{"$f":"-('Cash Flow'!$O38+'Cash Flow'!$O39)*SUMIF($B$78:$B$90,$B50,EM$78:EM$90)","v":485516.49916666653},{"$f":"-('Cash Flow'!$O38+'Cash Flow'!$O39)*SUMIF($B$78:$B$90,$B50,EN$78:EN$90)","v":485516.49916666653},{"$f":"-('Cash Flow'!$O38+'Cash Flow'!$O39)*SUMIF($B$78:$B$90,$B50,EO$78:EO$90)","v":485516.49916666653},{"$f":"-('Cash Flow'!$O38+'Cash Flow'!$O39)*SUMIF($B$78:$B$90,$B50,EP$78:EP$90)","v":485516.49916666653},{"$f":"-('Cash Flow'!$O38+'Cash Flow'!$O39)*SUMIF($B$78:$B$90,$B50,EQ$78:EQ$90)","v":485516.49916666653},{"$f":"-('Cash Flow'!$O38+'Cash Flow'!$O39)*SUMIF($B$78:$B$90,$B50,ER$78:ER$90)","v":485516.49916666653},{"$f":"-('Cash Flow'!$O38+'Cash Flow'!$O39)*SUMIF($B$78:$B$90,$B50,ES$78:ES$90)","v":485516.49916666653},{"$f":"-('Cash Flow'!$O38+'Cash Flow'!$O39)*SUMIF($B$78:$B$90,$B50,ET$78:ET$90)","v":485516.49916666653},5826197.9899999984,null,null,{"$f":"-('Cash Flow'!$P38+'Cash Flow'!$P39)*SUMIF($B$78:$B$90,$B50,EX$78:EX$90)","v":503184.88333333336},{"$f":"-('Cash Flow'!$P38+'Cash Flow'!$P39)*SUMIF($B$78:$B$90,$B50,EY$78:EY$90)","v":503184.88333333336},{"$f":"-('Cash Flow'!$P38+'Cash Flow'!$P39)*SUMIF($B$78:$B$90,$B50,EZ$78:EZ$90)","v":503184.88333333336},{"$f":"-('Cash Flow'!$P38+'Cash Flow'!$P39)*SUMIF($B$78:$B$90,$B50,FA$78:FA$90)","v":503184.88333333336},{"$f":"-('Cash Flow'!$P38+'Cash Flow'!$P39)*SUMIF($B$78:$B$90,$B50,FB$78:FB$90)","v":503184.88333333336},{"$f":"-('Cash Flow'!$P38+'Cash Flow'!$P39)*SUMIF($B$78:$B$90,$B50,FC$78:FC$90)","v":503184.88333333336},{"$f":"-('Cash Flow'!$P38+'Cash Flow'!$P39)*SUMIF($B$78:$B$90,$B50,FD$78:FD$90)","v":503184.88333333336},{"$f":"-('Cash Flow'!$P38+'Cash Flow'!$P39)*SUMIF($B$78:$B$90,$B50,FE$78:FE$90)","v":503184.88333333336},{"$f":"-('Cash Flow'!$P38+'Cash Flow'!$P39)*SUMIF($B$78:$B$90,$B50,FF$78:FF$90)","v":503184.88333333336},{"$f":"-('Cash Flow'!$P38+'Cash Flow'!$P39)*SUMIF($B$78:$B$90,$B50,FG$78:FG$90)","v":503184.88333333336},{"$f":"-('Cash Flow'!$P38+'Cash Flow'!$P39)*SUMIF($B$78:$B$90,$B50,FH$78:FH$90)","v":503184.88333333336},{"$f":"-('Cash Flow'!$P38+'Cash Flow'!$P39)*SUMIF($B$78:$B$90,$B50,FI$78:FI$90)","v":503184.88333333336},6038218.6000000015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Capital Purchases - Investment Properties",10,null,{"$f":"-'Cash Flow'!$E37*SUMIF($B$78:$B$90,$B51,D$78:D$90)","v":0},{"$f":"-'Cash Flow'!$E37*SUMIF($B$78:$B$90,$B51,E$78:E$90)","v":0},{"$f":"-'Cash Flow'!$E37*SUMIF($B$78:$B$90,$B51,F$78:F$90)","v":0},{"$f":"-'Cash Flow'!$E37*SUMIF($B$78:$B$90,$B51,G$78:G$90)","v":0},{"$f":"-'Cash Flow'!$E37*SUMIF($B$78:$B$90,$B51,H$78:H$90)","v":0},{"$f":"-'Cash Flow'!$E37*SUMIF($B$78:$B$90,$B51,I$78:I$90)","v":0},{"$f":"-'Cash Flow'!$E37*SUMIF($B$78:$B$90,$B51,J$78:J$90)","v":0},{"$f":"-'Cash Flow'!$E37*SUMIF($B$78:$B$90,$B51,K$78:K$90)","v":0},{"$f":"-'Cash Flow'!$E37*SUMIF($B$78:$B$90,$B51,L$78:L$90)","v":0},{"$f":"-'Cash Flow'!$E37*SUMIF($B$78:$B$90,$B51,M$78:M$90)","v":0},{"$f":"-'Cash Flow'!$E37*SUMIF($B$78:$B$90,$B51,N$78:N$90)","v":0},{"$f":"-'Cash Flow'!$E37*SUMIF($B$78:$B$90,$B51,O$78:O$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$G37*SUMIF($B$78:$B$90,$B51,S$78:S$90)","v":0},{"$f":"-'Cash Flow'!$G37*SUMIF($B$78:$B$90,$B51,T$78:T$90)","v":0},{"$f":"-'Cash Flow'!$G37*SUMIF($B$78:$B$90,$B51,U$78:U$90)","v":0},{"$f":"-'Cash Flow'!$G37*SUMIF($B$78:$B$90,$B51,V$78:V$90)","v":0},{"$f":"-'Cash Flow'!$G37*SUMIF($B$78:$B$90,$B51,W$78:W$90)","v":0},{"$f":"-'Cash Flow'!$G37*SUMIF($B$78:$B$90,$B51,X$78:X$90)","v":0},{"$f":"-'Cash Flow'!$G37*SUMIF($B$78:$B$90,$B51,Y$78:Y$90)","v":0},{"$f":"-'Cash Flow'!$G37*SUMIF($B$78:$B$90,$B51,Z$78:Z$90)","v":0},{"$f":"-'Cash Flow'!$G37*SUMIF($B$78:$B$90,$B51,AA$78:AA$90)","v":0},{"$f":"-'Cash Flow'!$G37*SUMIF($B$78:$B$90,$B51,AB$78:AB$90)","v":0},{"$f":"-'Cash Flow'!$G37*SUMIF($B$78:$B$90,$B51,AC$78:AC$90)","v":0},{"$f":"-'Cash Flow'!$G37*SUMIF($B$78:$B$90,$B51,AD$78:AD$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$H37*SUMIF($B$78:$B$90,$B51,AH$78:AH$90)","v":0},{"$f":"-'Cash Flow'!$H37*SUMIF($B$78:$B$90,$B51,AI$78:AI$90)","v":0},{"$f":"-'Cash Flow'!$H37*SUMIF($B$78:$B$90,$B51,AJ$78:AJ$90)","v":0},{"$f":"-'Cash Flow'!$H37*SUMIF($B$78:$B$90,$B51,AK$78:AK$90)","v":0},{"$f":"-'Cash Flow'!$H37*SUMIF($B$78:$B$90,$B51,AL$78:AL$90)","v":0},{"$f":"-'Cash Flow'!$H37*SUMIF($B$78:$B$90,$B51,AM$78:AM$90)","v":0},{"$f":"-'Cash Flow'!$H37*SUMIF($B$78:$B$90,$B51,AN$78:AN$90)","v":0},{"$f":"-'Cash Flow'!$H37*SUMIF($B$78:$B$90,$B51,AO$78:AO$90)","v":0},{"$f":"-'Cash Flow'!$H37*SUMIF($B$78:$B$90,$B51,AP$78:AP$90)","v":0},{"$f":"-'Cash Flow'!$H37*SUMIF($B$78:$B$90,$B51,AQ$78:AQ$90)","v":0},{"$f":"-'Cash Flow'!$H37*SUMIF($B$78:$B$90,$B51,AR$78:AR$90)","v":0},{"$f":"-'Cash Flow'!$H37*SUMIF($B$78:$B$90,$B51,AS$78:AS$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$I37*SUMIF($B$78:$B$90,$B51,AW$78:AW$90)","v":0},{"$f":"-'Cash Flow'!$I37*SUMIF($B$78:$B$90,$B51,AX$78:AX$90)","v":0},{"$f":"-'Cash Flow'!$I37*SUMIF($B$78:$B$90,$B51,AY$78:AY$90)","v":0},{"$f":"-'Cash Flow'!$I37*SUMIF($B$78:$B$90,$B51,AZ$78:AZ$90)","v":0},{"$f":"-'Cash Flow'!$I37*SUMIF($B$78:$B$90,$B51,BA$78:BA$90)","v":0},{"$f":"-'Cash Flow'!$I37*SUMIF($B$78:$B$90,$B51,BB$78:BB$90)","v":0},{"$f":"-'Cash Flow'!$I37*SUMIF($B$78:$B$90,$B51,BC$78:BC$90)","v":0},{"$f":"-'Cash Flow'!$I37*SUMIF($B$78:$B$90,$B51,BD$78:BD$90)","v":0},{"$f":"-'Cash Flow'!$I37*SUMIF($B$78:$B$90,$B51,BE$78:BE$90)","v":0},{"$f":"-'Cash Flow'!$I37*SUMIF($B$78:$B$90,$B51,BF$78:BF$90)","v":0},{"$f":"-'Cash Flow'!$I37*SUMIF($B$78:$B$90,$B51,BG$78:BG$90)","v":0},{"$f":"-'Cash Flow'!$I37*SUMIF($B$78:$B$90,$B51,BH$78:BH$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$J37*SUMIF($B$78:$B$90,$B51,BL$78:BL$90)","v":0},{"$f":"-'Cash Flow'!$J37*SUMIF($B$78:$B$90,$B51,BM$78:BM$90)","v":0},{"$f":"-'Cash Flow'!$J37*SUMIF($B$78:$B$90,$B51,BN$78:BN$90)","v":0},{"$f":"-'Cash Flow'!$J37*SUMIF($B$78:$B$90,$B51,BO$78:BO$90)","v":0},{"$f":"-'Cash Flow'!$J37*SUMIF($B$78:$B$90,$B51,BP$78:BP$90)","v":0},{"$f":"-'Cash Flow'!$J37*SUMIF($B$78:$B$90,$B51,BQ$78:BQ$90)","v":0},{"$f":"-'Cash Flow'!$J37*SUMIF($B$78:$B$90,$B51,BR$78:BR$90)","v":0},{"$f":"-'Cash Flow'!$J37*SUMIF($B$78:$B$90,$B51,BS$78:BS$90)","v":0},{"$f":"-'Cash Flow'!$J37*SUMIF($B$78:$B$90,$B51,BT$78:BT$90)","v":0},{"$f":"-'Cash Flow'!$J37*SUMIF($B$78:$B$90,$B51,BU$78:BU$90)","v":0},{"$f":"-'Cash Flow'!$J37*SUMIF($B$78:$B$90,$B51,BV$78:BV$90)","v":0},{"$f":"-'Cash Flow'!$J37*SUMIF($B$78:$B$90,$B51,BW$78:BW$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$K37*SUMIF($B$78:$B$90,$B51,CA$78:CA$90)","v":0},{"$f":"-'Cash Flow'!$K37*SUMIF($B$78:$B$90,$B51,CB$78:CB$90)","v":0},{"$f":"-'Cash Flow'!$K37*SUMIF($B$78:$B$90,$B51,CC$78:CC$90)","v":0},{"$f":"-'Cash Flow'!$K37*SUMIF($B$78:$B$90,$B51,CD$78:CD$90)","v":0},{"$f":"-'Cash Flow'!$K37*SUMIF($B$78:$B$90,$B51,CE$78:CE$90)","v":0},{"$f":"-'Cash Flow'!$K37*SUMIF($B$78:$B$90,$B51,CF$78:CF$90)","v":0},{"$f":"-'Cash Flow'!$K37*SUMIF($B$78:$B$90,$B51,CG$78:CG$90)","v":0},{"$f":"-'Cash Flow'!$K37*SUMIF($B$78:$B$90,$B51,CH$78:CH$90)","v":0},{"$f":"-'Cash Flow'!$K37*SUMIF($B$78:$B$90,$B51,CI$78:CI$90)","v":0},{"$f":"-'Cash Flow'!$K37*SUMIF($B$78:$B$90,$B51,CJ$78:CJ$90)","v":0},{"$f":"-'Cash Flow'!$K37*SUMIF($B$78:$B$90,$B51,CK$78:CK$90)","v":0},{"$f":"-'Cash Flow'!$K37*SUMIF($B$78:$B$90,$B51,CL$78:CL$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$L37*SUMIF($B$78:$B$90,$B51,CP$78:CP$90)","v":0},{"$f":"-'Cash Flow'!$L37*SUMIF($B$78:$B$90,$B51,CQ$78:CQ$90)","v":0},{"$f":"-'Cash Flow'!$L37*SUMIF($B$78:$B$90,$B51,CR$78:CR$90)","v":0},{"$f":"-'Cash Flow'!$L37*SUMIF($B$78:$B$90,$B51,CS$78:CS$90)","v":0},{"$f":"-'Cash Flow'!$L37*SUMIF($B$78:$B$90,$B51,CT$78:CT$90)","v":0},{"$f":"-'Cash Flow'!$L37*SUMIF($B$78:$B$90,$B51,CU$78:CU$90)","v":0},{"$f":"-'Cash Flow'!$L37*SUMIF($B$78:$B$90,$B51,CV$78:CV$90)","v":0},{"$f":"-'Cash Flow'!$L37*SUMIF($B$78:$B$90,$B51,CW$78:CW$90)","v":0},{"$f":"-'Cash Flow'!$L37*SUMIF($B$78:$B$90,$B51,CX$78:CX$90)","v":0},{"$f":"-'Cash Flow'!$L37*SUMIF($B$78:$B$90,$B51,CY$78:CY$90)","v":0},{"$f":"-'Cash Flow'!$L37*SUMIF($B$78:$B$90,$B51,CZ$78:CZ$90)","v":0},{"$f":"-'Cash Flow'!$L37*SUMIF($B$78:$B$90,$B51,DA$78:DA$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$M37*SUMIF($B$78:$B$90,$B51,DE$78:DE$90)","v":0},{"$f":"-'Cash Flow'!$M37*SUMIF($B$78:$B$90,$B51,DF$78:DF$90)","v":0},{"$f":"-'Cash Flow'!$M37*SUMIF($B$78:$B$90,$B51,DG$78:DG$90)","v":0},{"$f":"-'Cash Flow'!$M37*SUMIF($B$78:$B$90,$B51,DH$78:DH$90)","v":0},{"$f":"-'Cash Flow'!$M37*SUMIF($B$78:$B$90,$B51,DI$78:DI$90)","v":0},{"$f":"-'Cash Flow'!$M37*SUMIF($B$78:$B$90,$B51,DJ$78:DJ$90)","v":0},{"$f":"-'Cash Flow'!$M37*SUMIF($B$78:$B$90,$B51,DK$78:DK$90)","v":0},{"$f":"-'Cash Flow'!$M37*SUMIF($B$78:$B$90,$B51,DL$78:DL$90)","v":0},{"$f":"-'Cash Flow'!$M37*SUMIF($B$78:$B$90,$B51,DM$78:DM$90)","v":0},{"$f":"-'Cash Flow'!$M37*SUMIF($B$78:$B$90,$B51,DN$78:DN$90)","v":0},{"$f":"-'Cash Flow'!$M37*SUMIF($B$78:$B$90,$B51,DO$78:DO$90)","v":0},{"$f":"-'Cash Flow'!$M37*SUMIF($B$78:$B$90,$B51,DP$78:DP$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$N37*SUMIF($B$78:$B$90,$B51,DT$78:DT$90)","v":0},{"$f":"-'Cash Flow'!$N37*SUMIF($B$78:$B$90,$B51,DU$78:DU$90)","v":0},{"$f":"-'Cash Flow'!$N37*SUMIF($B$78:$B$90,$B51,DV$78:DV$90)","v":0},{"$f":"-'Cash Flow'!$N37*SUMIF($B$78:$B$90,$B51,DW$78:DW$90)","v":0},{"$f":"-'Cash Flow'!$N37*SUMIF($B$78:$B$90,$B51,DX$78:DX$90)","v":0},{"$f":"-'Cash Flow'!$N37*SUMIF($B$78:$B$90,$B51,DY$78:DY$90)","v":0},{"$f":"-'Cash Flow'!$N37*SUMIF($B$78:$B$90,$B51,DZ$78:DZ$90)","v":0},{"$f":"-'Cash Flow'!$N37*SUMIF($B$78:$B$90,$B51,EA$78:EA$90)","v":0},{"$f":"-'Cash Flow'!$N37*SUMIF($B$78:$B$90,$B51,EB$78:EB$90)","v":0},{"$f":"-'Cash Flow'!$N37*SUMIF($B$78:$B$90,$B51,EC$78:EC$90)","v":0},{"$f":"-'Cash Flow'!$N37*SUMIF($B$78:$B$90,$B51,ED$78:ED$90)","v":0},{"$f":"-'Cash Flow'!$N37*SUMIF($B$78:$B$90,$B51,EE$78:EE$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$O37*SUMIF($B$78:$B$90,$B51,EI$78:EI$90)","v":0},{"$f":"-'Cash Flow'!$O37*SUMIF($B$78:$B$90,$B51,EJ$78:EJ$90)","v":0},{"$f":"-'Cash Flow'!$O37*SUMIF($B$78:$B$90,$B51,EK$78:EK$90)","v":0},{"$f":"-'Cash Flow'!$O37*SUMIF($B$78:$B$90,$B51,EL$78:EL$90)","v":0},{"$f":"-'Cash Flow'!$O37*SUMIF($B$78:$B$90,$B51,EM$78:EM$90)","v":0},{"$f":"-'Cash Flow'!$O37*SUMIF($B$78:$B$90,$B51,EN$78:EN$90)","v":0},{"$f":"-'Cash Flow'!$O37*SUMIF($B$78:$B$90,$B51,EO$78:EO$90)","v":0},{"$f":"-'Cash Flow'!$O37*SUMIF($B$78:$B$90,$B51,EP$78:EP$90)","v":0},{"$f":"-'Cash Flow'!$O37*SUMIF($B$78:$B$90,$B51,EQ$78:EQ$90)","v":0},{"$f":"-'Cash Flow'!$O37*SUMIF($B$78:$B$90,$B51,ER$78:ER$90)","v":0},{"$f":"-'Cash Flow'!$O37*SUMIF($B$78:$B$90,$B51,ES$78:ES$90)","v":0},{"$f":"-'Cash Flow'!$O37*SUMIF($B$78:$B$90,$B51,ET$78:ET$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$P37*SUMIF($B$78:$B$90,$B51,EX$78:EX$90)","v":0},{"$f":"-'Cash Flow'!$P37*SUMIF($B$78:$B$90,$B51,EY$78:EY$90)","v":0},{"$f":"-'Cash Flow'!$P37*SUMIF($B$78:$B$90,$B51,EZ$78:EZ$90)","v":0},{"$f":"-'Cash Flow'!$P37*SUMIF($B$78:$B$90,$B51,FA$78:FA$90)","v":0},{"$f":"-'Cash Flow'!$P37*SUMIF($B$78:$B$90,$B51,FB$78:FB$90)","v":0},{"$f":"-'Cash Flow'!$P37*SUMIF($B$78:$B$90,$B51,FC$78:FC$90)","v":0},{"$f":"-'Cash Flow'!$P37*SUMIF($B$78:$B$90,$B51,FD$78:FD$90)","v":0},{"$f":"-'Cash Flow'!$P37*SUMIF($B$78:$B$90,$B51,FE$78:FE$90)","v":0},{"$f":"-'Cash Flow'!$P37*SUMIF($B$78:$B$90,$B51,FF$78:FF$90)","v":0},{"$f":"-'Cash Flow'!$P37*SUMIF($B$78:$B$90,$B51,FG$78:FG$90)","v":0},{"$f":"-'Cash Flow'!$P37*SUMIF($B$78:$B$90,$B51,FH$78:FH$90)","v":0},{"$f":"-'Cash Flow'!$P37*SUMIF($B$78:$B$90,$B51,FI$78:FI$90)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Capital Purchases - Intangible Assets",10,null,{"$f":"-'Cash Flow'!$E40*SUMIF($B$78:$B$90,$B52,D$78:D$90)","v":0},{"$f":"-'Cash Flow'!$E40*SUMIF($B$78:$B$90,$B52,E$78:E$90)","v":0},{"$f":"-'Cash Flow'!$E40*SUMIF($B$78:$B$90,$B52,F$78:F$90)","v":0},{"$f":"-'Cash Flow'!$E40*SUMIF($B$78:$B$90,$B52,G$78:G$90)","v":0},{"$f":"-'Cash Flow'!$E40*SUMIF($B$78:$B$90,$B52,H$78:H$90)","v":0},{"$f":"-'Cash Flow'!$E40*SUMIF($B$78:$B$90,$B52,I$78:I$90)","v":0},{"$f":"-'Cash Flow'!$E40*SUMIF($B$78:$B$90,$B52,J$78:J$90)","v":0},{"$f":"-'Cash Flow'!$E40*SUMIF($B$78:$B$90,$B52,K$78:K$90)","v":0},{"$f":"-'Cash Flow'!$E40*SUMIF($B$78:$B$90,$B52,L$78:L$90)","v":0},{"$f":"-'Cash Flow'!$E40*SUMIF($B$78:$B$90,$B52,M$78:M$90)","v":0},{"$f":"-'Cash Flow'!$E40*SUMIF($B$78:$B$90,$B52,N$78:N$90)","v":0},{"$f":"-'Cash Flow'!$E40*SUMIF($B$78:$B$90,$B52,O$78:O$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$G40*SUMIF($B$78:$B$90,$B52,S$78:S$90)","v":0},{"$f":"-'Cash Flow'!$G40*SUMIF($B$78:$B$90,$B52,T$78:T$90)","v":0},{"$f":"-'Cash Flow'!$G40*SUMIF($B$78:$B$90,$B52,U$78:U$90)","v":0},{"$f":"-'Cash Flow'!$G40*SUMIF($B$78:$B$90,$B52,V$78:V$90)","v":0},{"$f":"-'Cash Flow'!$G40*SUMIF($B$78:$B$90,$B52,W$78:W$90)","v":0},{"$f":"-'Cash Flow'!$G40*SUMIF($B$78:$B$90,$B52,X$78:X$90)","v":0},{"$f":"-'Cash Flow'!$G40*SUMIF($B$78:$B$90,$B52,Y$78:Y$90)","v":0},{"$f":"-'Cash Flow'!$G40*SUMIF($B$78:$B$90,$B52,Z$78:Z$90)","v":0},{"$f":"-'Cash Flow'!$G40*SUMIF($B$78:$B$90,$B52,AA$78:AA$90)","v":0},{"$f":"-'Cash Flow'!$G40*SUMIF($B$78:$B$90,$B52,AB$78:AB$90)","v":0},{"$f":"-'Cash Flow'!$G40*SUMIF($B$78:$B$90,$B52,AC$78:AC$90)","v":0},{"$f":"-'Cash Flow'!$G40*SUMIF($B$78:$B$90,$B52,AD$78:AD$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$H40*SUMIF($B$78:$B$90,$B52,AH$78:AH$90)","v":0},{"$f":"-'Cash Flow'!$H40*SUMIF($B$78:$B$90,$B52,AI$78:AI$90)","v":0},{"$f":"-'Cash Flow'!$H40*SUMIF($B$78:$B$90,$B52,AJ$78:AJ$90)","v":0},{"$f":"-'Cash Flow'!$H40*SUMIF($B$78:$B$90,$B52,AK$78:AK$90)","v":0},{"$f":"-'Cash Flow'!$H40*SUMIF($B$78:$B$90,$B52,AL$78:AL$90)","v":0},{"$f":"-'Cash Flow'!$H40*SUMIF($B$78:$B$90,$B52,AM$78:AM$90)","v":0},{"$f":"-'Cash Flow'!$H40*SUMIF($B$78:$B$90,$B52,AN$78:AN$90)","v":0},{"$f":"-'Cash Flow'!$H40*SUMIF($B$78:$B$90,$B52,AO$78:AO$90)","v":0},{"$f":"-'Cash Flow'!$H40*SUMIF($B$78:$B$90,$B52,AP$78:AP$90)","v":0},{"$f":"-'Cash Flow'!$H40*SUMIF($B$78:$B$90,$B52,AQ$78:AQ$90)","v":0},{"$f":"-'Cash Flow'!$H40*SUMIF($B$78:$B$90,$B52,AR$78:AR$90)","v":0},{"$f":"-'Cash Flow'!$H40*SUMIF($B$78:$B$90,$B52,AS$78:AS$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$I40*SUMIF($B$78:$B$90,$B52,AW$78:AW$90)","v":0},{"$f":"-'Cash Flow'!$I40*SUMIF($B$78:$B$90,$B52,AX$78:AX$90)","v":0},{"$f":"-'Cash Flow'!$I40*SUMIF($B$78:$B$90,$B52,AY$78:AY$90)","v":0},{"$f":"-'Cash Flow'!$I40*SUMIF($B$78:$B$90,$B52,AZ$78:AZ$90)","v":0},{"$f":"-'Cash Flow'!$I40*SUMIF($B$78:$B$90,$B52,BA$78:BA$90)","v":0},{"$f":"-'Cash Flow'!$I40*SUMIF($B$78:$B$90,$B52,BB$78:BB$90)","v":0},{"$f":"-'Cash Flow'!$I40*SUMIF($B$78:$B$90,$B52,BC$78:BC$90)","v":0},{"$f":"-'Cash Flow'!$I40*SUMIF($B$78:$B$90,$B52,BD$78:BD$90)","v":0},{"$f":"-'Cash Flow'!$I40*SUMIF($B$78:$B$90,$B52,BE$78:BE$90)","v":0},{"$f":"-'Cash Flow'!$I40*SUMIF($B$78:$B$90,$B52,BF$78:BF$90)","v":0},{"$f":"-'Cash Flow'!$I40*SUMIF($B$78:$B$90,$B52,BG$78:BG$90)","v":0},{"$f":"-'Cash Flow'!$I40*SUMIF($B$78:$B$90,$B52,BH$78:BH$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$J40*SUMIF($B$78:$B$90,$B52,BL$78:BL$90)","v":0},{"$f":"-'Cash Flow'!$J40*SUMIF($B$78:$B$90,$B52,BM$78:BM$90)","v":0},{"$f":"-'Cash Flow'!$J40*SUMIF($B$78:$B$90,$B52,BN$78:BN$90)","v":0},{"$f":"-'Cash Flow'!$J40*SUMIF($B$78:$B$90,$B52,BO$78:BO$90)","v":0},{"$f":"-'Cash Flow'!$J40*SUMIF($B$78:$B$90,$B52,BP$78:BP$90)","v":0},{"$f":"-'Cash Flow'!$J40*SUMIF($B$78:$B$90,$B52,BQ$78:BQ$90)","v":0},{"$f":"-'Cash Flow'!$J40*SUMIF($B$78:$B$90,$B52,BR$78:BR$90)","v":0},{"$f":"-'Cash Flow'!$J40*SUMIF($B$78:$B$90,$B52,BS$78:BS$90)","v":0},{"$f":"-'Cash Flow'!$J40*SUMIF($B$78:$B$90,$B52,BT$78:BT$90)","v":0},{"$f":"-'Cash Flow'!$J40*SUMIF($B$78:$B$90,$B52,BU$78:BU$90)","v":0},{"$f":"-'Cash Flow'!$J40*SUMIF($B$78:$B$90,$B52,BV$78:BV$90)","v":0},{"$f":"-'Cash Flow'!$J40*SUMIF($B$78:$B$90,$B52,BW$78:BW$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$K40*SUMIF($B$78:$B$90,$B52,CA$78:CA$90)","v":0},{"$f":"-'Cash Flow'!$K40*SUMIF($B$78:$B$90,$B52,CB$78:CB$90)","v":0},{"$f":"-'Cash Flow'!$K40*SUMIF($B$78:$B$90,$B52,CC$78:CC$90)","v":0},{"$f":"-'Cash Flow'!$K40*SUMIF($B$78:$B$90,$B52,CD$78:CD$90)","v":0},{"$f":"-'Cash Flow'!$K40*SUMIF($B$78:$B$90,$B52,CE$78:CE$90)","v":0},{"$f":"-'Cash Flow'!$K40*SUMIF($B$78:$B$90,$B52,CF$78:CF$90)","v":0},{"$f":"-'Cash Flow'!$K40*SUMIF($B$78:$B$90,$B52,CG$78:CG$90)","v":0},{"$f":"-'Cash Flow'!$K40*SUMIF($B$78:$B$90,$B52,CH$78:CH$90)","v":0},{"$f":"-'Cash Flow'!$K40*SUMIF($B$78:$B$90,$B52,CI$78:CI$90)","v":0},{"$f":"-'Cash Flow'!$K40*SUMIF($B$78:$B$90,$B52,CJ$78:CJ$90)","v":0},{"$f":"-'Cash Flow'!$K40*SUMIF($B$78:$B$90,$B52,CK$78:CK$90)","v":0},{"$f":"-'Cash Flow'!$K40*SUMIF($B$78:$B$90,$B52,CL$78:CL$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$L40*SUMIF($B$78:$B$90,$B52,CP$78:CP$90)","v":0},{"$f":"-'Cash Flow'!$L40*SUMIF($B$78:$B$90,$B52,CQ$78:CQ$90)","v":0},{"$f":"-'Cash Flow'!$L40*SUMIF($B$78:$B$90,$B52,CR$78:CR$90)","v":0},{"$f":"-'Cash Flow'!$L40*SUMIF($B$78:$B$90,$B52,CS$78:CS$90)","v":0},{"$f":"-'Cash Flow'!$L40*SUMIF($B$78:$B$90,$B52,CT$78:CT$90)","v":0},{"$f":"-'Cash Flow'!$L40*SUMIF($B$78:$B$90,$B52,CU$78:CU$90)","v":0},{"$f":"-'Cash Flow'!$L40*SUMIF($B$78:$B$90,$B52,CV$78:CV$90)","v":0},{"$f":"-'Cash Flow'!$L40*SUMIF($B$78:$B$90,$B52,CW$78:CW$90)","v":0},{"$f":"-'Cash Flow'!$L40*SUMIF($B$78:$B$90,$B52,CX$78:CX$90)","v":0},{"$f":"-'Cash Flow'!$L40*SUMIF($B$78:$B$90,$B52,CY$78:CY$90)","v":0},{"$f":"-'Cash Flow'!$L40*SUMIF($B$78:$B$90,$B52,CZ$78:CZ$90)","v":0},{"$f":"-'Cash Flow'!$L40*SUMIF($B$78:$B$90,$B52,DA$78:DA$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$M40*SUMIF($B$78:$B$90,$B52,DE$78:DE$90)","v":0},{"$f":"-'Cash Flow'!$M40*SUMIF($B$78:$B$90,$B52,DF$78:DF$90)","v":0},{"$f":"-'Cash Flow'!$M40*SUMIF($B$78:$B$90,$B52,DG$78:DG$90)","v":0},{"$f":"-'Cash Flow'!$M40*SUMIF($B$78:$B$90,$B52,DH$78:DH$90)","v":0},{"$f":"-'Cash Flow'!$M40*SUMIF($B$78:$B$90,$B52,DI$78:DI$90)","v":0},{"$f":"-'Cash Flow'!$M40*SUMIF($B$78:$B$90,$B52,DJ$78:DJ$90)","v":0},{"$f":"-'Cash Flow'!$M40*SUMIF($B$78:$B$90,$B52,DK$78:DK$90)","v":0},{"$f":"-'Cash Flow'!$M40*SUMIF($B$78:$B$90,$B52,DL$78:DL$90)","v":0},{"$f":"-'Cash Flow'!$M40*SUMIF($B$78:$B$90,$B52,DM$78:DM$90)","v":0},{"$f":"-'Cash Flow'!$M40*SUMIF($B$78:$B$90,$B52,DN$78:DN$90)","v":0},{"$f":"-'Cash Flow'!$M40*SUMIF($B$78:$B$90,$B52,DO$78:DO$90)","v":0},{"$f":"-'Cash Flow'!$M40*SUMIF($B$78:$B$90,$B52,DP$78:DP$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$N40*SUMIF($B$78:$B$90,$B52,DT$78:DT$90)","v":0},{"$f":"-'Cash Flow'!$N40*SUMIF($B$78:$B$90,$B52,DU$78:DU$90)","v":0},{"$f":"-'Cash Flow'!$N40*SUMIF($B$78:$B$90,$B52,DV$78:DV$90)","v":0},{"$f":"-'Cash Flow'!$N40*SUMIF($B$78:$B$90,$B52,DW$78:DW$90)","v":0},{"$f":"-'Cash Flow'!$N40*SUMIF($B$78:$B$90,$B52,DX$78:DX$90)","v":0},{"$f":"-'Cash Flow'!$N40*SUMIF($B$78:$B$90,$B52,DY$78:DY$90)","v":0},{"$f":"-'Cash Flow'!$N40*SUMIF($B$78:$B$90,$B52,DZ$78:DZ$90)","v":0},{"$f":"-'Cash Flow'!$N40*SUMIF($B$78:$B$90,$B52,EA$78:EA$90)","v":0},{"$f":"-'Cash Flow'!$N40*SUMIF($B$78:$B$90,$B52,EB$78:EB$90)","v":0},{"$f":"-'Cash Flow'!$N40*SUMIF($B$78:$B$90,$B52,EC$78:EC$90)","v":0},{"$f":"-'Cash Flow'!$N40*SUMIF($B$78:$B$90,$B52,ED$78:ED$90)","v":0},{"$f":"-'Cash Flow'!$N40*SUMIF($B$78:$B$90,$B52,EE$78:EE$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$O40*SUMIF($B$78:$B$90,$B52,EI$78:EI$90)","v":0},{"$f":"-'Cash Flow'!$O40*SUMIF($B$78:$B$90,$B52,EJ$78:EJ$90)","v":0},{"$f":"-'Cash Flow'!$O40*SUMIF($B$78:$B$90,$B52,EK$78:EK$90)","v":0},{"$f":"-'Cash Flow'!$O40*SUMIF($B$78:$B$90,$B52,EL$78:EL$90)","v":0},{"$f":"-'Cash Flow'!$O40*SUMIF($B$78:$B$90,$B52,EM$78:EM$90)","v":0},{"$f":"-'Cash Flow'!$O40*SUMIF($B$78:$B$90,$B52,EN$78:EN$90)","v":0},{"$f":"-'Cash Flow'!$O40*SUMIF($B$78:$B$90,$B52,EO$78:EO$90)","v":0},{"$f":"-'Cash Flow'!$O40*SUMIF($B$78:$B$90,$B52,EP$78:EP$90)","v":0},{"$f":"-'Cash Flow'!$O40*SUMIF($B$78:$B$90,$B52,EQ$78:EQ$90)","v":0},{"$f":"-'Cash Flow'!$O40*SUMIF($B$78:$B$90,$B52,ER$78:ER$90)","v":0},{"$f":"-'Cash Flow'!$O40*SUMIF($B$78:$B$90,$B52,ES$78:ES$90)","v":0},{"$f":"-'Cash Flow'!$O40*SUMIF($B$78:$B$90,$B52,ET$78:ET$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$P40*SUMIF($B$78:$B$90,$B52,EX$78:EX$90)","v":0},{"$f":"-'Cash Flow'!$P40*SUMIF($B$78:$B$90,$B52,EY$78:EY$90)","v":0},{"$f":"-'Cash Flow'!$P40*SUMIF($B$78:$B$90,$B52,EZ$78:EZ$90)","v":0},{"$f":"-'Cash Flow'!$P40*SUMIF($B$78:$B$90,$B52,FA$78:FA$90)","v":0},{"$f":"-'Cash Flow'!$P40*SUMIF($B$78:$B$90,$B52,FB$78:FB$90)","v":0},{"$f":"-'Cash Flow'!$P40*SUMIF($B$78:$B$90,$B52,FC$78:FC$90)","v":0},{"$f":"-'Cash Flow'!$P40*SUMIF($B$78:$B$90,$B52,FD$78:FD$90)","v":0},{"$f":"-'Cash Flow'!$P40*SUMIF($B$78:$B$90,$B52,FE$78:FE$90)","v":0},{"$f":"-'Cash Flow'!$P40*SUMIF($B$78:$B$90,$B52,FF$78:FF$90)","v":0},{"$f":"-'Cash Flow'!$P40*SUMIF($B$78:$B$90,$B52,FG$78:FG$90)","v":0},{"$f":"-'Cash Flow'!$P40*SUMIF($B$78:$B$90,$B52,FH$78:FH$90)","v":0},{"$f":"-'Cash Flow'!$P40*SUMIF($B$78:$B$90,$B52,FI$78:FI$90)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Deferred Debtors",5,null,{"$f":"-'Cash Flow'!$E41*SUMIF($B$78:$B$90,$B53,D$78:D$90)","v":0},{"$f":"-'Cash Flow'!$E41*SUMIF($B$78:$B$90,$B53,E$78:E$90)","v":0},{"$f":"-'Cash Flow'!$E41*SUMIF($B$78:$B$90,$B53,F$78:F$90)","v":0},{"$f":"-'Cash Flow'!$E41*SUMIF($B$78:$B$90,$B53,G$78:G$90)","v":0},{"$f":"-'Cash Flow'!$E41*SUMIF($B$78:$B$90,$B53,H$78:H$90)","v":0},{"$f":"-'Cash Flow'!$E41*SUMIF($B$78:$B$90,$B53,I$78:I$90)","v":0},{"$f":"-'Cash Flow'!$E41*SUMIF($B$78:$B$90,$B53,J$78:J$90)","v":0},{"$f":"-'Cash Flow'!$E41*SUMIF($B$78:$B$90,$B53,K$78:K$90)","v":0},{"$f":"-'Cash Flow'!$E41*SUMIF($B$78:$B$90,$B53,L$78:L$90)","v":0},{"$f":"-'Cash Flow'!$E41*SUMIF($B$78:$B$90,$B53,M$78:M$90)","v":0},{"$f":"-'Cash Flow'!$E41*SUMIF($B$78:$B$90,$B53,N$78:N$90)","v":0},{"$f":"-'Cash Flow'!$E41*SUMIF($B$78:$B$90,$B53,O$78:O$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$G41*SUMIF($B$78:$B$90,$B53,S$78:S$90)","v":0},{"$f":"-'Cash Flow'!$G41*SUMIF($B$78:$B$90,$B53,T$78:T$90)","v":0},{"$f":"-'Cash Flow'!$G41*SUMIF($B$78:$B$90,$B53,U$78:U$90)","v":0},{"$f":"-'Cash Flow'!$G41*SUMIF($B$78:$B$90,$B53,V$78:V$90)","v":0},{"$f":"-'Cash Flow'!$G41*SUMIF($B$78:$B$90,$B53,W$78:W$90)","v":0},{"$f":"-'Cash Flow'!$G41*SUMIF($B$78:$B$90,$B53,X$78:X$90)","v":0},{"$f":"-'Cash Flow'!$G41*SUMIF($B$78:$B$90,$B53,Y$78:Y$90)","v":0},{"$f":"-'Cash Flow'!$G41*SUMIF($B$78:$B$90,$B53,Z$78:Z$90)","v":0},{"$f":"-'Cash Flow'!$G41*SUMIF($B$78:$B$90,$B53,AA$78:AA$90)","v":0},{"$f":"-'Cash Flow'!$G41*SUMIF($B$78:$B$90,$B53,AB$78:AB$90)","v":0},{"$f":"-'Cash Flow'!$G41*SUMIF($B$78:$B$90,$B53,AC$78:AC$90)","v":0},{"$f":"-'Cash Flow'!$G41*SUMIF($B$78:$B$90,$B53,AD$78:AD$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$H41*SUMIF($B$78:$B$90,$B53,AH$78:AH$90)","v":0},{"$f":"-'Cash Flow'!$H41*SUMIF($B$78:$B$90,$B53,AI$78:AI$90)","v":0},{"$f":"-'Cash Flow'!$H41*SUMIF($B$78:$B$90,$B53,AJ$78:AJ$90)","v":0},{"$f":"-'Cash Flow'!$H41*SUMIF($B$78:$B$90,$B53,AK$78:AK$90)","v":0},{"$f":"-'Cash Flow'!$H41*SUMIF($B$78:$B$90,$B53,AL$78:AL$90)","v":0},{"$f":"-'Cash Flow'!$H41*SUMIF($B$78:$B$90,$B53,AM$78:AM$90)","v":0},{"$f":"-'Cash Flow'!$H41*SUMIF($B$78:$B$90,$B53,AN$78:AN$90)","v":0},{"$f":"-'Cash Flow'!$H41*SUMIF($B$78:$B$90,$B53,AO$78:AO$90)","v":0},{"$f":"-'Cash Flow'!$H41*SUMIF($B$78:$B$90,$B53,AP$78:AP$90)","v":0},{"$f":"-'Cash Flow'!$H41*SUMIF($B$78:$B$90,$B53,AQ$78:AQ$90)","v":0},{"$f":"-'Cash Flow'!$H41*SUMIF($B$78:$B$90,$B53,AR$78:AR$90)","v":0},{"$f":"-'Cash Flow'!$H41*SUMIF($B$78:$B$90,$B53,AS$78:AS$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$I41*SUMIF($B$78:$B$90,$B53,AW$78:AW$90)","v":0},{"$f":"-'Cash Flow'!$I41*SUMIF($B$78:$B$90,$B53,AX$78:AX$90)","v":0},{"$f":"-'Cash Flow'!$I41*SUMIF($B$78:$B$90,$B53,AY$78:AY$90)","v":0},{"$f":"-'Cash Flow'!$I41*SUMIF($B$78:$B$90,$B53,AZ$78:AZ$90)","v":0},{"$f":"-'Cash Flow'!$I41*SUMIF($B$78:$B$90,$B53,BA$78:BA$90)","v":0},{"$f":"-'Cash Flow'!$I41*SUMIF($B$78:$B$90,$B53,BB$78:BB$90)","v":0},{"$f":"-'Cash Flow'!$I41*SUMIF($B$78:$B$90,$B53,BC$78:BC$90)","v":0},{"$f":"-'Cash Flow'!$I41*SUMIF($B$78:$B$90,$B53,BD$78:BD$90)","v":0},{"$f":"-'Cash Flow'!$I41*SUMIF($B$78:$B$90,$B53,BE$78:BE$90)","v":0},{"$f":"-'Cash Flow'!$I41*SUMIF($B$78:$B$90,$B53,BF$78:BF$90)","v":0},{"$f":"-'Cash Flow'!$I41*SUMIF($B$78:$B$90,$B53,BG$78:BG$90)","v":0},{"$f":"-'Cash Flow'!$I41*SUMIF($B$78:$B$90,$B53,BH$78:BH$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$J41*SUMIF($B$78:$B$90,$B53,BL$78:BL$90)","v":0},{"$f":"-'Cash Flow'!$J41*SUMIF($B$78:$B$90,$B53,BM$78:BM$90)","v":0},{"$f":"-'Cash Flow'!$J41*SUMIF($B$78:$B$90,$B53,BN$78:BN$90)","v":0},{"$f":"-'Cash Flow'!$J41*SUMIF($B$78:$B$90,$B53,BO$78:BO$90)","v":0},{"$f":"-'Cash Flow'!$J41*SUMIF($B$78:$B$90,$B53,BP$78:BP$90)","v":0},{"$f":"-'Cash Flow'!$J41*SUMIF($B$78:$B$90,$B53,BQ$78:BQ$90)","v":0},{"$f":"-'Cash Flow'!$J41*SUMIF($B$78:$B$90,$B53,BR$78:BR$90)","v":0},{"$f":"-'Cash Flow'!$J41*SUMIF($B$78:$B$90,$B53,BS$78:BS$90)","v":0},{"$f":"-'Cash Flow'!$J41*SUMIF($B$78:$B$90,$B53,BT$78:BT$90)","v":0},{"$f":"-'Cash Flow'!$J41*SUMIF($B$78:$B$90,$B53,BU$78:BU$90)","v":0},{"$f":"-'Cash Flow'!$J41*SUMIF($B$78:$B$90,$B53,BV$78:BV$90)","v":0},{"$f":"-'Cash Flow'!$J41*SUMIF($B$78:$B$90,$B53,BW$78:BW$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$K41*SUMIF($B$78:$B$90,$B53,CA$78:CA$90)","v":0},{"$f":"-'Cash Flow'!$K41*SUMIF($B$78:$B$90,$B53,CB$78:CB$90)","v":0},{"$f":"-'Cash Flow'!$K41*SUMIF($B$78:$B$90,$B53,CC$78:CC$90)","v":0},{"$f":"-'Cash Flow'!$K41*SUMIF($B$78:$B$90,$B53,CD$78:CD$90)","v":0},{"$f":"-'Cash Flow'!$K41*SUMIF($B$78:$B$90,$B53,CE$78:CE$90)","v":0},{"$f":"-'Cash Flow'!$K41*SUMIF($B$78:$B$90,$B53,CF$78:CF$90)","v":0},{"$f":"-'Cash Flow'!$K41*SUMIF($B$78:$B$90,$B53,CG$78:CG$90)","v":0},{"$f":"-'Cash Flow'!$K41*SUMIF($B$78:$B$90,$B53,CH$78:CH$90)","v":0},{"$f":"-'Cash Flow'!$K41*SUMIF($B$78:$B$90,$B53,CI$78:CI$90)","v":0},{"$f":"-'Cash Flow'!$K41*SUMIF($B$78:$B$90,$B53,CJ$78:CJ$90)","v":0},{"$f":"-'Cash Flow'!$K41*SUMIF($B$78:$B$90,$B53,CK$78:CK$90)","v":0},{"$f":"-'Cash Flow'!$K41*SUMIF($B$78:$B$90,$B53,CL$78:CL$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$L41*SUMIF($B$78:$B$90,$B53,CP$78:CP$90)","v":0},{"$f":"-'Cash Flow'!$L41*SUMIF($B$78:$B$90,$B53,CQ$78:CQ$90)","v":0},{"$f":"-'Cash Flow'!$L41*SUMIF($B$78:$B$90,$B53,CR$78:CR$90)","v":0},{"$f":"-'Cash Flow'!$L41*SUMIF($B$78:$B$90,$B53,CS$78:CS$90)","v":0},{"$f":"-'Cash Flow'!$L41*SUMIF($B$78:$B$90,$B53,CT$78:CT$90)","v":0},{"$f":"-'Cash Flow'!$L41*SUMIF($B$78:$B$90,$B53,CU$78:CU$90)","v":0},{"$f":"-'Cash Flow'!$L41*SUMIF($B$78:$B$90,$B53,CV$78:CV$90)","v":0},{"$f":"-'Cash Flow'!$L41*SUMIF($B$78:$B$90,$B53,CW$78:CW$90)","v":0},{"$f":"-'Cash Flow'!$L41*SUMIF($B$78:$B$90,$B53,CX$78:CX$90)","v":0},{"$f":"-'Cash Flow'!$L41*SUMIF($B$78:$B$90,$B53,CY$78:CY$90)","v":0},{"$f":"-'Cash Flow'!$L41*SUMIF($B$78:$B$90,$B53,CZ$78:CZ$90)","v":0},{"$f":"-'Cash Flow'!$L41*SUMIF($B$78:$B$90,$B53,DA$78:DA$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$M41*SUMIF($B$78:$B$90,$B53,DE$78:DE$90)","v":0},{"$f":"-'Cash Flow'!$M41*SUMIF($B$78:$B$90,$B53,DF$78:DF$90)","v":0},{"$f":"-'Cash Flow'!$M41*SUMIF($B$78:$B$90,$B53,DG$78:DG$90)","v":0},{"$f":"-'Cash Flow'!$M41*SUMIF($B$78:$B$90,$B53,DH$78:DH$90)","v":0},{"$f":"-'Cash Flow'!$M41*SUMIF($B$78:$B$90,$B53,DI$78:DI$90)","v":0},{"$f":"-'Cash Flow'!$M41*SUMIF($B$78:$B$90,$B53,DJ$78:DJ$90)","v":0},{"$f":"-'Cash Flow'!$M41*SUMIF($B$78:$B$90,$B53,DK$78:DK$90)","v":0},{"$f":"-'Cash Flow'!$M41*SUMIF($B$78:$B$90,$B53,DL$78:DL$90)","v":0},{"$f":"-'Cash Flow'!$M41*SUMIF($B$78:$B$90,$B53,DM$78:DM$90)","v":0},{"$f":"-'Cash Flow'!$M41*SUMIF($B$78:$B$90,$B53,DN$78:DN$90)","v":0},{"$f":"-'Cash Flow'!$M41*SUMIF($B$78:$B$90,$B53,DO$78:DO$90)","v":0},{"$f":"-'Cash Flow'!$M41*SUMIF($B$78:$B$90,$B53,DP$78:DP$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$N41*SUMIF($B$78:$B$90,$B53,DT$78:DT$90)","v":0},{"$f":"-'Cash Flow'!$N41*SUMIF($B$78:$B$90,$B53,DU$78:DU$90)","v":0},{"$f":"-'Cash Flow'!$N41*SUMIF($B$78:$B$90,$B53,DV$78:DV$90)","v":0},{"$f":"-'Cash Flow'!$N41*SUMIF($B$78:$B$90,$B53,DW$78:DW$90)","v":0},{"$f":"-'Cash Flow'!$N41*SUMIF($B$78:$B$90,$B53,DX$78:DX$90)","v":0},{"$f":"-'Cash Flow'!$N41*SUMIF($B$78:$B$90,$B53,DY$78:DY$90)","v":0},{"$f":"-'Cash Flow'!$N41*SUMIF($B$78:$B$90,$B53,DZ$78:DZ$90)","v":0},{"$f":"-'Cash Flow'!$N41*SUMIF($B$78:$B$90,$B53,EA$78:EA$90)","v":0},{"$f":"-'Cash Flow'!$N41*SUMIF($B$78:$B$90,$B53,EB$78:EB$90)","v":0},{"$f":"-'Cash Flow'!$N41*SUMIF($B$78:$B$90,$B53,EC$78:EC$90)","v":0},{"$f":"-'Cash Flow'!$N41*SUMIF($B$78:$B$90,$B53,ED$78:ED$90)","v":0},{"$f":"-'Cash Flow'!$N41*SUMIF($B$78:$B$90,$B53,EE$78:EE$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$O41*SUMIF($B$78:$B$90,$B53,EI$78:EI$90)","v":0},{"$f":"-'Cash Flow'!$O41*SUMIF($B$78:$B$90,$B53,EJ$78:EJ$90)","v":0},{"$f":"-'Cash Flow'!$O41*SUMIF($B$78:$B$90,$B53,EK$78:EK$90)","v":0},{"$f":"-'Cash Flow'!$O41*SUMIF($B$78:$B$90,$B53,EL$78:EL$90)","v":0},{"$f":"-'Cash Flow'!$O41*SUMIF($B$78:$B$90,$B53,EM$78:EM$90)","v":0},{"$f":"-'Cash Flow'!$O41*SUMIF($B$78:$B$90,$B53,EN$78:EN$90)","v":0},{"$f":"-'Cash Flow'!$O41*SUMIF($B$78:$B$90,$B53,EO$78:EO$90)","v":0},{"$f":"-'Cash Flow'!$O41*SUMIF($B$78:$B$90,$B53,EP$78:EP$90)","v":0},{"$f":"-'Cash Flow'!$O41*SUMIF($B$78:$B$90,$B53,EQ$78:EQ$90)","v":0},{"$f":"-'Cash Flow'!$O41*SUMIF($B$78:$B$90,$B53,ER$78:ER$90)","v":0},{"$f":"-'Cash Flow'!$O41*SUMIF($B$78:$B$90,$B53,ES$78:ES$90)","v":0},{"$f":"-'Cash Flow'!$O41*SUMIF($B$78:$B$90,$B53,ET$78:ET$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$P41*SUMIF($B$78:$B$90,$B53,EX$78:EX$90)","v":0},{"$f":"-'Cash Flow'!$P41*SUMIF($B$78:$B$90,$B53,EY$78:EY$90)","v":0},{"$f":"-'Cash Flow'!$P41*SUMIF($B$78:$B$90,$B53,EZ$78:EZ$90)","v":0},{"$f":"-'Cash Flow'!$P41*SUMIF($B$78:$B$90,$B53,FA$78:FA$90)","v":0},{"$f":"-'Cash Flow'!$P41*SUMIF($B$78:$B$90,$B53,FB$78:FB$90)","v":0},{"$f":"-'Cash Flow'!$P41*SUMIF($B$78:$B$90,$B53,FC$78:FC$90)","v":0},{"$f":"-'Cash Flow'!$P41*SUMIF($B$78:$B$90,$B53,FD$78:FD$90)","v":0},{"$f":"-'Cash Flow'!$P41*SUMIF($B$78:$B$90,$B53,FE$78:FE$90)","v":0},{"$f":"-'Cash Flow'!$P41*SUMIF($B$78:$B$90,$B53,FF$78:FF$90)","v":0},{"$f":"-'Cash Flow'!$P41*SUMIF($B$78:$B$90,$B53,FG$78:FG$90)","v":0},{"$f":"-'Cash Flow'!$P41*SUMIF($B$78:$B$90,$B53,FH$78:FH$90)","v":0},{"$f":"-'Cash Flow'!$P41*SUMIF($B$78:$B$90,$B53,FI$78:FI$90)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Purchase of Interests in Joint Ventures & Associates",10,null,{"$f":"-'Cash Flow'!$E42*SUMIF($B$78:$B$90,$B54,D$78:D$90)","v":0},{"$f":"-'Cash Flow'!$E42*SUMIF($B$78:$B$90,$B54,E$78:E$90)","v":0},{"$f":"-'Cash Flow'!$E42*SUMIF($B$78:$B$90,$B54,F$78:F$90)","v":0},{"$f":"-'Cash Flow'!$E42*SUMIF($B$78:$B$90,$B54,G$78:G$90)","v":0},{"$f":"-'Cash Flow'!$E42*SUMIF($B$78:$B$90,$B54,H$78:H$90)","v":0},{"$f":"-'Cash Flow'!$E42*SUMIF($B$78:$B$90,$B54,I$78:I$90)","v":0},{"$f":"-'Cash Flow'!$E42*SUMIF($B$78:$B$90,$B54,J$78:J$90)","v":0},{"$f":"-'Cash Flow'!$E42*SUMIF($B$78:$B$90,$B54,K$78:K$90)","v":0},{"$f":"-'Cash Flow'!$E42*SUMIF($B$78:$B$90,$B54,L$78:L$90)","v":0},{"$f":"-'Cash Flow'!$E42*SUMIF($B$78:$B$90,$B54,M$78:M$90)","v":0},{"$f":"-'Cash Flow'!$E42*SUMIF($B$78:$B$90,$B54,N$78:N$90)","v":0},{"$f":"-'Cash Flow'!$E42*SUMIF($B$78:$B$90,$B54,O$78:O$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$G42*SUMIF($B$78:$B$90,$B54,S$78:S$90)","v":0},{"$f":"-'Cash Flow'!$G42*SUMIF($B$78:$B$90,$B54,T$78:T$90)","v":0},{"$f":"-'Cash Flow'!$G42*SUMIF($B$78:$B$90,$B54,U$78:U$90)","v":0},{"$f":"-'Cash Flow'!$G42*SUMIF($B$78:$B$90,$B54,V$78:V$90)","v":0},{"$f":"-'Cash Flow'!$G42*SUMIF($B$78:$B$90,$B54,W$78:W$90)","v":0},{"$f":"-'Cash Flow'!$G42*SUMIF($B$78:$B$90,$B54,X$78:X$90)","v":0},{"$f":"-'Cash Flow'!$G42*SUMIF($B$78:$B$90,$B54,Y$78:Y$90)","v":0},{"$f":"-'Cash Flow'!$G42*SUMIF($B$78:$B$90,$B54,Z$78:Z$90)","v":0},{"$f":"-'Cash Flow'!$G42*SUMIF($B$78:$B$90,$B54,AA$78:AA$90)","v":0},{"$f":"-'Cash Flow'!$G42*SUMIF($B$78:$B$90,$B54,AB$78:AB$90)","v":0},{"$f":"-'Cash Flow'!$G42*SUMIF($B$78:$B$90,$B54,AC$78:AC$90)","v":0},{"$f":"-'Cash Flow'!$G42*SUMIF($B$78:$B$90,$B54,AD$78:AD$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$H42*SUMIF($B$78:$B$90,$B54,AH$78:AH$90)","v":0},{"$f":"-'Cash Flow'!$H42*SUMIF($B$78:$B$90,$B54,AI$78:AI$90)","v":0},{"$f":"-'Cash Flow'!$H42*SUMIF($B$78:$B$90,$B54,AJ$78:AJ$90)","v":0},{"$f":"-'Cash Flow'!$H42*SUMIF($B$78:$B$90,$B54,AK$78:AK$90)","v":0},{"$f":"-'Cash Flow'!$H42*SUMIF($B$78:$B$90,$B54,AL$78:AL$90)","v":0},{"$f":"-'Cash Flow'!$H42*SUMIF($B$78:$B$90,$B54,AM$78:AM$90)","v":0},{"$f":"-'Cash Flow'!$H42*SUMIF($B$78:$B$90,$B54,AN$78:AN$90)","v":0},{"$f":"-'Cash Flow'!$H42*SUMIF($B$78:$B$90,$B54,AO$78:AO$90)","v":0},{"$f":"-'Cash Flow'!$H42*SUMIF($B$78:$B$90,$B54,AP$78:AP$90)","v":0},{"$f":"-'Cash Flow'!$H42*SUMIF($B$78:$B$90,$B54,AQ$78:AQ$90)","v":0},{"$f":"-'Cash Flow'!$H42*SUMIF($B$78:$B$90,$B54,AR$78:AR$90)","v":0},{"$f":"-'Cash Flow'!$H42*SUMIF($B$78:$B$90,$B54,AS$78:AS$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$I42*SUMIF($B$78:$B$90,$B54,AW$78:AW$90)","v":0},{"$f":"-'Cash Flow'!$I42*SUMIF($B$78:$B$90,$B54,AX$78:AX$90)","v":0},{"$f":"-'Cash Flow'!$I42*SUMIF($B$78:$B$90,$B54,AY$78:AY$90)","v":0},{"$f":"-'Cash Flow'!$I42*SUMIF($B$78:$B$90,$B54,AZ$78:AZ$90)","v":0},{"$f":"-'Cash Flow'!$I42*SUMIF($B$78:$B$90,$B54,BA$78:BA$90)","v":0},{"$f":"-'Cash Flow'!$I42*SUMIF($B$78:$B$90,$B54,BB$78:BB$90)","v":0},{"$f":"-'Cash Flow'!$I42*SUMIF($B$78:$B$90,$B54,BC$78:BC$90)","v":0},{"$f":"-'Cash Flow'!$I42*SUMIF($B$78:$B$90,$B54,BD$78:BD$90)","v":0},{"$f":"-'Cash Flow'!$I42*SUMIF($B$78:$B$90,$B54,BE$78:BE$90)","v":0},{"$f":"-'Cash Flow'!$I42*SUMIF($B$78:$B$90,$B54,BF$78:BF$90)","v":0},{"$f":"-'Cash Flow'!$I42*SUMIF($B$78:$B$90,$B54,BG$78:BG$90)","v":0},{"$f":"-'Cash Flow'!$I42*SUMIF($B$78:$B$90,$B54,BH$78:BH$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$J42*SUMIF($B$78:$B$90,$B54,BL$78:BL$90)","v":0},{"$f":"-'Cash Flow'!$J42*SUMIF($B$78:$B$90,$B54,BM$78:BM$90)","v":0},{"$f":"-'Cash Flow'!$J42*SUMIF($B$78:$B$90,$B54,BN$78:BN$90)","v":0},{"$f":"-'Cash Flow'!$J42*SUMIF($B$78:$B$90,$B54,BO$78:BO$90)","v":0},{"$f":"-'Cash Flow'!$J42*SUMIF($B$78:$B$90,$B54,BP$78:BP$90)","v":0},{"$f":"-'Cash Flow'!$J42*SUMIF($B$78:$B$90,$B54,BQ$78:BQ$90)","v":0},{"$f":"-'Cash Flow'!$J42*SUMIF($B$78:$B$90,$B54,BR$78:BR$90)","v":0},{"$f":"-'Cash Flow'!$J42*SUMIF($B$78:$B$90,$B54,BS$78:BS$90)","v":0},{"$f":"-'Cash Flow'!$J42*SUMIF($B$78:$B$90,$B54,BT$78:BT$90)","v":0},{"$f":"-'Cash Flow'!$J42*SUMIF($B$78:$B$90,$B54,BU$78:BU$90)","v":0},{"$f":"-'Cash Flow'!$J42*SUMIF($B$78:$B$90,$B54,BV$78:BV$90)","v":0},{"$f":"-'Cash Flow'!$J42*SUMIF($B$78:$B$90,$B54,BW$78:BW$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$K42*SUMIF($B$78:$B$90,$B54,CA$78:CA$90)","v":0},{"$f":"-'Cash Flow'!$K42*SUMIF($B$78:$B$90,$B54,CB$78:CB$90)","v":0},{"$f":"-'Cash Flow'!$K42*SUMIF($B$78:$B$90,$B54,CC$78:CC$90)","v":0},{"$f":"-'Cash Flow'!$K42*SUMIF($B$78:$B$90,$B54,CD$78:CD$90)","v":0},{"$f":"-'Cash Flow'!$K42*SUMIF($B$78:$B$90,$B54,CE$78:CE$90)","v":0},{"$f":"-'Cash Flow'!$K42*SUMIF($B$78:$B$90,$B54,CF$78:CF$90)","v":0},{"$f":"-'Cash Flow'!$K42*SUMIF($B$78:$B$90,$B54,CG$78:CG$90)","v":0},{"$f":"-'Cash Flow'!$K42*SUMIF($B$78:$B$90,$B54,CH$78:CH$90)","v":0},{"$f":"-'Cash Flow'!$K42*SUMIF($B$78:$B$90,$B54,CI$78:CI$90)","v":0},{"$f":"-'Cash Flow'!$K42*SUMIF($B$78:$B$90,$B54,CJ$78:CJ$90)","v":0},{"$f":"-'Cash Flow'!$K42*SUMIF($B$78:$B$90,$B54,CK$78:CK$90)","v":0},{"$f":"-'Cash Flow'!$K42*SUMIF($B$78:$B$90,$B54,CL$78:CL$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$L42*SUMIF($B$78:$B$90,$B54,CP$78:CP$90)","v":0},{"$f":"-'Cash Flow'!$L42*SUMIF($B$78:$B$90,$B54,CQ$78:CQ$90)","v":0},{"$f":"-'Cash Flow'!$L42*SUMIF($B$78:$B$90,$B54,CR$78:CR$90)","v":0},{"$f":"-'Cash Flow'!$L42*SUMIF($B$78:$B$90,$B54,CS$78:CS$90)","v":0},{"$f":"-'Cash Flow'!$L42*SUMIF($B$78:$B$90,$B54,CT$78:CT$90)","v":0},{"$f":"-'Cash Flow'!$L42*SUMIF($B$78:$B$90,$B54,CU$78:CU$90)","v":0},{"$f":"-'Cash Flow'!$L42*SUMIF($B$78:$B$90,$B54,CV$78:CV$90)","v":0},{"$f":"-'Cash Flow'!$L42*SUMIF($B$78:$B$90,$B54,CW$78:CW$90)","v":0},{"$f":"-'Cash Flow'!$L42*SUMIF($B$78:$B$90,$B54,CX$78:CX$90)","v":0},{"$f":"-'Cash Flow'!$L42*SUMIF($B$78:$B$90,$B54,CY$78:CY$90)","v":0},{"$f":"-'Cash Flow'!$L42*SUMIF($B$78:$B$90,$B54,CZ$78:CZ$90)","v":0},{"$f":"-'Cash Flow'!$L42*SUMIF($B$78:$B$90,$B54,DA$78:DA$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$M42*SUMIF($B$78:$B$90,$B54,DE$78:DE$90)","v":0},{"$f":"-'Cash Flow'!$M42*SUMIF($B$78:$B$90,$B54,DF$78:DF$90)","v":0},{"$f":"-'Cash Flow'!$M42*SUMIF($B$78:$B$90,$B54,DG$78:DG$90)","v":0},{"$f":"-'Cash Flow'!$M42*SUMIF($B$78:$B$90,$B54,DH$78:DH$90)","v":0},{"$f":"-'Cash Flow'!$M42*SUMIF($B$78:$B$90,$B54,DI$78:DI$90)","v":0},{"$f":"-'Cash Flow'!$M42*SUMIF($B$78:$B$90,$B54,DJ$78:DJ$90)","v":0},{"$f":"-'Cash Flow'!$M42*SUMIF($B$78:$B$90,$B54,DK$78:DK$90)","v":0},{"$f":"-'Cash Flow'!$M42*SUMIF($B$78:$B$90,$B54,DL$78:DL$90)","v":0},{"$f":"-'Cash Flow'!$M42*SUMIF($B$78:$B$90,$B54,DM$78:DM$90)","v":0},{"$f":"-'Cash Flow'!$M42*SUMIF($B$78:$B$90,$B54,DN$78:DN$90)","v":0},{"$f":"-'Cash Flow'!$M42*SUMIF($B$78:$B$90,$B54,DO$78:DO$90)","v":0},{"$f":"-'Cash Flow'!$M42*SUMIF($B$78:$B$90,$B54,DP$78:DP$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$N42*SUMIF($B$78:$B$90,$B54,DT$78:DT$90)","v":0},{"$f":"-'Cash Flow'!$N42*SUMIF($B$78:$B$90,$B54,DU$78:DU$90)","v":0},{"$f":"-'Cash Flow'!$N42*SUMIF($B$78:$B$90,$B54,DV$78:DV$90)","v":0},{"$f":"-'Cash Flow'!$N42*SUMIF($B$78:$B$90,$B54,DW$78:DW$90)","v":0},{"$f":"-'Cash Flow'!$N42*SUMIF($B$78:$B$90,$B54,DX$78:DX$90)","v":0},{"$f":"-'Cash Flow'!$N42*SUMIF($B$78:$B$90,$B54,DY$78:DY$90)","v":0},{"$f":"-'Cash Flow'!$N42*SUMIF($B$78:$B$90,$B54,DZ$78:DZ$90)","v":0},{"$f":"-'Cash Flow'!$N42*SUMIF($B$78:$B$90,$B54,EA$78:EA$90)","v":0},{"$f":"-'Cash Flow'!$N42*SUMIF($B$78:$B$90,$B54,EB$78:EB$90)","v":0},{"$f":"-'Cash Flow'!$N42*SUMIF($B$78:$B$90,$B54,EC$78:EC$90)","v":0},{"$f":"-'Cash Flow'!$N42*SUMIF($B$78:$B$90,$B54,ED$78:ED$90)","v":0},{"$f":"-'Cash Flow'!$N42*SUMIF($B$78:$B$90,$B54,EE$78:EE$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$O42*SUMIF($B$78:$B$90,$B54,EI$78:EI$90)","v":0},{"$f":"-'Cash Flow'!$O42*SUMIF($B$78:$B$90,$B54,EJ$78:EJ$90)","v":0},{"$f":"-'Cash Flow'!$O42*SUMIF($B$78:$B$90,$B54,EK$78:EK$90)","v":0},{"$f":"-'Cash Flow'!$O42*SUMIF($B$78:$B$90,$B54,EL$78:EL$90)","v":0},{"$f":"-'Cash Flow'!$O42*SUMIF($B$78:$B$90,$B54,EM$78:EM$90)","v":0},{"$f":"-'Cash Flow'!$O42*SUMIF($B$78:$B$90,$B54,EN$78:EN$90)","v":0},{"$f":"-'Cash Flow'!$O42*SUMIF($B$78:$B$90,$B54,EO$78:EO$90)","v":0},{"$f":"-'Cash Flow'!$O42*SUMIF($B$78:$B$90,$B54,EP$78:EP$90)","v":0},{"$f":"-'Cash Flow'!$O42*SUMIF($B$78:$B$90,$B54,EQ$78:EQ$90)","v":0},{"$f":"-'Cash Flow'!$O42*SUMIF($B$78:$B$90,$B54,ER$78:ER$90)","v":0},{"$f":"-'Cash Flow'!$O42*SUMIF($B$78:$B$90,$B54,ES$78:ES$90)","v":0},{"$f":"-'Cash Flow'!$O42*SUMIF($B$78:$B$90,$B54,ET$78:ET$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$P42*SUMIF($B$78:$B$90,$B54,EX$78:EX$90)","v":0},{"$f":"-'Cash Flow'!$P42*SUMIF($B$78:$B$90,$B54,EY$78:EY$90)","v":0},{"$f":"-'Cash Flow'!$P42*SUMIF($B$78:$B$90,$B54,EZ$78:EZ$90)","v":0},{"$f":"-'Cash Flow'!$P42*SUMIF($B$78:$B$90,$B54,FA$78:FA$90)","v":0},{"$f":"-'Cash Flow'!$P42*SUMIF($B$78:$B$90,$B54,FB$78:FB$90)","v":0},{"$f":"-'Cash Flow'!$P42*SUMIF($B$78:$B$90,$B54,FC$78:FC$90)","v":0},{"$f":"-'Cash Flow'!$P42*SUMIF($B$78:$B$90,$B54,FD$78:FD$90)","v":0},{"$f":"-'Cash Flow'!$P42*SUMIF($B$78:$B$90,$B54,FE$78:FE$90)","v":0},{"$f":"-'Cash Flow'!$P42*SUMIF($B$78:$B$90,$B54,FF$78:FF$90)","v":0},{"$f":"-'Cash Flow'!$P42*SUMIF($B$78:$B$90,$B54,FG$78:FG$90)","v":0},{"$f":"-'Cash Flow'!$P42*SUMIF($B$78:$B$90,$B54,FH$78:FH$90)","v":0},{"$f":"-'Cash Flow'!$P42*SUMIF($B$78:$B$90,$B54,FI$78:FI$90)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Contributions Paid to Joint Ventures & Associates",10,null,{"$f":"-'Cash Flow'!$E43*SUMIF($B$78:$B$90,$B55,D$78:D$90)","v":0},{"$f":"-'Cash Flow'!$E43*SUMIF($B$78:$B$90,$B55,E$78:E$90)","v":0},{"$f":"-'Cash Flow'!$E43*SUMIF($B$78:$B$90,$B55,F$78:F$90)","v":0},{"$f":"-'Cash Flow'!$E43*SUMIF($B$78:$B$90,$B55,G$78:G$90)","v":0},{"$f":"-'Cash Flow'!$E43*SUMIF($B$78:$B$90,$B55,H$78:H$90)","v":0},{"$f":"-'Cash Flow'!$E43*SUMIF($B$78:$B$90,$B55,I$78:I$90)","v":0},{"$f":"-'Cash Flow'!$E43*SUMIF($B$78:$B$90,$B55,J$78:J$90)","v":0},{"$f":"-'Cash Flow'!$E43*SUMIF($B$78:$B$90,$B55,K$78:K$90)","v":0},{"$f":"-'Cash Flow'!$E43*SUMIF($B$78:$B$90,$B55,L$78:L$90)","v":0},{"$f":"-'Cash Flow'!$E43*SUMIF($B$78:$B$90,$B55,M$78:M$90)","v":0},{"$f":"-'Cash Flow'!$E43*SUMIF($B$78:$B$90,$B55,N$78:N$90)","v":0},{"$f":"-'Cash Flow'!$E43*SUMIF($B$78:$B$90,$B55,O$78:O$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$G43*SUMIF($B$78:$B$90,$B55,S$78:S$90)","v":0},{"$f":"-'Cash Flow'!$G43*SUMIF($B$78:$B$90,$B55,T$78:T$90)","v":0},{"$f":"-'Cash Flow'!$G43*SUMIF($B$78:$B$90,$B55,U$78:U$90)","v":0},{"$f":"-'Cash Flow'!$G43*SUMIF($B$78:$B$90,$B55,V$78:V$90)","v":0},{"$f":"-'Cash Flow'!$G43*SUMIF($B$78:$B$90,$B55,W$78:W$90)","v":0},{"$f":"-'Cash Flow'!$G43*SUMIF($B$78:$B$90,$B55,X$78:X$90)","v":0},{"$f":"-'Cash Flow'!$G43*SUMIF($B$78:$B$90,$B55,Y$78:Y$90)","v":0},{"$f":"-'Cash Flow'!$G43*SUMIF($B$78:$B$90,$B55,Z$78:Z$90)","v":0},{"$f":"-'Cash Flow'!$G43*SUMIF($B$78:$B$90,$B55,AA$78:AA$90)","v":0},{"$f":"-'Cash Flow'!$G43*SUMIF($B$78:$B$90,$B55,AB$78:AB$90)","v":0},{"$f":"-'Cash Flow'!$G43*SUMIF($B$78:$B$90,$B55,AC$78:AC$90)","v":0},{"$f":"-'Cash Flow'!$G43*SUMIF($B$78:$B$90,$B55,AD$78:AD$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$H43*SUMIF($B$78:$B$90,$B55,AH$78:AH$90)","v":0},{"$f":"-'Cash Flow'!$H43*SUMIF($B$78:$B$90,$B55,AI$78:AI$90)","v":0},{"$f":"-'Cash Flow'!$H43*SUMIF($B$78:$B$90,$B55,AJ$78:AJ$90)","v":0},{"$f":"-'Cash Flow'!$H43*SUMIF($B$78:$B$90,$B55,AK$78:AK$90)","v":0},{"$f":"-'Cash Flow'!$H43*SUMIF($B$78:$B$90,$B55,AL$78:AL$90)","v":0},{"$f":"-'Cash Flow'!$H43*SUMIF($B$78:$B$90,$B55,AM$78:AM$90)","v":0},{"$f":"-'Cash Flow'!$H43*SUMIF($B$78:$B$90,$B55,AN$78:AN$90)","v":0},{"$f":"-'Cash Flow'!$H43*SUMIF($B$78:$B$90,$B55,AO$78:AO$90)","v":0},{"$f":"-'Cash Flow'!$H43*SUMIF($B$78:$B$90,$B55,AP$78:AP$90)","v":0},{"$f":"-'Cash Flow'!$H43*SUMIF($B$78:$B$90,$B55,AQ$78:AQ$90)","v":0},{"$f":"-'Cash Flow'!$H43*SUMIF($B$78:$B$90,$B55,AR$78:AR$90)","v":0},{"$f":"-'Cash Flow'!$H43*SUMIF($B$78:$B$90,$B55,AS$78:AS$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$I43*SUMIF($B$78:$B$90,$B55,AW$78:AW$90)","v":0},{"$f":"-'Cash Flow'!$I43*SUMIF($B$78:$B$90,$B55,AX$78:AX$90)","v":0},{"$f":"-'Cash Flow'!$I43*SUMIF($B$78:$B$90,$B55,AY$78:AY$90)","v":0},{"$f":"-'Cash Flow'!$I43*SUMIF($B$78:$B$90,$B55,AZ$78:AZ$90)","v":0},{"$f":"-'Cash Flow'!$I43*SUMIF($B$78:$B$90,$B55,BA$78:BA$90)","v":0},{"$f":"-'Cash Flow'!$I43*SUMIF($B$78:$B$90,$B55,BB$78:BB$90)","v":0},{"$f":"-'Cash Flow'!$I43*SUMIF($B$78:$B$90,$B55,BC$78:BC$90)","v":0},{"$f":"-'Cash Flow'!$I43*SUMIF($B$78:$B$90,$B55,BD$78:BD$90)","v":0},{"$f":"-'Cash Flow'!$I43*SUMIF($B$78:$B$90,$B55,BE$78:BE$90)","v":0},{"$f":"-'Cash Flow'!$I43*SUMIF($B$78:$B$90,$B55,BF$78:BF$90)","v":0},{"$f":"-'Cash Flow'!$I43*SUMIF($B$78:$B$90,$B55,BG$78:BG$90)","v":0},{"$f":"-'Cash Flow'!$I43*SUMIF($B$78:$B$90,$B55,BH$78:BH$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$J43*SUMIF($B$78:$B$90,$B55,BL$78:BL$90)","v":0},{"$f":"-'Cash Flow'!$J43*SUMIF($B$78:$B$90,$B55,BM$78:BM$90)","v":0},{"$f":"-'Cash Flow'!$J43*SUMIF($B$78:$B$90,$B55,BN$78:BN$90)","v":0},{"$f":"-'Cash Flow'!$J43*SUMIF($B$78:$B$90,$B55,BO$78:BO$90)","v":0},{"$f":"-'Cash Flow'!$J43*SUMIF($B$78:$B$90,$B55,BP$78:BP$90)","v":0},{"$f":"-'Cash Flow'!$J43*SUMIF($B$78:$B$90,$B55,BQ$78:BQ$90)","v":0},{"$f":"-'Cash Flow'!$J43*SUMIF($B$78:$B$90,$B55,BR$78:BR$90)","v":0},{"$f":"-'Cash Flow'!$J43*SUMIF($B$78:$B$90,$B55,BS$78:BS$90)","v":0},{"$f":"-'Cash Flow'!$J43*SUMIF($B$78:$B$90,$B55,BT$78:BT$90)","v":0},{"$f":"-'Cash Flow'!$J43*SUMIF($B$78:$B$90,$B55,BU$78:BU$90)","v":0},{"$f":"-'Cash Flow'!$J43*SUMIF($B$78:$B$90,$B55,BV$78:BV$90)","v":0},{"$f":"-'Cash Flow'!$J43*SUMIF($B$78:$B$90,$B55,BW$78:BW$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$K43*SUMIF($B$78:$B$90,$B55,CA$78:CA$90)","v":0},{"$f":"-'Cash Flow'!$K43*SUMIF($B$78:$B$90,$B55,CB$78:CB$90)","v":0},{"$f":"-'Cash Flow'!$K43*SUMIF($B$78:$B$90,$B55,CC$78:CC$90)","v":0},{"$f":"-'Cash Flow'!$K43*SUMIF($B$78:$B$90,$B55,CD$78:CD$90)","v":0},{"$f":"-'Cash Flow'!$K43*SUMIF($B$78:$B$90,$B55,CE$78:CE$90)","v":0},{"$f":"-'Cash Flow'!$K43*SUMIF($B$78:$B$90,$B55,CF$78:CF$90)","v":0},{"$f":"-'Cash Flow'!$K43*SUMIF($B$78:$B$90,$B55,CG$78:CG$90)","v":0},{"$f":"-'Cash Flow'!$K43*SUMIF($B$78:$B$90,$B55,CH$78:CH$90)","v":0},{"$f":"-'Cash Flow'!$K43*SUMIF($B$78:$B$90,$B55,CI$78:CI$90)","v":0},{"$f":"-'Cash Flow'!$K43*SUMIF($B$78:$B$90,$B55,CJ$78:CJ$90)","v":0},{"$f":"-'Cash Flow'!$K43*SUMIF($B$78:$B$90,$B55,CK$78:CK$90)","v":0},{"$f":"-'Cash Flow'!$K43*SUMIF($B$78:$B$90,$B55,CL$78:CL$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$L43*SUMIF($B$78:$B$90,$B55,CP$78:CP$90)","v":0},{"$f":"-'Cash Flow'!$L43*SUMIF($B$78:$B$90,$B55,CQ$78:CQ$90)","v":0},{"$f":"-'Cash Flow'!$L43*SUMIF($B$78:$B$90,$B55,CR$78:CR$90)","v":0},{"$f":"-'Cash Flow'!$L43*SUMIF($B$78:$B$90,$B55,CS$78:CS$90)","v":0},{"$f":"-'Cash Flow'!$L43*SUMIF($B$78:$B$90,$B55,CT$78:CT$90)","v":0},{"$f":"-'Cash Flow'!$L43*SUMIF($B$78:$B$90,$B55,CU$78:CU$90)","v":0},{"$f":"-'Cash Flow'!$L43*SUMIF($B$78:$B$90,$B55,CV$78:CV$90)","v":0},{"$f":"-'Cash Flow'!$L43*SUMIF($B$78:$B$90,$B55,CW$78:CW$90)","v":0},{"$f":"-'Cash Flow'!$L43*SUMIF($B$78:$B$90,$B55,CX$78:CX$90)","v":0},{"$f":"-'Cash Flow'!$L43*SUMIF($B$78:$B$90,$B55,CY$78:CY$90)","v":0},{"$f":"-'Cash Flow'!$L43*SUMIF($B$78:$B$90,$B55,CZ$78:CZ$90)","v":0},{"$f":"-'Cash Flow'!$L43*SUMIF($B$78:$B$90,$B55,DA$78:DA$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$M43*SUMIF($B$78:$B$90,$B55,DE$78:DE$90)","v":0},{"$f":"-'Cash Flow'!$M43*SUMIF($B$78:$B$90,$B55,DF$78:DF$90)","v":0},{"$f":"-'Cash Flow'!$M43*SUMIF($B$78:$B$90,$B55,DG$78:DG$90)","v":0},{"$f":"-'Cash Flow'!$M43*SUMIF($B$78:$B$90,$B55,DH$78:DH$90)","v":0},{"$f":"-'Cash Flow'!$M43*SUMIF($B$78:$B$90,$B55,DI$78:DI$90)","v":0},{"$f":"-'Cash Flow'!$M43*SUMIF($B$78:$B$90,$B55,DJ$78:DJ$90)","v":0},{"$f":"-'Cash Flow'!$M43*SUMIF($B$78:$B$90,$B55,DK$78:DK$90)","v":0},{"$f":"-'Cash Flow'!$M43*SUMIF($B$78:$B$90,$B55,DL$78:DL$90)","v":0},{"$f":"-'Cash Flow'!$M43*SUMIF($B$78:$B$90,$B55,DM$78:DM$90)","v":0},{"$f":"-'Cash Flow'!$M43*SUMIF($B$78:$B$90,$B55,DN$78:DN$90)","v":0},{"$f":"-'Cash Flow'!$M43*SUMIF($B$78:$B$90,$B55,DO$78:DO$90)","v":0},{"$f":"-'Cash Flow'!$M43*SUMIF($B$78:$B$90,$B55,DP$78:DP$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$N43*SUMIF($B$78:$B$90,$B55,DT$78:DT$90)","v":0},{"$f":"-'Cash Flow'!$N43*SUMIF($B$78:$B$90,$B55,DU$78:DU$90)","v":0},{"$f":"-'Cash Flow'!$N43*SUMIF($B$78:$B$90,$B55,DV$78:DV$90)","v":0},{"$f":"-'Cash Flow'!$N43*SUMIF($B$78:$B$90,$B55,DW$78:DW$90)","v":0},{"$f":"-'Cash Flow'!$N43*SUMIF($B$78:$B$90,$B55,DX$78:DX$90)","v":0},{"$f":"-'Cash Flow'!$N43*SUMIF($B$78:$B$90,$B55,DY$78:DY$90)","v":0},{"$f":"-'Cash Flow'!$N43*SUMIF($B$78:$B$90,$B55,DZ$78:DZ$90)","v":0},{"$f":"-'Cash Flow'!$N43*SUMIF($B$78:$B$90,$B55,EA$78:EA$90)","v":0},{"$f":"-'Cash Flow'!$N43*SUMIF($B$78:$B$90,$B55,EB$78:EB$90)","v":0},{"$f":"-'Cash Flow'!$N43*SUMIF($B$78:$B$90,$B55,EC$78:EC$90)","v":0},{"$f":"-'Cash Flow'!$N43*SUMIF($B$78:$B$90,$B55,ED$78:ED$90)","v":0},{"$f":"-'Cash Flow'!$N43*SUMIF($B$78:$B$90,$B55,EE$78:EE$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$O43*SUMIF($B$78:$B$90,$B55,EI$78:EI$90)","v":0},{"$f":"-'Cash Flow'!$O43*SUMIF($B$78:$B$90,$B55,EJ$78:EJ$90)","v":0},{"$f":"-'Cash Flow'!$O43*SUMIF($B$78:$B$90,$B55,EK$78:EK$90)","v":0},{"$f":"-'Cash Flow'!$O43*SUMIF($B$78:$B$90,$B55,EL$78:EL$90)","v":0},{"$f":"-'Cash Flow'!$O43*SUMIF($B$78:$B$90,$B55,EM$78:EM$90)","v":0},{"$f":"-'Cash Flow'!$O43*SUMIF($B$78:$B$90,$B55,EN$78:EN$90)","v":0},{"$f":"-'Cash Flow'!$O43*SUMIF($B$78:$B$90,$B55,EO$78:EO$90)","v":0},{"$f":"-'Cash Flow'!$O43*SUMIF($B$78:$B$90,$B55,EP$78:EP$90)","v":0},{"$f":"-'Cash Flow'!$O43*SUMIF($B$78:$B$90,$B55,EQ$78:EQ$90)","v":0},{"$f":"-'Cash Flow'!$O43*SUMIF($B$78:$B$90,$B55,ER$78:ER$90)","v":0},{"$f":"-'Cash Flow'!$O43*SUMIF($B$78:$B$90,$B55,ES$78:ES$90)","v":0},{"$f":"-'Cash Flow'!$O43*SUMIF($B$78:$B$90,$B55,ET$78:ET$90)","v":0},0,null,null,{"$f":"-'Cash Flow'!$P43*SUMIF($B$78:$B$90,$B55,EX$78:EX$90)","v":0},{"$f":"-'Cash Flow'!$P43*SUMIF($B$78:$B$90,$B55,EY$78:EY$90)","v":0},{"$f":"-'Cash Flow'!$P43*SUMIF($B$78:$B$90,$B55,EZ$78:EZ$90)","v":0},{"$f":"-'Cash Flow'!$P43*SUMIF($B$78:$B$90,$B55,FA$78:FA$90)","v":0},{"$f":"-'Cash Flow'!$P43*SUMIF($B$78:$B$90,$B55,FB$78:FB$90)","v":0},{"$f":"-'Cash Flow'!$P43*SUMIF($B$78:$B$90,$B55,FC$78:FC$90)","v":0},{"$f":"-'Cash Flow'!$P43*SUMIF($B$78:$B$90,$B55,FD$78:FD$90)","v":0},{"$f":"-'Cash Flow'!$P43*SUMIF($B$78:$B$90,$B55,FE$78:FE$90)","v":0},{"$f":"-'Cash Flow'!$P43*SUMIF($B$78:$B$90,$B55,FF$78:FF$90)","v":0},{"$f":"-'Cash Flow'!$P43*SUMIF($B$78:$B$90,$B55,FG$78:FG$90)","v":0},{"$f":"-'Cash Flow'!$P43*SUMIF($B$78:$B$90,$B55,FH$78:FH$90)","v":0},{"$f":"-'Cash Flow'!$P43*SUMIF($B$78:$B$90,$B55,FI$78:FI$90)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Other Investing Activity Payments",10,null,{"$f":"-'Cash Flow'!$E44*SUMIF($B$78:$B$90,$B56,D$78:D$90)","v":0},{"$f":"-'Cash Flow'!$E44*SUMIF($B$78:$B$90,$B56,E$78:E$90)","v":0},{"$f":"-'Cash Flow'!$E44*SUMIF($B$78:$B$90,$B56,F$78:F$90)","v":0},{"$f":"-'Cash Flow'!$E44*SUMIF($B$78:$B$90,$B56,G$78:G$90)","v":0},{"$f":"-'Cash Flow'!$E44*SUMIF($B$78:$B$90,$B56,H$78:H$90)","v":0},{"$f":"-'Cash Flow'!$E44*SUMIF($B$78:$B$90,$B56,I$78:I$90)","v":0},{"$f":"-'Cash Flow'!$E44*SUMIF($B$78:$B$90,$B56,J$78:J$90)","v":0},{"$f":"-'Cash Flow'!$E44*SUMIF($B$78:$B$90,$B56,K$78:K$90)","v":0},{"$f":"-'Cash Flow'!$E44*SUMIF($B$78:$B$90,$B56,L$78:L$90)","v":0},{"$f":"-'Cash Flow'!$E44*SUMIF($B$78:$B$90,$B56,M$78:M$90)","v":0},{"$f":"-'Cash Flow'!$E44*SUMIF($B$78:$B$90,$B56,N$78:N$90)","v":0},{"$f":"-'Cash Flow'!$E44*SUMIF($B$78:$B$90,$B56,O$78:O$90)","v":0},{"$f":"SUM(D56:O56)","v":0},null,null,{"$f":"-'Cash Flow'!$G44*SUMIF($B$78:$B$90,$B56,S$78:S$90)","v":0},{"$f":"-'Cash Flow'!$G44*SUMIF($B$78:$B$90,$B56,T$78:T$90)","v":0},{"$f":"-'Cash Flow'!$G44*SUMIF($B$78:$B$90,$B56,U$78:U$90)","v":0},{"$f":"-'Cash Flow'!$G44*SUMIF($B$78:$B$90,$B56,V$78:V$90)","v":0},{"$f":"-'Cash Flow'!$G44*SUMIF($B$78:$B$90,$B56,W$78:W$90)","v":0},{"$f":"-'Cash Flow'!$G44*SUMIF($B$78:$B$90,$B56,X$78:X$90)","v":0},{"$f":"-'Cash Flow'!$G44*SUMIF($B$78:$B$90,$B56,Y$78:Y$90)","v":0},{"$f":"-'Cash Flow'!$G44*SUMIF($B$78:$B$90,$B56,Z$78:Z$90)","v":0},{"$f":"-'Cash Flow'!$G44*SUMIF($B$78:$B$90,$B56,AA$78:AA$90)","v":0},{"$f":"-'Cash Flow'!$G44*SUMIF($B$78:$B$90,$B56,AB$78:AB$90)","v":0},{"$f":"-'Cash Flow'!$G44*SUMIF($B$78:$B$90,$B56,AC$78:AC$90)","v":0},{"$f":"-'Cash Flow'!$G44*SUMIF($B$78:$B$90,$B56,AD$78:AD$90)","v":0},{"$f":"SUM(S56:AD56)","v":0},null,null,{"$f":"-'Cash Flow'!$H44*SUMIF($B$78:$B$90,$B56,AH$78:AH$90)","v":0},{"$f":"-'Cash Flow'!$H44*SUMIF($B$78:$B$90,$B56,AI$78:AI$90)","v":0},{"$f":"-'Cash Flow'!$H44*SUMIF($B$78:$B$90,$B56,AJ$78:AJ$90)","v":0},{"$f":"-'Cash Flow'!$H44*SUMIF($B$78:$B$90,$B56,AK$78:AK$90)","v":0},{"$f":"-'Cash Flow'!$H44*SUMIF($B$78:$B$90,$B56,AL$78:AL$90)","v":0},{"$f":"-'Cash Flow'!$H44*SUMIF($B$78:$B$90,$B56,AM$78:AM$90)","v":0},{"$f":"-'Cash Flow'!$H44*SUMIF($B$78:$B$90,$B56,AN$78:AN$90)","v":0},{"$f":"-'Cash Flow'!$H44*SUMIF($B$78:$B$90,$B56,AO$78:AO$90)","v":0},{"$f":"-'Cash Flow'!$H44*SUMIF($B$78:$B$90,$B56,AP$78:AP$90)","v":0},{"$f":"-'Cash Flow'!$H44*SUMIF($B$78:$B$90,$B56,AQ$78:AQ$90)","v":0},{"$f":"-'Cash Flow'!$H44*SUMIF($B$78:$B$90,$B56,AR$78:AR$90)","v":0},{"$f":"-'Cash Flow'!$H44*SUMIF($B$78:$B$90,$B56,AS$78:AS$90)","v":0},{"$f":"SUM(AH56:AS56)","v":0},null,null,{"$f":"-'Cash Flow'!$I44*SUMIF($B$78:$B$90,$B56,AW$78:AW$90)","v":0},{"$f":"-'Cash Flow'!$I44*SUMIF($B$78:$B$90,$B56,AX$78:AX$90)","v":0},{"$f":"-'Cash Flow'!$I44*SUMIF($B$78:$B$90,$B56,AY$78:AY$90)","v":0},{"$f":"-'Cash Flow'!$I44*SUMIF($B$78:$B$90,$B56,AZ$78:AZ$90)","v":0},{"$f":"-'Cash Flow'!$I44*SUMIF($B$78:$B$90,$B56,BA$78:BA$90)","v":0},{"$f":"-'Cash Flow'!$I44*SUMIF($B$78:$B$90,$B56,BB$78:BB$90)","v":0},{"$f":"-'Cash Flow'!$I44*SUMIF($B$78:$B$90,$B56,BC$78:BC$90)","v":0},{"$f":"-'Cash Flow'!$I44*SUMIF($B$78:$B$90,$B56,BD$78:BD$90)","v":0},{"$f":"-'Cash Flow'!$I44*SUMIF($B$78:$B$90,$B56,BE$78:BE$90)","v":0},{"$f":"-'Cash Flow'!$I44*SUMIF($B$78:$B$90,$B56,BF$78:BF$90)","v":0},{"$f":"-'Cash Flow'!$I44*SUMIF($B$78:$B$90,$B56,BG$78:BG$90)","v":0},{"$f":"-'Cash Flow'!$I44*SUMIF($B$78:$B$90,$B56,BH$78:BH$90)","v":0},{"$f":"SUM(AW56:BH56)","v":0},null,null,{"$f":"-'Cash Flow'!$J44*SUMIF($B$78:$B$90,$B56,BL$78:BL$90)","v":0},{"$f":"-'Cash Flow'!$J44*SUMIF($B$78:$B$90,$B56,BM$78:BM$90)","v":0},{"$f":"-'Cash Flow'!$J44*SUMIF($B$78:$B$90,$B56,BN$78:BN$90)","v":0},{"$f":"-'Cash Flow'!$J44*SUMIF($B$78:$B$90,$B56,BO$78:BO$90)","v":0},{"$f":"-'Cash Flow'!$J44*SUMIF($B$78:$B$90,$B56,BP$78:BP$90)","v":0},{"$f":"-'Cash Flow'!$J44*SUMIF($B$78:$B$90,$B56,BQ$78:BQ$90)","v":0},{"$f":"-'Cash Flow'!$J44*SUMIF($B$78:$B$90,$B56,BR$78:BR$90)","v":0},{"$f":"-'Cash Flow'!$J44*SUMIF($B$78:$B$90,$B56,BS$78:BS$90)","v":0},{"$f":"-'Cash Flow'!$J44*SUMIF($B$78:$B$90,$B56,BT$78:BT$90)","v":0},{"$f":"-'Cash Flow'!$J44*SUMIF($B$78:$B$90,$B56,BU$78:BU$90)","v":0},{"$f":"-'Cash Flow'!$J44*SUMIF($B$78:$B$90,$B56,BV$78:BV$90)","v":0},{"$f":"-'Cash Flow'!$J44*SUMIF($B$78:$B$90,$B56,BW$78:BW$90)","v":0},{"$f":"SUM(BL56:BW56)","v":0},null,null,{"$f":"-'Cash Flow'!$K44*SUMIF($B$78:$B$90,$B56,CA$78:CA$90)","v":0},{"$f":"-'Cash Flow'!$K44*SUMIF($B$78:$B$90,$B56,CB$78:CB$90)","v":0},{"$f":"-'Cash Flow'!$K44*SUMIF($B$78:$B$90,$B56,CC$78:CC$90)","v":0},{"$f":"-'Cash Flow'!$K44*SUMIF($B$78:$B$90,$B56,CD$78:CD$90)","v":0},{"$f":"-'Cash Flow'!$K44*SUMIF($B$78:$B$90,$B56,CE$78:CE$90)","v":0},{"$f":"-'Cash Flow'!$K44*SUMIF($B$78:$B$90,$B56,CF$78:CF$90)","v":0},{"$f":"-'Cash Flow'!$K44*SUMIF($B$78:$B$90,$B56,CG$78:CG$90)","v":0},{"$f":"-'Cash Flow'!$K44*SUMIF($B$78:$B$90,$B56,CH$78:CH$90)","v":0},{"$f":"-'Cash Flow'!$K44*SUMIF($B$78:$B$90,$B56,CI$78:CI$90)","v":0},{"$f":"-'Cash Flow'!$K44*SUMIF($B$78:$B$90,$B56,CJ$78:CJ$90)","v":0},{"$f":"-'Cash Flow'!$K44*SUMIF($B$78:$B$90,$B56,CK$78:CK$90)","v":0},{"$f":"-'Cash Flow'!$K44*SUMIF($B$78:$B$90,$B56,CL$78:CL$90)","v":0},{"$f":"SUM(CA56:CL56)","v":0},null,null,{"$f":"-'Cash Flow'!$L44*SUMIF($B$78:$B$90,$B56,CP$78:CP$90)","v":0},{"$f":"-'Cash Flow'!$L44*SUMIF($B$78:$B$90,$B56,CQ$78:CQ$90)","v":0},{"$f":"-'Cash Flow'!$L44*SUMIF($B$78:$B$90,$B56,CR$78:CR$90)","v":0},{"$f":"-'Cash Flow'!$L44*SUMIF($B$78:$B$90,$B56,CS$78:CS$90)","v":0},{"$f":"-'Cash Flow'!$L44*SUMIF($B$78:$B$90,$B56,CT$78:CT$90)","v":0},{"$f":"-'Cash Flow'!$L44*SUMIF($B$78:$B$90,$B56,CU$78:CU$90)","v":0},{"$f":"-'Cash Flow'!$L44*SUMIF($B$78:$B$90,$B56,CV$78:CV$90)","v":0},{"$f":"-'Cash Flow'!$L44*SUMIF($B$78:$B$90,$B56,CW$78:CW$90)","v":0},{"$f":"-'Cash Flow'!$L44*SUMIF($B$78:$B$90,$B56,CX$78:CX$90)","v":0},{"$f":"-'Cash Flow'!$L44*SUMIF($B$78:$B$90,$B56,CY$78:CY$90)","v":0},{"$f":"-'Cash Flow'!$L44*SUMIF($B$78:$B$90,$B56,CZ$78:CZ$90)","v":0},{"$f":"-'Cash Flow'!$L44*SUMIF($B$78:$B$90,$B56,DA$78:DA$90)","v":0},{"$f":"SUM(CP56:DA56)","v":0},null,null,{"$f":"-'Cash Flow'!$M44*SUMIF($B$78:$B$90,$B56,DE$78:DE$90)","v":0},{"$f":"-'Cash Flow'!$M44*SUMIF($B$78:$B$90,$B56,DF$78:DF$90)","v":0},{"$f":"-'Cash Flow'!$M44*SUMIF($B$78:$B$90,$B56,DG$78:DG$90)","v":0},{"$f":"-'Cash Flow'!$M44*SUMIF($B$78:$B$90,$B56,DH$78:DH$90)","v":0},{"$f":"-'Cash Flow'!$M44*SUMIF($B$78:$B$90,$B56,DI$78:DI$90)","v":0},{"$f":"-'Cash Flow'!$M44*SUMIF($B$78:$B$90,$B56,DJ$78:DJ$90)","v":0},{"$f":"-'Cash Flow'!$M44*SUMIF($B$78:$B$90,$B56,DK$78:DK$90)","v":0},{"$f":"-'Cash Flow'!$M44*SUMIF($B$78:$B$90,$B56,DL$78:DL$90)","v":0},{"$f":"-'Cash Flow'!$M44*SUMIF($B$78:$B$90,$B56,DM$78:DM$90)","v":0},{"$f":"-'Cash Flow'!$M44*SUMIF($B$78:$B$90,$B56,DN$78:DN$90)","v":0},{"$f":"-'Cash Flow'!$M44*SUMIF($B$78:$B$90,$B56,DO$78:DO$90)","v":0},{"$f":"-'Cash Flow'!$M44*SUMIF($B$78:$B$90,$B56,DP$78:DP$90)","v":0},{"$f":"SUM(DE56:DP56)","v":0},null,null,{"$f":"-'Cash Flow'!$N44*SUMIF($B$78:$B$90,$B56,DT$78:DT$90)","v":0},{"$f":"-'Cash Flow'!$N44*SUMIF($B$78:$B$90,$B56,DU$78:DU$90)","v":0},{"$f":"-'Cash Flow'!$N44*SUMIF($B$78:$B$90,$B56,DV$78:DV$90)","v":0},{"$f":"-'Cash Flow'!$N44*SUMIF($B$78:$B$90,$B56,DW$78:DW$90)","v":0},{"$f":"-'Cash Flow'!$N44*SUMIF($B$78:$B$90,$B56,DX$78:DX$90)","v":0},{"$f":"-'Cash Flow'!$N44*SUMIF($B$78:$B$90,$B56,DY$78:DY$90)","v":0},{"$f":"-'Cash Flow'!$N44*SUMIF($B$78:$B$90,$B56,DZ$78:DZ$90)","v":0},{"$f":"-'Cash Flow'!$N44*SUMIF($B$78:$B$90,$B56,EA$78:EA$90)","v":0},{"$f":"-'Cash Flow'!$N44*SUMIF($B$78:$B$90,$B56,EB$78:EB$90)","v":0},{"$f":"-'Cash Flow'!$N44*SUMIF($B$78:$B$90,$B56,EC$78:EC$90)","v":0},{"$f":"-'Cash Flow'!$N44*SUMIF($B$78:$B$90,$B56,ED$78:ED$90)","v":0},{"$f":"-'Cash Flow'!$N44*SUMIF($B$78:$B$90,$B56,EE$78:EE$90)","v":0},{"$f":"SUM(DT56:EE56)","v":0},null,null,{"$f":"-'Cash Flow'!$O44*SUMIF($B$78:$B$90,$B56,EI$78:EI$90)","v":0},{"$f":"-'Cash Flow'!$O44*SUMIF($B$78:$B$90,$B56,EJ$78:EJ$90)","v":0},{"$f":"-'Cash Flow'!$O44*SUMIF($B$78:$B$90,$B56,EK$78:EK$90)","v":0},{"$f":"-'Cash Flow'!$O44*SUMIF($B$78:$B$90,$B56,EL$78:EL$90)","v":0},{"$f":"-'Cash Flow'!$O44*SUMIF($B$78:$B$90,$B56,EM$78:EM$90)","v":0},{"$f":"-'Cash Flow'!$O44*SUMIF($B$78:$B$90,$B56,EN$78:EN$90)","v":0},{"$f":"-'Cash Flow'!$O44*SUMIF($B$78:$B$90,$B56,EO$78:EO$90)","v":0},{"$f":"-'Cash Flow'!$O44*SUMIF($B$78:$B$90,$B56,EP$78:EP$90)","v":0},{"$f":"-'Cash Flow'!$O44*SUMIF($B$78:$B$90,$B56,EQ$78:EQ$90)","v":0},{"$f":"-'Cash Flow'!$O44*SUMIF($B$78:$B$90,$B56,ER$78:ER$90)","v":0},{"$f":"-'Cash Flow'!$O44*SUMIF($B$78:$B$90,$B56,ES$78:ES$90)","v":0},{"$f":"-'Cash Flow'!$O44*SUMIF($B$78:$B$90,$B56,ET$78:ET$90)","v":0},{"$f":"SUM(EI56:ET56)","v":0},null,null,{"$f":"-'Cash Flow'!$P44*SUMIF($B$78:$B$90,$B56,EX$78:EX$90)","v":0},{"$f":"-'Cash Flow'!$P44*SUMIF($B$78:$B$90,$B56,EY$78:EY$90)","v":0},{"$f":"-'Cash Flow'!$P44*SUMIF($B$78:$B$90,$B56,EZ$78:EZ$90)","v":0},{"$f":"-'Cash Flow'!$P44*SUMIF($B$78:$B$90,$B56,FA$78:FA$90)","v":0},{"$f":"-'Cash Flow'!$P44*SUMIF($B$78:$B$90,$B56,FB$78:FB$90)","v":0},{"$f":"-'Cash Flow'!$P44*SUMIF($B$78:$B$90,$B56,FC$78:FC$90)","v":0},{"$f":"-'Cash Flow'!$P44*SUMIF($B$78:$B$90,$B56,FD$78:FD$90)","v":0},{"$f":"-'Cash Flow'!$P44*SUMIF($B$78:$B$90,$B56,FE$78:FE$90)","v":0},{"$f":"-'Cash Flow'!$P44*SUMIF($B$78:$B$90,$B56,FF$78:FF$90)","v":0},{"$f":"-'Cash Flow'!$P44*SUMIF($B$78:$B$90,$B56,FG$78:FG$90)","v":0},{"$f":"-'Cash Flow'!$P44*SUMIF($B$78:$B$90,$B56,FH$78:FH$90)","v":0},{"$f":"-'Cash Flow'!$P44*SUMIF($B$78:$B$90,$B56,FI$78:FI$90)","v":0},{"$f":"SUM(EX56:FI56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Total Capital outflow",null,null,{"$f":"SUM(D46:D56)","v":667562.25},{"$f":"SUM(E46:E56)","v":667562.25},1307960.7949999999,667562.25,667562.25,667562.25,667562.25,667562.25,1307960.7949999999,667562.25,667562.25,667562.25,9291544.0899999999,null,null,{"$f":"SUM(S46:S56)","v":398460.25},398460.25,653526.25,398460.25,398460.25,398460.25,398460.25,398460.25,653526.25,398460.25,398460.25,398460.25,5291655,null,null,{"$f":"SUM(AH46:AH56)","v":467183},467183,737161,467183,467183,467183,467183,467183,737161,467183,467183,467183,6146152,null,null,{"$f":"SUM(AW46:AW56)","v":352744.4483333333},352744.4483333333,639565.44833333325,352744.4483333333,352744.4483333333,352744.4483333333,352744.4483333333,352744.4483333333,639565.44833333325,352744.4483333333,352744.4483333333,352744.4483333333,4806575.38,null,null,{"$f":"SUM(BL46:BL56)","v":371914.46333333326},371914.46333333326,676065.96333333326,371914.46333333326,371914.46333333326,371914.46333333326,371914.46333333326,371914.46333333326,676065.96333333326,371914.46333333326,371914.46333333326,371914.46333333326,5071276.5599999996,null,null,{"$f":"SUM(CA46:CA56)","v":414945.24083333334},414945.24083333334,737474.24083333334,414945.24083333334,414945.24083333334,414945.24083333334,414945.24083333334,414945.24083333334,737474.24083333334,414945.24083333334,414945.24083333334,414945.24083333334,5624400.8899999997,null,null,{"$f":"SUM(CP46:CP56)","v":428974.16500000004},428974.16500000004,683030.16500000004,428974.16500000004,428974.16500000004,428974.16500000004,428974.16500000004,428974.16500000004,683030.16500000004,428974.16500000004,428974.16500000004,428974.16500000004,5655801.9800000004,null,null,{"$f":"SUM(DE46:DE56)","v":451850.6275},451850.6275,451850.6275,451850.6275,451850.6275,451850.6275,451850.6275,451850.6275,451850.6275,451850.6275,451850.6275,451850.6275,5422207.5300000012,null,null,{"$f":"SUM(DT46:DT56)","v":468329.63916666666},468329.63916666666,468329.63916666666,468329.63916666666,468329.63916666666,468329.63916666666,468329.63916666666,468329.63916666666,468329.63916666666,468329.63916666666,468329.63916666666,468329.63916666666,5619955.6699999981,null,null,{"$f":"SUM(EI46:EI56)","v":485516.49916666653},485516.49916666653,485516.49916666653,485516.49916666653,485516.49916666653,485516.49916666653,485516.49916666653,485516.49916666653,485516.49916666653,485516.49916666653,485516.49916666653,485516.49916666653,5826197.9899999984,null,null,{"$f":"SUM(EX46:EX56)","v":503184.88333333336},503184.88333333336,503184.88333333336,503184.88333333336,503184.88333333336,503184.88333333336,503184.88333333336,503184.88333333336,503184.88333333336,503184.88333333336,503184.88333333336,503184.88333333336,6038218.6000000015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Total outflow",null,null,{"$f":"D43+D57","v":2118095.4237469938},2118095.4237469938,3023155.7100297417,2118095.4237469938,2118095.4237469938,2118095.4237469938,2118095.4237469938,2118095.4237469938,3023155.7100297417,2118095.4237469938,2118095.4237469938,2118095.4237469938,27227265.657529421,null,null,{"$f":"S43+S57","v":1898341.0197129895},1898341.0197129895,2258299.186110368,1898341.0197129895,1898341.0197129895,1898341.0197129895,1898341.0197129895,1898341.0197129895,2258299.186110368,1898341.0197129895,1898341.0197129895,1898341.0197129895,23500008.56935063,null,null,{"$f":"AH43+AH57","v":1986127.8986233468},1986127.8986233468,2346696.9913000711,1986127.8986233468,1986127.8986233468,1986127.8986233468,1986127.8986233468,1986127.8986233468,2346696.9913000711,1986127.8986233468,1986127.8986233468,1986127.8986233468,24554672.96883361,null,null,{"$f":"AW43+AW57","v":1952338.7535851158},1952338.7535851158,2313597.6290976787,1952338.7535851158,1952338.7535851158,1952338.7535851158,1952338.7535851158,1952338.7535851158,2313597.6290976787,1952338.7535851158,1952338.7535851158,1952338.7535851158,24150582.794046517,null,null,{"$f":"BL43+BL57","v":2009877.3132281848},2009877.3132281848,2371845.9364956911,2009877.3132281848,2009877.3132281848,2009877.3132281848,2009877.3132281848,2009877.3132281848,2371845.9364956911,2009877.3132281848,2009877.3132281848,2009877.3132281848,24842465.00527323,null,null,{"$f":"CA43+CA57","v":2109710.5893341498},2109710.5893341498,2472431.3388597826,2109710.5893341498,2109710.5893341498,2109710.5893341498,2109710.5893341498,2109710.5893341498,2472431.3388597826,2109710.5893341498,2109710.5893341498,2109710.5893341498,26041968.571061067,null,null,{"$f":"CP43+CP57","v":2179731.4530304624},2179731.4530304624,2451703.5762108248,2179731.4530304624,2179731.4530304624,2179731.4530304624,2179731.4530304624,2179731.4530304624,2451703.5762108248,2179731.4530304624,2179731.4530304624,2179731.4530304624,26700721.682726283,null,null,{"$f":"DE43+DE57","v":2260428.6009478895},2260428.6009478895,2260428.6009478895,2260428.6009478895,2260428.6009478895,2260428.6009478895,2260428.6009478895,2260428.6009478895,2260428.6009478895,2260428.6009478895,2260428.6009478895,2260428.6009478895,27125143.211374681,null,null,{"$f":"DT43+DT57","v":2336742.2748798993},2336742.2748798993,2336742.2748798993,2336742.2748798993,2336742.2748798993,2336742.2748798993,2336742.2748798993,2336742.2748798993,2336742.2748798993,2336742.2748798993,2336742.2748798993,2336742.2748798993,28040907.298558794,null,null,{"$f":"EI43+EI57","v":2415849.2501978143},2415849.2501978143,2415849.2501978143,2415849.2501978143,2415849.2501978143,2415849.2501978143,2415849.2501978143,2415849.2501978143,2415849.2501978143,2415849.2501978143,2415849.2501978143,2415849.2501978143,28990191.002373777,null,null,{"$f":"EX43+EX57","v":2497596.6934461147},2497596.6934461147,2497596.6934461147,2497596.6934461147,2497596.6934461147,2497596.6934461147,2497596.6934461147,2497596.6934461147,2497596.6934461147,2497596.6934461147,2497596.6934461147,2497596.6934461147,29971160.321353376,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Closing Balance Cash & Investments",null,null,{"$f":"D6+D32-D59","v":11811530.910145883},13958027.048327219,12270497.672190353,11488028.582336236,12902283.413508708,12119814.32365459,11337345.233800473,11653238.104459651,9965708.7283227853,9183239.6384686679,9499132.509127846,8716663.4192737285,null,null,null,{"$f":"S6+S32-S59","v":8071362.5472511454},10431389.252211634,9426130.2137916777,8780829.3417690974,10389524.152483819,9744223.2804612387,9098922.4084386583,9580619.377784729,8575360.3393647727,7930059.4673421932,8411756.4366882648,7766455.5646656854,null,null,null,{"$f":"AH6+AH32-AH59","v":7111032.2602916211},9756908.5949885733,8740916.1979377754,8085492.8935637008,9906044.318492895,9250621.0141188204,8595197.7097447459,9177761.7700223066,8161769.3729715087,7506346.0685974341,8088910.1288749948,7433486.8245009203,null,null,null,{"$f":"AW6+AW32-AW59","v":6733895.3502690075},9679048.1568120886,8618197.807067614,7918606.3328357013,9952573.0691850334,9252981.5949531216,8553390.1207212098,9220577.7517799195,8159727.402035444,7460135.9278035304,8127323.5588622382,7427732.0846303245,null,null,null,{"$f":"BL6+BL32-BL59","v":6649209.7456478309},9894731.9473036919,8754240.985053692,7975718.6460711993,10215229.712567473,9436707.3735849801,8658185.0346024875,9388679.3983593769,8248188.4361093771,7469666.0971268844,8200160.4608837739,7421638.1219012812,null,null,null,{"$f":"CA6+CA32-CA59","v":6578746.9538944392},10178799.533201475,8973187.6156689972,8130296.4476621514,10619613.090140719,9776721.9221338741,8933830.7541270293,9757043.4913628884,8551431.5738304108,7708540.4058235651,8531753.1430594251,7688861.9750525793,null,null,null,{"$f":"CP6+CP32-CP59","v":6810586.8580733771},10589483.009519469,9439235.7693599015,8560960.6523806974,11175563.986720465,10297288.869741261,9419013.7527620569,10287177.861442339,9136930.6212827712,8258655.5043035662,9126819.6129838489,8248544.4960046439,null,null,null,{"$f":"DE6+DE32-DE59","v":7325577.9399182508},11266046.016204648,10343079.460118257,9420112.9040318653,12144722.322225064,11221755.766138673,10298789.210052282,11199610.641105685,10276644.085019294,9353677.528932903,10254498.959986307,9331532.4038999155,null,null,null,{"$f":"DT6+DT32-DT59","v":8368134.520222988},12483592.725545099,11520194.841868179,10556796.958191259,13402541.141263612,12439143.257586692,11475745.373909771,12416918.523607489,11453520.639930569,10490122.756253649,11431295.905951366,10467898.022274446,null,null,null,{"$f":"EI6+EI32-EI59","v":9463554.8798462935},13763053.993585758,12758710.851157602,11754367.708729446,14727906.258427003,13723563.115998847,12719219.973570691,13703817.677205393,12699474.534777237,11695131.392349081,12679729.095983783,11675385.953555627,null,null,null,{"$f":"EX6+EX32-EX59","v":10628056.398793545},15119544.655827481,14072215.101065397,13024885.546303313,16131669.350388244,15084339.79562616,14037010.240864076,15066737.365525499,14019407.810763415,12972078.256001331,14001805.380662754,12954475.82590067,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing Balance Cash & Investments per Interest Calculation",{"$f":"O62","v":8716663.4192737285},null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing Balance Cash & Investments per Interest Calculation",{"$f":"AD62","v":7766455.5646656854},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC64","v":"Closing Balance Cash & Investments per Interest Calculation"},{"$f":"AS62","v":7433486.8245009203},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC64","v":"Closing Balance Cash & Investments per Interest Calculation"},{"$f":"BH62","v":7427732.0846303245},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC64","v":"Closing Balance Cash & Investments per Interest Calculation"},{"$f":"BW62","v":7421638.1219012812},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC64","v":"Closing Balance Cash & Investments per Interest Calculation"},{"$f":"CL62","v":7688861.9750525793},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC64","v":"Closing Balance Cash & Investments per Interest Calculation"},{"$f":"DA62","v":8248544.4960046439},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC64","v":"Closing Balance Cash & Investments per Interest Calculation"},{"$f":"DP62","v":9331532.4038999155},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC64","v":"Closing Balance Cash & Investments per Interest Calculation"},{"$f":"EE62","v":10467898.022274446},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC64","v":"Closing Balance Cash & Investments per Interest Calculation"},{"$f":"ET62","v":11675385.953555627},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC64","v":"Closing Balance Cash & Investments per Interest Calculation"},{"$f":"FI62","v":12954475.82590067},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest Income not included above",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest Income not included above",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC65","v":"Interest Income not included above"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC65","v":"Interest Income not included above"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC65","v":"Interest Income not included above"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC65","v":"Interest Income not included above"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC65","v":"Interest Income not included above"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC65","v":"Interest Income not included above"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC65","v":"Interest Income not included above"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC65","v":"Interest Income not included above"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC65","v":"Interest Income not included above"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-cash movement in Investments",{"$f":"'Budget Summary 1'!$J163+'Assets - Disposals & Transfers'!E272+'Assets - Disposals & Transfers'!E273","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-cash movement in Investments",{"$f":"'Budget Summary 1'!$L163+'Assets - Disposals & Transfers'!G272+'Assets - Disposals & Transfers'!G273","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-cash movement in Investments",{"$f":"'Budget Summary 1'!$M163+'Assets - Disposals & Transfers'!H272+'Assets - Disposals & Transfers'!H273","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-cash movement in Investments",{"$f":"'Budget Summary 1'!$N163+'Assets - Disposals & Transfers'!I272+'Assets - Disposals & Transfers'!I273","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-cash movement in Investments",{"$f":"'Budget Summary 1'!$O163+'Assets - Disposals & Transfers'!J272+'Assets - Disposals & Transfers'!J273","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-cash movement in Investments",{"$f":"'Budget Summary 1'!$P163+'Assets - Disposals & Transfers'!K272+'Assets - Disposals & Transfers'!K273","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-cash movement in Investments",{"$f":"'Budget Summary 1'!$Q163+'Assets - Disposals & Transfers'!L272+'Assets - Disposals & Transfers'!L273","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-cash movement in Investments",{"$f":"'Budget Summary 1'!$R163+'Assets - Disposals & Transfers'!M272+'Assets - Disposals & Transfers'!M273","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-cash movement in Investments",{"$f":"'Budget Summary 1'!$S163+'Assets - Disposals & Transfers'!N272+'Assets - Disposals & Transfers'!N273","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-cash movement in Investments",{"$f":"'Budget Summary 1'!$T163+'Assets - Disposals & Transfers'!O272+'Assets - Disposals & Transfers'!O273","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-cash movement in Investments",{"$f":"'Budget Summary 1'!$U163+'Assets - Disposals & Transfers'!P272+'Assets - Disposals & Transfers'!P273","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Time",null,"Indicates timing of receipt/payment (e.g. equally 1/12 of annual balance per month)",null,null,null,null,null,null,null,null,null,"restated Closing Balance Cash & Investments",{"$f":"SUM(O64:O66)","v":8716663.4192737285},null,null,null,"Indicates timing of receipt/payment (e.g. equally 1/12 of annual balance per month)",null,null,null,null,null,null,null,null,null,"restated Closing Balance Cash & Investments",{"$f":"SUM(AD64:AD66)","v":7766455.5646656854},null,null,null,{"$f":"$S67","v":"Indicates timing of receipt/payment (e.g. equally 1/12 of annual balance per month)"},null,null,null,null,null,null,null,null,null,{"$f":"$AC67","v":"restated Closing Balance Cash & Investments"},{"$f":"SUM(AS64:AS66)","v":7433486.8245009203},null,null,null,{"$f":"$S67","v":"Indicates timing of receipt/payment (e.g. equally 1/12 of annual balance per month)"},null,null,null,null,null,null,null,null,null,{"$f":"$AC67","v":"restated Closing Balance Cash & Investments"},{"$f":"SUM(BH64:BH66)","v":7427732.0846303245},null,null,null,{"$f":"$S67","v":"Indicates timing of receipt/payment (e.g. equally 1/12 of annual balance per month)"},null,null,null,null,null,null,null,null,null,{"$f":"$AC67","v":"restated Closing Balance Cash & Investments"},{"$f":"SUM(BW64:BW66)","v":7421638.1219012812},null,null,null,{"$f":"$S67","v":"Indicates timing of receipt/payment (e.g. equally 1/12 of annual balance per month)"},null,null,null,null,null,null,null,null,null,{"$f":"$AC67","v":"restated Closing Balance Cash & Investments"},{"$f":"SUM(CL64:CL66)","v":7688861.9750525793},null,null,null,{"$f":"$S67","v":"Indicates timing of receipt/payment (e.g. equally 1/12 of annual balance per month)"},null,null,null,null,null,null,null,null,null,{"$f":"$AC67","v":"restated Closing Balance Cash & Investments"},{"$f":"SUM(DA64:DA66)","v":8248544.4960046439},null,null,null,{"$f":"$S67","v":"Indicates timing of receipt/payment (e.g. equally 1/12 of annual balance per month)"},null,null,null,null,null,null,null,null,null,{"$f":"$AC67","v":"restated Closing Balance Cash & Investments"},{"$f":"SUM(DP64:DP66)","v":9331532.4038999155},null,null,null,{"$f":"$S67","v":"Indicates timing of receipt/payment (e.g. equally 1/12 of annual balance per month)"},null,null,null,null,null,null,null,null,null,{"$f":"$AC67","v":"restated Closing Balance Cash & Investments"},{"$f":"SUM(EE64:EE66)","v":10467898.022274446},null,null,null,{"$f":"$S67","v":"Indicates timing of receipt/payment (e.g. equally 1/12 of annual balance per month)"},null,null,null,null,null,null,null,null,null,{"$f":"$AC67","v":"restated Closing Balance Cash & Investments"},{"$f":"SUM(ET64:ET66)","v":11675385.953555627},null,null,null,{"$f":"$S67","v":"Indicates timing of receipt/payment (e.g. equally 1/12 of annual balance per month)"},null,null,null,null,null,null,null,null,null,{"$f":"$AC67","v":"restated Closing Balance Cash & Investments"},{"$f":"SUM(FI64:FI66)","v":12954475.82590067},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"CF","Indicates if item is subject to receivables/payables",null,null,null,null,null,null,null,null,null,"Closing Balance Cash & Investments per Balance Sheet",{"$f":"('BS workings'!$E47-'BS workings'!$E48+'Balance Sheet'!$E9+'Balance Sheet'!$E18)","v":8716663.4192737248},null,null,null,"Indicates if item is subject to receivables/payables",null,null,null,null,null,null,null,null,null,"Closing Balance Cash & Investments per Balance Sheet",{"$f":"('BS workings'!$G47-'BS workings'!$G48+'Balance Sheet'!$G9+'Balance Sheet'!$G18)","v":7766455.5646656966},null,null,null,{"$f":"$S68","v":"Indicates if item is subject to receivables/payables"},null,null,null,null,null,null,null,null,null,{"$f":"$AC68","v":"Closing Balance Cash & Investments per Balance Sheet"},{"$f":"('BS workings'!$H47-'BS workings'!$H48+'Balance Sheet'!$H9+'Balance Sheet'!$H18)","v":7433486.8245009203},null,null,null,{"$f":"$S68","v":"Indicates if item is subject to receivables/payables"},null,null,null,null,null,null,null,null,null,{"$f":"$AC68","v":"Closing Balance Cash & Investments per Balance Sheet"},{"$f":"('BS workings'!$I47-'BS workings'!$I48+'Balance Sheet'!$I9+'Balance Sheet'!$I18)","v":7427732.0846303226},null,null,null,{"$f":"$S68","v":"Indicates if item is subject to receivables/payables"},null,null,null,null,null,null,null,null,null,{"$f":"$AC68","v":"Closing Balance Cash & Investments per Balance Sheet"},{"$f":"('BS workings'!$J47-'BS workings'!$J48+'Balance Sheet'!$J9+'Balance Sheet'!$J18)","v":7421638.121901284},null,null,null,{"$f":"$S68","v":"Indicates if item is subject to receivables/payables"},null,null,null,null,null,null,null,null,null,{"$f":"$AC68","v":"Closing Balance Cash & Investments per Balance Sheet"},{"$f":"('BS workings'!$K47-'BS workings'!$K48+'Balance Sheet'!$K9+'Balance Sheet'!$K18)","v":7688861.9750525821},null,null,null,{"$f":"$S68","v":"Indicates if item is subject to receivables/payables"},null,null,null,null,null,null,null,null,null,{"$f":"$AC68","v":"Closing Balance Cash & Investments per Balance Sheet"},{"$f":"('BS workings'!$L47-'BS workings'!$L48+'Balance Sheet'!$L9+'Balance Sheet'!$L18)","v":8248544.4960046411},null,null,null,{"$f":"$S68","v":"Indicates if item is subject to receivables/payables"},null,null,null,null,null,null,null,null,null,{"$f":"$AC68","v":"Closing Balance Cash & Investments per Balance Sheet"},{"$f":"('BS workings'!$M47-'BS workings'!$M48+'Balance Sheet'!$M9+'Balance Sheet'!$M18)","v":9331532.4038999081},null,null,null,{"$f":"$S68","v":"Indicates if item is subject to receivables/payables"},null,null,null,null,null,null,null,null,null,{"$f":"$AC68","v":"Closing Balance Cash & Investments per Balance Sheet"},{"$f":"('BS workings'!$N47-'BS workings'!$N48+'Balance Sheet'!$N9+'Balance Sheet'!$N18)","v":10467898.022274449},null,null,null,{"$f":"$S68","v":"Indicates if item is subject to receivables/payables"},null,null,null,null,null,null,null,null,null,{"$f":"$AC68","v":"Closing Balance Cash & Investments per Balance Sheet"},{"$f":"('BS workings'!$O47-'BS workings'!$O48+'Balance Sheet'!$O9+'Balance Sheet'!$O18)","v":11675385.953555629},null,null,null,{"$f":"$S68","v":"Indicates if item is subject to receivables/payables"},null,null,null,null,null,null,null,null,null,{"$f":"$AC68","v":"Closing Balance Cash & Investments per Balance Sheet"},{"$f":"('BS workings'!$P47-'BS workings'!$P48+'Balance Sheet'!$P9+'Balance Sheet'!$P18)","v":12954475.825900678},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O68","v":8716663.4192737248},{"$f":"AD68","v":7766455.5646656966},{"$f":"AS68","v":7433486.8245009203},{"$f":"BH68","v":7427732.0846303226},{"$f":"BW68","v":7421638.121901284},{"$f":"CL68","v":7688861.9750525821},{"$f":"DA68","v":8248544.4960046411},{"$f":"DP68","v":9331532.4038999081},{"$f":"EE68","v":10467898.022274449},{"$f":"ET68","v":11675385.953555629},{"$f":"FI68","v":12954475.825900678},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Variance",{"$f":"ROUND(O67-O68,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Variance",{"$f":"ROUND(AD67-AD68,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC69","v":"Variance"},{"$f":"ROUND(AS67-AS68,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC69","v":"Variance"},{"$f":"ROUND(BH67-BH68,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC69","v":"Variance"},{"$f":"ROUND(BW67-BW68,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC69","v":"Variance"},{"$f":"ROUND(CL67-CL68,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC69","v":"Variance"},{"$f":"ROUND(DA67-DA68,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC69","v":"Variance"},{"$f":"ROUND(DP67-DP68,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC69","v":"Variance"},{"$f":"ROUND(EE67-EE68,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC69","v":"Variance"},{"$f":"ROUND(ET67-ET68,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC69","v":"Variance"},{"$f":"ROUND(FI67-FI68,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O69","v":0},{"$f":"AD69","v":0},{"$f":"AS69","v":0},{"$f":"BH69","v":0},{"$f":"BW69","v":0},{"$f":"CL69","v":0},{"$f":"DA69","v":0},{"$f":"DP69","v":0},{"$f":"EE69","v":0},{"$f":"ET69","v":0},{"$f":"FI69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Investment Income",null,null,{"$f":"D62*D73","v":59057.654550729414},{"$f":"E62*E73","v":69790.13524163609},61352.488360951771,57440.142911681178,64511.417067543538,60599.071618272952,56686.726169002366,58266.190522298253,49828.543641613927,45916.198192343341,47495.662545639228,43583.317096368643,{"$f":"SUM(D72:O72)","v":674527.5479180807},null,null,{"$f":"S62*S73","v":40356.812736255728},{"$f":"T62*T73","v":52156.946261058169},47130.651068958388,43904.146708845488,51947.620762419094,48721.116402306194,45494.612042193294,47903.096888923646,42876.801696823866,39650.297336710966,42058.782183441326,38832.277823328426,{"$f":"SUM(S72:AD72)","v":541033.16191126464},null,null,{"$f":"AH62*AH73","v":35555.161301458109},{"$f":"AI62*AI73","v":48784.542974942866},43704.580989688875,40427.464467818507,49530.221592464477,46253.105070594102,42975.988548723733,45888.808850111534,40808.846864857544,37531.730342987168,40444.550644374976,37167.434122504601,{"$f":"SUM(AH72:AS72)","v":509072.43577052653},null,null,{"$f":"AW62*AW73","v":33669.476751345035},{"$f":"AX62*AX73","v":48395.240784060443},43090.989035338069,39593.03166417851,49762.865345925165,46264.907974765607,42766.950603606048,46102.8887588996,40798.637010177219,37300.679639017653,40636.617794311191,37138.660423151625,{"$f":"SUM(AW72:BH72)","v":505520.94578477612},null,null,{"$f":"BL62*BL73","v":33246.048728239155},{"$f":"BM62*BM73","v":49473.659736518457},43771.204925268459,39878.593230355997,51076.148562837363,47183.5368679249,43290.925173012438,46943.396991796886,41240.942180546888,37348.330485634426,41000.802304418867,37108.190609506404,{"$f":"SUM(BL72:BW72)","v":511561.77979606023},null,null,{"$f":"CA62*CA73","v":32893.734769472198},{"$f":"CB62*CB73","v":50893.997666007373},44865.938078344989,40651.48223831076,53098.065450703594,48883.609610669373,44669.153770635145,48785.21745681444,42757.157869152055,38542.702029117827,42658.76571529713,38444.309875262894,{"$f":"SUM(CA72:CL72)","v":527144.1345297877},null,null,{"$f":"CP62*CP73","v":34052.934290366888},{"$f":"CQ62*CQ73","v":52947.415047597344},47196.178846799507,42804.803261903486,55877.819933602324,51486.444348706304,47095.068763810283,51435.889307211692,45684.653106413854,41293.277521517834,45634.098064919242,41242.722480023222,{"$f":"SUM(CP72:DA72)","v":556751.30497287191},null,null,{"$f":"DE62*DE73","v":36627.889699591258},{"$f":"DF62*DF73","v":56330.230081023241},51715.397300591285,47100.564520159329,60723.611611125321,56108.778830693365,51493.946050261409,55998.053205528427,51383.220425096471,46768.387644664515,51272.494799931534,46657.662019499578,{"$f":"SUM(DE72:DP72)","v":612180.23618816573},null,null,{"$f":"DT62*DT73","v":41840.672601114944},{"$f":"DU62*DU73","v":62417.963627725498},57600.974209340893,52783.984790956296,67012.705706318055,62195.716287933457,57378.72686954886,62084.592618037444,57267.603199652847,52450.613781268243,57156.479529756827,52339.49011137223,{"$f":"SUM(DT72:EE72)","v":682529.52333302563},null,null,{"$f":"EI62*EI73","v":47317.774399231472},{"$f":"EJ62*EJ73","v":68815.269967928791},63793.554255788011,58771.838543647231,73639.531292135012,68617.815579994232,63596.09986785346,68519.088386026968,63497.372673886188,58475.656961745408,63398.645479918916,58376.929767778136,{"$f":"SUM(EI72:ET72)","v":756819.57717593387},null,null,{"$f":"EX62*EX73","v":53140.281993967721},{"$f":"EY62*EY73","v":75597.723279137412},70361.075505326982,65124.427731516567,80658.346751941222,75421.698978130808,70185.051204320378,75333.686827627491,70097.039053817076,64860.391280006654,70009.026903313774,64772.379129503352,{"$f":"SUM(EX72:FI72)","v":835561.12863860955},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Projected monthly Interest Rate",null,null,{"$f":"'Income Statement'!F95/12","v":5.0000000000000001E-3},{"$f":"D73","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,null,null,null,{"$f":"'Income Statement'!H95/12","v":5.0000000000000001E-3},{"$f":"S73","v":5.0000000000000001E-3},{"$f":"T73","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,null,null,null,{"$f":"'Income Statement'!$I95/12","v":5.0000000000000001E-3},{"$f":"AH73","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,null,null,null,{"$f":"'Income Statement'!$J95/12","v":5.0000000000000001E-3},{"$f":"AW73","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,null,null,null,{"$f":"'Income Statement'!$K95/12","v":5.0000000000000001E-3},{"$f":"BL73","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,null,null,null,{"$f":"'Income Statement'!$L95/12","v":5.0000000000000001E-3},{"$f":"CA73","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,null,null,null,{"$f":"'Income Statement'!$M95/12","v":5.0000000000000001E-3},{"$f":"CP73","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,null,null,null,{"$f":"'Income Statement'!$N95/12","v":5.0000000000000001E-3},{"$f":"DE73","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,null,null,null,{"$f":"'Income Statement'!$O95/12","v":5.0000000000000001E-3},{"$f":"DT73","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,null,null,null,{"$f":"'Income Statement'!$P95/12","v":5.0000000000000001E-3},{"$f":"EI73","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,null,null,null,{"$f":"'Income Statement'!$Q95/12","v":5.0000000000000001E-3},{"$f":"EX73","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"manual adjustment on anticipted Interest Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"manual adjustment on anticipted Interest Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"manual adjustment on anticipted Interest Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"manual adjustment on anticipted Interest Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"manual adjustment on anticipted Interest Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"manual adjustment on anticipted Interest Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"manual adjustment on anticipted Interest Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"manual adjustment on anticipted Interest Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"manual adjustment on anticipted Interest Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"manual adjustment on anticipted Interest Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"manual adjustment on anticipted Interest Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Timing of receipt/payment","a)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Rates & Annual Charges",1,null,null,0.4,null,null,0.3,null,null,0.15,null,null,0.15,null,{"$f":"SUM(D78:O78)","v":1},null,null,{"$f":"D78","v":0},0.4,0,0,0.3,0,0,0.15,0,0,0.15,0,{"$f":"SUM(S78:AD78)","v":1},null,null,{"$f":"D78","v":0},0.4,0,0,0.3,0,0,0.15,0,0,0.15,0,{"$f":"SUM(AH78:AS78)","v":1},null,null,{"$f":"D78","v":0},{"$f":"E78","v":0.4},0,0,0.3,0,0,0.15,0,0,0.15,0,{"$f":"SUM(AW78:BH78)","v":1},null,null,{"$f":"D78","v":0},{"$f":"E78","v":0.4},0,0,0.3,0,0,0.15,0,0,0.15,0,{"$f":"SUM(BL78:BW78)","v":1},null,null,{"$f":"D78","v":0},{"$f":"E78","v":0.4},0,0,0.3,0,0,0.15,0,0,0.15,0,{"$f":"SUM(CA78:CL78)","v":1},null,null,{"$f":"D78","v":0},{"$f":"E78","v":0.4},0,0,0.3,0,0,0.15,0,0,0.15,0,{"$f":"SUM(CP78:DA78)","v":1},null,null,{"$f":"D78","v":0},{"$f":"E78","v":0.4},0,0,0.3,0,0,0.15,0,0,0.15,0,{"$f":"SUM(DE78:DP78)","v":1},null,null,{"$f":"D78","v":0},{"$f":"E78","v":0.4},0,0,0.3,0,0,0.15,0,0,0.15,0,{"$f":"SUM(DT78:EE78)","v":1},null,null,{"$f":"D78","v":0},{"$f":"E78","v":0.4},0,0,0.3,0,0,0.15,0,0,0.15,0,{"$f":"SUM(EI78:ET78)","v":1},null,null,{"$f":"D78","v":0},{"$f":"E78","v":0.4},0,0,0.3,0,0,0.15,0,0,0.15,0,{"$f":"SUM(EX78:FI78)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Grants & Contributions",2,null,{"$f":"1/12","v":8.3333333333333329E-2},{"$f":"1/12","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,{"$f":"D79","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,{"$f":"D79","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,{"$f":"D79","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,{"$f":"D79","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,{"$f":"D79","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,{"$f":"D79","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,{"$f":"D79","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,{"$f":"D79","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,{"$f":"D79","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,{"$f":"D79","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Employee Costs",3,null,{"$f":"1/12","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Other Operating",4,null,{"$f":"1/12","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Deferred debtors",5,null,null,null,null,null,null,null,1,null,null,null,null,null,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["New loans raised",7,null,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"SUM(D85:O85)","v":1},null,null,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"SUM(S85:AD85)","v":1},null,null,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"SUM(AH85:AS85)","v":1},null,null,0,{"$f":"E85","v":0},{"$f":"F85","v":0},{"$f":"G85","v":0},{"$f":"H85","v":0},{"$f":"I85","v":0},{"$f":"J85","v":0},{"$f":"K85","v":0},{"$f":"L85","v":0},{"$f":"M85","v":0},{"$f":"N85","v":0},{"$f":"O85","v":1},{"$f":"SUM(AW85:BH85)","v":1},null,null,0,{"$f":"E85","v":0},{"$f":"F85","v":0},{"$f":"G85","v":0},{"$f":"H85","v":0},{"$f":"I85","v":0},{"$f":"J85","v":0},{"$f":"K85","v":0},{"$f":"L85","v":0},{"$f":"M85","v":0},{"$f":"N85","v":0},{"$f":"O85","v":1},{"$f":"SUM(BL85:BW85)","v":1},null,null,0,{"$f":"E85","v":0},{"$f":"F85","v":0},{"$f":"G85","v":0},{"$f":"H85","v":0},{"$f":"I85","v":0},{"$f":"J85","v":0},{"$f":"K85","v":0},{"$f":"L85","v":0},{"$f":"M85","v":0},{"$f":"N85","v":0},{"$f":"O85","v":1},{"$f":"SUM(CA85:CL85)","v":1},null,null,0,{"$f":"E85","v":0},{"$f":"F85","v":0},{"$f":"G85","v":0},{"$f":"H85","v":0},{"$f":"I85","v":0},{"$f":"J85","v":0},{"$f":"K85","v":0},{"$f":"L85","v":0},{"$f":"M85","v":0},{"$f":"N85","v":0},{"$f":"O85","v":1},{"$f":"SUM(CP85:DA85)","v":1},null,null,0,{"$f":"E85","v":0},{"$f":"F85","v":0},{"$f":"G85","v":0},{"$f":"H85","v":0},{"$f":"I85","v":0},{"$f":"J85","v":0},{"$f":"K85","v":0},{"$f":"L85","v":0},{"$f":"M85","v":0},{"$f":"N85","v":0},{"$f":"O85","v":1},{"$f":"SUM(DE85:DP85)","v":1},null,null,0,{"$f":"E85","v":0},{"$f":"F85","v":0},{"$f":"G85","v":0},{"$f":"H85","v":0},{"$f":"I85","v":0},{"$f":"J85","v":0},{"$f":"K85","v":0},{"$f":"L85","v":0},{"$f":"M85","v":0},{"$f":"N85","v":0},{"$f":"O85","v":1},{"$f":"SUM(DT85:EE85)","v":1},null,null,0,{"$f":"E85","v":0},{"$f":"F85","v":0},{"$f":"G85","v":0},{"$f":"H85","v":0},{"$f":"I85","v":0},{"$f":"J85","v":0},{"$f":"K85","v":0},{"$f":"L85","v":0},{"$f":"M85","v":0},{"$f":"N85","v":0},{"$f":"O85","v":1},{"$f":"SUM(EI85:ET85)","v":1},null,null,0,{"$f":"E85","v":0},{"$f":"F85","v":0},{"$f":"G85","v":0},{"$f":"H85","v":0},{"$f":"I85","v":0},{"$f":"J85","v":0},{"$f":"K85","v":0},{"$f":"L85","v":0},{"$f":"M85","v":0},{"$f":"N85","v":0},{"$f":"O85","v":1},{"$f":"SUM(EX85:FI85)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Loan repayments",8,null,0,0,0.5,0,0,0,0,0,0.5,0,0,0,1,null,null,0,0,0.5,0,0,0,0,0,0.5,0,0,0,1,null,null,0,0,0.5,0,0,0,0,0,0.5,0,0,0,1,null,null,0,0,0.5,0,0,0,0,0,0.5,0,0,0,1,null,null,0,0,0.5,0,0,0,0,0,0.5,0,0,0,1,null,null,0,0,0.5,0,0,0,0,0,0.5,0,0,0,1,null,null,0,0,0.5,0,0,0,0,0,0.5,0,0,0,1,null,null,0,0,0.5,0,0,0,0,0,0.5,0,0,0,1,null,null,0,0,0.5,0,0,0,0,0,0.5,0,0,0,1,null,null,0,0,0.5,0,0,0,0,0,0.5,0,0,0,1,null,null,0,0,0.5,0,0,0,0,0,0.5,0,0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["ELE Provisions",9,null,{"$f":"1/12","v":8.3333333333333329E-2},{"$f":"1/12","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Capital Purchases - Investment Properties",10,null,null,null,null,null,null,null,1,null,null,null,null,null,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Sale of assets \"held for sale\"",11,null,null,null,null,null,null,null,1,null,null,null,null,null,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Sale of Investment Properties",12,null,null,null,null,null,null,null,1,null,null,null,null,null,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,0,0,0,0,0,0,1,0,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[]
[]
[null,null,null,null,0.4,null,null,0.3,null,null,0.15,null,null,0.15]
[null,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,null,null,null,null,null,null,null,1]
[]
[]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,null,0,0,0.5,0,0,0,0,0,0.5,0,0,0]
[null,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,1]
[]
[]
[null,null,null,{"$f":"IF(D78=D101,\"\",\"x\")","v":""},{"$f":"IF(E78=E101,\"\",\"x\")","v":""},"","","","","","","","","","",{"$f":"COUNTIF(D116:O116,\"x\")","v":0}]
[null,null,null,{"$f":"IF(D79=D102,\"\",\"x\")","v":""},"","","","","","","","","","","",0]
[null,null,null,{"$f":"IF(D80=D103,\"\",\"x\")","v":""},"","","","","","","","","","","",0]
[null,null,null,{"$f":"IF(D81=D104,\"\",\"x\")","v":""},"","","","","","","","","","","",0]
[null,null,null,{"$f":"IF(D82=D105,\"\",\"x\")","v":""},"","","","","","","","","","","",0]
[null,null,null,{"$f":"IF(D83=D106,\"\",\"x\")","v":""},"","","","","","","","","","","",0]
[]
[null,null,null,"","","","","","","","","","","","",{"$f":"COUNTIF(D123:O123,\"x\")","v":0}]
[null,null,null,{"$f":"IF(D86=D109,\"\",\"x\")","v":""},"","","","","","","","","","","",0]
[null,null,null,{"$f":"IF(D87=D110,\"\",\"x\")","v":""},"","","","","","","","","","","",0]
[null,null,null,{"$f":"IF(D88=D111,\"\",\"x\")","v":""},"","","","","","","","","","","",0]
[null,null,null,{"$f":"IF(D89=D112,\"\",\"x\")","v":""},"","","","","","","","","","","",0]
[null,null,null,{"$f":"IF(D90=D113,\"\",\"x\")","v":""},"","","","","","","","","","","",0]

{"sheet":"Budget Summary 1","index":15,"n_rows":623,"n_cols":133,"rows_kept":139,"cut":true,"hidden":false,"merged":[[1,3,2,7],[3,3,4,7],[5,3,5,7],[6,3,6,7],[4,11,4,20]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["hide","hide","hide",{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide"," "," "," "]
[null,null,null,{"$f":"MID('Cover Page'!$A$5,1,FIND(\"ending\",'Cover Page'!$A$5)+6)&CHAR(10)&MID('Cover Page'!$A$5,FIND(\"ending\",'Cover Page'!$A$5)+7,LEN('Cover Page'!$A$5))","v":"10 Year Financial Plan for the Years ending \n30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,{"$f":"\"SUMMARY OF BUDGET OF ALL G/L ACCOUNTS - \"&UPPER(general_fund_name)","v":"SUMMARY OF BUDGET OF ALL G/L ACCOUNTS - GENERAL FUND"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]Budget Summary 1'!BC4","v":"non-cash"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]Budget Summary 1'!CC4","v":"cash"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]Budget Summary 1'!DC4","v":"Receivables cash"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,"Current Year",null,"Projected Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Original",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J6","v":"2014/15"},{"$f":"L6","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"V5","v":0},0,0,0,0,0,0,0,0,0,"Original",null,null,null,null,{"$f":"BC5","v":"2014/15"},{"$f":"BD5","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"BN5","v":0},0,0,0,0,0,0,0,0,0,"Original",null,null,null,null,{"$f":"CC5","v":"2014/15"},{"$f":"CD5","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"CN5","v":0},0,0,0,0,0,0,0,0,0,"Original",null,"end"," "," "," "]
[null,null,null,"by Income & Expenditure type",null,null,null,null,null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,null,null,null,null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A8","v":"Code"},{"$f":"'[1]Budget Summary 1'!B8","v":"Type"},{"$f":"'[1]Budget Summary 1'!C8","v":"IS Line"},{"$f":"'[1]Budget Summary 1'!D8","v":"Operating Income"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A9","v":"Rates - Ordinary"},{"$f":"'[1]Budget Summary 1'!B9","v":"Income"},{"$f":"'[1]Budget Summary 1'!C9","v":"Rates & Annual Charges"},{"$f":"'[1]Budget Summary 1'!D9","v":"Rates - Ordinary"},null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D9,Database!AV:AV)","v":7338485},null,{"$f":"-SUMIF(Database!$X:$X,$D9,Database!BD:BD)","v":7526903.04},{"$f":"-SUMIF(Database!$X:$X,$D9,Database!BK:BK)","v":8309684.1099999994},{"$f":"-SUMIF(Database!$X:$X,$D9,Database!BR:BR)","v":9174187.5300000012},{"$f":"-SUMIF(Database!$X:$X,$D9,Database!BY:BY)","v":10128945.1},{"$f":"-SUMIF(Database!$X:$X,$D9,Database!CF:CF)","v":11183379.360000001},{"$f":"-SUMIF(Database!$X:$X,$D9,Database!CM:CM)","v":11678633.800000001},{"$f":"-SUMIF(Database!$X:$X,$D9,Database!CT:CT)","v":12195877.540000001},{"$f":"-SUMIF(Database!$X:$X,$D9,Database!DA:DA)","v":12736086.9},{"$f":"-SUMIF(Database!$X:$X,$D9,Database!DH:DH)","v":13300281.550000001},{"$f":"-SUMIF(Database!$X:$X,$D9,Database!DO:DO)","v":13889526.450000001},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D9,Database!AL:AL)","v":7317992},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AV:AV,Database!$X:$X,$D9,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BD:BD,Database!$X:$X,$D9,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BK:BK,Database!$X:$X,$D9,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BR:BR,Database!$X:$X,$D9,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BY:BY,Database!$X:$X,$D9,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CF:CF,Database!$X:$X,$D9,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CM:CM,Database!$X:$X,$D9,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CT:CT,Database!$X:$X,$D9,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DA:DA,Database!$X:$X,$D9,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DH:DH,Database!$X:$X,$D9,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DO:DO,Database!$X:$X,$D9,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AL:AL,Database!$X:$X,$D9,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,{"$f":"J9-BC9","v":7338485},{"$f":"L9-BD9","v":7526903.04},8309684.1099999994,9174187.5300000012,10128945.1,11183379.360000001,11678633.800000001,12195877.540000001,12736086.9,13300281.550000001,13889526.450000001,null,null,null,null,null,null,null,null,null,null,{"$f":"AF9-BX9","v":7317992},null,null,null,"yes",{"$f":"IF($DB9=\"yes\",CC9,0)","v":7338485},7526903.04,8309684.1099999994,9174187.5300000012,10128945.1,11183379.360000001,11678633.800000001,12195877.540000001,12736086.9,13300281.550000001,13889526.450000001,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($DB9=\"yes\",CX9,0)","v":7317992},null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A10","v":"Rates - Special"},{"$f":"'[1]Budget Summary 1'!B10","v":"Income"},{"$f":"'[1]Budget Summary 1'!C10","v":"Rates & Annual Charges"},{"$f":"'[1]Budget Summary 1'!D10","v":"Rates - Special"},null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D10,Database!AV:AV)","v":0},null,{"$f":"-SUMIF(Database!$X:$X,$D10,Database!BD:BD)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D10,Database!BK:BK)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D10,Database!BR:BR)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D10,Database!BY:BY)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D10,Database!CF:CF)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D10,Database!CM:CM)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D10,Database!CT:CT)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D10,Database!DA:DA)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D10,Database!DH:DH)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D10,Database!DO:DO)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D10,Database!AL:AL)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AV:AV,Database!$X:$X,$D10,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BD:BD,Database!$X:$X,$D10,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BK:BK,Database!$X:$X,$D10,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BR:BR,Database!$X:$X,$D10,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BY:BY,Database!$X:$X,$D10,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CF:CF,Database!$X:$X,$D10,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CM:CM,Database!$X:$X,$D10,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CT:CT,Database!$X:$X,$D10,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DA:DA,Database!$X:$X,$D10,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DH:DH,Database!$X:$X,$D10,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DO:DO,Database!$X:$X,$D10,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AL:AL,Database!$X:$X,$D10,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,0,{"$f":"L10-BD10","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"AF10-BX10","v":0},null,null,null,"yes",0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A11","v":"Rates - Special Variation"},{"$f":"'[1]Budget Summary 1'!B11","v":"Income"},{"$f":"'[1]Budget Summary 1'!C11","v":"Rates & Annual Charges"},{"$f":"'[1]Budget Summary 1'!D11","v":"Rates - Special Variation"},null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D11,Database!AV:AV)","v":0},null,{"$f":"-SUMIF(Database!$X:$X,$D11,Database!BD:BD)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D11,Database!BK:BK)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D11,Database!BR:BR)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D11,Database!BY:BY)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D11,Database!CF:CF)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D11,Database!CM:CM)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D11,Database!CT:CT)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D11,Database!DA:DA)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D11,Database!DH:DH)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D11,Database!DO:DO)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D11,Database!AL:AL)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AV:AV,Database!$X:$X,$D11,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BD:BD,Database!$X:$X,$D11,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BK:BK,Database!$X:$X,$D11,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BR:BR,Database!$X:$X,$D11,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BY:BY,Database!$X:$X,$D11,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CF:CF,Database!$X:$X,$D11,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CM:CM,Database!$X:$X,$D11,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CT:CT,Database!$X:$X,$D11,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DA:DA,Database!$X:$X,$D11,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DH:DH,Database!$X:$X,$D11,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DO:DO,Database!$X:$X,$D11,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AL:AL,Database!$X:$X,$D11,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"yes",0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A12","v":"Annual Charges"},{"$f":"'[1]Budget Summary 1'!B12","v":"Income"},{"$f":"'[1]Budget Summary 1'!C12","v":"Rates & Annual Charges"},{"$f":"'[1]Budget Summary 1'!D12","v":"Annual Charges"},null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D12,Database!AV:AV)","v":0},null,{"$f":"-SUMIF(Database!$X:$X,$D12,Database!BD:BD)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D12,Database!BK:BK)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D12,Database!BR:BR)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D12,Database!BY:BY)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D12,Database!CF:CF)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D12,Database!CM:CM)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D12,Database!CT:CT)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D12,Database!DA:DA)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D12,Database!DH:DH)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D12,Database!DO:DO)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D12,Database!AL:AL)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AV:AV,Database!$X:$X,$D12,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BD:BD,Database!$X:$X,$D12,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BK:BK,Database!$X:$X,$D12,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BR:BR,Database!$X:$X,$D12,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BY:BY,Database!$X:$X,$D12,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CF:CF,Database!$X:$X,$D12,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CM:CM,Database!$X:$X,$D12,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CT:CT,Database!$X:$X,$D12,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DA:DA,Database!$X:$X,$D12,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DH:DH,Database!$X:$X,$D12,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DO:DO,Database!$X:$X,$D12,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AL:AL,Database!$X:$X,$D12,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"yes",0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A13","v":"User Charges - Specific"},{"$f":"'[1]Budget Summary 1'!B13","v":"Income"},{"$f":"'[1]Budget Summary 1'!C13","v":"User Charges & Fees"},{"$f":"'[1]Budget Summary 1'!D13","v":"User Charges - Specific"},null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D13,Database!AV:AV)","v":465748},null,{"$f":"-SUMIF(Database!$X:$X,$D13,Database!BD:BD)","v":440200.44},{"$f":"-SUMIF(Database!$X:$X,$D13,Database!BK:BK)","v":448106.05},{"$f":"-SUMIF(Database!$X:$X,$D13,Database!BR:BR)","v":459283.7},{"$f":"-SUMIF(Database!$X:$X,$D13,Database!BY:BY)","v":470740.79000000004},{"$f":"-SUMIF(Database!$X:$X,$D13,Database!CF:CF)","v":484833.00999999995},{"$f":"-SUMIF(Database!$X:$X,$D13,Database!CM:CM)","v":499347.99999999994},{"$f":"-SUMIF(Database!$X:$X,$D13,Database!CT:CT)","v":514298.44},{"$f":"-SUMIF(Database!$X:$X,$D13,Database!DA:DA)","v":529697.39},{"$f":"-SUMIF(Database!$X:$X,$D13,Database!DH:DH)","v":545558.30999999994},{"$f":"-SUMIF(Database!$X:$X,$D13,Database!DO:DO)","v":561895.06000000006},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D13,Database!AL:AL)","v":490000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AV:AV,Database!$X:$X,$D13,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BD:BD,Database!$X:$X,$D13,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BK:BK,Database!$X:$X,$D13,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BR:BR,Database!$X:$X,$D13,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BY:BY,Database!$X:$X,$D13,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CF:CF,Database!$X:$X,$D13,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CM:CM,Database!$X:$X,$D13,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CT:CT,Database!$X:$X,$D13,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DA:DA,Database!$X:$X,$D13,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DH:DH,Database!$X:$X,$D13,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DO:DO,Database!$X:$X,$D13,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AL:AL,Database!$X:$X,$D13,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,465748,440200.44,448106.05,459283.7,470740.79000000004,484833.00999999995,499347.99999999994,514298.44,529697.39,545558.30999999994,561895.06000000006,null,null,null,null,null,null,null,null,null,null,490000,null,null,null,"yes",{"$f":"IF($DB13=\"yes\",CC13,0)+IF($DB13=\"yes\",+'RE Dev Summary'!E43+'RE Dev Summary'!E48+'Major Projects summary'!E80+'Major Projects summary'!E85,0)","v":465748},{"$f":"IF($DB13=\"yes\",CD13,0)+IF($DB13=\"yes\",+'RE Dev Summary'!G43+'RE Dev Summary'!G48+'Major Projects summary'!G80+'Major Projects summary'!G85,0)","v":440200.44},{"$f":"IF($DB13=\"yes\",CE13,0)+IF($DB13=\"yes\",+'RE Dev Summary'!H43+'RE Dev Summary'!H48+'Major Projects summary'!H80+'Major Projects summary'!H85,0)","v":448106.05},{"$f":"IF($DB13=\"yes\",CF13,0)+IF($DB13=\"yes\",+'RE Dev Summary'!I43+'RE Dev Summary'!I48+'Major Projects summary'!I80+'Major Projects summary'!I85,0)","v":459283.7},{"$f":"IF($DB13=\"yes\",CG13,0)+IF($DB13=\"yes\",+'RE Dev Summary'!J43+'RE Dev Summary'!J48+'Major Projects summary'!J80+'Major Projects summary'!J85,0)","v":470740.79000000004},{"$f":"IF($DB13=\"yes\",CH13,0)+IF($DB13=\"yes\",+'RE Dev Summary'!K43+'RE Dev Summary'!K48+'Major Projects summary'!K80+'Major Projects summary'!K85,0)","v":484833.00999999995},{"$f":"IF($DB13=\"yes\",CI13,0)+IF($DB13=\"yes\",+'RE Dev Summary'!L43+'RE Dev Summary'!L48+'Major Projects summary'!L80+'Major Projects summary'!L85,0)","v":499347.99999999994},{"$f":"IF($DB13=\"yes\",CJ13,0)+IF($DB13=\"yes\",+'RE Dev Summary'!M43+'RE Dev Summary'!M48+'Major Projects summary'!M80+'Major Projects summary'!M85,0)","v":514298.44},{"$f":"IF($DB13=\"yes\",CK13,0)+IF($DB13=\"yes\",+'RE Dev Summary'!N43+'RE Dev Summary'!N48+'Major Projects summary'!N80+'Major Projects summary'!N85,0)","v":529697.39},{"$f":"IF($DB13=\"yes\",CL13,0)+IF($DB13=\"yes\",+'RE Dev Summary'!O43+'RE Dev Summary'!O48+'Major Projects summary'!O80+'Major Projects summary'!O85,0)","v":545558.30999999994},{"$f":"IF($DB13=\"yes\",CM13,0)+IF($DB13=\"yes\",+'RE Dev Summary'!P43+'RE Dev Summary'!P48+'Major Projects summary'!P80+'Major Projects summary'!P85,0)","v":561895.06000000006},null,null,null,null,null,null,null,null,null,null,490000,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A14","v":"Fees & Charges - Statutory & Regulatory"},{"$f":"'[1]Budget Summary 1'!B14","v":"Income"},{"$f":"'[1]Budget Summary 1'!C14","v":"User Charges & Fees"},{"$f":"'[1]Budget Summary 1'!D14","v":"Fees & Charges - Statutory & Regulatory"},null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D14,Database!AV:AV)","v":23000},null,{"$f":"-SUMIF(Database!$X:$X,$D14,Database!BD:BD)","v":24000},{"$f":"-SUMIF(Database!$X:$X,$D14,Database!BK:BK)","v":24000},{"$f":"-SUMIF(Database!$X:$X,$D14,Database!BR:BR)","v":24000},{"$f":"-SUMIF(Database!$X:$X,$D14,Database!BY:BY)","v":24000},{"$f":"-SUMIF(Database!$X:$X,$D14,Database!CF:CF)","v":24000},{"$f":"-SUMIF(Database!$X:$X,$D14,Database!CM:CM)","v":24000},{"$f":"-SUMIF(Database!$X:$X,$D14,Database!CT:CT)","v":24000},{"$f":"-SUMIF(Database!$X:$X,$D14,Database!DA:DA)","v":24000},{"$f":"-SUMIF(Database!$X:$X,$D14,Database!DH:DH)","v":24000},{"$f":"-SUMIF(Database!$X:$X,$D14,Database!DO:DO)","v":24000},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D14,Database!AL:AL)","v":23000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AV:AV,Database!$X:$X,$D14,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BD:BD,Database!$X:$X,$D14,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BK:BK,Database!$X:$X,$D14,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BR:BR,Database!$X:$X,$D14,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BY:BY,Database!$X:$X,$D14,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CF:CF,Database!$X:$X,$D14,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CM:CM,Database!$X:$X,$D14,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CT:CT,Database!$X:$X,$D14,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DA:DA,Database!$X:$X,$D14,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DH:DH,Database!$X:$X,$D14,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DO:DO,Database!$X:$X,$D14,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AL:AL,Database!$X:$X,$D14,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,23000,24000,24000,24000,24000,24000,24000,24000,24000,24000,24000,null,null,null,null,null,null,null,null,null,null,23000,null,null,null,"yes",{"$f":"IF($DB14=\"yes\",CC14,0)","v":23000},24000,24000,24000,24000,24000,24000,24000,24000,24000,24000,null,null,null,null,null,null,null,null,null,null,23000,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A15","v":"Fees & Charges - Other"},{"$f":"'[1]Budget Summary 1'!B15","v":"Income"},{"$f":"'[1]Budget Summary 1'!C15","v":"User Charges & Fees"},{"$f":"'[1]Budget Summary 1'!D15","v":"Fees & Charges - Other"},null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D15,Database!AV:AV)","v":1431240},null,{"$f":"-SUMIF(Database!$X:$X,$D15,Database!BD:BD)","v":1376688.2},{"$f":"-SUMIF(Database!$X:$X,$D15,Database!BK:BK)","v":1401468.6099999999},{"$f":"-SUMIF(Database!$X:$X,$D15,Database!BR:BR)","v":1436505.34},{"$f":"-SUMIF(Database!$X:$X,$D15,Database!BY:BY)","v":1472418.0100000002},{"$f":"-SUMIF(Database!$X:$X,$D15,Database!CF:CF)","v":1516590.5600000003},{"$f":"-SUMIF(Database!$X:$X,$D15,Database!CM:CM)","v":1562088.2499999998},{"$f":"-SUMIF(Database!$X:$X,$D15,Database!CT:CT)","v":1608950.8700000003},{"$f":"-SUMIF(Database!$X:$X,$D15,Database!DA:DA)","v":1657219.4000000004},{"$f":"-SUMIF(Database!$X:$X,$D15,Database!DH:DH)","v":1706935.9400000002},{"$f":"-SUMIF(Database!$X:$X,$D15,Database!DO:DO)","v":1758144.03},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D15,Database!AL:AL)","v":1398648},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AV:AV,Database!$X:$X,$D15,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BD:BD,Database!$X:$X,$D15,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BK:BK,Database!$X:$X,$D15,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BR:BR,Database!$X:$X,$D15,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BY:BY,Database!$X:$X,$D15,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CF:CF,Database!$X:$X,$D15,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CM:CM,Database!$X:$X,$D15,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CT:CT,Database!$X:$X,$D15,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DA:DA,Database!$X:$X,$D15,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DH:DH,Database!$X:$X,$D15,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DO:DO,Database!$X:$X,$D15,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AL:AL,Database!$X:$X,$D15,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,1431240,1376688.2,1401468.6099999999,1436505.34,1472418.0100000002,1516590.5600000003,1562088.2499999998,1608950.8700000003,1657219.4000000004,1706935.9400000002,1758144.03,null,null,null,null,null,null,null,null,null,null,1398648,null,null,null,"yes",1431240,1376688.2,1401468.6099999999,1436505.34,1472418.0100000002,1516590.5600000003,1562088.2499999998,1608950.8700000003,1657219.4000000004,1706935.9400000002,1758144.03,null,null,null,null,null,null,null,null,null,null,1398648,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A16","v":"Interest & Investment Revenues - o/s Rates & Annual Charges"},{"$f":"'[1]Budget Summary 1'!B16","v":"Income"},{"$f":"'[1]Budget Summary 1'!C16","v":"Interest & Investment Revenue"},{"$f":"'[1]Budget Summary 1'!D16","v":"Interest & Investment Revenues - o/s Rates & Annual Charges"},null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D16,Database!AV:AV)","v":39730},null,{"$f":"-SUMIF(Database!$X:$X,$D16,Database!BD:BD)","v":39935},{"$f":"-SUMIF(Database!$X:$X,$D16,Database!BK:BK)","v":39935},{"$f":"-SUMIF(Database!$X:$X,$D16,Database!BR:BR)","v":39935},{"$f":"-SUMIF(Database!$X:$X,$D16,Database!BY:BY)","v":39935},{"$f":"-SUMIF(Database!$X:$X,$D16,Database!CF:CF)","v":39935},{"$f":"-SUMIF(Database!$X:$X,$D16,Database!CM:CM)","v":39935},{"$f":"-SUMIF(Database!$X:$X,$D16,Database!CT:CT)","v":39935},{"$f":"-SUMIF(Database!$X:$X,$D16,Database!DA:DA)","v":39935},{"$f":"-SUMIF(Database!$X:$X,$D16,Database!DH:DH)","v":39935},{"$f":"-SUMIF(Database!$X:$X,$D16,Database!DO:DO)","v":39935},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D16,Database!AL:AL)","v":39740},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AV:AV,Database!$X:$X,$D16,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BD:BD,Database!$X:$X,$D16,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BK:BK,Database!$X:$X,$D16,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BR:BR,Database!$X:$X,$D16,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BY:BY,Database!$X:$X,$D16,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CF:CF,Database!$X:$X,$D16,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CM:CM,Database!$X:$X,$D16,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CT:CT,Database!$X:$X,$D16,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DA:DA,Database!$X:$X,$D16,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DH:DH,Database!$X:$X,$D16,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DO:DO,Database!$X:$X,$D16,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AL:AL,Database!$X:$X,$D16,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,{"$f":"J16-BC16","v":39730},{"$f":"L16-BD16","v":39935},39935,39935,39935,39935,39935,39935,39935,39935,39935,null,null,null,null,null,null,null,null,null,null,39740,null,null,null,"yes",{"$f":"IF($DB16=\"yes\",CC16,0)","v":39730},39935,39935,39935,39935,39935,39935,39935,39935,39935,39935,null,null,null,null,null,null,null,null,null,null,39740,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A17","v":"Interest & Investment Revenues - Investments"},{"$f":"'[1]Budget Summary 1'!B17","v":"Income"},{"$f":"'[1]Budget Summary 1'!C17","v":"Interest & Investment Revenue"},{"$f":"'[1]Budget Summary 1'!D17","v":"Interest & Investment Revenues - Investments"},null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D17,Database!AV:AV)","v":695925},null,{"$f":"-SUMIF(Database!$X:$X,$D17,Database!BD:BD)","v":350000},{"$f":"-SUMIF(Database!$X:$X,$D17,Database!BK:BK)","v":350000},{"$f":"-SUMIF(Database!$X:$X,$D17,Database!BR:BR)","v":350000},{"$f":"-SUMIF(Database!$X:$X,$D17,Database!BY:BY)","v":350000},{"$f":"-SUMIF(Database!$X:$X,$D17,Database!CF:CF)","v":350000},{"$f":"-SUMIF(Database!$X:$X,$D17,Database!CM:CM)","v":350000},{"$f":"-SUMIF(Database!$X:$X,$D17,Database!CT:CT)","v":350000},{"$f":"-SUMIF(Database!$X:$X,$D17,Database!DA:DA)","v":350000},{"$f":"-SUMIF(Database!$X:$X,$D17,Database!DH:DH)","v":350000},{"$f":"-SUMIF(Database!$X:$X,$D17,Database!DO:DO)","v":350000},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D17,Database!AL:AL)","v":695925},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AV:AV,Database!$X:$X,$D17,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BD:BD,Database!$X:$X,$D17,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BK:BK,Database!$X:$X,$D17,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BR:BR,Database!$X:$X,$D17,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BY:BY,Database!$X:$X,$D17,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CF:CF,Database!$X:$X,$D17,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CM:CM,Database!$X:$X,$D17,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CT:CT,Database!$X:$X,$D17,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DA:DA,Database!$X:$X,$D17,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DH:DH,Database!$X:$X,$D17,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DO:DO,Database!$X:$X,$D17,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AL:AL,Database!$X:$X,$D17,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,695925,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,null,null,null,null,null,null,null,null,null,null,695925,null,null,null,"yes",695925,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,null,null,null,null,null,null,null,null,null,null,695925,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A18","v":"Interest & Investment Revenues - Other"},{"$f":"'[1]Budget Summary 1'!B18","v":"Income"},{"$f":"'[1]Budget Summary 1'!C18","v":"Interest & Investment Revenue"},{"$f":"'[1]Budget Summary 1'!D18","v":"Interest & Investment Revenues - Other"},null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D18,Database!AV:AV)","v":0},null,{"$f":"-SUMIF(Database!$X:$X,$D18,Database!BD:BD)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D18,Database!BK:BK)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D18,Database!BR:BR)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D18,Database!BY:BY)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D18,Database!CF:CF)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D18,Database!CM:CM)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D18,Database!CT:CT)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D18,Database!DA:DA)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D18,Database!DH:DH)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D18,Database!DO:DO)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D18,Database!AL:AL)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AV:AV,Database!$X:$X,$D18,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BD:BD,Database!$X:$X,$D18,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BK:BK,Database!$X:$X,$D18,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BR:BR,Database!$X:$X,$D18,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BY:BY,Database!$X:$X,$D18,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CF:CF,Database!$X:$X,$D18,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CM:CM,Database!$X:$X,$D18,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CT:CT,Database!$X:$X,$D18,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DA:DA,Database!$X:$X,$D18,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DH:DH,Database!$X:$X,$D18,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DO:DO,Database!$X:$X,$D18,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AL:AL,Database!$X:$X,$D18,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"yes",0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A19","v":"Other Revenues"},{"$f":"'[1]Budget Summary 1'!B19","v":"Income"},{"$f":"'[1]Budget Summary 1'!C19","v":"Other Revenues"},{"$f":"'[1]Budget Summary 1'!D19","v":"Other Revenues"},null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D19,Database!AV:AV)","v":4767629},null,{"$f":"-SUMIF(Database!$X:$X,$D19,Database!BD:BD)","v":4628934.5},{"$f":"-SUMIF(Database!$X:$X,$D19,Database!BK:BK)","v":4730610.5199999986},{"$f":"-SUMIF(Database!$X:$X,$D19,Database!BR:BR)","v":4846125.8},{"$f":"-SUMIF(Database!$X:$X,$D19,Database!BY:BY)","v":4964528.9399999995},{"$f":"-SUMIF(Database!$X:$X,$D19,Database!CF:CF)","v":5110164.8099999987},{"$f":"-SUMIF(Database!$X:$X,$D19,Database!CM:CM)","v":5260169.7599999988},{"$f":"-SUMIF(Database!$X:$X,$D19,Database!CT:CT)","v":5414674.8399999999},{"$f":"-SUMIF(Database!$X:$X,$D19,Database!DA:DA)","v":5573815.0699999994},{"$f":"-SUMIF(Database!$X:$X,$D19,Database!DH:DH)","v":5737729.5099999998},{"$f":"-SUMIF(Database!$X:$X,$D19,Database!DO:DO)","v":5906561.3999999994},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D19,Database!AL:AL)","v":4641860},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AV:AV,Database!$X:$X,$D19,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BD:BD,Database!$X:$X,$D19,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BK:BK,Database!$X:$X,$D19,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BR:BR,Database!$X:$X,$D19,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BY:BY,Database!$X:$X,$D19,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CF:CF,Database!$X:$X,$D19,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CM:CM,Database!$X:$X,$D19,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CT:CT,Database!$X:$X,$D19,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DA:DA,Database!$X:$X,$D19,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DH:DH,Database!$X:$X,$D19,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DO:DO,Database!$X:$X,$D19,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AL:AL,Database!$X:$X,$D19,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,4767629,4628934.5,4730610.5199999986,4846125.8,4964528.9399999995,5110164.8099999987,5260169.7599999988,5414674.8399999999,5573815.0699999994,5737729.5099999998,5906561.3999999994,null,null,null,null,null,null,null,null,null,null,4641860,null,null,null,"yes",{"$f":"IF($DB19=\"yes\",CC19,0)+IF($DB19=\"yes\",+'RE Dev Summary'!E44+'RE Dev Summary'!E49+'Major Projects summary'!E81+'Major Projects summary'!E86+'Income Statement'!F44,0)","v":5520265},{"$f":"IF($DB19=\"yes\",CD19,0)+IF($DB19=\"yes\",+'RE Dev Summary'!G44+'RE Dev Summary'!G49+'Major Projects summary'!G81+'Major Projects summary'!G86+'Income Statement'!H44,0)","v":5406038.5},{"$f":"IF($DB19=\"yes\",CE19,0)+IF($DB19=\"yes\",+'RE Dev Summary'!H44+'RE Dev Summary'!H49+'Major Projects summary'!H81+'Major Projects summary'!H86+'Income Statement'!I44,0)","v":5524842.5199999986},{"$f":"IF($DB19=\"yes\",CF19,0)+IF($DB19=\"yes\",+'RE Dev Summary'!I44+'RE Dev Summary'!I49+'Major Projects summary'!I81+'Major Projects summary'!I86+'Income Statement'!J44,0)","v":5677757.7999999998},{"$f":"IF($DB19=\"yes\",CG19,0)+IF($DB19=\"yes\",+'RE Dev Summary'!J44+'RE Dev Summary'!J49+'Major Projects summary'!J81+'Major Projects summary'!J86+'Income Statement'!K44,0)","v":5835233.9399999995},{"$f":"IF($DB19=\"yes\",CH19,0)+IF($DB19=\"yes\",+'RE Dev Summary'!K44+'RE Dev Summary'!K49+'Major Projects summary'!K81+'Major Projects summary'!K86+'Income Statement'!L44,0)","v":6021692.8099999987},{"$f":"IF($DB19=\"yes\",CI19,0)+IF($DB19=\"yes\",+'RE Dev Summary'!L44+'RE Dev Summary'!L49+'Major Projects summary'!L81+'Major Projects summary'!L86+'Income Statement'!M44,0)","v":6208081.7599999988},{"$f":"IF($DB19=\"yes\",CJ19,0)+IF($DB19=\"yes\",+'RE Dev Summary'!M44+'RE Dev Summary'!M49+'Major Projects summary'!M81+'Major Projects summary'!M86+'Income Statement'!N44,0)","v":6400580.8399999999},{"$f":"IF($DB19=\"yes\",CK19,0)+IF($DB19=\"yes\",+'RE Dev Summary'!N44+'RE Dev Summary'!N49+'Major Projects summary'!N81+'Major Projects summary'!N86+'Income Statement'!O44,0)","v":6599404.0699999994},{"$f":"IF($DB19=\"yes\",CL19,0)+IF($DB19=\"yes\",+'RE Dev Summary'!O44+'RE Dev Summary'!O49+'Major Projects summary'!O81+'Major Projects summary'!O86+'Income Statement'!P44,0)","v":6804764.5099999998},{"$f":"IF($DB19=\"yes\",CM19,0)+IF($DB19=\"yes\",+'RE Dev Summary'!P44+'RE Dev Summary'!P49+'Major Projects summary'!P81+'Major Projects summary'!P86+'Income Statement'!Q44,0)","v":7016889.3999999994},null,null,null,null,null,null,null,null,null,null,4641860,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A20","v":"Operating Grants - General Purpose (Untied)"},{"$f":"'[1]Budget Summary 1'!B20","v":"Income"},{"$f":"'[1]Budget Summary 1'!C20","v":"Grants & Contributions provided for Operating Purposes"},{"$f":"'[1]Budget Summary 1'!D20","v":"Operating Grants - General Purpose (Untied)"},null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D20,Database!AV:AV)","v":1667859},null,{"$f":"-SUMIF(Database!$X:$X,$D20,Database!BD:BD)","v":1667858.77},{"$f":"-SUMIF(Database!$X:$X,$D20,Database!BK:BK)","v":1667858.77},{"$f":"-SUMIF(Database!$X:$X,$D20,Database!BR:BR)","v":1709555.24},{"$f":"-SUMIF(Database!$X:$X,$D20,Database!BY:BY)","v":1752294.12},{"$f":"-SUMIF(Database!$X:$X,$D20,Database!CF:CF)","v":1804862.94},{"$f":"-SUMIF(Database!$X:$X,$D20,Database!CM:CM)","v":1859008.83},{"$f":"-SUMIF(Database!$X:$X,$D20,Database!CT:CT)","v":1914779.09},{"$f":"-SUMIF(Database!$X:$X,$D20,Database!DA:DA)","v":1972222.46},{"$f":"-SUMIF(Database!$X:$X,$D20,Database!DH:DH)","v":2031389.13},{"$f":"-SUMIF(Database!$X:$X,$D20,Database!DO:DO)","v":2092330.8},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D20,Database!AL:AL)","v":1667859},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AV:AV,Database!$X:$X,$D20,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BD:BD,Database!$X:$X,$D20,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BK:BK,Database!$X:$X,$D20,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BR:BR,Database!$X:$X,$D20,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BY:BY,Database!$X:$X,$D20,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CF:CF,Database!$X:$X,$D20,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CM:CM,Database!$X:$X,$D20,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CT:CT,Database!$X:$X,$D20,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DA:DA,Database!$X:$X,$D20,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DH:DH,Database!$X:$X,$D20,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DO:DO,Database!$X:$X,$D20,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AL:AL,Database!$X:$X,$D20,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,1667859,1667858.77,1667858.77,1709555.24,1752294.12,1804862.94,1859008.83,1914779.09,1972222.46,2031389.13,2092330.8,null,null,null,null,null,null,null,null,null,null,1667859,null,null,null,"yes",{"$f":"IF($DB20=\"yes\",CC20,0)","v":1667859},1667858.77,1667858.77,1709555.24,1752294.12,1804862.94,1859008.83,1914779.09,1972222.46,2031389.13,2092330.8,null,null,null,null,null,null,null,null,null,null,1667859,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A21","v":"Operating Grants - Specific Purpose"},{"$f":"'[1]Budget Summary 1'!B21","v":"Income"},{"$f":"'[1]Budget Summary 1'!C21","v":"Grants & Contributions provided for Operating Purposes"},{"$f":"'[1]Budget Summary 1'!D21","v":"Operating Grants - Specific Purpose"},null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D21,Database!AV:AV)","v":1257815},null,{"$f":"-SUMIF(Database!$X:$X,$D21,Database!BD:BD)","v":2633351.98},{"$f":"-SUMIF(Database!$X:$X,$D21,Database!BK:BK)","v":3106553.7800000003},{"$f":"-SUMIF(Database!$X:$X,$D21,Database!BR:BR)","v":1783483.87},{"$f":"-SUMIF(Database!$X:$X,$D21,Database!BY:BY)","v":1803181.4000000001},{"$f":"-SUMIF(Database!$X:$X,$D21,Database!CF:CF)","v":1827409.3599999999},{"$f":"-SUMIF(Database!$X:$X,$D21,Database!CM:CM)","v":1852364.1400000001},{"$f":"-SUMIF(Database!$X:$X,$D21,Database!CT:CT)","v":1888067.58},{"$f":"-SUMIF(Database!$X:$X,$D21,Database!DA:DA)","v":1914542.12},{"$f":"-SUMIF(Database!$X:$X,$D21,Database!DH:DH)","v":1941810.89},{"$f":"-SUMIF(Database!$X:$X,$D21,Database!DO:DO)","v":1969897.7300000002},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D21,Database!AL:AL)","v":1360740},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AV:AV,Database!$X:$X,$D21,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BD:BD,Database!$X:$X,$D21,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BK:BK,Database!$X:$X,$D21,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BR:BR,Database!$X:$X,$D21,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BY:BY,Database!$X:$X,$D21,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CF:CF,Database!$X:$X,$D21,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CM:CM,Database!$X:$X,$D21,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CT:CT,Database!$X:$X,$D21,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DA:DA,Database!$X:$X,$D21,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DH:DH,Database!$X:$X,$D21,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DO:DO,Database!$X:$X,$D21,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AL:AL,Database!$X:$X,$D21,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,1257815,2633351.98,3106553.7800000003,1783483.87,1803181.4000000001,1827409.3599999999,1852364.1400000001,1888067.58,1914542.12,1941810.89,1969897.7300000002,null,null,null,null,null,null,null,null,null,null,1360740,null,null,null,"yes",1257815,2633351.98,3106553.7800000003,1783483.87,1803181.4000000001,1827409.3599999999,1852364.1400000001,1888067.58,1914542.12,1941810.89,1969897.7300000002,null,null,null,null,null,null,null,null,null,null,1360740,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A22","v":"Operating Contributions - General Purpose (Untied)"},{"$f":"'[1]Budget Summary 1'!B22","v":"Income"},{"$f":"'[1]Budget Summary 1'!C22","v":"Grants & Contributions provided for Operating Purposes"},{"$f":"'[1]Budget Summary 1'!D22","v":"Operating Contributions - General Purpose (Untied)"},null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D22,Database!AV:AV)","v":1194349},null,{"$f":"-SUMIF(Database!$X:$X,$D22,Database!BD:BD)","v":1194349.47},{"$f":"-SUMIF(Database!$X:$X,$D22,Database!BK:BK)","v":1194349.47},{"$f":"-SUMIF(Database!$X:$X,$D22,Database!BR:BR)","v":1224208.21},{"$f":"-SUMIF(Database!$X:$X,$D22,Database!BY:BY)","v":1254813.42},{"$f":"-SUMIF(Database!$X:$X,$D22,Database!CF:CF)","v":1292457.82},{"$f":"-SUMIF(Database!$X:$X,$D22,Database!CM:CM)","v":1331231.55},{"$f":"-SUMIF(Database!$X:$X,$D22,Database!CT:CT)","v":1371168.5},{"$f":"-SUMIF(Database!$X:$X,$D22,Database!DA:DA)","v":1412303.56},{"$f":"-SUMIF(Database!$X:$X,$D22,Database!DH:DH)","v":1454672.67},{"$f":"-SUMIF(Database!$X:$X,$D22,Database!DO:DO)","v":1498312.85},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D22,Database!AL:AL)","v":1194349},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AV:AV,Database!$X:$X,$D22,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BD:BD,Database!$X:$X,$D22,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BK:BK,Database!$X:$X,$D22,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BR:BR,Database!$X:$X,$D22,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BY:BY,Database!$X:$X,$D22,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CF:CF,Database!$X:$X,$D22,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CM:CM,Database!$X:$X,$D22,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CT:CT,Database!$X:$X,$D22,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DA:DA,Database!$X:$X,$D22,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DH:DH,Database!$X:$X,$D22,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DO:DO,Database!$X:$X,$D22,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AL:AL,Database!$X:$X,$D22,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,{"$f":"J22-BC22","v":1194349},{"$f":"L22-BD22","v":1194349.47},1194349.47,1224208.21,1254813.42,1292457.82,1331231.55,1371168.5,1412303.56,1454672.67,1498312.85,null,null,null,null,null,null,null,null,null,null,1194349,null,null,null,"yes",1194349,1194349.47,1194349.47,1224208.21,1254813.42,1292457.82,1331231.55,1371168.5,1412303.56,1454672.67,1498312.85,null,null,null,null,null,null,null,null,null,null,1194349,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A23","v":"Operating Contributions - Specific - Developer Contributions"},{"$f":"'[1]Budget Summary 1'!B23","v":"Income"},{"$f":"'[1]Budget Summary 1'!C23","v":"Grants & Contributions provided for Operating Purposes"},{"$f":"'[1]Budget Summary 1'!D23","v":"Operating Contributions - Specific - Developer Contributions"},null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D23,Database!AV:AV)","v":0},null,{"$f":"-SUMIF(Database!$X:$X,$D23,Database!BD:BD)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D23,Database!BK:BK)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D23,Database!BR:BR)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D23,Database!BY:BY)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D23,Database!CF:CF)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D23,Database!CM:CM)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D23,Database!CT:CT)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D23,Database!DA:DA)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D23,Database!DH:DH)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D23,Database!DO:DO)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D23,Database!AL:AL)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AV:AV,Database!$X:$X,$D23,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BD:BD,Database!$X:$X,$D23,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BK:BK,Database!$X:$X,$D23,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BR:BR,Database!$X:$X,$D23,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BY:BY,Database!$X:$X,$D23,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CF:CF,Database!$X:$X,$D23,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CM:CM,Database!$X:$X,$D23,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CT:CT,Database!$X:$X,$D23,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DA:DA,Database!$X:$X,$D23,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DH:DH,Database!$X:$X,$D23,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DO:DO,Database!$X:$X,$D23,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AL:AL,Database!$X:$X,$D23,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"yes",{"$f":"IF($DB23=\"yes\",CC23,0)+IF($DB23=\"yes\",'S94 - Plan Summary'!D9,0)","v":0},{"$f":"IF($DB23=\"yes\",CD23,0)+IF($DB23=\"yes\",'S94 - Plan Summary'!F9,0)","v":0},{"$f":"IF($DB23=\"yes\",CE23,0)+IF($DB23=\"yes\",'S94 - Plan Summary'!G9,0)","v":0},{"$f":"IF($DB23=\"yes\",CF23,0)+IF($DB23=\"yes\",'S94 - Plan Summary'!H9,0)","v":0},{"$f":"IF($DB23=\"yes\",CG23,0)+IF($DB23=\"yes\",'S94 - Plan Summary'!I9,0)","v":0},{"$f":"IF($DB23=\"yes\",CH23,0)+IF($DB23=\"yes\",'S94 - Plan Summary'!J9,0)","v":0},{"$f":"IF($DB23=\"yes\",CI23,0)+IF($DB23=\"yes\",'S94 - Plan Summary'!K9,0)","v":0},{"$f":"IF($DB23=\"yes\",CJ23,0)+IF($DB23=\"yes\",'S94 - Plan Summary'!L9,0)","v":0},{"$f":"IF($DB23=\"yes\",CK23,0)+IF($DB23=\"yes\",'S94 - Plan Summary'!M9,0)","v":0},{"$f":"IF($DB23=\"yes\",CL23,0)+IF($DB23=\"yes\",'S94 - Plan Summary'!N9,0)","v":0},{"$f":"IF($DB23=\"yes\",CM23,0)+IF($DB23=\"yes\",'S94 - Plan Summary'!O9,0)","v":0},null,null,null,null,null,null,null,null,null,null,0,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A24","v":"Operating Contributions - Specific - Other Contributions"},{"$f":"'[1]Budget Summary 1'!B24","v":"Income"},{"$f":"'[1]Budget Summary 1'!C24","v":"Grants & Contributions provided for Operating Purposes"},{"$f":"'[1]Budget Summary 1'!D24","v":"Operating Contributions - Specific - Other Contributions"},null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D24,Database!AV:AV)","v":958710},null,{"$f":"-SUMIF(Database!$X:$X,$D24,Database!BD:BD)","v":1619999.3},{"$f":"-SUMIF(Database!$X:$X,$D24,Database!BK:BK)","v":1656449.28},{"$f":"-SUMIF(Database!$X:$X,$D24,Database!BR:BR)","v":1697860.51},{"$f":"-SUMIF(Database!$X:$X,$D24,Database!BY:BY)","v":1740307.03},{"$f":"-SUMIF(Database!$X:$X,$D24,Database!CF:CF)","v":1792516.24},{"$f":"-SUMIF(Database!$X:$X,$D24,Database!CM:CM)","v":1846291.73},{"$f":"-SUMIF(Database!$X:$X,$D24,Database!CT:CT)","v":1901680.49},{"$f":"-SUMIF(Database!$X:$X,$D24,Database!DA:DA)","v":1958730.9},{"$f":"-SUMIF(Database!$X:$X,$D24,Database!DH:DH)","v":2017492.8199999998},{"$f":"-SUMIF(Database!$X:$X,$D24,Database!DO:DO)","v":2078017.5999999999},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D24,Database!AL:AL)","v":868351},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AV:AV,Database!$X:$X,$D24,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BD:BD,Database!$X:$X,$D24,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BK:BK,Database!$X:$X,$D24,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BR:BR,Database!$X:$X,$D24,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BY:BY,Database!$X:$X,$D24,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CF:CF,Database!$X:$X,$D24,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CM:CM,Database!$X:$X,$D24,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CT:CT,Database!$X:$X,$D24,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DA:DA,Database!$X:$X,$D24,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DH:DH,Database!$X:$X,$D24,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DO:DO,Database!$X:$X,$D24,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AL:AL,Database!$X:$X,$D24,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,958710,1619999.3,1656449.28,1697860.51,1740307.03,1792516.24,1846291.73,1901680.49,1958730.9,2017492.8199999998,2078017.5999999999,null,null,null,null,null,null,null,null,null,null,868351,null,null,null,"yes",{"$f":"IF($DB24=\"yes\",CC24,0)","v":958710},1619999.3,1656449.28,1697860.51,1740307.03,1792516.24,1846291.73,1901680.49,1958730.9,2017492.8199999998,2078017.5999999999,null,null,null,null,null,null,null,null,null,null,868351,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A25","v":"Net Gains from Disposal of I,PP&E"},{"$f":"'[1]Budget Summary 1'!B25","v":"Income"},{"$f":"'[1]Budget Summary 1'!C25","v":"Net gains from the disposal of assets"},{"$f":"'[1]Budget Summary 1'!D25","v":"Net Gains from Disposal of I,PP&E"},null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D25,Database!AV:AV)","v":0},null,{"$f":"-SUMIF(Database!$X:$X,$D25,Database!BD:BD)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D25,Database!BK:BK)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D25,Database!BR:BR)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D25,Database!BY:BY)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D25,Database!CF:CF)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D25,Database!CM:CM)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D25,Database!CT:CT)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D25,Database!DA:DA)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D25,Database!DH:DH)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D25,Database!DO:DO)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D25,Database!AL:AL)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AV:AV,Database!$X:$X,$D25,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BD:BD,Database!$X:$X,$D25,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BK:BK,Database!$X:$X,$D25,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BR:BR,Database!$X:$X,$D25,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BY:BY,Database!$X:$X,$D25,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CF:CF,Database!$X:$X,$D25,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CM:CM,Database!$X:$X,$D25,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CT:CT,Database!$X:$X,$D25,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DA:DA,Database!$X:$X,$D25,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DH:DH,Database!$X:$X,$D25,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DO:DO,Database!$X:$X,$D25,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AL:AL,Database!$X:$X,$D25,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"yes",0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A26","v":"Net Gains from Disposal of Investment Property"},{"$f":"'[1]Budget Summary 1'!B26","v":"Income"},{"$f":"'[1]Budget Summary 1'!C26","v":"Net gains from the disposal of assets"},{"$f":"'[1]Budget Summary 1'!D26","v":"Net Gains from Disposal of Investment Property"},null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D26,Database!AV:AV)","v":0},null,{"$f":"-SUMIF(Database!$X:$X,$D26,Database!BD:BD)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D26,Database!BK:BK)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D26,Database!BR:BR)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D26,Database!BY:BY)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D26,Database!CF:CF)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D26,Database!CM:CM)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D26,Database!CT:CT)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D26,Database!DA:DA)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D26,Database!DH:DH)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D26,Database!DO:DO)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D26,Database!AL:AL)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AV:AV,Database!$X:$X,$D26,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BD:BD,Database!$X:$X,$D26,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BK:BK,Database!$X:$X,$D26,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BR:BR,Database!$X:$X,$D26,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BY:BY,Database!$X:$X,$D26,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CF:CF,Database!$X:$X,$D26,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CM:CM,Database!$X:$X,$D26,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CT:CT,Database!$X:$X,$D26,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DA:DA,Database!$X:$X,$D26,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DH:DH,Database!$X:$X,$D26,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DO:DO,Database!$X:$X,$D26,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AL:AL,Database!$X:$X,$D26,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,{"$f":"J26-BC26","v":0},{"$f":"L26-BD26","v":0},{"$f":"M26-BE26","v":0},{"$f":"N26-BF26","v":0},{"$f":"O26-BG26","v":0},{"$f":"P26-BH26","v":0},{"$f":"Q26-BI26","v":0},{"$f":"R26-BJ26","v":0},{"$f":"S26-BK26","v":0},{"$f":"T26-BL26","v":0},{"$f":"U26-BM26","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,"yes",0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A27","v":"Net Gains from Disposal of Real Estate"},{"$f":"'[1]Budget Summary 1'!B27","v":"Income"},{"$f":"'[1]Budget Summary 1'!C27","v":"Net gains from the disposal of assets"},{"$f":"'[1]Budget Summary 1'!D27","v":"Net Gains from Disposal of Real Estate"},null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D27,Database!AV:AV)","v":0},null,{"$f":"-SUMIF(Database!$X:$X,$D27,Database!BD:BD)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D27,Database!BK:BK)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D27,Database!BR:BR)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D27,Database!BY:BY)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D27,Database!CF:CF)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D27,Database!CM:CM)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D27,Database!CT:CT)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D27,Database!DA:DA)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D27,Database!DH:DH)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D27,Database!DO:DO)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D27,Database!AL:AL)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AV:AV,Database!$X:$X,$D27,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BD:BD,Database!$X:$X,$D27,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BK:BK,Database!$X:$X,$D27,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BR:BR,Database!$X:$X,$D27,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BY:BY,Database!$X:$X,$D27,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CF:CF,Database!$X:$X,$D27,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CM:CM,Database!$X:$X,$D27,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CT:CT,Database!$X:$X,$D27,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DA:DA,Database!$X:$X,$D27,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DH:DH,Database!$X:$X,$D27,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DO:DO,Database!$X:$X,$D27,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AL:AL,Database!$X:$X,$D27,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"yes",0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A28","v":"Net Gains from Disposal of Assets \"held for sale\""},{"$f":"'[1]Budget Summary 1'!B28","v":"Income"},{"$f":"'[1]Budget Summary 1'!C28","v":"Net gains from the disposal of assets"},{"$f":"'[1]Budget Summary 1'!D28","v":"Net Gains from Disposal of Assets \"held for sale\""},null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D28,Database!AV:AV)","v":0},null,{"$f":"-SUMIF(Database!$X:$X,$D28,Database!BD:BD)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D28,Database!BK:BK)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D28,Database!BR:BR)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D28,Database!BY:BY)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D28,Database!CF:CF)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D28,Database!CM:CM)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D28,Database!CT:CT)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D28,Database!DA:DA)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D28,Database!DH:DH)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D28,Database!DO:DO)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D28,Database!AL:AL)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AV:AV,Database!$X:$X,$D28,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BD:BD,Database!$X:$X,$D28,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BK:BK,Database!$X:$X,$D28,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BR:BR,Database!$X:$X,$D28,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BY:BY,Database!$X:$X,$D28,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CF:CF,Database!$X:$X,$D28,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CM:CM,Database!$X:$X,$D28,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CT:CT,Database!$X:$X,$D28,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DA:DA,Database!$X:$X,$D28,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DH:DH,Database!$X:$X,$D28,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DO:DO,Database!$X:$X,$D28,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AL:AL,Database!$X:$X,$D28,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"yes",0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A29","v":"Net Gains from Disposal of Intangible Assets"},{"$f":"'[1]Budget Summary 1'!B29","v":"Income"},{"$f":"'[1]Budget Summary 1'!C29","v":"Net gains from the disposal of assets"},{"$f":"'[1]Budget Summary 1'!D29","v":"Net Gains from Disposal of Intangible Assets"},null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D29,Database!AV:AV)","v":0},null,{"$f":"-SUMIF(Database!$X:$X,$D29,Database!BD:BD)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D29,Database!BK:BK)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D29,Database!BR:BR)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D29,Database!BY:BY)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D29,Database!CF:CF)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D29,Database!CM:CM)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D29,Database!CT:CT)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D29,Database!DA:DA)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D29,Database!DH:DH)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D29,Database!DO:DO)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D29,Database!AL:AL)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AV:AV,Database!$X:$X,$D29,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BD:BD,Database!$X:$X,$D29,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BK:BK,Database!$X:$X,$D29,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BR:BR,Database!$X:$X,$D29,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BY:BY,Database!$X:$X,$D29,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CF:CF,Database!$X:$X,$D29,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CM:CM,Database!$X:$X,$D29,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CT:CT,Database!$X:$X,$D29,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DA:DA,Database!$X:$X,$D29,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DH:DH,Database!$X:$X,$D29,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DO:DO,Database!$X:$X,$D29,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AL:AL,Database!$X:$X,$D29,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"yes",0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A30","v":"Net Gains from Disposal of Investments"},{"$f":"'[1]Budget Summary 1'!B30","v":"Income"},{"$f":"'[1]Budget Summary 1'!C30","v":"Net gains from the disposal of assets"},{"$f":"'[1]Budget Summary 1'!D30","v":"Net Gains from Disposal of Investments"},null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D30,Database!AV:AV)","v":0},null,{"$f":"-SUMIF(Database!$X:$X,$D30,Database!BD:BD)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D30,Database!BK:BK)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D30,Database!BR:BR)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D30,Database!BY:BY)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D30,Database!CF:CF)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D30,Database!CM:CM)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D30,Database!CT:CT)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D30,Database!DA:DA)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D30,Database!DH:DH)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D30,Database!DO:DO)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D30,Database!AL:AL)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AV:AV,Database!$X:$X,$D30,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BD:BD,Database!$X:$X,$D30,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BK:BK,Database!$X:$X,$D30,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BR:BR,Database!$X:$X,$D30,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BY:BY,Database!$X:$X,$D30,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CF:CF,Database!$X:$X,$D30,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CM:CM,Database!$X:$X,$D30,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CT:CT,Database!$X:$X,$D30,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DA:DA,Database!$X:$X,$D30,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DH:DH,Database!$X:$X,$D30,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DO:DO,Database!$X:$X,$D30,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AL:AL,Database!$X:$X,$D30,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"yes",0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A31","v":"Gain on Share of Interest in JV's & Associated Entities"},{"$f":"'[1]Budget Summary 1'!B31","v":"Income"},{"$f":"'[1]Budget Summary 1'!C31","v":"Joint Ventures & Associated Entities - Gain"},{"$f":"'[1]Budget Summary 1'!D31","v":"Gain on Share of Interest in JV's & Associated Entities"},null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D31,Database!AV:AV)","v":0},null,{"$f":"-SUMIF(Database!$X:$X,$D31,Database!BD:BD)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D31,Database!BK:BK)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D31,Database!BR:BR)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D31,Database!BY:BY)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D31,Database!CF:CF)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D31,Database!CM:CM)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D31,Database!CT:CT)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D31,Database!DA:DA)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D31,Database!DH:DH)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D31,Database!DO:DO)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D31,Database!AL:AL)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AV:AV,Database!$X:$X,$D31,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BD:BD,Database!$X:$X,$D31,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BK:BK,Database!$X:$X,$D31,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BR:BR,Database!$X:$X,$D31,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BY:BY,Database!$X:$X,$D31,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CF:CF,Database!$X:$X,$D31,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CM:CM,Database!$X:$X,$D31,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CT:CT,Database!$X:$X,$D31,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DA:DA,Database!$X:$X,$D31,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DH:DH,Database!$X:$X,$D31,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DO:DO,Database!$X:$X,$D31,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AL:AL,Database!$X:$X,$D31,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"yes",0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,"end"," "," "," "]
[null,null,null,{"$f":"'[1]Budget Summary 1'!D32","v":"Total Operating Income"},null,null,null,null,null,{"$f":"SUM(J9:J31)","v":19840490},null,{"$f":"SUM(L9:L31)","v":21502220.699999999},22929015.59,22745145.200000003,24001163.810000002,25426149.100000001,26303071.060000002,27223432.349999998,28168552.800000001,29149805.82,30168620.920000006,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF9:AF31)","v":19698464},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BC9:BC31)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BX9:BX31)","v":0},null,null,null,null,{"$f":"SUM(CC9:CC31)","v":19840490},21502220.699999999,22929015.59,22745145.200000003,24001163.810000002,25426149.100000001,26303071.060000002,27223432.349999998,28168552.800000001,29149805.82,30168620.920000006,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CX9:CX31)","v":19698464},null,null,null,null,{"$f":"SUM(DC9:DC31)+DC75","v":20593126},{"$f":"SUM(DD9:DD31)","v":22279324.699999999},23723247.59,23576777.200000003,24871868.810000002,26337677.100000001,27250983.060000002,28209338.349999998,29194141.800000001,30216840.82,31278948.920000006,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DX9:DX31)","v":19698464},null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,{"$f":"'[1]Budget Summary 1'!D34","v":"Operating Expenditure"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A35","v":"Employee Costs - Salaries"},{"$f":"'[1]Budget Summary 1'!B35","v":"Expenditure"},{"$f":"'[1]Budget Summary 1'!C35","v":"Employee Benefits & On-Costs"},{"$f":"'[1]Budget Summary 1'!D35","v":"Employee Costs - Salaries"},null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D35,Database!AV:AV)","v":6858385},null,{"$f":"SUMIF(Database!$X:$X,$D35,Database!BD:BD)","v":6554238.3100000015},{"$f":"SUMIF(Database!$X:$X,$D35,Database!BK:BK)","v":6737756.9799999995},{"$f":"SUMIF(Database!$X:$X,$D35,Database!BR:BR)","v":7056200.9199999999},{"$f":"SUMIF(Database!$X:$X,$D35,Database!BY:BY)","v":7307605.9699999988},{"$f":"SUMIF(Database!$X:$X,$D35,Database!CF:CF)","v":7601834.1499999994},{"$f":"SUMIF(Database!$X:$X,$D35,Database!CM:CM)","v":7829889.1499999994},{"$f":"SUMIF(Database!$X:$X,$D35,Database!CT:CT)","v":8064785.830000001},{"$f":"SUMIF(Database!$X:$X,$D35,Database!DA:DA)","v":8306729.4100000001},{"$f":"SUMIF(Database!$X:$X,$D35,Database!DH:DH)","v":8555931.3100000005},{"$f":"SUMIF(Database!$X:$X,$D35,Database!DO:DO)","v":8812609.25},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D35,Database!AL:AL)","v":6734165},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AV:AV,Database!$X:$X,$D35,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BD:BD,Database!$X:$X,$D35,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BK:BK,Database!$X:$X,$D35,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BR:BR,Database!$X:$X,$D35,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BY:BY,Database!$X:$X,$D35,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CF:CF,Database!$X:$X,$D35,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CM:CM,Database!$X:$X,$D35,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CT:CT,Database!$X:$X,$D35,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DA:DA,Database!$X:$X,$D35,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DH:DH,Database!$X:$X,$D35,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DO:DO,Database!$X:$X,$D35,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AL:AL,Database!$X:$X,$D35,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,{"$f":"J35-BC35","v":6858385},{"$f":"L35-BD35","v":6554238.3100000015},6737756.9799999995,7056200.9199999999,7307605.9699999988,7601834.1499999994,7829889.1499999994,8064785.830000001,8306729.4100000001,8555931.3100000005,8812609.25,null,null,null,null,null,null,null,null,null,null,{"$f":"AF35-BX35","v":6734165},null,null,null,"yes",{"$f":"IF($DB35=\"yes\",CC35,0)+IF($DB35=\"yes\",'S94 - Plan Summary'!D22+'Major Projects summary'!E36+'Major Projects summary'!E90+'Major Projects summary'!E103+'BS workings'!E886-'BS workings'!E888,0)","v":6858385},{"$f":"IF($DB35=\"yes\",CD35,0)+IF($DB35=\"yes\",'S94 - Plan Summary'!F22+'Major Projects summary'!G36+'Major Projects summary'!G90+'Major Projects summary'!G103+'BS workings'!G886-'BS workings'!G888,0)","v":6554238.3100000015},{"$f":"IF($DB35=\"yes\",CE35,0)+IF($DB35=\"yes\",'S94 - Plan Summary'!G22+'Major Projects summary'!H36+'Major Projects summary'!H90+'Major Projects summary'!H103+'BS workings'!H886-'BS workings'!H888,0)","v":6737756.9799999995},{"$f":"IF($DB35=\"yes\",CF35,0)+IF($DB35=\"yes\",'S94 - Plan Summary'!H22+'Major Projects summary'!I36+'Major Projects summary'!I90+'Major Projects summary'!I103+'BS workings'!I886-'BS workings'!I888,0)","v":7056200.9199999999},{"$f":"IF($DB35=\"yes\",CG35,0)+IF($DB35=\"yes\",'S94 - Plan Summary'!I22+'Major Projects summary'!J36+'Major Projects summary'!J90+'Major Projects summary'!J103+'BS workings'!J886-'BS workings'!J888,0)","v":7307605.9699999988},{"$f":"IF($DB35=\"yes\",CH35,0)+IF($DB35=\"yes\",'S94 - Plan Summary'!J22+'Major Projects summary'!K36+'Major Projects summary'!K90+'Major Projects summary'!K103+'BS workings'!K886-'BS workings'!K888,0)","v":7601834.1499999994},{"$f":"IF($DB35=\"yes\",CI35,0)+IF($DB35=\"yes\",'S94 - Plan Summary'!K22+'Major Projects summary'!L36+'Major Projects summary'!L90+'Major Projects summary'!L103+'BS workings'!L886-'BS workings'!L888,0)","v":7829889.1499999994},{"$f":"IF($DB35=\"yes\",CJ35,0)+IF($DB35=\"yes\",'S94 - Plan Summary'!L22+'Major Projects summary'!M36+'Major Projects summary'!M90+'Major Projects summary'!M103+'BS workings'!M886-'BS workings'!M888,0)","v":8064785.830000001},{"$f":"IF($DB35=\"yes\",CK35,0)+IF($DB35=\"yes\",'S94 - Plan Summary'!M22+'Major Projects summary'!N36+'Major Projects summary'!N90+'Major Projects summary'!N103+'BS workings'!N886-'BS workings'!N888,0)","v":8306729.4100000001},{"$f":"IF($DB35=\"yes\",CL35,0)+IF($DB35=\"yes\",'S94 - Plan Summary'!N22+'Major Projects summary'!O36+'Major Projects summary'!O90+'Major Projects summary'!O103+'BS workings'!O886-'BS workings'!O888,0)","v":8555931.3100000005},{"$f":"IF($DB35=\"yes\",CM35,0)+IF($DB35=\"yes\",'S94 - Plan Summary'!O22+'Major Projects summary'!P36+'Major Projects summary'!P90+'Major Projects summary'!P103+'BS workings'!P886-'BS workings'!P888,0)","v":8812609.25},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($DB35=\"yes\",CX35,0)","v":6734165},null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A36","v":"Employee Costs - Casual Wages"},{"$f":"'[1]Budget Summary 1'!B36","v":"Expenditure"},{"$f":"'[1]Budget Summary 1'!C36","v":"Employee Benefits & On-Costs"},{"$f":"'[1]Budget Summary 1'!D36","v":"Employee Costs - Casual Wages"},null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D36,Database!AV:AV)","v":0},null,{"$f":"SUMIF(Database!$X:$X,$D36,Database!BD:BD)","v":0},{"$f":"SUMIF(Database!$X:$X,$D36,Database!BK:BK)","v":0},{"$f":"SUMIF(Database!$X:$X,$D36,Database!BR:BR)","v":0},{"$f":"SUMIF(Database!$X:$X,$D36,Database!BY:BY)","v":0},{"$f":"SUMIF(Database!$X:$X,$D36,Database!CF:CF)","v":0},{"$f":"SUMIF(Database!$X:$X,$D36,Database!CM:CM)","v":0},{"$f":"SUMIF(Database!$X:$X,$D36,Database!CT:CT)","v":0},{"$f":"SUMIF(Database!$X:$X,$D36,Database!DA:DA)","v":0},{"$f":"SUMIF(Database!$X:$X,$D36,Database!DH:DH)","v":0},{"$f":"SUMIF(Database!$X:$X,$D36,Database!DO:DO)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D36,Database!AL:AL)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AV:AV,Database!$X:$X,$D36,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BD:BD,Database!$X:$X,$D36,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BK:BK,Database!$X:$X,$D36,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BR:BR,Database!$X:$X,$D36,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BY:BY,Database!$X:$X,$D36,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CF:CF,Database!$X:$X,$D36,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CM:CM,Database!$X:$X,$D36,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CT:CT,Database!$X:$X,$D36,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DA:DA,Database!$X:$X,$D36,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DH:DH,Database!$X:$X,$D36,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DO:DO,Database!$X:$X,$D36,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AL:AL,Database!$X:$X,$D36,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,0,{"$f":"L36-BD36","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"AF36-BX36","v":0},null,null,null,"yes",{"$f":"IF($DB36=\"yes\",CC36,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($DB36=\"yes\",CX36,0)","v":0},null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A37","v":"Employee Costs - Superannuation"},{"$f":"'[1]Budget Summary 1'!B37","v":"Expenditure"},{"$f":"'[1]Budget Summary 1'!C37","v":"Employee Benefits & On-Costs"},{"$f":"'[1]Budget Summary 1'!D37","v":"Employee Costs - Superannuation"},null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D37,Database!AV:AV)","v":324821},null,{"$f":"SUMIF(Database!$X:$X,$D37,Database!BD:BD)","v":325000.48},{"$f":"SUMIF(Database!$X:$X,$D37,Database!BK:BK)","v":350025.52},{"$f":"SUMIF(Database!$X:$X,$D37,Database!BR:BR)","v":375087.35},{"$f":"SUMIF(Database!$X:$X,$D37,Database!BY:BY)","v":401193.43},{"$f":"SUMIF(Database!$X:$X,$D37,Database!CF:CF)","v":413229.23},{"$f":"SUMIF(Database!$X:$X,$D37,Database!CM:CM)","v":425626.11},{"$f":"SUMIF(Database!$X:$X,$D37,Database!CT:CT)","v":438394.89},{"$f":"SUMIF(Database!$X:$X,$D37,Database!DA:DA)","v":451546.74},{"$f":"SUMIF(Database!$X:$X,$D37,Database!DH:DH)","v":465093.14},{"$f":"SUMIF(Database!$X:$X,$D37,Database!DO:DO)","v":479045.93},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D37,Database!AL:AL)","v":324821},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AV:AV,Database!$X:$X,$D37,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BD:BD,Database!$X:$X,$D37,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BK:BK,Database!$X:$X,$D37,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BR:BR,Database!$X:$X,$D37,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BY:BY,Database!$X:$X,$D37,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CF:CF,Database!$X:$X,$D37,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CM:CM,Database!$X:$X,$D37,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CT:CT,Database!$X:$X,$D37,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DA:DA,Database!$X:$X,$D37,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DH:DH,Database!$X:$X,$D37,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DO:DO,Database!$X:$X,$D37,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AL:AL,Database!$X:$X,$D37,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,{"$f":"J37-BC37","v":324821},{"$f":"L37-BD37","v":325000.48},350025.52,375087.35,401193.43,413229.23,425626.11,438394.89,451546.74,465093.14,479045.93,null,null,null,null,null,null,null,null,null,null,324821,null,null,null,"yes",{"$f":"IF($DB37=\"yes\",CC37,0)","v":324821},325000.48,350025.52,375087.35,401193.43,413229.23,425626.11,438394.89,451546.74,465093.14,479045.93,null,null,null,null,null,null,null,null,null,null,324821,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A38","v":"Employee Costs - Workers Comp"},{"$f":"'[1]Budget Summary 1'!B38","v":"Expenditure"},{"$f":"'[1]Budget Summary 1'!C38","v":"Employee Benefits & On-Costs"},{"$f":"'[1]Budget Summary 1'!D38","v":"Employee Costs - Workers Comp"},null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D38,Database!AV:AV)","v":319078},null,{"$f":"SUMIF(Database!$X:$X,$D38,Database!BD:BD)","v":315938.11},{"$f":"SUMIF(Database!$X:$X,$D38,Database!BK:BK)","v":324784.38},{"$f":"SUMIF(Database!$X:$X,$D38,Database!BR:BR)","v":332903.99},{"$f":"SUMIF(Database!$X:$X,$D38,Database!BY:BY)","v":341226.59},{"$f":"SUMIF(Database!$X:$X,$D38,Database!CF:CF)","v":351463.39},{"$f":"SUMIF(Database!$X:$X,$D38,Database!CM:CM)","v":362007.29},{"$f":"SUMIF(Database!$X:$X,$D38,Database!CT:CT)","v":372867.51},{"$f":"SUMIF(Database!$X:$X,$D38,Database!DA:DA)","v":384053.54},{"$f":"SUMIF(Database!$X:$X,$D38,Database!DH:DH)","v":395575.15},{"$f":"SUMIF(Database!$X:$X,$D38,Database!DO:DO)","v":407442.4},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D38,Database!AL:AL)","v":195931},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AV:AV,Database!$X:$X,$D38,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BD:BD,Database!$X:$X,$D38,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BK:BK,Database!$X:$X,$D38,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BR:BR,Database!$X:$X,$D38,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BY:BY,Database!$X:$X,$D38,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CF:CF,Database!$X:$X,$D38,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CM:CM,Database!$X:$X,$D38,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CT:CT,Database!$X:$X,$D38,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DA:DA,Database!$X:$X,$D38,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DH:DH,Database!$X:$X,$D38,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DO:DO,Database!$X:$X,$D38,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AL:AL,Database!$X:$X,$D38,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,{"$f":"J38-BC38","v":319078},315938.11,324784.38,332903.99,341226.59,351463.39,362007.29,372867.51,384053.54,395575.15,407442.4,null,null,null,null,null,null,null,null,null,null,195931,null,null,null,"yes",319078,315938.11,324784.38,332903.99,341226.59,351463.39,362007.29,372867.51,384053.54,395575.15,407442.4,null,null,null,null,null,null,null,null,null,null,195931,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A39","v":"Employee Costs - Other"},{"$f":"'[1]Budget Summary 1'!B39","v":"Expenditure"},{"$f":"'[1]Budget Summary 1'!C39","v":"Employee Benefits & On-Costs"},{"$f":"'[1]Budget Summary 1'!D39","v":"Employee Costs - Other"},null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D39,Database!AV:AV)","v":814496},null,{"$f":"SUMIF(Database!$X:$X,$D39,Database!BD:BD)","v":813428},{"$f":"SUMIF(Database!$X:$X,$D39,Database!BK:BK)","v":813428},{"$f":"SUMIF(Database!$X:$X,$D39,Database!BR:BR)","v":813428},{"$f":"SUMIF(Database!$X:$X,$D39,Database!BY:BY)","v":813428},{"$f":"SUMIF(Database!$X:$X,$D39,Database!CF:CF)","v":813428},{"$f":"SUMIF(Database!$X:$X,$D39,Database!CM:CM)","v":813428},{"$f":"SUMIF(Database!$X:$X,$D39,Database!CT:CT)","v":813428},{"$f":"SUMIF(Database!$X:$X,$D39,Database!DA:DA)","v":813428},{"$f":"SUMIF(Database!$X:$X,$D39,Database!DH:DH)","v":813428},{"$f":"SUMIF(Database!$X:$X,$D39,Database!DO:DO)","v":813428},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D39,Database!AL:AL)","v":824791},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AV:AV,Database!$X:$X,$D39,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BD:BD,Database!$X:$X,$D39,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BK:BK,Database!$X:$X,$D39,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BR:BR,Database!$X:$X,$D39,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BY:BY,Database!$X:$X,$D39,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CF:CF,Database!$X:$X,$D39,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CM:CM,Database!$X:$X,$D39,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CT:CT,Database!$X:$X,$D39,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DA:DA,Database!$X:$X,$D39,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DH:DH,Database!$X:$X,$D39,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DO:DO,Database!$X:$X,$D39,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AL:AL,Database!$X:$X,$D39,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,814496,813428,813428,813428,813428,813428,813428,813428,813428,813428,813428,null,null,null,null,null,null,null,null,null,null,824791,null,null,null,"yes",814496,813428,813428,813428,813428,813428,813428,813428,813428,813428,813428,null,null,null,null,null,null,null,null,null,null,824791,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A40","v":"Employee Costs - Capitalised"},{"$f":"'[1]Budget Summary 1'!B40","v":"Expenditure"},{"$f":"'[1]Budget Summary 1'!C40","v":"Employee Benefits & On-Costs"},{"$f":"'[1]Budget Summary 1'!D40","v":"Employee Costs - Capitalised"},null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D40,Database!AV:AV)","v":0},null,{"$f":"SUMIF(Database!$X:$X,$D40,Database!BD:BD)","v":0},{"$f":"SUMIF(Database!$X:$X,$D40,Database!BK:BK)","v":0},{"$f":"SUMIF(Database!$X:$X,$D40,Database!BR:BR)","v":0},{"$f":"SUMIF(Database!$X:$X,$D40,Database!BY:BY)","v":0},{"$f":"SUMIF(Database!$X:$X,$D40,Database!CF:CF)","v":0},{"$f":"SUMIF(Database!$X:$X,$D40,Database!CM:CM)","v":0},{"$f":"SUMIF(Database!$X:$X,$D40,Database!CT:CT)","v":0},{"$f":"SUMIF(Database!$X:$X,$D40,Database!DA:DA)","v":0},{"$f":"SUMIF(Database!$X:$X,$D40,Database!DH:DH)","v":0},{"$f":"SUMIF(Database!$X:$X,$D40,Database!DO:DO)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D40,Database!AL:AL)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AV:AV,Database!$X:$X,$D40,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BD:BD,Database!$X:$X,$D40,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BK:BK,Database!$X:$X,$D40,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BR:BR,Database!$X:$X,$D40,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BY:BY,Database!$X:$X,$D40,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CF:CF,Database!$X:$X,$D40,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CM:CM,Database!$X:$X,$D40,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CT:CT,Database!$X:$X,$D40,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DA:DA,Database!$X:$X,$D40,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DH:DH,Database!$X:$X,$D40,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DO:DO,Database!$X:$X,$D40,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AL:AL,Database!$X:$X,$D40,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"yes",0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A41","v":"Borrowing Costs - Interest on Loans (External)"},{"$f":"'[1]Budget Summary 1'!B41","v":"Expenditure"},{"$f":"'[1]Budget Summary 1'!C41","v":"Borrowing Costs"},{"$f":"'[1]Budget Summary 1'!D41","v":"Borrowing Costs - Interest on Loans (External)"},null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D41,Database!AV:AV)","v":269960},null,{"$f":"SUMIF(Database!$X:$X,$D41,Database!BD:BD)","v":207000},{"$f":"SUMIF(Database!$X:$X,$D41,Database!BK:BK)","v":159068.94},{"$f":"SUMIF(Database!$X:$X,$D41,Database!BR:BR)","v":125382.9},{"$f":"SUMIF(Database!$X:$X,$D41,Database!BY:BY)","v":90721.87},{"$f":"SUMIF(Database!$X:$X,$D41,Database!CF:CF)","v":53966.52},{"$f":"SUMIF(Database!$X:$X,$D41,Database!CM:CM)","v":15023.19},{"$f":"SUMIF(Database!$X:$X,$D41,Database!CT:CT)","v":0},{"$f":"SUMIF(Database!$X:$X,$D41,Database!DA:DA)","v":0},{"$f":"SUMIF(Database!$X:$X,$D41,Database!DH:DH)","v":0},{"$f":"SUMIF(Database!$X:$X,$D41,Database!DO:DO)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D41,Database!AL:AL)","v":269960},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AV:AV,Database!$X:$X,$D41,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BD:BD,Database!$X:$X,$D41,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BK:BK,Database!$X:$X,$D41,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BR:BR,Database!$X:$X,$D41,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BY:BY,Database!$X:$X,$D41,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CF:CF,Database!$X:$X,$D41,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CM:CM,Database!$X:$X,$D41,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CT:CT,Database!$X:$X,$D41,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DA:DA,Database!$X:$X,$D41,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DH:DH,Database!$X:$X,$D41,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DO:DO,Database!$X:$X,$D41,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AL:AL,Database!$X:$X,$D41,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,269960,207000,159068.94,125382.9,90721.87,53966.52,15023.19,0,0,0,0,null,null,null,null,null,null,null,null,null,null,269960,null,null,null,"yes",{"$f":"IF($DB41=\"yes\",CC41,0)+IF($DB41=\"yes\",'S94 - Plan Summary'!D23,0)","v":269960},{"$f":"IF($DB41=\"yes\",CD41,0)+IF($DB41=\"yes\",'S94 - Plan Summary'!F23,0)","v":207000},{"$f":"IF($DB41=\"yes\",CE41,0)+IF($DB41=\"yes\",'S94 - Plan Summary'!G23,0)","v":159068.94},{"$f":"IF($DB41=\"yes\",CF41,0)+IF($DB41=\"yes\",'S94 - Plan Summary'!H23,0)","v":125382.9},{"$f":"IF($DB41=\"yes\",CG41,0)+IF($DB41=\"yes\",'S94 - Plan Summary'!I23,0)","v":90721.87},{"$f":"IF($DB41=\"yes\",CH41,0)+IF($DB41=\"yes\",'S94 - Plan Summary'!J23,0)","v":53966.52},{"$f":"IF($DB41=\"yes\",CI41,0)+IF($DB41=\"yes\",'S94 - Plan Summary'!K23,0)","v":15023.19},{"$f":"IF($DB41=\"yes\",CJ41,0)+IF($DB41=\"yes\",'S94 - Plan Summary'!L23,0)","v":0},{"$f":"IF($DB41=\"yes\",CK41,0)+IF($DB41=\"yes\",'S94 - Plan Summary'!M23,0)","v":0},{"$f":"IF($DB41=\"yes\",CL41,0)+IF($DB41=\"yes\",'S94 - Plan Summary'!N23,0)","v":0},{"$f":"IF($DB41=\"yes\",CM41,0)+IF($DB41=\"yes\",'S94 - Plan Summary'!O23,0)","v":0},null,null,null,null,null,null,null,null,null,null,269960,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A42","v":"Borrowing Costs - Interest on Finance Leases"},{"$f":"'[1]Budget Summary 1'!B42","v":"Expenditure"},{"$f":"'[1]Budget Summary 1'!C42","v":"Borrowing Costs"},{"$f":"'[1]Budget Summary 1'!D42","v":"Borrowing Costs - Interest on Finance Leases"},null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D42,Database!AV:AV)","v":0},null,{"$f":"SUMIF(Database!$X:$X,$D42,Database!BD:BD)","v":0},{"$f":"SUMIF(Database!$X:$X,$D42,Database!BK:BK)","v":0},{"$f":"SUMIF(Database!$X:$X,$D42,Database!BR:BR)","v":0},{"$f":"SUMIF(Database!$X:$X,$D42,Database!BY:BY)","v":0},{"$f":"SUMIF(Database!$X:$X,$D42,Database!CF:CF)","v":0},{"$f":"SUMIF(Database!$X:$X,$D42,Database!CM:CM)","v":0},{"$f":"SUMIF(Database!$X:$X,$D42,Database!CT:CT)","v":0},{"$f":"SUMIF(Database!$X:$X,$D42,Database!DA:DA)","v":0},{"$f":"SUMIF(Database!$X:$X,$D42,Database!DH:DH)","v":0},{"$f":"SUMIF(Database!$X:$X,$D42,Database!DO:DO)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D42,Database!AL:AL)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AV:AV,Database!$X:$X,$D42,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BD:BD,Database!$X:$X,$D42,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BK:BK,Database!$X:$X,$D42,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BR:BR,Database!$X:$X,$D42,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BY:BY,Database!$X:$X,$D42,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CF:CF,Database!$X:$X,$D42,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CM:CM,Database!$X:$X,$D42,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CT:CT,Database!$X:$X,$D42,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DA:DA,Database!$X:$X,$D42,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DH:DH,Database!$X:$X,$D42,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DO:DO,Database!$X:$X,$D42,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AL:AL,Database!$X:$X,$D42,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"yes",{"$f":"IF($DB42=\"yes\",CC42,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A43","v":"Borrowing Costs - Other"},{"$f":"'[1]Budget Summary 1'!B43","v":"Expenditure"},{"$f":"'[1]Budget Summary 1'!C43","v":"Borrowing Costs"},{"$f":"'[1]Budget Summary 1'!D43","v":"Borrowing Costs - Other"},null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D43,Database!AV:AV)","v":0},null,{"$f":"SUMIF(Database!$X:$X,$D43,Database!BD:BD)","v":0},{"$f":"SUMIF(Database!$X:$X,$D43,Database!BK:BK)","v":0},{"$f":"SUMIF(Database!$X:$X,$D43,Database!BR:BR)","v":0},{"$f":"SUMIF(Database!$X:$X,$D43,Database!BY:BY)","v":0},{"$f":"SUMIF(Database!$X:$X,$D43,Database!CF:CF)","v":0},{"$f":"SUMIF(Database!$X:$X,$D43,Database!CM:CM)","v":0},{"$f":"SUMIF(Database!$X:$X,$D43,Database!CT:CT)","v":0},{"$f":"SUMIF(Database!$X:$X,$D43,Database!DA:DA)","v":0},{"$f":"SUMIF(Database!$X:$X,$D43,Database!DH:DH)","v":0},{"$f":"SUMIF(Database!$X:$X,$D43,Database!DO:DO)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D43,Database!AL:AL)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AV:AV,Database!$X:$X,$D43,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BD:BD,Database!$X:$X,$D43,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BK:BK,Database!$X:$X,$D43,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BR:BR,Database!$X:$X,$D43,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BY:BY,Database!$X:$X,$D43,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CF:CF,Database!$X:$X,$D43,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CM:CM,Database!$X:$X,$D43,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CT:CT,Database!$X:$X,$D43,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DA:DA,Database!$X:$X,$D43,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DH:DH,Database!$X:$X,$D43,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DO:DO,Database!$X:$X,$D43,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AL:AL,Database!$X:$X,$D43,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"yes",0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A44","v":"Borrowing Costs - Capitalised"},{"$f":"'[1]Budget Summary 1'!B44","v":"Expenditure"},{"$f":"'[1]Budget Summary 1'!C44","v":"Borrowing Costs"},{"$f":"'[1]Budget Summary 1'!D44","v":"Borrowing Costs - Capitalised"},null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D44,Database!AV:AV)","v":0},null,{"$f":"SUMIF(Database!$X:$X,$D44,Database!BD:BD)","v":0},{"$f":"SUMIF(Database!$X:$X,$D44,Database!BK:BK)","v":0},{"$f":"SUMIF(Database!$X:$X,$D44,Database!BR:BR)","v":0},{"$f":"SUMIF(Database!$X:$X,$D44,Database!BY:BY)","v":0},{"$f":"SUMIF(Database!$X:$X,$D44,Database!CF:CF)","v":0},{"$f":"SUMIF(Database!$X:$X,$D44,Database!CM:CM)","v":0},{"$f":"SUMIF(Database!$X:$X,$D44,Database!CT:CT)","v":0},{"$f":"SUMIF(Database!$X:$X,$D44,Database!DA:DA)","v":0},{"$f":"SUMIF(Database!$X:$X,$D44,Database!DH:DH)","v":0},{"$f":"SUMIF(Database!$X:$X,$D44,Database!DO:DO)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D44,Database!AL:AL)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AV:AV,Database!$X:$X,$D44,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BD:BD,Database!$X:$X,$D44,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BK:BK,Database!$X:$X,$D44,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BR:BR,Database!$X:$X,$D44,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BY:BY,Database!$X:$X,$D44,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CF:CF,Database!$X:$X,$D44,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CM:CM,Database!$X:$X,$D44,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CT:CT,Database!$X:$X,$D44,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DA:DA,Database!$X:$X,$D44,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DH:DH,Database!$X:$X,$D44,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DO:DO,Database!$X:$X,$D44,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AL:AL,Database!$X:$X,$D44,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"yes",0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A45","v":"Materials & Contracts - Raw Materials & Consumables"},{"$f":"'[1]Budget Summary 1'!B45","v":"Expenditure"},{"$f":"'[1]Budget Summary 1'!C45","v":"Materials & Contracts"},{"$f":"'[1]Budget Summary 1'!D45","v":"Materials & Contracts - Raw Materials & Consumables"},null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D45,Database!AV:AV)","v":8000},null,{"$f":"SUMIF(Database!$X:$X,$D45,Database!BD:BD)","v":8000},{"$f":"SUMIF(Database!$X:$X,$D45,Database!BK:BK)","v":8204},{"$f":"SUMIF(Database!$X:$X,$D45,Database!BR:BR)","v":8491.14},{"$f":"SUMIF(Database!$X:$X,$D45,Database!BY:BY)","v":8830.7900000000009},{"$f":"SUMIF(Database!$X:$X,$D45,Database!CF:CF)","v":9184.02},{"$f":"SUMIF(Database!$X:$X,$D45,Database!CM:CM)","v":9551.3799999999992},{"$f":"SUMIF(Database!$X:$X,$D45,Database!CT:CT)","v":9933.44},{"$f":"SUMIF(Database!$X:$X,$D45,Database!DA:DA)","v":10330.780000000001},{"$f":"SUMIF(Database!$X:$X,$D45,Database!DH:DH)","v":10744.01},{"$f":"SUMIF(Database!$X:$X,$D45,Database!DO:DO)","v":11173.77},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D45,Database!AL:AL)","v":8000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AV:AV,Database!$X:$X,$D45,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BD:BD,Database!$X:$X,$D45,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BK:BK,Database!$X:$X,$D45,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BR:BR,Database!$X:$X,$D45,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BY:BY,Database!$X:$X,$D45,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CF:CF,Database!$X:$X,$D45,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CM:CM,Database!$X:$X,$D45,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CT:CT,Database!$X:$X,$D45,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DA:DA,Database!$X:$X,$D45,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DH:DH,Database!$X:$X,$D45,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DO:DO,Database!$X:$X,$D45,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AL:AL,Database!$X:$X,$D45,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,8000,8000,8204,8491.14,8830.7900000000009,9184.02,9551.3799999999992,9933.44,10330.780000000001,10744.01,11173.77,null,null,null,null,null,null,null,null,null,null,8000,null,null,null,"yes",8000,8000,8204,8491.14,8830.7900000000009,9184.02,9551.3799999999992,9933.44,10330.780000000001,10744.01,11173.77,null,null,null,null,null,null,null,null,null,null,8000,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A46","v":"Materials & Contracts - Contracts"},{"$f":"'[1]Budget Summary 1'!B46","v":"Expenditure"},{"$f":"'[1]Budget Summary 1'!C46","v":"Materials & Contracts"},{"$f":"'[1]Budget Summary 1'!D46","v":"Materials & Contracts - Contracts"},null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D46,Database!AV:AV)","v":132000},null,{"$f":"SUMIF(Database!$X:$X,$D46,Database!BD:BD)","v":87000},{"$f":"SUMIF(Database!$X:$X,$D46,Database!BK:BK)","v":89218.5},{"$f":"SUMIF(Database!$X:$X,$D46,Database!BR:BR)","v":92341.15},{"$f":"SUMIF(Database!$X:$X,$D46,Database!BY:BY)","v":96034.79},{"$f":"SUMIF(Database!$X:$X,$D46,Database!CF:CF)","v":99876.19},{"$f":"SUMIF(Database!$X:$X,$D46,Database!CM:CM)","v":103871.23000000001},{"$f":"SUMIF(Database!$X:$X,$D46,Database!CT:CT)","v":108026.06999999999},{"$f":"SUMIF(Database!$X:$X,$D46,Database!DA:DA)","v":112347.11000000002},{"$f":"SUMIF(Database!$X:$X,$D46,Database!DH:DH)","v":116841},{"$f":"SUMIF(Database!$X:$X,$D46,Database!DO:DO)","v":121514.64},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D46,Database!AL:AL)","v":152000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AV:AV,Database!$X:$X,$D46,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BD:BD,Database!$X:$X,$D46,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BK:BK,Database!$X:$X,$D46,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BR:BR,Database!$X:$X,$D46,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BY:BY,Database!$X:$X,$D46,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CF:CF,Database!$X:$X,$D46,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CM:CM,Database!$X:$X,$D46,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CT:CT,Database!$X:$X,$D46,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DA:DA,Database!$X:$X,$D46,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DH:DH,Database!$X:$X,$D46,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DO:DO,Database!$X:$X,$D46,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AL:AL,Database!$X:$X,$D46,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,132000,87000,89218.5,92341.15,96034.79,99876.19,103871.23000000001,108026.06999999999,112347.11000000002,116841,121514.64,null,null,null,null,null,null,null,null,null,null,152000,null,null,null,"yes",132000,87000,89218.5,92341.15,96034.79,99876.19,103871.23000000001,108026.06999999999,112347.11000000002,116841,121514.64,null,null,null,null,null,null,null,null,null,null,152000,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A47","v":"Materials & Contracts - Legal Expenses"},{"$f":"'[1]Budget Summary 1'!B47","v":"Expenditure"},{"$f":"'[1]Budget Summary 1'!C47","v":"Materials & Contracts"},{"$f":"'[1]Budget Summary 1'!D47","v":"Materials & Contracts - Legal Expenses"},null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D47,Database!AV:AV)","v":30000},null,{"$f":"SUMIF(Database!$X:$X,$D47,Database!BD:BD)","v":22000},{"$f":"SUMIF(Database!$X:$X,$D47,Database!BK:BK)","v":22341},{"$f":"SUMIF(Database!$X:$X,$D47,Database!BR:BR)","v":22899.52},{"$f":"SUMIF(Database!$X:$X,$D47,Database!BY:BY)","v":23472.01},{"$f":"SUMIF(Database!$X:$X,$D47,Database!CF:CF)","v":24410.89},{"$f":"SUMIF(Database!$X:$X,$D47,Database!CM:CM)","v":25387.32},{"$f":"SUMIF(Database!$X:$X,$D47,Database!CT:CT)","v":26402.809999999998},{"$f":"SUMIF(Database!$X:$X,$D47,Database!DA:DA)","v":27458.93},{"$f":"SUMIF(Database!$X:$X,$D47,Database!DH:DH)","v":28557.29},{"$f":"SUMIF(Database!$X:$X,$D47,Database!DO:DO)","v":29699.590000000004},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D47,Database!AL:AL)","v":35000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AV:AV,Database!$X:$X,$D47,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BD:BD,Database!$X:$X,$D47,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BK:BK,Database!$X:$X,$D47,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BR:BR,Database!$X:$X,$D47,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BY:BY,Database!$X:$X,$D47,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CF:CF,Database!$X:$X,$D47,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CM:CM,Database!$X:$X,$D47,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CT:CT,Database!$X:$X,$D47,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DA:DA,Database!$X:$X,$D47,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DH:DH,Database!$X:$X,$D47,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DO:DO,Database!$X:$X,$D47,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AL:AL,Database!$X:$X,$D47,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,{"$f":"J47-BC47","v":30000},{"$f":"L47-BD47","v":22000},22341,22899.52,23472.01,24410.89,25387.32,26402.809999999998,27458.93,28557.29,29699.590000000004,null,null,null,null,null,null,null,null,null,null,35000,null,null,null,"yes",{"$f":"IF($DB47=\"yes\",CC47,0)","v":30000},22000,22341,22899.52,23472.01,24410.89,25387.32,26402.809999999998,27458.93,28557.29,29699.590000000004,null,null,null,null,null,null,null,null,null,null,35000,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A48","v":"Materials & Contracts - Other"},{"$f":"'[1]Budget Summary 1'!B48","v":"Expenditure"},{"$f":"'[1]Budget Summary 1'!C48","v":"Materials & Contracts"},{"$f":"'[1]Budget Summary 1'!D48","v":"Materials & Contracts - Other"},null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D48,Database!AV:AV)","v":6616004},null,{"$f":"SUMIF(Database!$X:$X,$D48,Database!BD:BD)","v":7557834.2000000011},{"$f":"SUMIF(Database!$X:$X,$D48,Database!BK:BK)","v":7766872.4900000002},{"$f":"SUMIF(Database!$X:$X,$D48,Database!BR:BR)","v":8544725.5499999989},{"$f":"SUMIF(Database!$X:$X,$D48,Database!BY:BY)","v":8886514.5900000017},{"$f":"SUMIF(Database!$X:$X,$D48,Database!CF:CF)","v":9241975.1699999962},{"$f":"SUMIF(Database!$X:$X,$D48,Database!CM:CM)","v":9611654.1399999969},{"$f":"SUMIF(Database!$X:$X,$D48,Database!CT:CT)","v":9996120.3200000022},{"$f":"SUMIF(Database!$X:$X,$D48,Database!DA:DA)","v":10395965.139999999},{"$f":"SUMIF(Database!$X:$X,$D48,Database!DH:DH)","v":10811803.769999996},{"$f":"SUMIF(Database!$X:$X,$D48,Database!DO:DO)","v":11244275.889999999},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D48,Database!AL:AL)","v":7433926},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AV:AV,Database!$X:$X,$D48,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BD:BD,Database!$X:$X,$D48,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BK:BK,Database!$X:$X,$D48,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BR:BR,Database!$X:$X,$D48,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BY:BY,Database!$X:$X,$D48,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CF:CF,Database!$X:$X,$D48,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CM:CM,Database!$X:$X,$D48,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CT:CT,Database!$X:$X,$D48,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DA:DA,Database!$X:$X,$D48,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DH:DH,Database!$X:$X,$D48,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DO:DO,Database!$X:$X,$D48,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AL:AL,Database!$X:$X,$D48,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,{"$f":"J48-BC48","v":6616004},7557834.2000000011,7766872.4900000002,8544725.5499999989,8886514.5900000017,9241975.1699999962,9611654.1399999969,9996120.3200000022,10395965.139999999,10811803.769999996,11244275.889999999,null,null,null,null,null,null,null,null,null,null,7433926,null,null,null,"yes",{"$f":"IF($DB48=\"yes\",CC48,0)+IF($DB48=\"yes\",'S94 - Plan Summary'!D24+IF('S94 - Plan Summary'!$R64=TRUE,'S94 - Plan Summary'!D64,0)+IF('CAPEX Summary'!$BS84=TRUE,SUM('CAPEX Summary'!E84),0)+'Major Projects summary'!E37+'Major Projects summary'!E91+'Major Projects summary'!E92+'Major Projects summary'!E104+'RE Dev Summary'!E53+'RE Dev Summary'!E63+'Assets - Disposals & Transfers'!E465,0)","v":6616004},{"$f":"IF($DB48=\"yes\",CD48,0)+IF($DB48=\"yes\",'S94 - Plan Summary'!F24+IF('S94 - Plan Summary'!$R64=TRUE,'S94 - Plan Summary'!F64,0)+IF('CAPEX Summary'!$BS84=TRUE,SUM('CAPEX Summary'!G84),0)+'Major Projects summary'!G37+'Major Projects summary'!G91+'Major Projects summary'!G92+'Major Projects summary'!G104+'RE Dev Summary'!G53+'RE Dev Summary'!G63+'Assets - Disposals & Transfers'!G465,0)","v":7557834.2000000011},{"$f":"IF($DB48=\"yes\",CE48,0)+IF($DB48=\"yes\",'S94 - Plan Summary'!G24+IF('S94 - Plan Summary'!$R64=TRUE,'S94 - Plan Summary'!G64,0)+IF('CAPEX Summary'!$BS84=TRUE,SUM('CAPEX Summary'!H84),0)+'Major Projects summary'!H37+'Major Projects summary'!H91+'Major Projects summary'!H92+'Major Projects summary'!H104+'RE Dev Summary'!H53+'RE Dev Summary'!H63+'Assets - Disposals & Transfers'!H465,0)","v":7766872.4900000002},{"$f":"IF($DB48=\"yes\",CF48,0)+IF($DB48=\"yes\",'S94 - Plan Summary'!H24+IF('S94 - Plan Summary'!$R64=TRUE,'S94 - Plan Summary'!H64,0)+IF('CAPEX Summary'!$BS84=TRUE,SUM('CAPEX Summary'!I84),0)+'Major Projects summary'!I37+'Major Projects summary'!I91+'Major Projects summary'!I92+'Major Projects summary'!I104+'RE Dev Summary'!I53+'RE Dev Summary'!I63+'Assets - Disposals & Transfers'!I465,0)","v":8544725.5499999989},{"$f":"IF($DB48=\"yes\",CG48,0)+IF($DB48=\"yes\",'S94 - Plan Summary'!I24+IF('S94 - Plan Summary'!$R64=TRUE,'S94 - Plan Summary'!I64,0)+IF('CAPEX Summary'!$BS84=TRUE,SUM('CAPEX Summary'!J84),0)+'Major Projects summary'!J37+'Major Projects summary'!J91+'Major Projects summary'!J92+'Major Projects summary'!J104+'RE Dev Summary'!J53+'RE Dev Summary'!J63+'Assets - Disposals & Transfers'!J465,0)","v":8886514.5900000017},{"$f":"IF($DB48=\"yes\",CH48,0)+IF($DB48=\"yes\",'S94 - Plan Summary'!J24+IF('S94 - Plan Summary'!$R64=TRUE,'S94 - Plan Summary'!J64,0)+IF('CAPEX Summary'!$BS84=TRUE,SUM('CAPEX Summary'!K84),0)+'Major Projects summary'!K37+'Major Projects summary'!K91+'Major Projects summary'!K92+'Major Projects summary'!K104+'RE Dev Summary'!K53+'RE Dev Summary'!K63+'Assets - Disposals & Transfers'!K465,0)","v":9241975.1699999962},{"$f":"IF($DB48=\"yes\",CI48,0)+IF($DB48=\"yes\",'S94 - Plan Summary'!K24+IF('S94 - Plan Summary'!$R64=TRUE,'S94 - Plan Summary'!K64,0)+IF('CAPEX Summary'!$BS84=TRUE,SUM('CAPEX Summary'!L84),0)+'Major Projects summary'!L37+'Major Projects summary'!L91+'Major Projects summary'!L92+'Major Projects summary'!L104+'RE Dev Summary'!L53+'RE Dev Summary'!L63+'Assets - Disposals & Transfers'!L465,0)","v":9611654.1399999969},{"$f":"IF($DB48=\"yes\",CJ48,0)+IF($DB48=\"yes\",'S94 - Plan Summary'!L24+IF('S94 - Plan Summary'!$R64=TRUE,'S94 - Plan Summary'!L64,0)+IF('CAPEX Summary'!$BS84=TRUE,SUM('CAPEX Summary'!M84),0)+'Major Projects summary'!M37+'Major Projects summary'!M91+'Major Projects summary'!M92+'Major Projects summary'!M104+'RE Dev Summary'!M53+'RE Dev Summary'!M63+'Assets - Disposals & Transfers'!M465,0)","v":9996120.3200000022},{"$f":"IF($DB48=\"yes\",CK48,0)+IF($DB48=\"yes\",'S94 - Plan Summary'!M24+IF('S94 - Plan Summary'!$R64=TRUE,'S94 - Plan Summary'!M64,0)+IF('CAPEX Summary'!$BS84=TRUE,SUM('CAPEX Summary'!N84),0)+'Major Projects summary'!N37+'Major Projects summary'!N91+'Major Projects summary'!N92+'Major Projects summary'!N104+'RE Dev Summary'!N53+'RE Dev Summary'!N63+'Assets - Disposals & Transfers'!N465,0)","v":10395965.139999999},{"$f":"IF($DB48=\"yes\",CL48,0)+IF($DB48=\"yes\",'S94 - Plan Summary'!N24+IF('S94 - Plan Summary'!$R64=TRUE,'S94 - Plan Summary'!N64,0)+IF('CAPEX Summary'!$BS84=TRUE,SUM('CAPEX Summary'!O84),0)+'Major Projects summary'!O37+'Major Projects summary'!O91+'Major Projects summary'!O92+'Major Projects summary'!O104+'RE Dev Summary'!O53+'RE Dev Summary'!O63+'Assets - Disposals & Transfers'!O465,0)","v":10811803.769999996},{"$f":"IF($DB48=\"yes\",CM48,0)+IF($DB48=\"yes\",'S94 - Plan Summary'!O24+IF('S94 - Plan Summary'!$R64=TRUE,'S94 - Plan Summary'!O64,0)+IF('CAPEX Summary'!$BS84=TRUE,SUM('CAPEX Summary'!P84),0)+'Major Projects summary'!P37+'Major Projects summary'!P91+'Major Projects summary'!P92+'Major Projects summary'!P104+'RE Dev Summary'!P53+'RE Dev Summary'!P63+'Assets - Disposals & Transfers'!P465,0)","v":11244275.889999999},null,null,null,null,null,null,null,null,null,null,7433926,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A49","v":"Materials & Contracts - Capitalised"},{"$f":"'[1]Budget Summary 1'!B49","v":"Expenditure"},{"$f":"'[1]Budget Summary 1'!C49","v":"Materials & Contracts"},{"$f":"'[1]Budget Summary 1'!D49","v":"Materials & Contracts - Capitalised"},null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D49,Database!AV:AV)","v":0},null,{"$f":"SUMIF(Database!$X:$X,$D49,Database!BD:BD)","v":0},{"$f":"SUMIF(Database!$X:$X,$D49,Database!BK:BK)","v":0},{"$f":"SUMIF(Database!$X:$X,$D49,Database!BR:BR)","v":0},{"$f":"SUMIF(Database!$X:$X,$D49,Database!BY:BY)","v":0},{"$f":"SUMIF(Database!$X:$X,$D49,Database!CF:CF)","v":0},{"$f":"SUMIF(Database!$X:$X,$D49,Database!CM:CM)","v":0},{"$f":"SUMIF(Database!$X:$X,$D49,Database!CT:CT)","v":0},{"$f":"SUMIF(Database!$X:$X,$D49,Database!DA:DA)","v":0},{"$f":"SUMIF(Database!$X:$X,$D49,Database!DH:DH)","v":0},{"$f":"SUMIF(Database!$X:$X,$D49,Database!DO:DO)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D49,Database!AL:AL)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AV:AV,Database!$X:$X,$D49,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BD:BD,Database!$X:$X,$D49,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BK:BK,Database!$X:$X,$D49,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BR:BR,Database!$X:$X,$D49,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BY:BY,Database!$X:$X,$D49,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CF:CF,Database!$X:$X,$D49,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CM:CM,Database!$X:$X,$D49,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CT:CT,Database!$X:$X,$D49,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DA:DA,Database!$X:$X,$D49,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DH:DH,Database!$X:$X,$D49,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DO:DO,Database!$X:$X,$D49,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AL:AL,Database!$X:$X,$D49,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"yes",{"$f":"IF($DB49=\"yes\",CC49,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A50","v":"Depreciation - IPP&E"},{"$f":"'[1]Budget Summary 1'!B50","v":"Expenditure"},{"$f":"'[1]Budget Summary 1'!C50","v":"Depreciation & Amortisation"},{"$f":"'[1]Budget Summary 1'!D50","v":"Depreciation - IPP&E"},null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D50,Database!AV:AV)","v":4746123},null,{"$f":"SUMIF(Database!$X:$X,$D50,Database!BD:BD)","v":4849513.040000001},{"$f":"SUMIF(Database!$X:$X,$D50,Database!BK:BK)","v":4978156.0999999996},{"$f":"SUMIF(Database!$X:$X,$D50,Database!BR:BR)","v":5078001.25},{"$f":"SUMIF(Database!$X:$X,$D50,Database!BY:BY)","v":5181462.66},{"$f":"SUMIF(Database!$X:$X,$D50,Database!CF:CF)","v":5346702.6500000004},{"$f":"SUMIF(Database!$X:$X,$D50,Database!CM:CM)","v":5500787.5699999994},{"$f":"SUMIF(Database!$X:$X,$D50,Database!CT:CT)","v":5651285.040000001},{"$f":"SUMIF(Database!$X:$X,$D50,Database!DA:DA)","v":5828131.2699999996},{"$f":"SUMIF(Database!$X:$X,$D50,Database!DH:DH)","v":5935918.3399999999},{"$f":"SUMIF(Database!$X:$X,$D50,Database!DO:DO)","v":6097522.8799999999},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D50,Database!AL:AL)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AV:AV,Database!$X:$X,$D50,Database!$Y:$Y,$BC$4)","v":4746123},{"$f":"SUMIFS(Database!BD:BD,Database!$X:$X,$D50,Database!$Y:$Y,$BC$4)","v":4849513.040000001},{"$f":"SUMIFS(Database!BK:BK,Database!$X:$X,$D50,Database!$Y:$Y,$BC$4)","v":4978156.0999999996},{"$f":"SUMIFS(Database!BR:BR,Database!$X:$X,$D50,Database!$Y:$Y,$BC$4)","v":5078001.25},{"$f":"SUMIFS(Database!BY:BY,Database!$X:$X,$D50,Database!$Y:$Y,$BC$4)","v":5181462.66},{"$f":"SUMIFS(Database!CF:CF,Database!$X:$X,$D50,Database!$Y:$Y,$BC$4)","v":5346702.6500000004},{"$f":"SUMIFS(Database!CM:CM,Database!$X:$X,$D50,Database!$Y:$Y,$BC$4)","v":5500787.5699999994},{"$f":"SUMIFS(Database!CT:CT,Database!$X:$X,$D50,Database!$Y:$Y,$BC$4)","v":5651285.040000001},{"$f":"SUMIFS(Database!DA:DA,Database!$X:$X,$D50,Database!$Y:$Y,$BC$4)","v":5828131.2699999996},{"$f":"SUMIFS(Database!DH:DH,Database!$X:$X,$D50,Database!$Y:$Y,$BC$4)","v":5935918.3399999999},{"$f":"SUMIFS(Database!DO:DO,Database!$X:$X,$D50,Database!$Y:$Y,$BC$4)","v":6097522.8799999999},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AL:AL,Database!$X:$X,$D50,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"yes",0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A51","v":"Amortisation - Intangible Assets"},{"$f":"'[1]Budget Summary 1'!B51","v":"Expenditure"},{"$f":"'[1]Budget Summary 1'!C51","v":"Depreciation & Amortisation"},{"$f":"'[1]Budget Summary 1'!D51","v":"Amortisation - Intangible Assets"},null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D51,Database!AV:AV)","v":0},null,{"$f":"SUMIF(Database!$X:$X,$D51,Database!BD:BD)","v":0},{"$f":"SUMIF(Database!$X:$X,$D51,Database!BK:BK)","v":0},{"$f":"SUMIF(Database!$X:$X,$D51,Database!BR:BR)","v":0},{"$f":"SUMIF(Database!$X:$X,$D51,Database!BY:BY)","v":0},{"$f":"SUMIF(Database!$X:$X,$D51,Database!CF:CF)","v":0},{"$f":"SUMIF(Database!$X:$X,$D51,Database!CM:CM)","v":0},{"$f":"SUMIF(Database!$X:$X,$D51,Database!CT:CT)","v":0},{"$f":"SUMIF(Database!$X:$X,$D51,Database!DA:DA)","v":0},{"$f":"SUMIF(Database!$X:$X,$D51,Database!DH:DH)","v":0},{"$f":"SUMIF(Database!$X:$X,$D51,Database!DO:DO)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D51,Database!AL:AL)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AV:AV,Database!$X:$X,$D51,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BD:BD,Database!$X:$X,$D51,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BK:BK,Database!$X:$X,$D51,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BR:BR,Database!$X:$X,$D51,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BY:BY,Database!$X:$X,$D51,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CF:CF,Database!$X:$X,$D51,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CM:CM,Database!$X:$X,$D51,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CT:CT,Database!$X:$X,$D51,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DA:DA,Database!$X:$X,$D51,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DH:DH,Database!$X:$X,$D51,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DO:DO,Database!$X:$X,$D51,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AL:AL,Database!$X:$X,$D51,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"yes",0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A52","v":"Depreciation & Amortisation - Capitalised"},{"$f":"'[1]Budget Summary 1'!B52","v":"Expenditure"},{"$f":"'[1]Budget Summary 1'!C52","v":"Depreciation & Amortisation"},{"$f":"'[1]Budget Summary 1'!D52","v":"Depreciation & Amortisation - Capitalised"},null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D52,Database!AV:AV)","v":0},null,{"$f":"SUMIF(Database!$X:$X,$D52,Database!BD:BD)","v":0},{"$f":"SUMIF(Database!$X:$X,$D52,Database!BK:BK)","v":0},{"$f":"SUMIF(Database!$X:$X,$D52,Database!BR:BR)","v":0},{"$f":"SUMIF(Database!$X:$X,$D52,Database!BY:BY)","v":0},{"$f":"SUMIF(Database!$X:$X,$D52,Database!CF:CF)","v":0},{"$f":"SUMIF(Database!$X:$X,$D52,Database!CM:CM)","v":0},{"$f":"SUMIF(Database!$X:$X,$D52,Database!CT:CT)","v":0},{"$f":"SUMIF(Database!$X:$X,$D52,Database!DA:DA)","v":0},{"$f":"SUMIF(Database!$X:$X,$D52,Database!DH:DH)","v":0},{"$f":"SUMIF(Database!$X:$X,$D52,Database!DO:DO)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D52,Database!AL:AL)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AV:AV,Database!$X:$X,$D52,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BD:BD,Database!$X:$X,$D52,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BK:BK,Database!$X:$X,$D52,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BR:BR,Database!$X:$X,$D52,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BY:BY,Database!$X:$X,$D52,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CF:CF,Database!$X:$X,$D52,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CM:CM,Database!$X:$X,$D52,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CT:CT,Database!$X:$X,$D52,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DA:DA,Database!$X:$X,$D52,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DH:DH,Database!$X:$X,$D52,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DO:DO,Database!$X:$X,$D52,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AL:AL,Database!$X:$X,$D52,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"yes",0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A53","v":"Other Expenses - Insurance"},{"$f":"'[1]Budget Summary 1'!B53","v":"Expenditure"},{"$f":"'[1]Budget Summary 1'!C53","v":"Other Expenses"},{"$f":"'[1]Budget Summary 1'!D53","v":"Other Expenses - Insurance"},null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D53,Database!AV:AV)","v":119969},null,{"$f":"SUMIF(Database!$X:$X,$D53,Database!BD:BD)","v":169500.07},{"$f":"SUMIF(Database!$X:$X,$D53,Database!BK:BK)","v":172551.07},{"$f":"SUMIF(Database!$X:$X,$D53,Database!BR:BR)","v":176864.85},{"$f":"SUMIF(Database!$X:$X,$D53,Database!BY:BY)","v":181286.47},{"$f":"SUMIF(Database!$X:$X,$D53,Database!CF:CF)","v":186725.06},{"$f":"SUMIF(Database!$X:$X,$D53,Database!CM:CM)","v":192326.81},{"$f":"SUMIF(Database!$X:$X,$D53,Database!CT:CT)","v":198096.61000000002},{"$f":"SUMIF(Database!$X:$X,$D53,Database!DA:DA)","v":204039.5},{"$f":"SUMIF(Database!$X:$X,$D53,Database!DH:DH)","v":210160.68},{"$f":"SUMIF(Database!$X:$X,$D53,Database!DO:DO)","v":216465.5},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D53,Database!AL:AL)","v":164554},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AV:AV,Database!$X:$X,$D53,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BD:BD,Database!$X:$X,$D53,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BK:BK,Database!$X:$X,$D53,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BR:BR,Database!$X:$X,$D53,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BY:BY,Database!$X:$X,$D53,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CF:CF,Database!$X:$X,$D53,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CM:CM,Database!$X:$X,$D53,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CT:CT,Database!$X:$X,$D53,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DA:DA,Database!$X:$X,$D53,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DH:DH,Database!$X:$X,$D53,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DO:DO,Database!$X:$X,$D53,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AL:AL,Database!$X:$X,$D53,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,{"$f":"J53-BC53","v":119969},{"$f":"L53-BD53","v":169500.07},172551.07,176864.85,181286.47,186725.06,192326.81,198096.61000000002,204039.5,210160.68,216465.5,null,null,null,null,null,null,null,null,null,null,164554,null,null,null,"yes",{"$f":"IF($DB53=\"yes\",CC53,0)","v":119969},169500.07,172551.07,176864.85,181286.47,186725.06,192326.81,198096.61000000002,204039.5,210160.68,216465.5,null,null,null,null,null,null,null,null,null,null,164554,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A54","v":"Other Expenses - Utilities"},{"$f":"'[1]Budget Summary 1'!B54","v":"Expenditure"},{"$f":"'[1]Budget Summary 1'!C54","v":"Other Expenses"},{"$f":"'[1]Budget Summary 1'!D54","v":"Other Expenses - Utilities"},null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D54,Database!AV:AV)","v":0},null,{"$f":"SUMIF(Database!$X:$X,$D54,Database!BD:BD)","v":0},{"$f":"SUMIF(Database!$X:$X,$D54,Database!BK:BK)","v":0},{"$f":"SUMIF(Database!$X:$X,$D54,Database!BR:BR)","v":0},{"$f":"SUMIF(Database!$X:$X,$D54,Database!BY:BY)","v":0},{"$f":"SUMIF(Database!$X:$X,$D54,Database!CF:CF)","v":0},{"$f":"SUMIF(Database!$X:$X,$D54,Database!CM:CM)","v":0},{"$f":"SUMIF(Database!$X:$X,$D54,Database!CT:CT)","v":0},{"$f":"SUMIF(Database!$X:$X,$D54,Database!DA:DA)","v":0},{"$f":"SUMIF(Database!$X:$X,$D54,Database!DH:DH)","v":0},{"$f":"SUMIF(Database!$X:$X,$D54,Database!DO:DO)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D54,Database!AL:AL)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AV:AV,Database!$X:$X,$D54,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BD:BD,Database!$X:$X,$D54,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BK:BK,Database!$X:$X,$D54,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BR:BR,Database!$X:$X,$D54,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BY:BY,Database!$X:$X,$D54,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CF:CF,Database!$X:$X,$D54,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CM:CM,Database!$X:$X,$D54,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CT:CT,Database!$X:$X,$D54,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DA:DA,Database!$X:$X,$D54,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DH:DH,Database!$X:$X,$D54,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DO:DO,Database!$X:$X,$D54,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AL:AL,Database!$X:$X,$D54,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"yes",{"$f":"IF($DB54=\"yes\",CC54,0)+IF($DB54=\"yes\",'S94 - Plan Summary'!D25+'Major Projects summary'!E38+'Major Projects summary'!E95+'Major Projects summary'!E105+'RE Dev Summary'!E55+'RE Dev Summary'!E64+'Income Statement'!F45,0)","v":0},{"$f":"IF($DB54=\"yes\",CD54,0)+IF($DB54=\"yes\",'S94 - Plan Summary'!F25+'Major Projects summary'!G38+'Major Projects summary'!G95+'Major Projects summary'!G105+'RE Dev Summary'!G55+'RE Dev Summary'!G64+'Income Statement'!H45,0)","v":0},{"$f":"IF($DB54=\"yes\",CE54,0)+IF($DB54=\"yes\",'S94 - Plan Summary'!G25+'Major Projects summary'!H38+'Major Projects summary'!H95+'Major Projects summary'!H105+'RE Dev Summary'!H55+'RE Dev Summary'!H64+'Income Statement'!I45,0)","v":0},{"$f":"IF($DB54=\"yes\",CF54,0)+IF($DB54=\"yes\",'S94 - Plan Summary'!H25+'Major Projects summary'!I38+'Major Projects summary'!I95+'Major Projects summary'!I105+'RE Dev Summary'!I55+'RE Dev Summary'!I64+'Income Statement'!J45,0)","v":0},{"$f":"IF($DB54=\"yes\",CG54,0)+IF($DB54=\"yes\",'S94 - Plan Summary'!I25+'Major Projects summary'!J38+'Major Projects summary'!J95+'Major Projects summary'!J105+'RE Dev Summary'!J55+'RE Dev Summary'!J64+'Income Statement'!K45,0)","v":0},{"$f":"IF($DB54=\"yes\",CH54,0)+IF($DB54=\"yes\",'S94 - Plan Summary'!J25+'Major Projects summary'!K38+'Major Projects summary'!K95+'Major Projects summary'!K105+'RE Dev Summary'!K55+'RE Dev Summary'!K64+'Income Statement'!L45,0)","v":0},{"$f":"IF($DB54=\"yes\",CI54,0)+IF($DB54=\"yes\",'S94 - Plan Summary'!K25+'Major Projects summary'!L38+'Major Projects summary'!L95+'Major Projects summary'!L105+'RE Dev Summary'!L55+'RE Dev Summary'!L64+'Income Statement'!M45,0)","v":0},{"$f":"IF($DB54=\"yes\",CJ54,0)+IF($DB54=\"yes\",'S94 - Plan Summary'!L25+'Major Projects summary'!M38+'Major Projects summary'!M95+'Major Projects summary'!M105+'RE Dev Summary'!M55+'RE Dev Summary'!M64+'Income Statement'!N45,0)","v":0},{"$f":"IF($DB54=\"yes\",CK54,0)+IF($DB54=\"yes\",'S94 - Plan Summary'!M25+'Major Projects summary'!N38+'Major Projects summary'!N95+'Major Projects summary'!N105+'RE Dev Summary'!N55+'RE Dev Summary'!N64+'Income Statement'!O45,0)","v":0},{"$f":"IF($DB54=\"yes\",CL54,0)+IF($DB54=\"yes\",'S94 - Plan Summary'!N25+'Major Projects summary'!O38+'Major Projects summary'!O95+'Major Projects summary'!O105+'RE Dev Summary'!O55+'RE Dev Summary'!O64+'Income Statement'!P45,0)","v":0},{"$f":"IF($DB54=\"yes\",CM54,0)+IF($DB54=\"yes\",'S94 - Plan Summary'!O25+'Major Projects summary'!P38+'Major Projects summary'!P95+'Major Projects summary'!P105+'RE Dev Summary'!P55+'RE Dev Summary'!P64+'Income Statement'!Q45,0)","v":0},null,null,null,null,null,null,null,null,null,null,0,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A55","v":"Other Expenses - Statutory & Regulatory"},{"$f":"'[1]Budget Summary 1'!B55","v":"Expenditure"},{"$f":"'[1]Budget Summary 1'!C55","v":"Other Expenses"},{"$f":"'[1]Budget Summary 1'!D55","v":"Other Expenses - Statutory & Regulatory"},null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D55,Database!AV:AV)","v":74272},null,{"$f":"SUMIF(Database!$X:$X,$D55,Database!BD:BD)","v":75000.160000000003},{"$f":"SUMIF(Database!$X:$X,$D55,Database!BK:BK)","v":76350.16},{"$f":"SUMIF(Database!$X:$X,$D55,Database!BR:BR)","v":78258.91},{"$f":"SUMIF(Database!$X:$X,$D55,Database!BY:BY)","v":80215.39},{"$f":"SUMIF(Database!$X:$X,$D55,Database!CF:CF)","v":82621.850000000006},{"$f":"SUMIF(Database!$X:$X,$D55,Database!CM:CM)","v":85100.5},{"$f":"SUMIF(Database!$X:$X,$D55,Database!CT:CT)","v":87653.510000000009},{"$f":"SUMIF(Database!$X:$X,$D55,Database!DA:DA)","v":90283.12},{"$f":"SUMIF(Database!$X:$X,$D55,Database!DH:DH)","v":92991.609999999986},{"$f":"SUMIF(Database!$X:$X,$D55,Database!DO:DO)","v":95781.36},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D55,Database!AL:AL)","v":84272},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AV:AV,Database!$X:$X,$D55,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BD:BD,Database!$X:$X,$D55,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BK:BK,Database!$X:$X,$D55,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BR:BR,Database!$X:$X,$D55,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BY:BY,Database!$X:$X,$D55,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CF:CF,Database!$X:$X,$D55,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CM:CM,Database!$X:$X,$D55,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CT:CT,Database!$X:$X,$D55,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DA:DA,Database!$X:$X,$D55,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DH:DH,Database!$X:$X,$D55,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DO:DO,Database!$X:$X,$D55,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AL:AL,Database!$X:$X,$D55,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,{"$f":"J55-BC55","v":74272},{"$f":"L55-BD55","v":75000.160000000003},76350.16,78258.91,80215.39,82621.850000000006,85100.5,87653.510000000009,90283.12,92991.609999999986,95781.36,null,null,null,null,null,null,null,null,null,null,84272,null,null,null,"yes",{"$f":"IF($DB55=\"yes\",CC55,0)","v":74272},{"$f":"IF($DB55=\"yes\",CD55,0)","v":75000.160000000003},{"$f":"IF($DB55=\"yes\",CE55,0)","v":76350.16},{"$f":"IF($DB55=\"yes\",CF55,0)","v":78258.91},{"$f":"IF($DB55=\"yes\",CG55,0)","v":80215.39},{"$f":"IF($DB55=\"yes\",CH55,0)","v":82621.850000000006},{"$f":"IF($DB55=\"yes\",CI55,0)","v":85100.5},{"$f":"IF($DB55=\"yes\",CJ55,0)","v":87653.510000000009},{"$f":"IF($DB55=\"yes\",CK55,0)","v":90283.12},{"$f":"IF($DB55=\"yes\",CL55,0)","v":92991.609999999986},{"$f":"IF($DB55=\"yes\",CM55,0)","v":95781.36},null,null,null,null,null,null,null,null,null,null,84272,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A56","v":"Other Expenses - Other"},{"$f":"'[1]Budget Summary 1'!B56","v":"Expenditure"},{"$f":"'[1]Budget Summary 1'!C56","v":"Other Expenses"},{"$f":"'[1]Budget Summary 1'!D56","v":"Other Expenses - Other"},null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D56,Database!AV:AV)","v":3139296},null,{"$f":"SUMIF(Database!$X:$X,$D56,Database!BD:BD)","v":2787504.88},{"$f":"SUMIF(Database!$X:$X,$D56,Database!BK:BK)","v":2639381.04},{"$f":"SUMIF(Database!$X:$X,$D56,Database!BR:BR)","v":2505365.6000000006},{"$f":"SUMIF(Database!$X:$X,$D56,Database!BY:BY)","v":2367999.7500000005},{"$f":"SUMIF(Database!$X:$X,$D56,Database!CF:CF)","v":2439039.7199999997},{"$f":"SUMIF(Database!$X:$X,$D56,Database!CM:CM)","v":2512210.8700000015},{"$f":"SUMIF(Database!$X:$X,$D56,Database!CT:CT)","v":2587577.1800000006},{"$f":"SUMIF(Database!$X:$X,$D56,Database!DA:DA)","v":2665204.5099999979},{"$f":"SUMIF(Database!$X:$X,$D56,Database!DH:DH)","v":2745160.6400000011},{"$f":"SUMIF(Database!$X:$X,$D56,Database!DO:DO)","v":2827515.48},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D56,Database!AL:AL)","v":2818975},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AV:AV,Database!$X:$X,$D56,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BD:BD,Database!$X:$X,$D56,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BK:BK,Database!$X:$X,$D56,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BR:BR,Database!$X:$X,$D56,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BY:BY,Database!$X:$X,$D56,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CF:CF,Database!$X:$X,$D56,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CM:CM,Database!$X:$X,$D56,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CT:CT,Database!$X:$X,$D56,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DA:DA,Database!$X:$X,$D56,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DH:DH,Database!$X:$X,$D56,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DO:DO,Database!$X:$X,$D56,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AL:AL,Database!$X:$X,$D56,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,3139296,2787504.88,2639381.04,2505365.6000000006,2367999.7500000005,2439039.7199999997,2512210.8700000015,2587577.1800000006,2665204.5099999979,2745160.6400000011,2827515.48,null,null,null,null,null,null,null,null,null,null,2818975,null,null,null,"yes",3139296,2787504.88,2639381.04,2505365.6000000006,2367999.7500000005,2439039.7199999997,2512210.8700000015,2587577.1800000006,2665204.5099999979,2745160.6400000011,2827515.48,null,null,null,null,null,null,null,null,null,null,2818975,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A57","v":"Net Losses from Disposal of I,PP&E"},{"$f":"'[1]Budget Summary 1'!B57","v":"Expenditure"},{"$f":"'[1]Budget Summary 1'!C57","v":"Net Losses from the Disposal of Assets"},{"$f":"'[1]Budget Summary 1'!D57","v":"Net Losses from Disposal of I,PP&E"},null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D57,Database!AV:AV)","v":0},null,{"$f":"SUMIF(Database!$X:$X,$D57,Database!BD:BD)","v":0},{"$f":"SUMIF(Database!$X:$X,$D57,Database!BK:BK)","v":0},{"$f":"SUMIF(Database!$X:$X,$D57,Database!BR:BR)","v":0},{"$f":"SUMIF(Database!$X:$X,$D57,Database!BY:BY)","v":0},{"$f":"SUMIF(Database!$X:$X,$D57,Database!CF:CF)","v":0},{"$f":"SUMIF(Database!$X:$X,$D57,Database!CM:CM)","v":0},{"$f":"SUMIF(Database!$X:$X,$D57,Database!CT:CT)","v":0},{"$f":"SUMIF(Database!$X:$X,$D57,Database!DA:DA)","v":0},{"$f":"SUMIF(Database!$X:$X,$D57,Database!DH:DH)","v":0},{"$f":"SUMIF(Database!$X:$X,$D57,Database!DO:DO)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D57,Database!AL:AL)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AV:AV,Database!$X:$X,$D57,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BD:BD,Database!$X:$X,$D57,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BK:BK,Database!$X:$X,$D57,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BR:BR,Database!$X:$X,$D57,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BY:BY,Database!$X:$X,$D57,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CF:CF,Database!$X:$X,$D57,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CM:CM,Database!$X:$X,$D57,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CT:CT,Database!$X:$X,$D57,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DA:DA,Database!$X:$X,$D57,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DH:DH,Database!$X:$X,$D57,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DO:DO,Database!$X:$X,$D57,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AL:AL,Database!$X:$X,$D57,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"yes",0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A58","v":"Net Losses from Disposal of Investment Property"},{"$f":"'[1]Budget Summary 1'!B58","v":"Expenditure"},{"$f":"'[1]Budget Summary 1'!C58","v":"Net Losses from the Disposal of Assets"},{"$f":"'[1]Budget Summary 1'!D58","v":"Net Losses from Disposal of Investment Property"},null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D58,Database!AV:AV)","v":0},null,{"$f":"SUMIF(Database!$X:$X,$D58,Database!BD:BD)","v":0},{"$f":"SUMIF(Database!$X:$X,$D58,Database!BK:BK)","v":0},{"$f":"SUMIF(Database!$X:$X,$D58,Database!BR:BR)","v":0},{"$f":"SUMIF(Database!$X:$X,$D58,Database!BY:BY)","v":0},{"$f":"SUMIF(Database!$X:$X,$D58,Database!CF:CF)","v":0},{"$f":"SUMIF(Database!$X:$X,$D58,Database!CM:CM)","v":0},{"$f":"SUMIF(Database!$X:$X,$D58,Database!CT:CT)","v":0},{"$f":"SUMIF(Database!$X:$X,$D58,Database!DA:DA)","v":0},{"$f":"SUMIF(Database!$X:$X,$D58,Database!DH:DH)","v":0},{"$f":"SUMIF(Database!$X:$X,$D58,Database!DO:DO)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D58,Database!AL:AL)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AV:AV,Database!$X:$X,$D58,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BD:BD,Database!$X:$X,$D58,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BK:BK,Database!$X:$X,$D58,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BR:BR,Database!$X:$X,$D58,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BY:BY,Database!$X:$X,$D58,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CF:CF,Database!$X:$X,$D58,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CM:CM,Database!$X:$X,$D58,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CT:CT,Database!$X:$X,$D58,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DA:DA,Database!$X:$X,$D58,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DH:DH,Database!$X:$X,$D58,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DO:DO,Database!$X:$X,$D58,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AL:AL,Database!$X:$X,$D58,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,{"$f":"J58-BC58","v":0},{"$f":"L58-BD58","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"yes",0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A59","v":"Net Losses from Disposal of Real Estate"},{"$f":"'[1]Budget Summary 1'!B59","v":"Expenditure"},{"$f":"'[1]Budget Summary 1'!C59","v":"Net Losses from the Disposal of Assets"},{"$f":"'[1]Budget Summary 1'!D59","v":"Net Losses from Disposal of Real Estate"},null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D59,Database!AV:AV)","v":0},null,{"$f":"SUMIF(Database!$X:$X,$D59,Database!BD:BD)","v":0},{"$f":"SUMIF(Database!$X:$X,$D59,Database!BK:BK)","v":0},{"$f":"SUMIF(Database!$X:$X,$D59,Database!BR:BR)","v":0},{"$f":"SUMIF(Database!$X:$X,$D59,Database!BY:BY)","v":0},{"$f":"SUMIF(Database!$X:$X,$D59,Database!CF:CF)","v":0},{"$f":"SUMIF(Database!$X:$X,$D59,Database!CM:CM)","v":0},{"$f":"SUMIF(Database!$X:$X,$D59,Database!CT:CT)","v":0},{"$f":"SUMIF(Database!$X:$X,$D59,Database!DA:DA)","v":0},{"$f":"SUMIF(Database!$X:$X,$D59,Database!DH:DH)","v":0},{"$f":"SUMIF(Database!$X:$X,$D59,Database!DO:DO)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D59,Database!AL:AL)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AV:AV,Database!$X:$X,$D59,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BD:BD,Database!$X:$X,$D59,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BK:BK,Database!$X:$X,$D59,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BR:BR,Database!$X:$X,$D59,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BY:BY,Database!$X:$X,$D59,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CF:CF,Database!$X:$X,$D59,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CM:CM,Database!$X:$X,$D59,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CT:CT,Database!$X:$X,$D59,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DA:DA,Database!$X:$X,$D59,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DH:DH,Database!$X:$X,$D59,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DO:DO,Database!$X:$X,$D59,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AL:AL,Database!$X:$X,$D59,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,{"$f":"J59-BC59","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"yes",0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A60","v":"Net Losses from Disposal of Assets \"held for sale\""},{"$f":"'[1]Budget Summary 1'!B60","v":"Expenditure"},{"$f":"'[1]Budget Summary 1'!C60","v":"Net Losses from the Disposal of Assets"},{"$f":"'[1]Budget Summary 1'!D60","v":"Net Losses from Disposal of Assets \"held for sale\""},null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D60,Database!AV:AV)","v":0},null,{"$f":"SUMIF(Database!$X:$X,$D60,Database!BD:BD)","v":0},{"$f":"SUMIF(Database!$X:$X,$D60,Database!BK:BK)","v":0},{"$f":"SUMIF(Database!$X:$X,$D60,Database!BR:BR)","v":0},{"$f":"SUMIF(Database!$X:$X,$D60,Database!BY:BY)","v":0},{"$f":"SUMIF(Database!$X:$X,$D60,Database!CF:CF)","v":0},{"$f":"SUMIF(Database!$X:$X,$D60,Database!CM:CM)","v":0},{"$f":"SUMIF(Database!$X:$X,$D60,Database!CT:CT)","v":0},{"$f":"SUMIF(Database!$X:$X,$D60,Database!DA:DA)","v":0},{"$f":"SUMIF(Database!$X:$X,$D60,Database!DH:DH)","v":0},{"$f":"SUMIF(Database!$X:$X,$D60,Database!DO:DO)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D60,Database!AL:AL)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AV:AV,Database!$X:$X,$D60,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BD:BD,Database!$X:$X,$D60,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BK:BK,Database!$X:$X,$D60,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BR:BR,Database!$X:$X,$D60,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BY:BY,Database!$X:$X,$D60,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CF:CF,Database!$X:$X,$D60,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CM:CM,Database!$X:$X,$D60,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CT:CT,Database!$X:$X,$D60,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DA:DA,Database!$X:$X,$D60,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DH:DH,Database!$X:$X,$D60,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DO:DO,Database!$X:$X,$D60,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AL:AL,Database!$X:$X,$D60,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,{"$f":"J60-BC60","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"yes",0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A61","v":"Net Losses from Disposal of Intangible Assets"},{"$f":"'[1]Budget Summary 1'!B61","v":"Expenditure"},{"$f":"'[1]Budget Summary 1'!C61","v":"Net Losses from the Disposal of Assets"},{"$f":"'[1]Budget Summary 1'!D61","v":"Net Losses from Disposal of Intangible Assets"},null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D61,Database!AV:AV)","v":0},null,{"$f":"SUMIF(Database!$X:$X,$D61,Database!BD:BD)","v":0},{"$f":"SUMIF(Database!$X:$X,$D61,Database!BK:BK)","v":0},{"$f":"SUMIF(Database!$X:$X,$D61,Database!BR:BR)","v":0},{"$f":"SUMIF(Database!$X:$X,$D61,Database!BY:BY)","v":0},{"$f":"SUMIF(Database!$X:$X,$D61,Database!CF:CF)","v":0},{"$f":"SUMIF(Database!$X:$X,$D61,Database!CM:CM)","v":0},{"$f":"SUMIF(Database!$X:$X,$D61,Database!CT:CT)","v":0},{"$f":"SUMIF(Database!$X:$X,$D61,Database!DA:DA)","v":0},{"$f":"SUMIF(Database!$X:$X,$D61,Database!DH:DH)","v":0},{"$f":"SUMIF(Database!$X:$X,$D61,Database!DO:DO)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D61,Database!AL:AL)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AV:AV,Database!$X:$X,$D61,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BD:BD,Database!$X:$X,$D61,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BK:BK,Database!$X:$X,$D61,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BR:BR,Database!$X:$X,$D61,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BY:BY,Database!$X:$X,$D61,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CF:CF,Database!$X:$X,$D61,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CM:CM,Database!$X:$X,$D61,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CT:CT,Database!$X:$X,$D61,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DA:DA,Database!$X:$X,$D61,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DH:DH,Database!$X:$X,$D61,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DO:DO,Database!$X:$X,$D61,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AL:AL,Database!$X:$X,$D61,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,{"$f":"J61-BC61","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"yes",0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A62","v":"Net Losses from Disposal of Investments"},{"$f":"'[1]Budget Summary 1'!B62","v":"Expenditure"},{"$f":"'[1]Budget Summary 1'!C62","v":"Net Losses from the Disposal of Assets"},{"$f":"'[1]Budget Summary 1'!D62","v":"Net Losses from Disposal of Investments"},null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D62,Database!AV:AV)","v":0},null,{"$f":"SUMIF(Database!$X:$X,$D62,Database!BD:BD)","v":0},{"$f":"SUMIF(Database!$X:$X,$D62,Database!BK:BK)","v":0},{"$f":"SUMIF(Database!$X:$X,$D62,Database!BR:BR)","v":0},{"$f":"SUMIF(Database!$X:$X,$D62,Database!BY:BY)","v":0},{"$f":"SUMIF(Database!$X:$X,$D62,Database!CF:CF)","v":0},{"$f":"SUMIF(Database!$X:$X,$D62,Database!CM:CM)","v":0},{"$f":"SUMIF(Database!$X:$X,$D62,Database!CT:CT)","v":0},{"$f":"SUMIF(Database!$X:$X,$D62,Database!DA:DA)","v":0},{"$f":"SUMIF(Database!$X:$X,$D62,Database!DH:DH)","v":0},{"$f":"SUMIF(Database!$X:$X,$D62,Database!DO:DO)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D62,Database!AL:AL)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AV:AV,Database!$X:$X,$D62,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BD:BD,Database!$X:$X,$D62,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BK:BK,Database!$X:$X,$D62,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BR:BR,Database!$X:$X,$D62,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BY:BY,Database!$X:$X,$D62,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CF:CF,Database!$X:$X,$D62,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CM:CM,Database!$X:$X,$D62,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CT:CT,Database!$X:$X,$D62,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DA:DA,Database!$X:$X,$D62,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DH:DH,Database!$X:$X,$D62,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DO:DO,Database!$X:$X,$D62,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AL:AL,Database!$X:$X,$D62,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,{"$f":"J62-BC62","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"yes",0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,"end"," "," "," "]
[null,null,null,{"$f":"'[1]Budget Summary 1'!D64","v":"Total Operating Expenditure"},null,null,null,null,null,{"$f":"SUM(J35:J63)","v":23452404},null,{"$f":"SUM(L35:L63)","v":23771957.25},24138138.18,25209951.130000003,25779992.309999999,26664456.839999992,27486863.559999995,28354571.210000005,29289518.049999997,30182204.939999994,31156474.689999998,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF35:AF63)","v":19046395},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BC35:BC63)","v":4746123},4849513.040000001,4978156.0999999996,5078001.25,5181462.66,5346702.6500000004,5500787.5699999994,5651285.040000001,5828131.2699999996,5935918.3399999999,6097522.8799999999,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BX35:BX63)","v":0},null,null,null,null,{"$f":"SUM(CC35:CC63)","v":18706281},18922444.210000001,19159982.080000002,20131949.880000003,20598529.649999999,21317754.189999994,21986075.989999995,22703286.170000006,23461386.779999997,24246286.599999994,25058951.809999999,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CX35:CX63)","v":19046395},null,null,null,null,{"$f":"SUM(DC35:DC63)","v":18706281},18922444.210000001,19159982.080000002,20131949.880000003,20598529.649999999,21317754.189999994,21986075.989999995,22703286.170000006,23461386.779999997,24246286.599999994,25058951.809999999,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DX35:DX63)","v":19046395},null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A75","v":"Capital Contributions - Non-recurrent - Other Contributions"},{"$f":"'[1]Budget Summary 1'!B75","v":"Income"},{"$f":"'[1]Budget Summary 1'!C75","v":"Grants & Contributions provided for Capital Purposes"},{"$f":"'[1]Budget Summary 1'!D75","v":"Capital Contributions - Non-recurrent - Other Contributions"},null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D75,Database!AV:AV)","v":0},null,{"$f":"-SUMIF(Database!$X:$X,$D75,Database!BD:BD)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D75,Database!BK:BK)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D75,Database!BR:BR)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D75,Database!BY:BY)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D75,Database!CF:CF)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D75,Database!CM:CM)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D75,Database!CT:CT)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D75,Database!DA:DA)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D75,Database!DH:DH)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D75,Database!DO:DO)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D75,Database!AL:AL)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AV:AV,Database!$X:$X,$D75,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BD:BD,Database!$X:$X,$D75,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BK:BK,Database!$X:$X,$D75,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BR:BR,Database!$X:$X,$D75,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BY:BY,Database!$X:$X,$D75,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CF:CF,Database!$X:$X,$D75,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CM:CM,Database!$X:$X,$D75,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CT:CT,Database!$X:$X,$D75,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DA:DA,Database!$X:$X,$D75,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DH:DH,Database!$X:$X,$D75,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DO:DO,Database!$X:$X,$D75,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AL:AL,Database!$X:$X,$D75,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"yes",0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A87","v":"Other Provisions - Receipt"},{"$f":"'[1]Budget Summary 1'!B87","v":"Income"},{"$f":"'[1]Budget Summary 1'!C87","v":""},{"$f":"'[1]Budget Summary 1'!D87","v":"Other Provisions - Receipt"},null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D87,Database!AV:AV)","v":0},null,{"$f":"-SUMIF(Database!$X:$X,$D87,Database!BD:BD)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D87,Database!BK:BK)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D87,Database!BR:BR)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D87,Database!BY:BY)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D87,Database!CF:CF)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D87,Database!CM:CM)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D87,Database!CT:CT)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D87,Database!DA:DA)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D87,Database!DH:DH)","v":0},{"$f":"-SUMIF(Database!$X:$X,$D87,Database!DO:DO)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF(Database!$X:$X,$D87,Database!AL:AL)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AV:AV,Database!$X:$X,$D87,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BD:BD,Database!$X:$X,$D87,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BK:BK,Database!$X:$X,$D87,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BR:BR,Database!$X:$X,$D87,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!BY:BY,Database!$X:$X,$D87,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CF:CF,Database!$X:$X,$D87,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CM:CM,Database!$X:$X,$D87,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!CT:CT,Database!$X:$X,$D87,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DA:DA,Database!$X:$X,$D87,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DH:DH,Database!$X:$X,$D87,Database!$Y:$Y,$BC$4)","v":0},{"$f":"-SUMIFS(Database!DO:DO,Database!$X:$X,$D87,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIFS(Database!AL:AL,Database!$X:$X,$D87,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,{"$f":"J87-BC87","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"yes",0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,{"$f":"'[1]Budget Summary 1'!D94","v":"Capital Expenditure"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'[1]Budget Summary 1'!A106","v":"Other Provisions - Utilised (Paid out)"},{"$f":"'[1]Budget Summary 1'!B106","v":"Expenditure"},{"$f":"'[1]Budget Summary 1'!C106","v":""},{"$f":"'[1]Budget Summary 1'!D106","v":"Other Provisions - Utilised (Paid out)"},null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D106,Database!AV:AV)","v":0},null,{"$f":"SUMIF(Database!$X:$X,$D106,Database!BD:BD)","v":0},{"$f":"SUMIF(Database!$X:$X,$D106,Database!BK:BK)","v":0},{"$f":"SUMIF(Database!$X:$X,$D106,Database!BR:BR)","v":0},{"$f":"SUMIF(Database!$X:$X,$D106,Database!BY:BY)","v":0},{"$f":"SUMIF(Database!$X:$X,$D106,Database!CF:CF)","v":0},{"$f":"SUMIF(Database!$X:$X,$D106,Database!CM:CM)","v":0},{"$f":"SUMIF(Database!$X:$X,$D106,Database!CT:CT)","v":0},{"$f":"SUMIF(Database!$X:$X,$D106,Database!DA:DA)","v":0},{"$f":"SUMIF(Database!$X:$X,$D106,Database!DH:DH)","v":0},{"$f":"SUMIF(Database!$X:$X,$D106,Database!DO:DO)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Database!$X:$X,$D106,Database!AL:AL)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AV:AV,Database!$X:$X,$D106,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BD:BD,Database!$X:$X,$D106,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BK:BK,Database!$X:$X,$D106,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BR:BR,Database!$X:$X,$D106,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!BY:BY,Database!$X:$X,$D106,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CF:CF,Database!$X:$X,$D106,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CM:CM,Database!$X:$X,$D106,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!CT:CT,Database!$X:$X,$D106,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DA:DA,Database!$X:$X,$D106,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DH:DH,Database!$X:$X,$D106,Database!$Y:$Y,$BC$4)","v":0},{"$f":"SUMIFS(Database!DO:DO,Database!$X:$X,$D106,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!AL:AL,Database!$X:$X,$D106,Database!$Y:$Y,$BC$4)","v":0},null,null,null,null,{"$f":"J106-BC106","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"yes",0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,{"$f":"'[1]Budget Summary 1'!D113","v":"Capital Surplus/(Deficit)"},null,null,null,null,null,{"$f":"J92-J111","v":-963134},null,{"$f":"L92-L111","v":559870.70000000019},222914.60000000056,1686282.3399999999,1049723.3900000006,727440.82999999914,883206.30999999959,1299336.3799999999,1304544.1500000004,1249610.5000000019,1235969.0899999989,null,null,null,null,null,null,null,null,null,null,{"$f":"AF92-AF111","v":-3581233},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC92-BC111","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"BX92-BX111","v":0},null,null,null,null,{"$f":"CC92-CC111","v":-963134},559870.70000000019,222914.60000000056,1686282.3399999999,1049723.3900000006,727440.82999999914,883206.30999999959,1299336.3799999999,1304544.1500000004,1249610.5000000019,1235969.0899999989,null,null,null,null,null,null,null,null,null,null,{"$f":"CX92-CX111","v":-3581233},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,{"$f":"'[1]Budget Summary 1'!D127","v":"Internal Income "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",{"$f":"IF('[1]Budget Summary 1'!B164=\"\",\"\",'[1]Budget Summary 1'!B164)","v":""},{"$f":"IF('[1]Budget Summary 1'!C164=\"\",\"\",'[1]Budget Summary 1'!C164)","v":"Assets"},{"$f":"IF('[1]Budget Summary 1'!D164=\"\",\"\",'[1]Budget Summary 1'!D164)","v":"Receivables"},null,{"$f":"IF('[1]Budget Summary 1'!F164=\"\",\"\",'[1]Budget Summary 1'!F164)","v":""},{"$f":"IF('[1]Budget Summary 1'!G164=\"\",\"\",'[1]Budget Summary 1'!G164)","v":""},{"$f":"IF('[1]Budget Summary 1'!H164=\"\",\"\",'[1]Budget Summary 1'!H164)","v":""},null,{"$f":"-IF($C164=\"Assets\",SUMIFS(Database!$AV:$AV,Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)-SUMIF($D$8:$D$148,$F164,CC$8:CC$148)+SUMIF($D$8:$D$148,$G164,CC$8:CC$148)+SUMIF($D$8:$D$148,$H164,BC$8:BC$148),-SUMIFS(Database!$AV:$AV,Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)+SUMIF($D$8:$D$148,$F164,CC$8:CC$148)-SUMIF($D$8:$D$148,$G164,CC$8:CC$148)-SUMIF($D$8:$D$148,$H164,BC$8:BC$148))","v":0},null,{"$f":"-IF($C164=\"Assets\",SUMIFS(Database!$BD:$BD,Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)-SUMIF($D$8:$D$148,$F164,CD$8:CD$148)+SUMIF($D$8:$D$148,$G164,CD$8:CD$148)+SUMIF($D$8:$D$148,$H164,BD$8:BD$148),-SUMIFS(Database!$BD:$BD,Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)+SUMIF($D$8:$D$148,$F164,CD$8:CD$148)-SUMIF($D$8:$D$148,$G164,CD$8:CD$148)-SUMIF($D$8:$D$148,$H164,BD$8:BD$148))","v":0},{"$f":"-IF($C164=\"Assets\",SUMIFS(Database!$BK:$BK,Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)-SUMIF($D$8:$D$148,$F164,CE$8:CE$148)+SUMIF($D$8:$D$148,$G164,CE$8:CE$148)+SUMIF($D$8:$D$148,$H164,BE$8:BE$148),-SUMIFS(Database!$BK:$BK,Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)+SUMIF($D$8:$D$148,$F164,CE$8:CE$148)-SUMIF($D$8:$D$148,$G164,CE$8:CE$148)-SUMIF($D$8:$D$148,$H164,BE$8:BE$148))","v":0},{"$f":"-IF($C164=\"Assets\",SUMIFS(Database!$BR:$BR,Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)-SUMIF($D$8:$D$148,$F164,CF$8:CF$148)+SUMIF($D$8:$D$148,$G164,CF$8:CF$148)+SUMIF($D$8:$D$148,$H164,BF$8:BF$148),-SUMIFS(Database!$BR:$BR,Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)+SUMIF($D$8:$D$148,$F164,CF$8:CF$148)-SUMIF($D$8:$D$148,$G164,CF$8:CF$148)-SUMIF($D$8:$D$148,$H164,BF$8:BF$148))","v":0},{"$f":"-IF($C164=\"Assets\",SUMIFS(Database!$BY:$BY,Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)-SUMIF($D$8:$D$148,$F164,CG$8:CG$148)+SUMIF($D$8:$D$148,$G164,CG$8:CG$148)+SUMIF($D$8:$D$148,$H164,BG$8:BG$148),-SUMIFS(Database!$BY:$BY,Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)+SUMIF($D$8:$D$148,$F164,CG$8:CG$148)-SUMIF($D$8:$D$148,$G164,CG$8:CG$148)-SUMIF($D$8:$D$148,$H164,BG$8:BG$148))","v":0},{"$f":"-IF($C164=\"Assets\",SUMIFS(Database!$CF:$CF,Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)-SUMIF($D$8:$D$148,$F164,CH$8:CH$148)+SUMIF($D$8:$D$148,$G164,CH$8:CH$148)+SUMIF($D$8:$D$148,$H164,BH$8:BH$148),-SUMIFS(Database!$CF:$CF,Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)+SUMIF($D$8:$D$148,$F164,CH$8:CH$148)-SUMIF($D$8:$D$148,$G164,CH$8:CH$148)-SUMIF($D$8:$D$148,$H164,BH$8:BH$148))","v":0},{"$f":"-IF($C164=\"Assets\",SUMIFS(Database!$CM:$CM,Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)-SUMIF($D$8:$D$148,$F164,CI$8:CI$148)+SUMIF($D$8:$D$148,$G164,CI$8:CI$148)+SUMIF($D$8:$D$148,$H164,BI$8:BI$148),-SUMIFS(Database!$CM:$CM,Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)+SUMIF($D$8:$D$148,$F164,CI$8:CI$148)-SUMIF($D$8:$D$148,$G164,CI$8:CI$148)-SUMIF($D$8:$D$148,$H164,BI$8:BI$148))","v":0},{"$f":"-IF($C164=\"Assets\",SUMIFS(Database!$CT:$CT,Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)-SUMIF($D$8:$D$148,$F164,CJ$8:CJ$148)+SUMIF($D$8:$D$148,$G164,CJ$8:CJ$148)+SUMIF($D$8:$D$148,$H164,BJ$8:BJ$148),-SUMIFS(Database!$CT:$CT,Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)+SUMIF($D$8:$D$148,$F164,CJ$8:CJ$148)-SUMIF($D$8:$D$148,$G164,CJ$8:CJ$148)-SUMIF($D$8:$D$148,$H164,BJ$8:BJ$148))","v":0},{"$f":"-IF($C164=\"Assets\",SUMIFS(Database!$DA:$DA,Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)-SUMIF($D$8:$D$148,$F164,CK$8:CK$148)+SUMIF($D$8:$D$148,$G164,CK$8:CK$148)+SUMIF($D$8:$D$148,$H164,BK$8:BK$148),-SUMIFS(Database!$DA:$DA,Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)+SUMIF($D$8:$D$148,$F164,CK$8:CK$148)-SUMIF($D$8:$D$148,$G164,CK$8:CK$148)-SUMIF($D$8:$D$148,$H164,BK$8:BK$148))","v":0},{"$f":"-IF($C164=\"Assets\",SUMIFS(Database!$DH:$DH,Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)-SUMIF($D$8:$D$148,$F164,CL$8:CL$148)+SUMIF($D$8:$D$148,$G164,CL$8:CL$148)+SUMIF($D$8:$D$148,$H164,BL$8:BL$148),-SUMIFS(Database!$DH:$DH,Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)+SUMIF($D$8:$D$148,$F164,CL$8:CL$148)-SUMIF($D$8:$D$148,$G164,CL$8:CL$148)-SUMIF($D$8:$D$148,$H164,BL$8:BL$148))","v":0},{"$f":"-IF($C164=\"Assets\",SUMIFS(Database!$DO:$DO,Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)-SUMIF($D$8:$D$148,$F164,CM$8:CM$148)+SUMIF($D$8:$D$148,$G164,CM$8:CM$148)+SUMIF($D$8:$D$148,$H164,BM$8:BM$148),-SUMIFS(Database!$DO:$DO,Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)+SUMIF($D$8:$D$148,$F164,CM$8:CM$148)-SUMIF($D$8:$D$148,$G164,CM$8:CM$148)-SUMIF($D$8:$D$148,$H164,BM$8:BM$148))","v":0},{"$f":"IF(AND($B164=\"\",$H164=\"\"),-IF($C164=\"Assets\",SUMIF(Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$AV:$AV)-SUMIF($D$8:$D$148,$F164,CC$8:CC$148)+SUMIF($D$8:$D$148,$G164,CC$8:CC$148)+SUMIF($D$8:$D$148,$H164,J$8:J$148),-SUMIF(Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$AV:$AV)+SUMIF($D$8:$D$148,$F164,CC$8:CC$148)-SUMIF($D$8:$D$148,$G164,CC$8:CC$148)-SUMIF($D$8:$D$148,$H164,J$8:J$148)),0)","v":0},{"$f":"IF(AND($B164=\"\",$H164=\"\"),-IF($C164=\"Assets\",SUMIF(Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$BD:$BD)-SUMIF($D$8:$D$148,$F164,CD$8:CD$148)+SUMIF($D$8:$D$148,$G164,CD$8:CD$148)+SUMIF($D$8:$D$148,$H164,L$8:L$148),-SUMIF(Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$BD:$BD)+SUMIF($D$8:$D$148,$F164,CD$8:CD$148)-SUMIF($D$8:$D$148,$G164,CD$8:CD$148)-SUMIF($D$8:$D$148,$H164,L$8:L$148)),0)","v":0},{"$f":"IF(AND($B164=\"\",$H164=\"\"),-IF($C164=\"Assets\",SUMIF(Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$BK:$BK)-SUMIF($D$8:$D$148,$F164,CE$8:CE$148)+SUMIF($D$8:$D$148,$G164,CE$8:CE$148)+SUMIF($D$8:$D$148,$H164,M$8:M$148),-SUMIF(Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$BK:$BK)+SUMIF($D$8:$D$148,$F164,CE$8:CE$148)-SUMIF($D$8:$D$148,$G164,CE$8:CE$148)-SUMIF($D$8:$D$148,$H164,M$8:M$148)),0)","v":0},{"$f":"IF(AND($B164=\"\",$H164=\"\"),-IF($C164=\"Assets\",SUMIF(Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$BR:$BR)-SUMIF($D$8:$D$148,$F164,CF$8:CF$148)+SUMIF($D$8:$D$148,$G164,CF$8:CF$148)+SUMIF($D$8:$D$148,$H164,N$8:N$148),-SUMIF(Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$BR:$BR)+SUMIF($D$8:$D$148,$F164,CF$8:CF$148)-SUMIF($D$8:$D$148,$G164,CF$8:CF$148)-SUMIF($D$8:$D$148,$H164,N$8:N$148)),0)","v":0},{"$f":"IF(AND($B164=\"\",$H164=\"\"),-IF($C164=\"Assets\",SUMIF(Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$BY:$BY)-SUMIF($D$8:$D$148,$F164,CG$8:CG$148)+SUMIF($D$8:$D$148,$G164,CG$8:CG$148)+SUMIF($D$8:$D$148,$H164,O$8:O$148),-SUMIF(Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$BY:$BY)+SUMIF($D$8:$D$148,$F164,CG$8:CG$148)-SUMIF($D$8:$D$148,$G164,CG$8:CG$148)-SUMIF($D$8:$D$148,$H164,O$8:O$148)),0)","v":0},{"$f":"IF(AND($B164=\"\",$H164=\"\"),-IF($C164=\"Assets\",SUMIF(Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$CF:$CF)-SUMIF($D$8:$D$148,$F164,CH$8:CH$148)+SUMIF($D$8:$D$148,$G164,CH$8:CH$148)+SUMIF($D$8:$D$148,$H164,P$8:P$148),-SUMIF(Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$CF:$CF)+SUMIF($D$8:$D$148,$F164,CH$8:CH$148)-SUMIF($D$8:$D$148,$G164,CH$8:CH$148)-SUMIF($D$8:$D$148,$H164,P$8:P$148)),0)","v":0},{"$f":"IF(AND($B164=\"\",$H164=\"\"),-IF($C164=\"Assets\",SUMIF(Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$CM:$CM)-SUMIF($D$8:$D$148,$F164,CI$8:CI$148)+SUMIF($D$8:$D$148,$G164,CI$8:CI$148)+SUMIF($D$8:$D$148,$H164,Q$8:Q$148),-SUMIF(Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$CM:$CM)+SUMIF($D$8:$D$148,$F164,CI$8:CI$148)-SUMIF($D$8:$D$148,$G164,CI$8:CI$148)-SUMIF($D$8:$D$148,$H164,Q$8:Q$148)),0)","v":0},{"$f":"IF(AND($B164=\"\",$H164=\"\"),-IF($C164=\"Assets\",SUMIF(Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$CT:$CT)-SUMIF($D$8:$D$148,$F164,CJ$8:CJ$148)+SUMIF($D$8:$D$148,$G164,CJ$8:CJ$148)+SUMIF($D$8:$D$148,$H164,R$8:R$148),-SUMIF(Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$CT:$CT)+SUMIF($D$8:$D$148,$F164,CJ$8:CJ$148)-SUMIF($D$8:$D$148,$G164,CJ$8:CJ$148)-SUMIF($D$8:$D$148,$H164,R$8:R$148)),0)","v":0},{"$f":"IF(AND($B164=\"\",$H164=\"\"),-IF($C164=\"Assets\",SUMIF(Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$DA:$DA)-SUMIF($D$8:$D$148,$F164,CK$8:CK$148)+SUMIF($D$8:$D$148,$G164,CK$8:CK$148)+SUMIF($D$8:$D$148,$H164,S$8:S$148),-SUMIF(Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$DA:$DA)+SUMIF($D$8:$D$148,$F164,CK$8:CK$148)-SUMIF($D$8:$D$148,$G164,CK$8:CK$148)-SUMIF($D$8:$D$148,$H164,S$8:S$148)),0)","v":0},{"$f":"IF(AND($B164=\"\",$H164=\"\"),-IF($C164=\"Assets\",SUMIF(Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$DH:$DH)-SUMIF($D$8:$D$148,$F164,CL$8:CL$148)+SUMIF($D$8:$D$148,$G164,CL$8:CL$148)+SUMIF($D$8:$D$148,$H164,T$8:T$148),-SUMIF(Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$DH:$DH)+SUMIF($D$8:$D$148,$F164,CL$8:CL$148)-SUMIF($D$8:$D$148,$G164,CL$8:CL$148)-SUMIF($D$8:$D$148,$H164,T$8:T$148)),0)","v":0},{"$f":"IF(AND($B164=\"\",$H164=\"\"),-IF($C164=\"Assets\",SUMIF(Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$DO:$DO)-SUMIF($D$8:$D$148,$F164,CM$8:CM$148)+SUMIF($D$8:$D$148,$G164,CM$8:CM$148)+SUMIF($D$8:$D$148,$H164,U$8:U$148),-SUMIF(Database!$DQ:$DQ,$D164&\" - \"&$C164&\" - \"&IF($B164=\"Depreciation\",$B164,\"\"),Database!$DO:$DO)+SUMIF($D$8:$D$148,$F164,CM$8:CM$148)-SUMIF($D$8:$D$148,$G164,CM$8:CM$148)-SUMIF($D$8:$D$148,$H164,U$8:U$148)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",{"$f":"IF('[1]Budget Summary 1'!B176=\"\",\"\",'[1]Budget Summary 1'!B176)","v":""},{"$f":"IF('[1]Budget Summary 1'!C176=\"\",\"\",'[1]Budget Summary 1'!C176)","v":"Liabilities"},{"$f":"IF('[1]Budget Summary 1'!D176=\"\",\"\",'[1]Budget Summary 1'!D176)","v":"Borrowings - Loans"},null,{"$f":"IF('[1]Budget Summary 1'!F176=\"\",\"\",'[1]Budget Summary 1'!F176)","v":""},{"$f":"IF('[1]Budget Summary 1'!G176=\"\",\"\",'[1]Budget Summary 1'!G176)","v":""},{"$f":"IF('[1]Budget Summary 1'!H176=\"\",\"\",'[1]Budget Summary 1'!H176)","v":""},null,{"$f":"-IF($C176=\"Assets\",SUMIFS(Database!$AV:$AV,Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)-SUMIF($D$8:$D$148,$F176,CC$8:CC$148)+SUMIF($D$8:$D$148,$G176,CC$8:CC$148)+SUMIF($D$8:$D$148,$H176,BC$8:BC$148),-SUMIFS(Database!$AV:$AV,Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)+SUMIF($D$8:$D$148,$F176,CC$8:CC$148)-SUMIF($D$8:$D$148,$G176,CC$8:CC$148)-SUMIF($D$8:$D$148,$H176,BC$8:BC$148))","v":0},null,{"$f":"-IF($C176=\"Assets\",SUMIFS(Database!$BD:$BD,Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)-SUMIF($D$8:$D$148,$F176,CD$8:CD$148)+SUMIF($D$8:$D$148,$G176,CD$8:CD$148)+SUMIF($D$8:$D$148,$H176,BD$8:BD$148),-SUMIFS(Database!$BD:$BD,Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)+SUMIF($D$8:$D$148,$F176,CD$8:CD$148)-SUMIF($D$8:$D$148,$G176,CD$8:CD$148)-SUMIF($D$8:$D$148,$H176,BD$8:BD$148))","v":0},{"$f":"-IF($C176=\"Assets\",SUMIFS(Database!$BK:$BK,Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)-SUMIF($D$8:$D$148,$F176,CE$8:CE$148)+SUMIF($D$8:$D$148,$G176,CE$8:CE$148)+SUMIF($D$8:$D$148,$H176,BE$8:BE$148),-SUMIFS(Database!$BK:$BK,Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)+SUMIF($D$8:$D$148,$F176,CE$8:CE$148)-SUMIF($D$8:$D$148,$G176,CE$8:CE$148)-SUMIF($D$8:$D$148,$H176,BE$8:BE$148))","v":0},{"$f":"-IF($C176=\"Assets\",SUMIFS(Database!$BR:$BR,Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)-SUMIF($D$8:$D$148,$F176,CF$8:CF$148)+SUMIF($D$8:$D$148,$G176,CF$8:CF$148)+SUMIF($D$8:$D$148,$H176,BF$8:BF$148),-SUMIFS(Database!$BR:$BR,Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)+SUMIF($D$8:$D$148,$F176,CF$8:CF$148)-SUMIF($D$8:$D$148,$G176,CF$8:CF$148)-SUMIF($D$8:$D$148,$H176,BF$8:BF$148))","v":0},{"$f":"-IF($C176=\"Assets\",SUMIFS(Database!$BY:$BY,Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)-SUMIF($D$8:$D$148,$F176,CG$8:CG$148)+SUMIF($D$8:$D$148,$G176,CG$8:CG$148)+SUMIF($D$8:$D$148,$H176,BG$8:BG$148),-SUMIFS(Database!$BY:$BY,Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)+SUMIF($D$8:$D$148,$F176,CG$8:CG$148)-SUMIF($D$8:$D$148,$G176,CG$8:CG$148)-SUMIF($D$8:$D$148,$H176,BG$8:BG$148))","v":0},{"$f":"-IF($C176=\"Assets\",SUMIFS(Database!$CF:$CF,Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)-SUMIF($D$8:$D$148,$F176,CH$8:CH$148)+SUMIF($D$8:$D$148,$G176,CH$8:CH$148)+SUMIF($D$8:$D$148,$H176,BH$8:BH$148),-SUMIFS(Database!$CF:$CF,Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)+SUMIF($D$8:$D$148,$F176,CH$8:CH$148)-SUMIF($D$8:$D$148,$G176,CH$8:CH$148)-SUMIF($D$8:$D$148,$H176,BH$8:BH$148))","v":0},{"$f":"-IF($C176=\"Assets\",SUMIFS(Database!$CM:$CM,Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)-SUMIF($D$8:$D$148,$F176,CI$8:CI$148)+SUMIF($D$8:$D$148,$G176,CI$8:CI$148)+SUMIF($D$8:$D$148,$H176,BI$8:BI$148),-SUMIFS(Database!$CM:$CM,Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)+SUMIF($D$8:$D$148,$F176,CI$8:CI$148)-SUMIF($D$8:$D$148,$G176,CI$8:CI$148)-SUMIF($D$8:$D$148,$H176,BI$8:BI$148))","v":0},{"$f":"-IF($C176=\"Assets\",SUMIFS(Database!$CT:$CT,Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)-SUMIF($D$8:$D$148,$F176,CJ$8:CJ$148)+SUMIF($D$8:$D$148,$G176,CJ$8:CJ$148)+SUMIF($D$8:$D$148,$H176,BJ$8:BJ$148),-SUMIFS(Database!$CT:$CT,Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)+SUMIF($D$8:$D$148,$F176,CJ$8:CJ$148)-SUMIF($D$8:$D$148,$G176,CJ$8:CJ$148)-SUMIF($D$8:$D$148,$H176,BJ$8:BJ$148))","v":0},{"$f":"-IF($C176=\"Assets\",SUMIFS(Database!$DA:$DA,Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)-SUMIF($D$8:$D$148,$F176,CK$8:CK$148)+SUMIF($D$8:$D$148,$G176,CK$8:CK$148)+SUMIF($D$8:$D$148,$H176,BK$8:BK$148),-SUMIFS(Database!$DA:$DA,Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)+SUMIF($D$8:$D$148,$F176,CK$8:CK$148)-SUMIF($D$8:$D$148,$G176,CK$8:CK$148)-SUMIF($D$8:$D$148,$H176,BK$8:BK$148))","v":0},{"$f":"-IF($C176=\"Assets\",SUMIFS(Database!$DH:$DH,Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)-SUMIF($D$8:$D$148,$F176,CL$8:CL$148)+SUMIF($D$8:$D$148,$G176,CL$8:CL$148)+SUMIF($D$8:$D$148,$H176,BL$8:BL$148),-SUMIFS(Database!$DH:$DH,Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)+SUMIF($D$8:$D$148,$F176,CL$8:CL$148)-SUMIF($D$8:$D$148,$G176,CL$8:CL$148)-SUMIF($D$8:$D$148,$H176,BL$8:BL$148))","v":0},{"$f":"-IF($C176=\"Assets\",SUMIFS(Database!$DO:$DO,Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)-SUMIF($D$8:$D$148,$F176,CM$8:CM$148)+SUMIF($D$8:$D$148,$G176,CM$8:CM$148)+SUMIF($D$8:$D$148,$H176,BM$8:BM$148),-SUMIFS(Database!$DO:$DO,Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)+SUMIF($D$8:$D$148,$F176,CM$8:CM$148)-SUMIF($D$8:$D$148,$G176,CM$8:CM$148)-SUMIF($D$8:$D$148,$H176,BM$8:BM$148))","v":0},{"$f":"IF(AND($B176=\"\",$H176=\"\"),-IF($C176=\"Assets\",SUMIF(Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$AV:$AV)-SUMIF($D$8:$D$148,$F176,CC$8:CC$148)+SUMIF($D$8:$D$148,$G176,CC$8:CC$148)+SUMIF($D$8:$D$148,$H176,J$8:J$148),-SUMIF(Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$AV:$AV)+SUMIF($D$8:$D$148,$F176,CC$8:CC$148)-SUMIF($D$8:$D$148,$G176,CC$8:CC$148)-SUMIF($D$8:$D$148,$H176,J$8:J$148)),0)","v":0},{"$f":"IF(AND($B176=\"\",$H176=\"\"),-IF($C176=\"Assets\",SUMIF(Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$BD:$BD)-SUMIF($D$8:$D$148,$F176,CD$8:CD$148)+SUMIF($D$8:$D$148,$G176,CD$8:CD$148)+SUMIF($D$8:$D$148,$H176,L$8:L$148),-SUMIF(Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$BD:$BD)+SUMIF($D$8:$D$148,$F176,CD$8:CD$148)-SUMIF($D$8:$D$148,$G176,CD$8:CD$148)-SUMIF($D$8:$D$148,$H176,L$8:L$148)),0)","v":0},{"$f":"IF(AND($B176=\"\",$H176=\"\"),-IF($C176=\"Assets\",SUMIF(Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$BK:$BK)-SUMIF($D$8:$D$148,$F176,CE$8:CE$148)+SUMIF($D$8:$D$148,$G176,CE$8:CE$148)+SUMIF($D$8:$D$148,$H176,M$8:M$148),-SUMIF(Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$BK:$BK)+SUMIF($D$8:$D$148,$F176,CE$8:CE$148)-SUMIF($D$8:$D$148,$G176,CE$8:CE$148)-SUMIF($D$8:$D$148,$H176,M$8:M$148)),0)","v":0},{"$f":"IF(AND($B176=\"\",$H176=\"\"),-IF($C176=\"Assets\",SUMIF(Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$BR:$BR)-SUMIF($D$8:$D$148,$F176,CF$8:CF$148)+SUMIF($D$8:$D$148,$G176,CF$8:CF$148)+SUMIF($D$8:$D$148,$H176,N$8:N$148),-SUMIF(Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$BR:$BR)+SUMIF($D$8:$D$148,$F176,CF$8:CF$148)-SUMIF($D$8:$D$148,$G176,CF$8:CF$148)-SUMIF($D$8:$D$148,$H176,N$8:N$148)),0)","v":0},{"$f":"IF(AND($B176=\"\",$H176=\"\"),-IF($C176=\"Assets\",SUMIF(Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$BY:$BY)-SUMIF($D$8:$D$148,$F176,CG$8:CG$148)+SUMIF($D$8:$D$148,$G176,CG$8:CG$148)+SUMIF($D$8:$D$148,$H176,O$8:O$148),-SUMIF(Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$BY:$BY)+SUMIF($D$8:$D$148,$F176,CG$8:CG$148)-SUMIF($D$8:$D$148,$G176,CG$8:CG$148)-SUMIF($D$8:$D$148,$H176,O$8:O$148)),0)","v":0},{"$f":"IF(AND($B176=\"\",$H176=\"\"),-IF($C176=\"Assets\",SUMIF(Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$CF:$CF)-SUMIF($D$8:$D$148,$F176,CH$8:CH$148)+SUMIF($D$8:$D$148,$G176,CH$8:CH$148)+SUMIF($D$8:$D$148,$H176,P$8:P$148),-SUMIF(Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$CF:$CF)+SUMIF($D$8:$D$148,$F176,CH$8:CH$148)-SUMIF($D$8:$D$148,$G176,CH$8:CH$148)-SUMIF($D$8:$D$148,$H176,P$8:P$148)),0)","v":0},{"$f":"IF(AND($B176=\"\",$H176=\"\"),-IF($C176=\"Assets\",SUMIF(Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$CM:$CM)-SUMIF($D$8:$D$148,$F176,CI$8:CI$148)+SUMIF($D$8:$D$148,$G176,CI$8:CI$148)+SUMIF($D$8:$D$148,$H176,Q$8:Q$148),-SUMIF(Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$CM:$CM)+SUMIF($D$8:$D$148,$F176,CI$8:CI$148)-SUMIF($D$8:$D$148,$G176,CI$8:CI$148)-SUMIF($D$8:$D$148,$H176,Q$8:Q$148)),0)","v":0},{"$f":"IF(AND($B176=\"\",$H176=\"\"),-IF($C176=\"Assets\",SUMIF(Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$CT:$CT)-SUMIF($D$8:$D$148,$F176,CJ$8:CJ$148)+SUMIF($D$8:$D$148,$G176,CJ$8:CJ$148)+SUMIF($D$8:$D$148,$H176,R$8:R$148),-SUMIF(Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$CT:$CT)+SUMIF($D$8:$D$148,$F176,CJ$8:CJ$148)-SUMIF($D$8:$D$148,$G176,CJ$8:CJ$148)-SUMIF($D$8:$D$148,$H176,R$8:R$148)),0)","v":0},{"$f":"IF(AND($B176=\"\",$H176=\"\"),-IF($C176=\"Assets\",SUMIF(Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$DA:$DA)-SUMIF($D$8:$D$148,$F176,CK$8:CK$148)+SUMIF($D$8:$D$148,$G176,CK$8:CK$148)+SUMIF($D$8:$D$148,$H176,S$8:S$148),-SUMIF(Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$DA:$DA)+SUMIF($D$8:$D$148,$F176,CK$8:CK$148)-SUMIF($D$8:$D$148,$G176,CK$8:CK$148)-SUMIF($D$8:$D$148,$H176,S$8:S$148)),0)","v":0},{"$f":"IF(AND($B176=\"\",$H176=\"\"),-IF($C176=\"Assets\",SUMIF(Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$DH:$DH)-SUMIF($D$8:$D$148,$F176,CL$8:CL$148)+SUMIF($D$8:$D$148,$G176,CL$8:CL$148)+SUMIF($D$8:$D$148,$H176,T$8:T$148),-SUMIF(Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$DH:$DH)+SUMIF($D$8:$D$148,$F176,CL$8:CL$148)-SUMIF($D$8:$D$148,$G176,CL$8:CL$148)-SUMIF($D$8:$D$148,$H176,T$8:T$148)),0)","v":0},{"$f":"IF(AND($B176=\"\",$H176=\"\"),-IF($C176=\"Assets\",SUMIF(Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$DO:$DO)-SUMIF($D$8:$D$148,$F176,CM$8:CM$148)+SUMIF($D$8:$D$148,$G176,CM$8:CM$148)+SUMIF($D$8:$D$148,$H176,U$8:U$148),-SUMIF(Database!$DQ:$DQ,$D176&\" - \"&$C176&\" - \"&IF($B176=\"Depreciation\",$B176,\"\"),Database!$DO:$DO)+SUMIF($D$8:$D$148,$F176,CM$8:CM$148)-SUMIF($D$8:$D$148,$G176,CM$8:CM$148)-SUMIF($D$8:$D$148,$H176,U$8:U$148)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",{"$f":"IF('[1]Budget Summary 1'!B179=\"\",\"\",'[1]Budget Summary 1'!B179)","v":""},{"$f":"IF('[1]Budget Summary 1'!C179=\"\",\"\",'[1]Budget Summary 1'!C179)","v":"Liabilities"},{"$f":"IF('[1]Budget Summary 1'!D179=\"\",\"\",'[1]Budget Summary 1'!D179)","v":"Provisions - ELE"},null,{"$f":"IF('[1]Budget Summary 1'!F179=\"\",\"\",'[1]Budget Summary 1'!F179)","v":""},{"$f":"IF('[1]Budget Summary 1'!G179=\"\",\"\",'[1]Budget Summary 1'!G179)","v":""},{"$f":"IF('[1]Budget Summary 1'!H179=\"\",\"\",'[1]Budget Summary 1'!H179)","v":"Non-cash ELE contra Income"},null,{"$f":"-IF($C179=\"Assets\",SUMIFS(Database!$AV:$AV,Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)-SUMIF($D$8:$D$148,$F179,CC$8:CC$148)+SUMIF($D$8:$D$148,$G179,CC$8:CC$148)+SUMIF($D$8:$D$148,$H179,BC$8:BC$148),-SUMIFS(Database!$AV:$AV,Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)+SUMIF($D$8:$D$148,$F179,CC$8:CC$148)-SUMIF($D$8:$D$148,$G179,CC$8:CC$148)-SUMIF($D$8:$D$148,$H179,BC$8:BC$148))","v":0},null,{"$f":"-IF($C179=\"Assets\",SUMIFS(Database!$BD:$BD,Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)-SUMIF($D$8:$D$148,$F179,CD$8:CD$148)+SUMIF($D$8:$D$148,$G179,CD$8:CD$148)+SUMIF($D$8:$D$148,$H179,BD$8:BD$148),-SUMIFS(Database!$BD:$BD,Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)+SUMIF($D$8:$D$148,$F179,CD$8:CD$148)-SUMIF($D$8:$D$148,$G179,CD$8:CD$148)-SUMIF($D$8:$D$148,$H179,BD$8:BD$148))","v":0},{"$f":"-IF($C179=\"Assets\",SUMIFS(Database!$BK:$BK,Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)-SUMIF($D$8:$D$148,$F179,CE$8:CE$148)+SUMIF($D$8:$D$148,$G179,CE$8:CE$148)+SUMIF($D$8:$D$148,$H179,BE$8:BE$148),-SUMIFS(Database!$BK:$BK,Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)+SUMIF($D$8:$D$148,$F179,CE$8:CE$148)-SUMIF($D$8:$D$148,$G179,CE$8:CE$148)-SUMIF($D$8:$D$148,$H179,BE$8:BE$148))","v":0},{"$f":"-IF($C179=\"Assets\",SUMIFS(Database!$BR:$BR,Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)-SUMIF($D$8:$D$148,$F179,CF$8:CF$148)+SUMIF($D$8:$D$148,$G179,CF$8:CF$148)+SUMIF($D$8:$D$148,$H179,BF$8:BF$148),-SUMIFS(Database!$BR:$BR,Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)+SUMIF($D$8:$D$148,$F179,CF$8:CF$148)-SUMIF($D$8:$D$148,$G179,CF$8:CF$148)-SUMIF($D$8:$D$148,$H179,BF$8:BF$148))","v":0},{"$f":"-IF($C179=\"Assets\",SUMIFS(Database!$BY:$BY,Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)-SUMIF($D$8:$D$148,$F179,CG$8:CG$148)+SUMIF($D$8:$D$148,$G179,CG$8:CG$148)+SUMIF($D$8:$D$148,$H179,BG$8:BG$148),-SUMIFS(Database!$BY:$BY,Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)+SUMIF($D$8:$D$148,$F179,CG$8:CG$148)-SUMIF($D$8:$D$148,$G179,CG$8:CG$148)-SUMIF($D$8:$D$148,$H179,BG$8:BG$148))","v":0},{"$f":"-IF($C179=\"Assets\",SUMIFS(Database!$CF:$CF,Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)-SUMIF($D$8:$D$148,$F179,CH$8:CH$148)+SUMIF($D$8:$D$148,$G179,CH$8:CH$148)+SUMIF($D$8:$D$148,$H179,BH$8:BH$148),-SUMIFS(Database!$CF:$CF,Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)+SUMIF($D$8:$D$148,$F179,CH$8:CH$148)-SUMIF($D$8:$D$148,$G179,CH$8:CH$148)-SUMIF($D$8:$D$148,$H179,BH$8:BH$148))","v":0},{"$f":"-IF($C179=\"Assets\",SUMIFS(Database!$CM:$CM,Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)-SUMIF($D$8:$D$148,$F179,CI$8:CI$148)+SUMIF($D$8:$D$148,$G179,CI$8:CI$148)+SUMIF($D$8:$D$148,$H179,BI$8:BI$148),-SUMIFS(Database!$CM:$CM,Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)+SUMIF($D$8:$D$148,$F179,CI$8:CI$148)-SUMIF($D$8:$D$148,$G179,CI$8:CI$148)-SUMIF($D$8:$D$148,$H179,BI$8:BI$148))","v":0},{"$f":"-IF($C179=\"Assets\",SUMIFS(Database!$CT:$CT,Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)-SUMIF($D$8:$D$148,$F179,CJ$8:CJ$148)+SUMIF($D$8:$D$148,$G179,CJ$8:CJ$148)+SUMIF($D$8:$D$148,$H179,BJ$8:BJ$148),-SUMIFS(Database!$CT:$CT,Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)+SUMIF($D$8:$D$148,$F179,CJ$8:CJ$148)-SUMIF($D$8:$D$148,$G179,CJ$8:CJ$148)-SUMIF($D$8:$D$148,$H179,BJ$8:BJ$148))","v":0},{"$f":"-IF($C179=\"Assets\",SUMIFS(Database!$DA:$DA,Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)-SUMIF($D$8:$D$148,$F179,CK$8:CK$148)+SUMIF($D$8:$D$148,$G179,CK$8:CK$148)+SUMIF($D$8:$D$148,$H179,BK$8:BK$148),-SUMIFS(Database!$DA:$DA,Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)+SUMIF($D$8:$D$148,$F179,CK$8:CK$148)-SUMIF($D$8:$D$148,$G179,CK$8:CK$148)-SUMIF($D$8:$D$148,$H179,BK$8:BK$148))","v":0},{"$f":"-IF($C179=\"Assets\",SUMIFS(Database!$DH:$DH,Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)-SUMIF($D$8:$D$148,$F179,CL$8:CL$148)+SUMIF($D$8:$D$148,$G179,CL$8:CL$148)+SUMIF($D$8:$D$148,$H179,BL$8:BL$148),-SUMIFS(Database!$DH:$DH,Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)+SUMIF($D$8:$D$148,$F179,CL$8:CL$148)-SUMIF($D$8:$D$148,$G179,CL$8:CL$148)-SUMIF($D$8:$D$148,$H179,BL$8:BL$148))","v":0},{"$f":"-IF($C179=\"Assets\",SUMIFS(Database!$DO:$DO,Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)-SUMIF($D$8:$D$148,$F179,CM$8:CM$148)+SUMIF($D$8:$D$148,$G179,CM$8:CM$148)+SUMIF($D$8:$D$148,$H179,BM$8:BM$148),-SUMIFS(Database!$DO:$DO,Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$X:$X,\"<>\"&general_other_exp_contra,Database!$X:$X,\"<>\"&general_income_contra)+SUMIF($D$8:$D$148,$F179,CM$8:CM$148)-SUMIF($D$8:$D$148,$G179,CM$8:CM$148)-SUMIF($D$8:$D$148,$H179,BM$8:BM$148))","v":0},{"$f":"IF(AND($B179=\"\",$H179=\"\"),-IF($C179=\"Assets\",SUMIF(Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$AV:$AV)-SUMIF($D$8:$D$148,$F179,CC$8:CC$148)+SUMIF($D$8:$D$148,$G179,CC$8:CC$148)+SUMIF($D$8:$D$148,$H179,J$8:J$148),-SUMIF(Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$AV:$AV)+SUMIF($D$8:$D$148,$F179,CC$8:CC$148)-SUMIF($D$8:$D$148,$G179,CC$8:CC$148)-SUMIF($D$8:$D$148,$H179,J$8:J$148)),0)","v":0},{"$f":"IF(AND($B179=\"\",$H179=\"\"),-IF($C179=\"Assets\",SUMIF(Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$BD:$BD)-SUMIF($D$8:$D$148,$F179,CD$8:CD$148)+SUMIF($D$8:$D$148,$G179,CD$8:CD$148)+SUMIF($D$8:$D$148,$H179,L$8:L$148),-SUMIF(Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$BD:$BD)+SUMIF($D$8:$D$148,$F179,CD$8:CD$148)-SUMIF($D$8:$D$148,$G179,CD$8:CD$148)-SUMIF($D$8:$D$148,$H179,L$8:L$148)),0)","v":0},{"$f":"IF(AND($B179=\"\",$H179=\"\"),-IF($C179=\"Assets\",SUMIF(Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$BK:$BK)-SUMIF($D$8:$D$148,$F179,CE$8:CE$148)+SUMIF($D$8:$D$148,$G179,CE$8:CE$148)+SUMIF($D$8:$D$148,$H179,M$8:M$148),-SUMIF(Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$BK:$BK)+SUMIF($D$8:$D$148,$F179,CE$8:CE$148)-SUMIF($D$8:$D$148,$G179,CE$8:CE$148)-SUMIF($D$8:$D$148,$H179,M$8:M$148)),0)","v":0},{"$f":"IF(AND($B179=\"\",$H179=\"\"),-IF($C179=\"Assets\",SUMIF(Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$BR:$BR)-SUMIF($D$8:$D$148,$F179,CF$8:CF$148)+SUMIF($D$8:$D$148,$G179,CF$8:CF$148)+SUMIF($D$8:$D$148,$H179,N$8:N$148),-SUMIF(Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$BR:$BR)+SUMIF($D$8:$D$148,$F179,CF$8:CF$148)-SUMIF($D$8:$D$148,$G179,CF$8:CF$148)-SUMIF($D$8:$D$148,$H179,N$8:N$148)),0)","v":0},{"$f":"IF(AND($B179=\"\",$H179=\"\"),-IF($C179=\"Assets\",SUMIF(Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$BY:$BY)-SUMIF($D$8:$D$148,$F179,CG$8:CG$148)+SUMIF($D$8:$D$148,$G179,CG$8:CG$148)+SUMIF($D$8:$D$148,$H179,O$8:O$148),-SUMIF(Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$BY:$BY)+SUMIF($D$8:$D$148,$F179,CG$8:CG$148)-SUMIF($D$8:$D$148,$G179,CG$8:CG$148)-SUMIF($D$8:$D$148,$H179,O$8:O$148)),0)","v":0},{"$f":"IF(AND($B179=\"\",$H179=\"\"),-IF($C179=\"Assets\",SUMIF(Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$CF:$CF)-SUMIF($D$8:$D$148,$F179,CH$8:CH$148)+SUMIF($D$8:$D$148,$G179,CH$8:CH$148)+SUMIF($D$8:$D$148,$H179,P$8:P$148),-SUMIF(Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$CF:$CF)+SUMIF($D$8:$D$148,$F179,CH$8:CH$148)-SUMIF($D$8:$D$148,$G179,CH$8:CH$148)-SUMIF($D$8:$D$148,$H179,P$8:P$148)),0)","v":0},{"$f":"IF(AND($B179=\"\",$H179=\"\"),-IF($C179=\"Assets\",SUMIF(Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$CM:$CM)-SUMIF($D$8:$D$148,$F179,CI$8:CI$148)+SUMIF($D$8:$D$148,$G179,CI$8:CI$148)+SUMIF($D$8:$D$148,$H179,Q$8:Q$148),-SUMIF(Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$CM:$CM)+SUMIF($D$8:$D$148,$F179,CI$8:CI$148)-SUMIF($D$8:$D$148,$G179,CI$8:CI$148)-SUMIF($D$8:$D$148,$H179,Q$8:Q$148)),0)","v":0},{"$f":"IF(AND($B179=\"\",$H179=\"\"),-IF($C179=\"Assets\",SUMIF(Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$CT:$CT)-SUMIF($D$8:$D$148,$F179,CJ$8:CJ$148)+SUMIF($D$8:$D$148,$G179,CJ$8:CJ$148)+SUMIF($D$8:$D$148,$H179,R$8:R$148),-SUMIF(Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$CT:$CT)+SUMIF($D$8:$D$148,$F179,CJ$8:CJ$148)-SUMIF($D$8:$D$148,$G179,CJ$8:CJ$148)-SUMIF($D$8:$D$148,$H179,R$8:R$148)),0)","v":0},{"$f":"IF(AND($B179=\"\",$H179=\"\"),-IF($C179=\"Assets\",SUMIF(Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$DA:$DA)-SUMIF($D$8:$D$148,$F179,CK$8:CK$148)+SUMIF($D$8:$D$148,$G179,CK$8:CK$148)+SUMIF($D$8:$D$148,$H179,S$8:S$148),-SUMIF(Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$DA:$DA)+SUMIF($D$8:$D$148,$F179,CK$8:CK$148)-SUMIF($D$8:$D$148,$G179,CK$8:CK$148)-SUMIF($D$8:$D$148,$H179,S$8:S$148)),0)","v":0},{"$f":"IF(AND($B179=\"\",$H179=\"\"),-IF($C179=\"Assets\",SUMIF(Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$DH:$DH)-SUMIF($D$8:$D$148,$F179,CL$8:CL$148)+SUMIF($D$8:$D$148,$G179,CL$8:CL$148)+SUMIF($D$8:$D$148,$H179,T$8:T$148),-SUMIF(Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$DH:$DH)+SUMIF($D$8:$D$148,$F179,CL$8:CL$148)-SUMIF($D$8:$D$148,$G179,CL$8:CL$148)-SUMIF($D$8:$D$148,$H179,T$8:T$148)),0)","v":0},{"$f":"IF(AND($B179=\"\",$H179=\"\"),-IF($C179=\"Assets\",SUMIF(Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$DO:$DO)-SUMIF($D$8:$D$148,$F179,CM$8:CM$148)+SUMIF($D$8:$D$148,$G179,CM$8:CM$148)+SUMIF($D$8:$D$148,$H179,U$8:U$148),-SUMIF(Database!$DQ:$DQ,$D179&\" - \"&$C179&\" - \"&IF($B179=\"Depreciation\",$B179,\"\"),Database!$DO:$DO)+SUMIF($D$8:$D$148,$F179,CM$8:CM$148)-SUMIF($D$8:$D$148,$G179,CM$8:CM$148)-SUMIF($D$8:$D$148,$H179,U$8:U$148)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D195","v":"Comur Street Rehabilitation"},null,null,null,null,null,{"$f":"SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$188&\" - \"&$D195,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$188&\" - \"&$D195,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},null,{"$f":"SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$188&\" - \"&$D195,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$188&\" - \"&$D195,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$188&\" - \"&$D195,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$188&\" - \"&$D195,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$188&\" - \"&$D195,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$188&\" - \"&$D195,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$188&\" - \"&$D195,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$188&\" - \"&$D195,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$188&\" - \"&$D195,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$188&\" - \"&$D195,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$188&\" - \"&$D195,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$188&\" - \"&$D195,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$188&\" - \"&$D195,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$188&\" - \"&$D195,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$188&\" - \"&$D195,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$188&\" - \"&$D195,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$188&\" - \"&$D195,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$188&\" - \"&$D195,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$188&\" - \"&$D195,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$188&\" - \"&$D195,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$AL:$AL,Database!$DR:$DR,$C$188&\" - \"&$D195,Database!$AG:$AG,\"=\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D204","v":""},null,null,null,null,null,{"$f":"SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$188&\" - \"&$D204,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$188&\" - \"&$D204,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},null,{"$f":"SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$188&\" - \"&$D204,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$188&\" - \"&$D204,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$188&\" - \"&$D204,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$188&\" - \"&$D204,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$188&\" - \"&$D204,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$188&\" - \"&$D204,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$188&\" - \"&$D204,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$188&\" - \"&$D204,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$188&\" - \"&$D204,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$188&\" - \"&$D204,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$188&\" - \"&$D204,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$188&\" - \"&$D204,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$188&\" - \"&$D204,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$188&\" - \"&$D204,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$188&\" - \"&$D204,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$188&\" - \"&$D204,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$188&\" - \"&$D204,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$188&\" - \"&$D204,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$188&\" - \"&$D204,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$188&\" - \"&$D204,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$AL:$AL,Database!$DR:$DR,$C$188&\" - \"&$D204,Database!$AG:$AG,\"=\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D216","v":""},null,null,null,null,null,{"$f":"SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$188&\" - \"&$D216,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$188&\" - \"&$D216,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},null,{"$f":"SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$188&\" - \"&$D216,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$188&\" - \"&$D216,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$188&\" - \"&$D216,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$188&\" - \"&$D216,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$188&\" - \"&$D216,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$188&\" - \"&$D216,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$188&\" - \"&$D216,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$188&\" - \"&$D216,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$188&\" - \"&$D216,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$188&\" - \"&$D216,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$188&\" - \"&$D216,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$188&\" - \"&$D216,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$188&\" - \"&$D216,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$188&\" - \"&$D216,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$188&\" - \"&$D216,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$188&\" - \"&$D216,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$188&\" - \"&$D216,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$188&\" - \"&$D216,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$188&\" - \"&$D216,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$188&\" - \"&$D216,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$AL:$AL,Database!$DR:$DR,$C$188&\" - \"&$D216,Database!$AG:$AG,\"=\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D228","v":""},null,null,null,null,null,{"$f":"SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$188&\" - \"&$D228,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$188&\" - \"&$D228,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},null,{"$f":"SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$188&\" - \"&$D228,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$188&\" - \"&$D228,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$188&\" - \"&$D228,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$188&\" - \"&$D228,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$188&\" - \"&$D228,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$188&\" - \"&$D228,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$188&\" - \"&$D228,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$188&\" - \"&$D228,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$188&\" - \"&$D228,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$188&\" - \"&$D228,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$188&\" - \"&$D228,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$188&\" - \"&$D228,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$188&\" - \"&$D228,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$188&\" - \"&$D228,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$188&\" - \"&$D228,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$188&\" - \"&$D228,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$188&\" - \"&$D228,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$188&\" - \"&$D228,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$188&\" - \"&$D228,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$188&\" - \"&$D228,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$AL:$AL,Database!$DR:$DR,$C$188&\" - \"&$D228,Database!$AG:$AG,\"=\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D235","v":""},null,null,null,null,null,{"$f":"SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$188&\" - \"&$D235,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$188&\" - \"&$D235,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},null,{"$f":"SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$188&\" - \"&$D235,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$188&\" - \"&$D235,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$188&\" - \"&$D235,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$188&\" - \"&$D235,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$188&\" - \"&$D235,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$188&\" - \"&$D235,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$188&\" - \"&$D235,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$188&\" - \"&$D235,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$188&\" - \"&$D235,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$188&\" - \"&$D235,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$188&\" - \"&$D235,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$188&\" - \"&$D235,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$188&\" - \"&$D235,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$188&\" - \"&$D235,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$188&\" - \"&$D235,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$188&\" - \"&$D235,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$188&\" - \"&$D235,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$188&\" - \"&$D235,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$188&\" - \"&$D235,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$188&\" - \"&$D235,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$AL:$AL,Database!$DR:$DR,$C$188&\" - \"&$D235,Database!$AG:$AG,\"=\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D244","v":""},null,null,null,null,null,{"$f":"SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$188&\" - \"&$D244,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$188&\" - \"&$D244,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},null,{"$f":"SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$188&\" - \"&$D244,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$188&\" - \"&$D244,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$188&\" - \"&$D244,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$188&\" - \"&$D244,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$188&\" - \"&$D244,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$188&\" - \"&$D244,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$188&\" - \"&$D244,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$188&\" - \"&$D244,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$188&\" - \"&$D244,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$188&\" - \"&$D244,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$188&\" - \"&$D244,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$188&\" - \"&$D244,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$188&\" - \"&$D244,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$188&\" - \"&$D244,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$188&\" - \"&$D244,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$188&\" - \"&$D244,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$188&\" - \"&$D244,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$188&\" - \"&$D244,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$188&\" - \"&$D244,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$188&\" - \"&$D244,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$AL:$AL,Database!$DR:$DR,$C$188&\" - \"&$D244,Database!$AG:$AG,\"=\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D253","v":""},null,null,null,null,null,{"$f":"SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$188&\" - \"&$D253,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$188&\" - \"&$D253,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},null,{"$f":"SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$188&\" - \"&$D253,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$188&\" - \"&$D253,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$188&\" - \"&$D253,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$188&\" - \"&$D253,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$188&\" - \"&$D253,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$188&\" - \"&$D253,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$188&\" - \"&$D253,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$188&\" - \"&$D253,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$188&\" - \"&$D253,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$188&\" - \"&$D253,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$188&\" - \"&$D253,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$188&\" - \"&$D253,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$188&\" - \"&$D253,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$188&\" - \"&$D253,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$188&\" - \"&$D253,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$188&\" - \"&$D253,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$188&\" - \"&$D253,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$188&\" - \"&$D253,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$188&\" - \"&$D253,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$188&\" - \"&$D253,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$AL:$AL,Database!$DR:$DR,$C$188&\" - \"&$D253,Database!$AG:$AG,\"=\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D256","v":""},null,null,null,null,null,{"$f":"SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$188&\" - \"&$D256,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$188&\" - \"&$D256,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},null,{"$f":"SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$188&\" - \"&$D256,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$188&\" - \"&$D256,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$188&\" - \"&$D256,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$188&\" - \"&$D256,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$188&\" - \"&$D256,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$188&\" - \"&$D256,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$188&\" - \"&$D256,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$188&\" - \"&$D256,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$188&\" - \"&$D256,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$188&\" - \"&$D256,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$188&\" - \"&$D256,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$188&\" - \"&$D256,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$188&\" - \"&$D256,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$188&\" - \"&$D256,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$188&\" - \"&$D256,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$188&\" - \"&$D256,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$188&\" - \"&$D256,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$188&\" - \"&$D256,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$188&\" - \"&$D256,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$188&\" - \"&$D256,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$AL:$AL,Database!$DR:$DR,$C$188&\" - \"&$D256,Database!$AG:$AG,\"=\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D268","v":""},null,null,null,null,null,{"$f":"SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$188&\" - \"&$D268,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$188&\" - \"&$D268,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},null,{"$f":"SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$188&\" - \"&$D268,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$188&\" - \"&$D268,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$188&\" - \"&$D268,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$188&\" - \"&$D268,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$188&\" - \"&$D268,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$188&\" - \"&$D268,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$188&\" - \"&$D268,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$188&\" - \"&$D268,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$188&\" - \"&$D268,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$188&\" - \"&$D268,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$188&\" - \"&$D268,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$188&\" - \"&$D268,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$188&\" - \"&$D268,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$188&\" - \"&$D268,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$188&\" - \"&$D268,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$188&\" - \"&$D268,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$188&\" - \"&$D268,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$188&\" - \"&$D268,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$188&\" - \"&$D268,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$188&\" - \"&$D268,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$AL:$AL,Database!$DR:$DR,$C$188&\" - \"&$D268,Database!$AG:$AG,\"=\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D275","v":""},null,null,null,null,null,{"$f":"SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$188&\" - \"&$D275,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$188&\" - \"&$D275,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},null,{"$f":"SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$188&\" - \"&$D275,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$188&\" - \"&$D275,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$188&\" - \"&$D275,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$188&\" - \"&$D275,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$188&\" - \"&$D275,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$188&\" - \"&$D275,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$188&\" - \"&$D275,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$188&\" - \"&$D275,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$188&\" - \"&$D275,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$188&\" - \"&$D275,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$188&\" - \"&$D275,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$188&\" - \"&$D275,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$188&\" - \"&$D275,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$188&\" - \"&$D275,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$188&\" - \"&$D275,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$188&\" - \"&$D275,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$188&\" - \"&$D275,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$188&\" - \"&$D275,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$188&\" - \"&$D275,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$188&\" - \"&$D275,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$AL:$AL,Database!$DR:$DR,$C$188&\" - \"&$D275,Database!$AG:$AG,\"=\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D285","v":""},null,null,null,null,null,{"$f":"SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$188&\" - \"&$D285,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$188&\" - \"&$D285,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},null,{"$f":"SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$188&\" - \"&$D285,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$188&\" - \"&$D285,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$188&\" - \"&$D285,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$188&\" - \"&$D285,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$188&\" - \"&$D285,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$188&\" - \"&$D285,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$188&\" - \"&$D285,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$188&\" - \"&$D285,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$188&\" - \"&$D285,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$188&\" - \"&$D285,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$188&\" - \"&$D285,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$188&\" - \"&$D285,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$188&\" - \"&$D285,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$188&\" - \"&$D285,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$188&\" - \"&$D285,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$188&\" - \"&$D285,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$188&\" - \"&$D285,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$188&\" - \"&$D285,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$188&\" - \"&$D285,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$188&\" - \"&$D285,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$AL:$AL,Database!$DR:$DR,$C$188&\" - \"&$D285,Database!$AG:$AG,\"=\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D298","v":"Specific Purpose Unexpended Loan-Water"},null,null,null,null,null,{"$f":"SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$289&\" - \"&$D298,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$289&\" - \"&$D298,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},null,{"$f":"SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$289&\" - \"&$D298,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$289&\" - \"&$D298,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$289&\" - \"&$D298,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$289&\" - \"&$D298,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$289&\" - \"&$D298,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$289&\" - \"&$D298,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$289&\" - \"&$D298,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$289&\" - \"&$D298,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$289&\" - \"&$D298,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$289&\" - \"&$D298,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$289&\" - \"&$D298,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$289&\" - \"&$D298,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$289&\" - \"&$D298,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$289&\" - \"&$D298,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$289&\" - \"&$D298,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$289&\" - \"&$D298,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$289&\" - \"&$D298,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$289&\" - \"&$D298,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$289&\" - \"&$D298,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$289&\" - \"&$D298,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$AL:$AL,Database!$DR:$DR,$C$289&\" - \"&$D298,Database!$AG:$AG,\"=\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D305","v":""},null,null,null,null,null,{"$f":"SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$289&\" - \"&$D305,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$289&\" - \"&$D305,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},null,{"$f":"SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$289&\" - \"&$D305,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$289&\" - \"&$D305,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$289&\" - \"&$D305,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$289&\" - \"&$D305,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$289&\" - \"&$D305,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$289&\" - \"&$D305,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$289&\" - \"&$D305,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$289&\" - \"&$D305,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$289&\" - \"&$D305,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$289&\" - \"&$D305,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$289&\" - \"&$D305,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$289&\" - \"&$D305,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$289&\" - \"&$D305,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$289&\" - \"&$D305,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$289&\" - \"&$D305,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$289&\" - \"&$D305,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$289&\" - \"&$D305,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$289&\" - \"&$D305,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$289&\" - \"&$D305,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$289&\" - \"&$D305,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$AL:$AL,Database!$DR:$DR,$C$289&\" - \"&$D305,Database!$AG:$AG,\"=\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D317","v":""},null,null,null,null,null,{"$f":"SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$289&\" - \"&$D317,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$289&\" - \"&$D317,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},null,{"$f":"SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$289&\" - \"&$D317,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$289&\" - \"&$D317,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$289&\" - \"&$D317,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$289&\" - \"&$D317,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$289&\" - \"&$D317,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$289&\" - \"&$D317,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$289&\" - \"&$D317,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$289&\" - \"&$D317,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$289&\" - \"&$D317,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$289&\" - \"&$D317,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$289&\" - \"&$D317,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$289&\" - \"&$D317,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$289&\" - \"&$D317,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$289&\" - \"&$D317,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$289&\" - \"&$D317,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$289&\" - \"&$D317,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$289&\" - \"&$D317,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$289&\" - \"&$D317,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$289&\" - \"&$D317,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"=\")+SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$289&\" - \"&$D317,Database!$X:$X,'Budget Summary 1'!$D$121)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$AL:$AL,Database!$DR:$DR,$C$289&\" - \"&$D317,Database!$AG:$AG,\"=\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D324","v":"Depreciation - capitalised"},null,null,null,null,null,{"$f":"J52","v":0},null,{"$f":"L52","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"AF52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D336","v":"Comur Street Rehabilitation"},null,null,null,null,null,{"$f":"SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$329&\" - \"&$D336,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},null,{"$f":"SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$329&\" - \"&$D336,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$329&\" - \"&$D336,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$329&\" - \"&$D336,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$329&\" - \"&$D336,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$329&\" - \"&$D336,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$329&\" - \"&$D336,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$329&\" - \"&$D336,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$329&\" - \"&$D336,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$329&\" - \"&$D336,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$329&\" - \"&$D336,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$AL:$AL,Database!$DR:$DR,$C$329&\" - \"&$D336,Database!$AG:$AG,\"<>\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D345","v":""},null,null,null,null,null,{"$f":"SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$329&\" - \"&$D345,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},null,{"$f":"SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$329&\" - \"&$D345,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$329&\" - \"&$D345,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$329&\" - \"&$D345,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$329&\" - \"&$D345,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$329&\" - \"&$D345,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$329&\" - \"&$D345,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$329&\" - \"&$D345,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$329&\" - \"&$D345,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$329&\" - \"&$D345,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$329&\" - \"&$D345,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$AL:$AL,Database!$DR:$DR,$C$329&\" - \"&$D345,Database!$AG:$AG,\"<>\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D357","v":""},null,null,null,null,null,{"$f":"SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$329&\" - \"&$D357,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},null,{"$f":"SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$329&\" - \"&$D357,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$329&\" - \"&$D357,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$329&\" - \"&$D357,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$329&\" - \"&$D357,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$329&\" - \"&$D357,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$329&\" - \"&$D357,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$329&\" - \"&$D357,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$329&\" - \"&$D357,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$329&\" - \"&$D357,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$329&\" - \"&$D357,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$AL:$AL,Database!$DR:$DR,$C$329&\" - \"&$D357,Database!$AG:$AG,\"<>\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D369","v":""},null,null,null,null,null,{"$f":"SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$329&\" - \"&$D369,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},null,{"$f":"SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$329&\" - \"&$D369,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$329&\" - \"&$D369,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$329&\" - \"&$D369,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$329&\" - \"&$D369,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$329&\" - \"&$D369,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$329&\" - \"&$D369,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$329&\" - \"&$D369,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$329&\" - \"&$D369,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$329&\" - \"&$D369,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$329&\" - \"&$D369,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$AL:$AL,Database!$DR:$DR,$C$329&\" - \"&$D369,Database!$AG:$AG,\"<>\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D376","v":""},null,null,null,null,null,{"$f":"SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$329&\" - \"&$D376,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},null,{"$f":"SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$329&\" - \"&$D376,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$329&\" - \"&$D376,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$329&\" - \"&$D376,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$329&\" - \"&$D376,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$329&\" - \"&$D376,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$329&\" - \"&$D376,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$329&\" - \"&$D376,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$329&\" - \"&$D376,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$329&\" - \"&$D376,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$329&\" - \"&$D376,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$AL:$AL,Database!$DR:$DR,$C$329&\" - \"&$D376,Database!$AG:$AG,\"<>\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D385","v":""},null,null,null,null,null,{"$f":"SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$329&\" - \"&$D385,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},null,{"$f":"SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$329&\" - \"&$D385,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$329&\" - \"&$D385,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$329&\" - \"&$D385,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$329&\" - \"&$D385,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$329&\" - \"&$D385,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$329&\" - \"&$D385,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$329&\" - \"&$D385,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$329&\" - \"&$D385,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$329&\" - \"&$D385,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$329&\" - \"&$D385,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$AL:$AL,Database!$DR:$DR,$C$329&\" - \"&$D385,Database!$AG:$AG,\"<>\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D394","v":""},null,null,null,null,null,{"$f":"SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$329&\" - \"&$D394,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},null,{"$f":"SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$329&\" - \"&$D394,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$329&\" - \"&$D394,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$329&\" - \"&$D394,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$329&\" - \"&$D394,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$329&\" - \"&$D394,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$329&\" - \"&$D394,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$329&\" - \"&$D394,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$329&\" - \"&$D394,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$329&\" - \"&$D394,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$329&\" - \"&$D394,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$AL:$AL,Database!$DR:$DR,$C$329&\" - \"&$D394,Database!$AG:$AG,\"<>\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D397","v":""},null,null,null,null,null,{"$f":"SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$329&\" - \"&$D397,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},null,{"$f":"SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$329&\" - \"&$D397,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$329&\" - \"&$D397,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$329&\" - \"&$D397,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$329&\" - \"&$D397,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$329&\" - \"&$D397,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$329&\" - \"&$D397,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$329&\" - \"&$D397,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$329&\" - \"&$D397,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$329&\" - \"&$D397,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$329&\" - \"&$D397,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$AL:$AL,Database!$DR:$DR,$C$329&\" - \"&$D397,Database!$AG:$AG,\"<>\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D409","v":""},null,null,null,null,null,{"$f":"SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$329&\" - \"&$D409,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},null,{"$f":"SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$329&\" - \"&$D409,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$329&\" - \"&$D409,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$329&\" - \"&$D409,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$329&\" - \"&$D409,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$329&\" - \"&$D409,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$329&\" - \"&$D409,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$329&\" - \"&$D409,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$329&\" - \"&$D409,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$329&\" - \"&$D409,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$329&\" - \"&$D409,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$AL:$AL,Database!$DR:$DR,$C$329&\" - \"&$D409,Database!$AG:$AG,\"<>\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D416","v":""},null,null,null,null,null,{"$f":"SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$329&\" - \"&$D416,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},null,{"$f":"SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$329&\" - \"&$D416,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$329&\" - \"&$D416,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$329&\" - \"&$D416,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$329&\" - \"&$D416,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$329&\" - \"&$D416,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$329&\" - \"&$D416,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$329&\" - \"&$D416,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$329&\" - \"&$D416,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$329&\" - \"&$D416,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$329&\" - \"&$D416,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$AL:$AL,Database!$DR:$DR,$C$329&\" - \"&$D416,Database!$AG:$AG,\"<>\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D426","v":""},null,null,null,null,null,{"$f":"SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$329&\" - \"&$D426,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},null,{"$f":"SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$329&\" - \"&$D426,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$329&\" - \"&$D426,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$329&\" - \"&$D426,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$329&\" - \"&$D426,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$329&\" - \"&$D426,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$329&\" - \"&$D426,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$329&\" - \"&$D426,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$329&\" - \"&$D426,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$329&\" - \"&$D426,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$329&\" - \"&$D426,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\")","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$AL:$AL,Database!$DR:$DR,$C$329&\" - \"&$D426,Database!$AG:$AG,\"<>\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D434","v":"Sewer Fund"},null,null,null,null,null,{"$f":"SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$430&\" - \"&$D434,Database!$AG:$AG,\"<>\")","v":0},null,{"$f":"SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$430&\" - \"&$D434,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$430&\" - \"&$D434,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$430&\" - \"&$D434,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$430&\" - \"&$D434,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$430&\" - \"&$D434,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$430&\" - \"&$D434,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$430&\" - \"&$D434,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$430&\" - \"&$D434,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$430&\" - \"&$D434,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$430&\" - \"&$D434,Database!$AG:$AG,\"<>\")","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$AL:$AL,Database!$DR:$DR,$C$430&\" - \"&$D434,Database!$AG:$AG,\"<>\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D446","v":""},null,null,null,null,null,{"$f":"SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$430&\" - \"&$D446,Database!$AG:$AG,\"<>\")","v":0},null,{"$f":"SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$430&\" - \"&$D446,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$430&\" - \"&$D446,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$430&\" - \"&$D446,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$430&\" - \"&$D446,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$430&\" - \"&$D446,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$430&\" - \"&$D446,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$430&\" - \"&$D446,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$430&\" - \"&$D446,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$430&\" - \"&$D446,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$430&\" - \"&$D446,Database!$AG:$AG,\"<>\")","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$AL:$AL,Database!$DR:$DR,$C$430&\" - \"&$D446,Database!$AG:$AG,\"<>\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D458","v":""},null,null,null,null,null,{"$f":"SUMIFS(Database!$AV:$AV,Database!$DR:$DR,$C$430&\" - \"&$D458,Database!$AG:$AG,\"<>\")","v":0},null,{"$f":"SUMIFS(Database!$BD:$BD,Database!$DR:$DR,$C$430&\" - \"&$D458,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$DR:$DR,$C$430&\" - \"&$D458,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$DR:$DR,$C$430&\" - \"&$D458,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$DR:$DR,$C$430&\" - \"&$D458,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$DR:$DR,$C$430&\" - \"&$D458,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$DR:$DR,$C$430&\" - \"&$D458,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$DR:$DR,$C$430&\" - \"&$D458,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$DR:$DR,$C$430&\" - \"&$D458,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$DR:$DR,$C$430&\" - \"&$D458,Database!$AG:$AG,\"<>\")","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$DR:$DR,$C$430&\" - \"&$D458,Database!$AG:$AG,\"<>\")","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$AL:$AL,Database!$DR:$DR,$C$430&\" - \"&$D458,Database!$AG:$AG,\"<>\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,{"$f":"'[1]Budget Summary 1'!C465","v":"Internal"},{"$f":"'[1]Budget Summary 1'!D465","v":"Plant and Vehicle Replacement"},null,null,null,null,null,{"$f":"SUM(J188,J329)","v":-90153},null,{"$f":"SUM(L188,L329)","v":-358332},304619,293802,272230,260624,247853,233848,218540,170720,151643,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF188,AF329)","v":-490153},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D475","v":"Quarry Rehabilitation (Council)"},null,null,null,null,null,0,null,0,{"$f":"SUM(M198,M339)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D479","v":""},null,null,null,null,null,0,null,0,{"$f":"SUM(M202,M343)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D486","v":""},null,null,null,null,null,0,null,0,{"$f":"SUM(M209,M350)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D498","v":""},null,null,null,null,null,0,null,0,{"$f":"SUM(M221,M362)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D505","v":""},null,null,null,null,null,0,null,0,{"$f":"SUM(M228,M369)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D516","v":""},null,null,null,null,null,0,null,0,{"$f":"SUM(M239,M380)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D528","v":""},null,null,null,null,null,0,null,0,{"$f":"SUM(M251,M392)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D535","v":""},null,null,null,null,null,0,null,0,{"$f":"SUM(M258,M399)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D538","v":""},null,null,null,null,null,0,null,0,{"$f":"SUM(M261,M402)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D554","v":""},null,null,null,null,null,0,null,0,{"$f":"SUM(M277,M418)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D557","v":""},null,null,null,null,null,0,null,0,{"$f":"SUM(M280,M421)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D568","v":"Domestic Waste Management"},null,null,null,null,null,0,null,{"$f":"SUM(L291,L432)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D575","v":"Specific Purpose Unexpended Loan-Water"},null,null,null,null,null,0,null,{"$f":"SUM(L298,L439)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"'[1]Budget Summary 1'!D587","v":""},null,null,null,null,null,0,null,{"$f":"SUM(L310,L451)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end"," "," "," "]
[null,null,null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,null,null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,null,null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,null,null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,null,null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,null,null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,null,null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Budget Reconciliation","index":16,"n_rows":101,"n_cols":17,"rows_kept":101,"cut":false,"hidden":false,"merged":[[2,4,2,13]]}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"BUDGET RECONCILIATION - \"&UPPER(general_fund_name)","v":"BUDGET RECONCILIATION - GENERAL FUND"},null,"Current Year",null,"Projected Years",null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"}," "," "," "]
[null,null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Net Surplus/(Deficit) per database",null,{"$f":"'Budget Summary 1'!J148","v":-550247},null,{"$f":"'Budget Summary 1'!L148","v":0.14999999944120646},{"$f":"'Budget Summary 1'!M148","v":1.0000000707805157E-2},{"$f":"'Budget Summary 1'!N148","v":0.41000000014901161},{"$f":"'Budget Summary 1'!O148","v":-0.10999999567866325},{"$f":"'Budget Summary 1'!P148","v":9.000000823289156E-2},{"$f":"'Budget Summary 1'!Q148","v":-0.18999999295920134},{"$f":"'Budget Summary 1'!R148","v":-0.48000000696629286},{"$f":"'Budget Summary 1'!S148","v":-9.9999995902180672E-2},{"$f":"'Budget Summary 1'!T148","v":0.38000000827014446},{"$f":"'Budget Summary 1'!U148","v":0.32000000681728125}," "," "," "]
["add back Gross Depreciation Expense (from database)",null,{"$f":"'Budget Summary 1'!J50+'Budget Summary 1'!J51","v":4746123},null,{"$f":"'Budget Summary 1'!L50+'Budget Summary 1'!L51","v":4849513.040000001},{"$f":"'Budget Summary 1'!M50+'Budget Summary 1'!M51","v":4978156.0999999996},{"$f":"'Budget Summary 1'!N50+'Budget Summary 1'!N51","v":5078001.25},{"$f":"'Budget Summary 1'!O50+'Budget Summary 1'!O51","v":5181462.66},{"$f":"'Budget Summary 1'!P50+'Budget Summary 1'!P51","v":5346702.6500000004},{"$f":"'Budget Summary 1'!Q50+'Budget Summary 1'!Q51","v":5500787.5699999994},{"$f":"'Budget Summary 1'!R50+'Budget Summary 1'!R51","v":5651285.040000001},{"$f":"'Budget Summary 1'!S50+'Budget Summary 1'!S51","v":5828131.2699999996},{"$f":"'Budget Summary 1'!T50+'Budget Summary 1'!T51","v":5935918.3399999999},{"$f":"'Budget Summary 1'!U50+'Budget Summary 1'!U51","v":6097522.8799999999}," "," "," "]
["Add back other non-cash expenditure (from database)",null,{"$f":"'Budget Summary 1'!BC64+'Budget Summary 1'!BC111+'Budget Summary 1'!BC122+'Budget Summary 1'!BC143-'Budget Summary 1'!BC50-'Budget Summary 1'!BC51-'Budget Summary 1'!BC52-'Budget Summary 1'!BC110+'Budget Summary 1'!J110","v":0},null,{"$f":"'Budget Summary 1'!BD64+'Budget Summary 1'!BD111+'Budget Summary 1'!BD122+'Budget Summary 1'!BD143-'Budget Summary 1'!BD50-'Budget Summary 1'!BD51-'Budget Summary 1'!BD52-'Budget Summary 1'!BD110+'Budget Summary 1'!L110","v":0},{"$f":"'Budget Summary 1'!BE64+'Budget Summary 1'!BE111+'Budget Summary 1'!BE122+'Budget Summary 1'!BE143-'Budget Summary 1'!BE50-'Budget Summary 1'!BE51-'Budget Summary 1'!BE52-'Budget Summary 1'!BE110+'Budget Summary 1'!M110","v":0},{"$f":"'Budget Summary 1'!BF64+'Budget Summary 1'!BF111+'Budget Summary 1'!BF122+'Budget Summary 1'!BF143-'Budget Summary 1'!BF50-'Budget Summary 1'!BF51-'Budget Summary 1'!BF52-'Budget Summary 1'!BF110+'Budget Summary 1'!N110","v":0},{"$f":"'Budget Summary 1'!BG64+'Budget Summary 1'!BG111+'Budget Summary 1'!BG122+'Budget Summary 1'!BG143-'Budget Summary 1'!BG50-'Budget Summary 1'!BG51-'Budget Summary 1'!BG52-'Budget Summary 1'!BG110+'Budget Summary 1'!O110","v":0},{"$f":"'Budget Summary 1'!BH64+'Budget Summary 1'!BH111+'Budget Summary 1'!BH122+'Budget Summary 1'!BH143-'Budget Summary 1'!BH50-'Budget Summary 1'!BH51-'Budget Summary 1'!BH52-'Budget Summary 1'!BH110+'Budget Summary 1'!P110","v":0},{"$f":"'Budget Summary 1'!BI64+'Budget Summary 1'!BI111+'Budget Summary 1'!BI122+'Budget Summary 1'!BI143-'Budget Summary 1'!BI50-'Budget Summary 1'!BI51-'Budget Summary 1'!BI52-'Budget Summary 1'!BI110+'Budget Summary 1'!Q110","v":0},{"$f":"'Budget Summary 1'!BJ64+'Budget Summary 1'!BJ111+'Budget Summary 1'!BJ122+'Budget Summary 1'!BJ143-'Budget Summary 1'!BJ50-'Budget Summary 1'!BJ51-'Budget Summary 1'!BJ52-'Budget Summary 1'!BJ110+'Budget Summary 1'!R110","v":0},{"$f":"'Budget Summary 1'!BK64+'Budget Summary 1'!BK111+'Budget Summary 1'!BK122+'Budget Summary 1'!BK143-'Budget Summary 1'!BK50-'Budget Summary 1'!BK51-'Budget Summary 1'!BK52-'Budget Summary 1'!BK110+'Budget Summary 1'!S110","v":0},{"$f":"'Budget Summary 1'!BL64+'Budget Summary 1'!BL111+'Budget Summary 1'!BL122+'Budget Summary 1'!BL143-'Budget Summary 1'!BL50-'Budget Summary 1'!BL51-'Budget Summary 1'!BL52-'Budget Summary 1'!BL110+'Budget Summary 1'!T110","v":0},{"$f":"'Budget Summary 1'!BM64+'Budget Summary 1'!BM111+'Budget Summary 1'!BM122+'Budget Summary 1'!BM143-'Budget Summary 1'!BM50-'Budget Summary 1'!BM51-'Budget Summary 1'!BM52-'Budget Summary 1'!BM110+'Budget Summary 1'!U110","v":0}," "," "," "]
["Less other non-cash income (from database)",null,{"$f":"-'Budget Summary 1'!BC32-'Budget Summary 1'!BC92-'Budget Summary 1'!BC118-'Budget Summary 1'!BC133-SUM('Budget Summary 1'!J89:J91)","v":-4746123},null,{"$f":"-'Budget Summary 1'!BD32-'Budget Summary 1'!BD92-'Budget Summary 1'!BD118-'Budget Summary 1'!BD133-SUM('Budget Summary 1'!L89:L91)","v":-4849513.4800000004},{"$f":"-'Budget Summary 1'!BE32-'Budget Summary 1'!BE92-'Budget Summary 1'!BE118-'Budget Summary 1'!BE133-SUM('Budget Summary 1'!M89:M91)","v":-4978156.4000000004},{"$f":"-'Budget Summary 1'!BF32-'Budget Summary 1'!BF92-'Budget Summary 1'!BF118-'Budget Summary 1'!BF133-SUM('Budget Summary 1'!N89:N91)","v":-5078000.96},{"$f":"-'Budget Summary 1'!BG32-'Budget Summary 1'!BG92-'Budget Summary 1'!BG118-'Budget Summary 1'!BG133-SUM('Budget Summary 1'!O89:O91)","v":-5181463.46},{"$f":"-'Budget Summary 1'!BH32-'Budget Summary 1'!BH92-'Budget Summary 1'!BH118-'Budget Summary 1'!BH133-SUM('Budget Summary 1'!P89:P91)","v":-5346703.3099999996},{"$f":"-'Budget Summary 1'!BI32-'Budget Summary 1'!BI92-'Budget Summary 1'!BI118-'Budget Summary 1'!BI133-SUM('Budget Summary 1'!Q89:Q91)","v":-5500788},{"$f":"-'Budget Summary 1'!BJ32-'Budget Summary 1'!BJ92-'Budget Summary 1'!BJ118-'Budget Summary 1'!BJ133-SUM('Budget Summary 1'!R89:R91)","v":-5651285.1299999999},{"$f":"-'Budget Summary 1'!BK32-'Budget Summary 1'!BK92-'Budget Summary 1'!BK118-'Budget Summary 1'!BK133-SUM('Budget Summary 1'!S89:S91)","v":-5828131.4100000001},{"$f":"-'Budget Summary 1'!BL32-'Budget Summary 1'!BL92-'Budget Summary 1'!BL118-'Budget Summary 1'!BL133-SUM('Budget Summary 1'!T89:T91)","v":-5935917.6500000004},{"$f":"-'Budget Summary 1'!BM32-'Budget Summary 1'!BM92-'Budget Summary 1'!BM118-'Budget Summary 1'!BM133-SUM('Budget Summary 1'!U89:U91)","v":-6097522.7699999996}," "," "," "]
["Budget Result adjusted for non-cash items",null,{"$f":"SUM(C7:C10)","v":-550247},null,{"$f":"SUM(E7:E10)","v":-0.2900000000372529},{"$f":"SUM(F7:F10)","v":-0.2900000000372529},0.70000000018626451,-0.90999999549239874,-0.56999999098479748,-0.61999999359250069,-0.57000000588595867,-0.23999999649822712,1.0700000077486038,0.43000000715255737," "," "," "]
["Budget Result per Council - (Deficit)/Surplus",null,-585301,null,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"," "," "," "]
["Variance",null,{"$f":"IF(C12=\"N/A\",\"\",ROUND(C11-C12,0))","v":35054},null,{"$f":"IF(E12=\"N/A\",\"\",ROUND(E11-E12,0))","v":""},{"$f":"IF(F12=\"N/A\",\"\",ROUND(F11-F12,0))","v":""},"","","","","","","",""," "," "," "]
["less Depreciation Expense (add back database amount)",null,{"$f":"-C8","v":-4746123},null,{"$f":"-E8","v":-4849513.040000001},{"$f":"-F8","v":-4978156.0999999996},-5078001.25,-5181462.66,-5346702.6500000004,-5500787.5699999994,-5651285.040000001,-5828131.2699999996,-5935918.3399999999,-6097522.8799999999," "," "," "]
["less other non-cash expenditure (add back database amount)",null,{"$f":"-C9+'Budget Summary 1'!J110","v":0},null,{"$f":"-E9+'Budget Summary 1'!L110","v":0},{"$f":"-F9+'Budget Summary 1'!M110","v":0},{"$f":"-G9+'Budget Summary 1'!N110","v":0},{"$f":"-H9+'Budget Summary 1'!O110","v":0},{"$f":"-I9+'Budget Summary 1'!P110","v":0},{"$f":"-J9+'Budget Summary 1'!Q110","v":0},{"$f":"-K9+'Budget Summary 1'!R110","v":0},{"$f":"-L9+'Budget Summary 1'!S110","v":0},{"$f":"-M9+'Budget Summary 1'!T110","v":0},{"$f":"-N9+'Budget Summary 1'!U110","v":0}," "," "," "]
["add other non-cash income (add back database amount)",null,{"$f":"-C10-SUM('Budget Summary 1'!BC89:BC91)","v":4746123},null,{"$f":"-E10-SUM('Budget Summary 1'!BD89:BD91)","v":4849513.4800000004},{"$f":"-F10-SUM('Budget Summary 1'!BE89:BE91)","v":4978156.4000000004},{"$f":"-G10-SUM('Budget Summary 1'!BF89:BF91)","v":5078000.96},{"$f":"-H10-SUM('Budget Summary 1'!BG89:BG91)","v":5181463.46},{"$f":"-I10-SUM('Budget Summary 1'!BH89:BH91)","v":5346703.3099999996},{"$f":"-J10-SUM('Budget Summary 1'!BI89:BI91)","v":5500788},{"$f":"-K10-SUM('Budget Summary 1'!BJ89:BJ91)","v":5651285.1299999999},{"$f":"-L10-SUM('Budget Summary 1'!BK89:BK91)","v":5828131.4100000001},{"$f":"-M10-SUM('Budget Summary 1'!BL89:BL91)","v":5935917.6500000004},{"$f":"-N10-SUM('Budget Summary 1'!BM89:BM91)","v":6097522.7699999996}," "," "," "]
["add back Depreciation contra entry (in database)",null,{"$f":"'Budget Summary 1'!BC89","v":0},null,{"$f":"'Budget Summary 1'!BD89","v":0},{"$f":"'Budget Summary 1'!BE89","v":0},{"$f":"'Budget Summary 1'!BF89","v":0},{"$f":"'Budget Summary 1'!BG89","v":0},{"$f":"'Budget Summary 1'!BH89","v":0},{"$f":"'Budget Summary 1'!BI89","v":0},{"$f":"'Budget Summary 1'!BJ89","v":0},{"$f":"'Budget Summary 1'!BK89","v":0},{"$f":"'Budget Summary 1'!BL89","v":0},{"$f":"'Budget Summary 1'!BM89","v":0}," "," "," "]
["Add back other non-cash expenditure contra entry (in database)",null,{"$f":"'Budget Summary 1'!BC90+'Budget Summary 1'!BC91","v":0},null,{"$f":"'Budget Summary 1'!BD90+'Budget Summary 1'!BD91","v":0},{"$f":"'Budget Summary 1'!BE90+'Budget Summary 1'!BE91","v":0},{"$f":"'Budget Summary 1'!BF90+'Budget Summary 1'!BF91","v":0},{"$f":"'Budget Summary 1'!BG90+'Budget Summary 1'!BG91","v":0},{"$f":"'Budget Summary 1'!BH90+'Budget Summary 1'!BH91","v":0},{"$f":"'Budget Summary 1'!BI90+'Budget Summary 1'!BI91","v":0},{"$f":"'Budget Summary 1'!BJ90+'Budget Summary 1'!BJ91","v":0},{"$f":"'Budget Summary 1'!BK90+'Budget Summary 1'!BK91","v":0},{"$f":"'Budget Summary 1'!BL90+'Budget Summary 1'!BL91","v":0},{"$f":"'Budget Summary 1'!BM90+'Budget Summary 1'!BM91","v":0}," "," "," "]
["Less other non-cash income contra entry (in database)",null,{"$f":"-'Budget Summary 1'!J110","v":0},null,{"$f":"-'Budget Summary 1'!L110","v":0},{"$f":"-'Budget Summary 1'!M110","v":0},{"$f":"-'Budget Summary 1'!N110","v":0},{"$f":"-'Budget Summary 1'!O110","v":0},{"$f":"-'Budget Summary 1'!P110","v":0},{"$f":"-'Budget Summary 1'!Q110","v":0},{"$f":"-'Budget Summary 1'!R110","v":0},{"$f":"-'Budget Summary 1'!S110","v":0},{"$f":"-'Budget Summary 1'!T110","v":0},{"$f":"-'Budget Summary 1'!U110","v":0}," "," "," "]
["add back Depreciation contra entries in G/L (if applicable)",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Add back other non-cash expenditure (if applicable)",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Less other non-cash income (if applicable)",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Variance",null,{"$f":"IF(C12=\"N/A\",\"\",ROUND(SUM(C13:C22),0))","v":35054},null,{"$f":"IF(E12=\"N/A\",\"\",ROUND(SUM(E13:E22),0))","v":""},{"$f":"IF(F12=\"N/A\",\"\",ROUND(SUM(F13:F22),0))","v":""},"","","","","","","",""," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"A11&\" (above)\"","v":"Budget Result adjusted for non-cash items (above)"},null,{"$f":"C11","v":-550247},null,{"$f":"E11","v":-0.2900000000372529},-0.2900000000372529,0.70000000018626451,-0.90999999549239874,-0.56999999098479748,-0.61999999359250069,-0.57000000588595867,-0.23999999649822712,1.0700000077486038,0.43000000715255737," "," "," "]
["add back capital expenses thru database",null,{"$f":"'Budget Summary 1'!J97+'Budget Summary 1'!J99","v":8010747},null,{"$f":"'Budget Summary 1'!L97+'Budget Summary 1'!L99","v":4781523},{"$f":"'Budget Summary 1'!M97+'Budget Summary 1'!M99","v":5606196},{"$f":"'Budget Summary 1'!N97+'Budget Summary 1'!N99","v":4232933.38},{"$f":"'Budget Summary 1'!O97+'Budget Summary 1'!O99","v":4462973.5599999996},{"$f":"'Budget Summary 1'!P97+'Budget Summary 1'!P99","v":4979342.8900000006},{"$f":"'Budget Summary 1'!Q97+'Budget Summary 1'!Q99","v":5147689.9800000004},{"$f":"'Budget Summary 1'!R97+'Budget Summary 1'!R99","v":5422207.5300000003},{"$f":"'Budget Summary 1'!S97+'Budget Summary 1'!S99","v":5619955.6699999999},{"$f":"'Budget Summary 1'!T97+'Budget Summary 1'!T99","v":5826197.9899999984},{"$f":"'Budget Summary 1'!U97+'Budget Summary 1'!U99","v":6038218.6000000006}," "," "," "]
["add back internal expenses capitalised thru database",null,{"$f":"'Budget Summary 1'!J142","v":0},null,{"$f":"'Budget Summary 1'!L142","v":0},{"$f":"'Budget Summary 1'!M142","v":0},{"$f":"'Budget Summary 1'!N142","v":0},{"$f":"'Budget Summary 1'!O142","v":0},{"$f":"'Budget Summary 1'!P142","v":0},{"$f":"'Budget Summary 1'!Q142","v":0},{"$f":"'Budget Summary 1'!R142","v":0},{"$f":"'Budget Summary 1'!S142","v":0},{"$f":"'Budget Summary 1'!T142","v":0},{"$f":"'Budget Summary 1'!U142","v":0}," "," "," "]
["less Capital Expenses - Investment Properties",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["less Capital Expenses - CAPEX",null,{"$f":"-'CAPEX Summary'!E70+'CAPEX Summary'!E69","v":-7290657},null,{"$f":"-'CAPEX Summary'!G70+'CAPEX Summary'!G69","v":-4781523},{"$f":"-'CAPEX Summary'!H70+'CAPEX Summary'!H69","v":-5606196},{"$f":"-'CAPEX Summary'!I70+'CAPEX Summary'!I69","v":-4232933.38},{"$f":"-'CAPEX Summary'!J70+'CAPEX Summary'!J69","v":-4462973.5599999996},{"$f":"-'CAPEX Summary'!K70+'CAPEX Summary'!K69","v":-4979342.8900000006},{"$f":"-'CAPEX Summary'!L70+'CAPEX Summary'!L69","v":-5147689.9800000004},{"$f":"-'CAPEX Summary'!M70+'CAPEX Summary'!M69","v":-5422207.5300000003},{"$f":"-'CAPEX Summary'!N70+'CAPEX Summary'!N69","v":-5619955.6699999999},{"$f":"-'CAPEX Summary'!O70+'CAPEX Summary'!O69","v":-5826197.9899999984},{"$f":"-'CAPEX Summary'!P70+'CAPEX Summary'!P69","v":-6038218.6000000006}," "," "," "]
["less Capital Expenses - Real Estate Development",null,{"$f":"-'RE Dev Summary'!E30","v":-720090},null,{"$f":"-'RE Dev Summary'!G30","v":0},{"$f":"-'RE Dev Summary'!H30","v":0},{"$f":"-'RE Dev Summary'!I30","v":0},{"$f":"-'RE Dev Summary'!J30","v":0},{"$f":"-'RE Dev Summary'!K30","v":0},{"$f":"-'RE Dev Summary'!L30","v":0},{"$f":"-'RE Dev Summary'!M30","v":0},{"$f":"-'RE Dev Summary'!N30","v":0},{"$f":"-'RE Dev Summary'!O30","v":0},{"$f":"-'RE Dev Summary'!P30","v":0}," "," "," "]
["add back operating borrowing cost on external loans thru database",null,{"$f":"'Budget Summary 1'!J41","v":269960},null,{"$f":"'Budget Summary 1'!L41","v":207000},{"$f":"'Budget Summary 1'!M41","v":159068.94},{"$f":"'Budget Summary 1'!N41","v":125382.9},{"$f":"'Budget Summary 1'!O41","v":90721.87},{"$f":"'Budget Summary 1'!P41","v":53966.52},{"$f":"'Budget Summary 1'!Q41","v":15023.19},{"$f":"'Budget Summary 1'!R41","v":0},{"$f":"'Budget Summary 1'!S41","v":0},{"$f":"'Budget Summary 1'!T41","v":0},{"$f":"'Budget Summary 1'!U41","v":0}," "," "," "]
["less operating borrowing cost on external loans - Loan Schedule",null,{"$f":"-'Loans - External'!J79","v":-269960},null,{"$f":"-'Loans - External'!K79","v":-188893},{"$f":"-'Loans - External'!L79","v":-159069},{"$f":"-'Loans - External'!M79","v":-125383},{"$f":"-'Loans - External'!N79","v":-90722},{"$f":"-'Loans - External'!O79","v":-53966},{"$f":"-'Loans - External'!P79","v":-15023},{"$f":"-'Loans - External'!Q79","v":0},{"$f":"-'Loans - External'!R79","v":0},{"$f":"-'Loans - External'!S79","v":0},{"$f":"-'Loans - External'!T79","v":0}," "," "," "]
["add back principal repayments on external loans thru database",null,{"$f":"'Budget Summary 1'!J95","v":1281065},null,{"$f":"'Budget Summary 1'!L95","v":510450},{"$f":"'Budget Summary 1'!M95","v":539955.96},{"$f":"'Budget Summary 1'!N95","v":573642},{"$f":"'Budget Summary 1'!O95","v":608303.03},{"$f":"'Budget Summary 1'!P95","v":645058.38},{"$f":"'Budget Summary 1'!Q95","v":507021.63},{"$f":"'Budget Summary 1'!R95","v":0},{"$f":"'Budget Summary 1'!S95","v":0},{"$f":"'Budget Summary 1'!T95","v":0},{"$f":"'Budget Summary 1'!U95","v":0}," "," "," "]
["less principal repayments on external loans - Loan Schedule",null,{"$f":"'BS workings'!E30-C48-C50-C39","v":-1280797.0899999999},null,{"$f":"'BS workings'!G30-E48-E50-E39","v":-510132},{"$f":"'BS workings'!H30-F48-F50-F39","v":-539956},{"$f":"'BS workings'!I30-G48-G50-G39","v":-573642},{"$f":"'BS workings'!J30-H48-H50-H39","v":-608303},{"$f":"'BS workings'!K30-I48-I50-I39","v":-645058},{"$f":"'BS workings'!L30-J48-J50-J39","v":-508112},{"$f":"'BS workings'!M30-K48-K50-K39","v":0},{"$f":"'BS workings'!N30-L48-L50-L39","v":0},{"$f":"'BS workings'!O30-M48-M50-M39","v":0},{"$f":"'BS workings'!P30-N48-N50-N39","v":0}," "," "," "]
["add back interest on internal loans payable thru database",null,{"$f":"+'Budget Summary 1'!J136","v":0},null,{"$f":"+'Budget Summary 1'!L136","v":0},{"$f":"+'Budget Summary 1'!M136","v":0},{"$f":"+'Budget Summary 1'!N136","v":0},{"$f":"+'Budget Summary 1'!O136","v":0},{"$f":"+'Budget Summary 1'!P136","v":0},{"$f":"+'Budget Summary 1'!Q136","v":0},{"$f":"+'Budget Summary 1'!R136","v":0},{"$f":"+'Budget Summary 1'!S136","v":0},{"$f":"+'Budget Summary 1'!T136","v":0},{"$f":"+'Budget Summary 1'!U136","v":0}," "," "," "]
["less interest on internal loans payable - Loan Schedule",null,{"$f":"-'Loans Payable - Internal'!J44","v":0},null,{"$f":"-'Loans Payable - Internal'!K44","v":0},{"$f":"-'Loans Payable - Internal'!L44","v":0},{"$f":"-'Loans Payable - Internal'!M44","v":0},{"$f":"-'Loans Payable - Internal'!N44","v":0},{"$f":"-'Loans Payable - Internal'!O44","v":0},{"$f":"-'Loans Payable - Internal'!P44","v":0},{"$f":"-'Loans Payable - Internal'!Q44","v":0},{"$f":"-'Loans Payable - Internal'!R44","v":0},{"$f":"-'Loans Payable - Internal'!S44","v":0},{"$f":"-'Loans Payable - Internal'!T44","v":0}," "," "," "]
["add back principals on internal loans payable thru database",null,{"$f":"+'Budget Summary 1'!J137","v":0},null,{"$f":"+'Budget Summary 1'!L137","v":0},{"$f":"+'Budget Summary 1'!M137","v":0},{"$f":"+'Budget Summary 1'!N137","v":0},{"$f":"+'Budget Summary 1'!O137","v":0},{"$f":"+'Budget Summary 1'!P137","v":0},{"$f":"+'Budget Summary 1'!Q137","v":0},{"$f":"+'Budget Summary 1'!R137","v":0},{"$f":"+'Budget Summary 1'!S137","v":0},{"$f":"+'Budget Summary 1'!T137","v":0},{"$f":"+'Budget Summary 1'!U137","v":0}," "," "," "]
["less principals on internal loans payable - Loan Schedule",null,{"$f":"-'Loans Payable - Internal'!J43","v":0},null,{"$f":"-'Loans Payable - Internal'!K43","v":0},{"$f":"-'Loans Payable - Internal'!L43","v":0},{"$f":"-'Loans Payable - Internal'!M43","v":0},{"$f":"-'Loans Payable - Internal'!N43","v":0},{"$f":"-'Loans Payable - Internal'!O43","v":0},{"$f":"-'Loans Payable - Internal'!P43","v":0},{"$f":"-'Loans Payable - Internal'!Q43","v":0},{"$f":"-'Loans Payable - Internal'!R43","v":0},{"$f":"-'Loans Payable - Internal'!S43","v":0},{"$f":"-'Loans Payable - Internal'!T43","v":0}," "," "," "]
["less interest income on internal loans receivable thru database",null,{"$f":"-'Budget Summary 1'!J128","v":0},null,{"$f":"-'Budget Summary 1'!L128","v":0},{"$f":"-'Budget Summary 1'!M128","v":0},{"$f":"-'Budget Summary 1'!N128","v":0},{"$f":"-'Budget Summary 1'!O128","v":0},{"$f":"-'Budget Summary 1'!P128","v":0},{"$f":"-'Budget Summary 1'!Q128","v":0},{"$f":"-'Budget Summary 1'!R128","v":0},{"$f":"-'Budget Summary 1'!S128","v":0},{"$f":"-'Budget Summary 1'!T128","v":0},{"$f":"-'Budget Summary 1'!U128","v":0}," "," "," "]
["add back interest income on internal loans receivable - Loan Schedule",null,{"$f":"'Loans Receivable - Internal'!J44","v":0},null,{"$f":"'Loans Receivable - Internal'!K44","v":0},{"$f":"'Loans Receivable - Internal'!L44","v":0},{"$f":"'Loans Receivable - Internal'!M44","v":0},{"$f":"'Loans Receivable - Internal'!N44","v":0},{"$f":"'Loans Receivable - Internal'!O44","v":0},{"$f":"'Loans Receivable - Internal'!P44","v":0},{"$f":"'Loans Receivable - Internal'!Q44","v":0},{"$f":"'Loans Receivable - Internal'!R44","v":0},{"$f":"'Loans Receivable - Internal'!S44","v":0},{"$f":"'Loans Receivable - Internal'!T44","v":0}," "," "," "]
["less principals on internal loans receivable thru database",null,{"$f":"-'Budget Summary 1'!J129","v":0},null,{"$f":"-'Budget Summary 1'!L129","v":0},{"$f":"-'Budget Summary 1'!M129","v":0},{"$f":"-'Budget Summary 1'!N129","v":0},{"$f":"-'Budget Summary 1'!O129","v":0},{"$f":"-'Budget Summary 1'!P129","v":0},{"$f":"-'Budget Summary 1'!Q129","v":0},{"$f":"-'Budget Summary 1'!R129","v":0},{"$f":"-'Budget Summary 1'!S129","v":0},{"$f":"-'Budget Summary 1'!T129","v":0},{"$f":"-'Budget Summary 1'!U129","v":0}," "," "," "]
["add back principals on internal loans receivable - Loan Schedule",null,{"$f":"'Loans Receivable - Internal'!J43","v":0},null,{"$f":"'Loans Receivable - Internal'!K43","v":0},{"$f":"'Loans Receivable - Internal'!L43","v":0},{"$f":"'Loans Receivable - Internal'!M43","v":0},{"$f":"'Loans Receivable - Internal'!N43","v":0},{"$f":"'Loans Receivable - Internal'!O43","v":0},{"$f":"'Loans Receivable - Internal'!P43","v":0},{"$f":"'Loans Receivable - Internal'!Q43","v":0},{"$f":"'Loans Receivable - Internal'!R43","v":0},{"$f":"'Loans Receivable - Internal'!S43","v":0},{"$f":"'Loans Receivable - Internal'!T43","v":0}," "," "," "]
["less Capital Grants & Contributions thru database",null,{"$f":"-'Budget Summary 1'!J70-'Budget Summary 1'!J71-'Budget Summary 1'!J72-'Budget Summary 1'!J73-'Budget Summary 1'!J74-'Budget Summary 1'!J75","v":-3182555},null,{"$f":"-'Budget Summary 1'!L70-'Budget Summary 1'!L71-'Budget Summary 1'!L72-'Budget Summary 1'!L73-'Budget Summary 1'!L74-'Budget Summary 1'!L75","v":-1002330.2200000001},{"$f":"-'Budget Summary 1'!M70-'Budget Summary 1'!M71-'Budget Summary 1'!M72-'Budget Summary 1'!M73-'Budget Summary 1'!M74-'Budget Summary 1'!M75","v":-890910.16},{"$f":"-'Budget Summary 1'!N70-'Budget Summary 1'!N71-'Budget Summary 1'!N72-'Budget Summary 1'!N73-'Budget Summary 1'!N74-'Budget Summary 1'!N75","v":-914856.76},{"$f":"-'Budget Summary 1'!O70-'Budget Summary 1'!O71-'Budget Summary 1'!O72-'Budget Summary 1'!O73-'Budget Summary 1'!O74-'Budget Summary 1'!O75","v":-939536.52},{"$f":"-'Budget Summary 1'!P70-'Budget Summary 1'!P71-'Budget Summary 1'!P72-'Budget Summary 1'!P73-'Budget Summary 1'!P74-'Budget Summary 1'!P75","v":-1005138.79},{"$f":"-'Budget Summary 1'!Q70-'Budget Summary 1'!Q71-'Budget Summary 1'!Q72-'Budget Summary 1'!Q73-'Budget Summary 1'!Q74-'Budget Summary 1'!Q75","v":-1037129.9199999999},{"$f":"-'Budget Summary 1'!R70-'Budget Summary 1'!R71-'Budget Summary 1'!R72-'Budget Summary 1'!R73-'Budget Summary 1'!R74-'Budget Summary 1'!R75","v":-1070258.7799999998},{"$f":"-'Budget Summary 1'!S70-'Budget Summary 1'!S71-'Budget Summary 1'!S72-'Budget Summary 1'!S73-'Budget Summary 1'!S74-'Budget Summary 1'!S75","v":-1096368.4100000001},{"$f":"-'Budget Summary 1'!T70-'Budget Summary 1'!T71-'Budget Summary 1'!T72-'Budget Summary 1'!T73-'Budget Summary 1'!T74-'Budget Summary 1'!T75","v":-1139890.8400000001},{"$f":"-'Budget Summary 1'!U70-'Budget Summary 1'!U71-'Budget Summary 1'!U72-'Budget Summary 1'!U73-'Budget Summary 1'!U74-'Budget Summary 1'!U75","v":-1176664.92}," "," "," "]
["add back Capital Grants & Contributions - Developer Contributions",null,{"$f":"'S94 - Plan Summary'!D16","v":604230},null,{"$f":"'S94 - Plan Summary'!F16","v":149998.47000000006},{"$f":"'S94 - Plan Summary'!G16","v":156283.42000000001},{"$f":"'S94 - Plan Summary'!H16","v":163222.40000000002},{"$f":"'S94 - Plan Summary'!I16","v":170469.48000000004},{"$f":"'S94 - Plan Summary'!J16","v":178890.67000000004},{"$f":"'S94 - Plan Summary'!K16","v":187727.87},{"$f":"'S94 - Plan Summary'!L16","v":197001.62999999995},{"$f":"'S94 - Plan Summary'!M16","v":206733.51000000004},{"$f":"'S94 - Plan Summary'!N16","v":216946.14999999997},{"$f":"'S94 - Plan Summary'!O16","v":227663.29999999996}," "," "," "]
["add back Capital Grants & Contributions - CAPEX",null,{"$f":"'CAPEX Summary'!E9+'CAPEX Summary'!E35","v":2578325},null,{"$f":"'CAPEX Summary'!G9+'CAPEX Summary'!G35","v":852331.75},{"$f":"'CAPEX Summary'!H9+'CAPEX Summary'!H35","v":734626.74000000022},{"$f":"'CAPEX Summary'!I9+'CAPEX Summary'!I35","v":751634.36},{"$f":"'CAPEX Summary'!J9+'CAPEX Summary'!J35","v":769067.03999999992},{"$f":"'CAPEX Summary'!K9+'CAPEX Summary'!K35","v":826248.12},{"$f":"'CAPEX Summary'!L9+'CAPEX Summary'!L35","v":849402.04999999993},{"$f":"'CAPEX Summary'!M9+'CAPEX Summary'!M35","v":873257.14999999991},{"$f":"'CAPEX Summary'!N9+'CAPEX Summary'!N35","v":889634.9},{"$f":"'CAPEX Summary'!O9+'CAPEX Summary'!O35","v":922944.69000000006},{"$f":"'CAPEX Summary'!P9+'CAPEX Summary'!P35","v":949001.62}," "," "," "]
["Less New External Loans raised thru database",null,{"$f":"-'Budget Summary 1'!J76","v":0},null,{"$f":"-'Budget Summary 1'!L76","v":0},{"$f":"-'Budget Summary 1'!M76","v":0},{"$f":"-'Budget Summary 1'!N76","v":0},{"$f":"-'Budget Summary 1'!O76","v":0},{"$f":"-'Budget Summary 1'!P76","v":0},{"$f":"-'Budget Summary 1'!Q76","v":0},{"$f":"-'Budget Summary 1'!R76","v":0},{"$f":"-'Budget Summary 1'!S76","v":0},{"$f":"-'Budget Summary 1'!T76","v":0},{"$f":"-'Budget Summary 1'!U76","v":0}," "," "," "]
["add back new external loans - Loan Schedules",null,{"$f":"'Loans - External'!J71","v":0},null,{"$f":"'Loans - External'!K71+'Loans Payable - Internal'!K55","v":0},{"$f":"'Loans - External'!L71+'Loans Payable - Internal'!L55","v":0},{"$f":"'Loans - External'!M71+'Loans Payable - Internal'!M55","v":0},{"$f":"'Loans - External'!N71+'Loans Payable - Internal'!N55","v":0},{"$f":"'Loans - External'!O71+'Loans Payable - Internal'!O55","v":0},{"$f":"'Loans - External'!P71+'Loans Payable - Internal'!P55","v":0},{"$f":"'Loans - External'!Q71+'Loans Payable - Internal'!Q55","v":0},{"$f":"'Loans - External'!R71+'Loans Payable - Internal'!R55","v":0},{"$f":"'Loans - External'!S71+'Loans Payable - Internal'!S55","v":0},{"$f":"'Loans - External'!T71+'Loans Payable - Internal'!T55","v":0}," "," "," "]
["Less New Internal Loans raised thru database",null,{"$f":"-'Budget Summary 1'!J130","v":0},null,{"$f":"-'Budget Summary 1'!L130","v":0},{"$f":"-'Budget Summary 1'!M130","v":0},{"$f":"-'Budget Summary 1'!N130","v":0},{"$f":"-'Budget Summary 1'!O130","v":0},{"$f":"-'Budget Summary 1'!P130","v":0},{"$f":"-'Budget Summary 1'!Q130","v":0},{"$f":"-'Budget Summary 1'!R130","v":0},{"$f":"-'Budget Summary 1'!S130","v":0},{"$f":"-'Budget Summary 1'!T130","v":0},{"$f":"-'Budget Summary 1'!U130","v":0}," "," "," "]
["add back new internal loans raised - Loan Schedules",null,{"$f":"+'Loans Payable - Internal'!J55","v":0},null,{"$f":"+'Loans Payable - Internal'!K55","v":0},{"$f":"+'Loans Payable - Internal'!L55","v":0},{"$f":"+'Loans Payable - Internal'!M55","v":0},{"$f":"+'Loans Payable - Internal'!N55","v":0},{"$f":"+'Loans Payable - Internal'!O55","v":0},{"$f":"+'Loans Payable - Internal'!P55","v":0},{"$f":"+'Loans Payable - Internal'!Q55","v":0},{"$f":"+'Loans Payable - Internal'!R55","v":0},{"$f":"+'Loans Payable - Internal'!S55","v":0},{"$f":"+'Loans Payable - Internal'!T55","v":0}," "," "," "]
["Add back New Internal Loans provided thru database",null,{"$f":"'Budget Summary 1'!J138","v":0},null,{"$f":"'Budget Summary 1'!L138","v":0},{"$f":"'Budget Summary 1'!M138","v":0},{"$f":"'Budget Summary 1'!N138","v":0},{"$f":"'Budget Summary 1'!O138","v":0},{"$f":"'Budget Summary 1'!P138","v":0},{"$f":"'Budget Summary 1'!Q138","v":0},{"$f":"'Budget Summary 1'!R138","v":0},{"$f":"'Budget Summary 1'!S138","v":0},{"$f":"'Budget Summary 1'!T138","v":0},{"$f":"'Budget Summary 1'!U138","v":0}," "," "," "]
["Less new internal loans provided - Loan Schedules",null,{"$f":"-'Loans Receivable - Internal'!J55","v":0},null,{"$f":"-'Loans Receivable - Internal'!K55","v":0},{"$f":"-'Loans Receivable - Internal'!L55","v":0},{"$f":"-'Loans Receivable - Internal'!M55","v":0},{"$f":"-'Loans Receivable - Internal'!N55","v":0},{"$f":"-'Loans Receivable - Internal'!O55","v":0},{"$f":"-'Loans Receivable - Internal'!P55","v":0},{"$f":"-'Loans Receivable - Internal'!Q55","v":0},{"$f":"-'Loans Receivable - Internal'!R55","v":0},{"$f":"-'Loans Receivable - Internal'!S55","v":0},{"$f":"-'Loans Receivable - Internal'!T55","v":0}," "," "," "]
["less Net Reserve Transfers tru database",null,{"$f":"-'Budget Summary 1'!J117+'Budget Summary 1'!J121","v":-3272165},null,{"$f":"-'Budget Summary 1'!L117+'Budget Summary 1'!L121","v":-932762},{"$f":"-'Budget Summary 1'!M117+'Budget Summary 1'!M121","v":-191976},{"$f":"-'Budget Summary 1'!N117+'Budget Summary 1'!N121","v":53108},{"$f":"-'Budget Summary 1'!O117+'Budget Summary 1'!O121","v":141600},{"$f":"-'Budget Summary 1'!P117+'Budget Summary 1'!P121","v":400661},{"$f":"-'Budget Summary 1'!Q117+'Budget Summary 1'!Q121","v":647326},{"$f":"-'Budget Summary 1'!R117+'Budget Summary 1'!R121","v":1154104},{"$f":"-'Budget Summary 1'!S117+'Budget Summary 1'!S121","v":1209168},{"$f":"-'Budget Summary 1'!T117+'Budget Summary 1'!T121","v":1284246},{"$f":"-'Budget Summary 1'!U117+'Budget Summary 1'!U121","v":1358443}," "," "," "]
["add back Net Reserve Transfers - Reserve Schedules",null,{"$f":"-'Internal Reserves'!E1149","v":3272165},null,{"$f":"-'Internal Reserves'!H1149","v":932762},{"$f":"-'Internal Reserves'!J1149","v":191976},{"$f":"-'Internal Reserves'!L1149","v":-53108},{"$f":"-'Internal Reserves'!N1149","v":-141600},{"$f":"-'Internal Reserves'!P1149","v":-400661},{"$f":"-'Internal Reserves'!R1149","v":-647326},{"$f":"-'Internal Reserves'!T1149","v":-1154104},{"$f":"-'Internal Reserves'!V1149","v":-1209168},{"$f":"-'Internal Reserves'!X1149","v":-1284246},{"$f":"-'Internal Reserves'!Z1149","v":-1358443}," "," "," "]
["Budget Result adjusted for variances in Capital items between ",null,{"$f":"SUM(C26:C54)","v":-549979.08999999985},null,{"$f":"SUM(E26:E54)","v":18424.709999999963},-0.38999999989755452,0.60000000020954758,-1.0099999954691157,0.33000000903848559,-1090.7999999935273,-0.57000000588595867,-0.23999999649822712,1.0700000077486038,0.43000000715255737," "," "," "]
["   database and LTFP                  should equal zero >>>>>>>>>",null,{"$f":"C55-C26","v":267.91000000014901},null,{"$f":"E55-E26","v":18425},-9.9999999860301614E-2,-9.9999999976716936E-2,-9.9999999976716936E-2,0.90000000002328306,-1090.1799999999348,0,0,0,0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Budget Result adjusted for variances in Capital items between ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["   database and LTFP",null,{"$f":"C55","v":-549979.08999999985},null,{"$f":"E55","v":18424.709999999963},-0.38999999989755452,0.60000000020954758,-1.0099999954691157,0.33000000903848559,-1090.7999999935273,-0.57000000588595867,-0.23999999649822712,1.0700000077486038,0.43000000715255737," "," "," "]
["Less: Additional Capital Expenses - CAPEX",null,{"$f":"-'CAPEX Summary'!E69","v":0},null,{"$f":"-'CAPEX Summary'!G69","v":0},{"$f":"-'CAPEX Summary'!H69","v":0},{"$f":"-'CAPEX Summary'!I69","v":0},{"$f":"-'CAPEX Summary'!J69","v":0},{"$f":"-'CAPEX Summary'!K69","v":0},{"$f":"-'CAPEX Summary'!L69","v":0},{"$f":"-'CAPEX Summary'!M69","v":0},{"$f":"-'CAPEX Summary'!N69","v":0},{"$f":"-'CAPEX Summary'!O69","v":0},{"$f":"-'CAPEX Summary'!P69","v":0}," "," "," "]
["Less: Additional Capital Expenses - Major Projects",null,{"$f":"-'Major Projects summary'!E70","v":0},null,{"$f":"-'Major Projects summary'!G70","v":0},{"$f":"-'Major Projects summary'!H70","v":0},{"$f":"-'Major Projects summary'!I70","v":0},{"$f":"-'Major Projects summary'!J70","v":0},{"$f":"-'Major Projects summary'!K70","v":0},{"$f":"-'Major Projects summary'!L70","v":0},{"$f":"-'Major Projects summary'!M70","v":0},{"$f":"-'Major Projects summary'!N70","v":0},{"$f":"-'Major Projects summary'!O70","v":0},{"$f":"-'Major Projects summary'!P70","v":0}," "," "," "]
["Add: Additional Capital Grants & Contributions - CAPEX",null,{"$f":"'CAPEX Summary'!E10","v":0},null,{"$f":"'CAPEX Summary'!G10","v":0},{"$f":"'CAPEX Summary'!H10","v":0},{"$f":"'CAPEX Summary'!I10","v":0},{"$f":"'CAPEX Summary'!J10","v":0},{"$f":"'CAPEX Summary'!K10","v":0},{"$f":"'CAPEX Summary'!L10","v":0},{"$f":"'CAPEX Summary'!M10","v":0},{"$f":"'CAPEX Summary'!N10","v":0},{"$f":"'CAPEX Summary'!O10","v":0},{"$f":"'CAPEX Summary'!P10","v":0}," "," "," "]
["Add: Additional Capital Grants & Contributions - Major Projects",null,{"$f":"'Major Projects summary'!E11","v":0},null,{"$f":"'Major Projects summary'!G11","v":0},{"$f":"'Major Projects summary'!H11","v":0},{"$f":"'Major Projects summary'!I11","v":0},{"$f":"'Major Projects summary'!J11","v":0},{"$f":"'Major Projects summary'!K11","v":0},{"$f":"'Major Projects summary'!L11","v":0},{"$f":"'Major Projects summary'!M11","v":0},{"$f":"'Major Projects summary'!N11","v":0},{"$f":"'Major Projects summary'!O11","v":0},{"$f":"'Major Projects summary'!P11","v":0}," "," "," "]
["Add: Additional User Charges & Fees - Major Projects",null,{"$f":"'Major Projects summary'!E80+'Major Projects summary'!E85","v":0},null,{"$f":"'Major Projects summary'!G80+'Major Projects summary'!G85","v":0},{"$f":"'Major Projects summary'!H80+'Major Projects summary'!H85","v":0},{"$f":"'Major Projects summary'!I80+'Major Projects summary'!I85","v":0},{"$f":"'Major Projects summary'!J80+'Major Projects summary'!J85","v":0},{"$f":"'Major Projects summary'!K80+'Major Projects summary'!K85","v":0},{"$f":"'Major Projects summary'!L80+'Major Projects summary'!L85","v":0},{"$f":"'Major Projects summary'!M80+'Major Projects summary'!M85","v":0},{"$f":"'Major Projects summary'!N80+'Major Projects summary'!N85","v":0},{"$f":"'Major Projects summary'!O80+'Major Projects summary'!O85","v":0},{"$f":"'Major Projects summary'!P80+'Major Projects summary'!P85","v":0}," "," "," "]
["Additional User Charges & Fees - Real Estate Development",null,{"$f":"'RE Dev Summary'!E43+'RE Dev Summary'!E48","v":0},null,{"$f":"'RE Dev Summary'!G43+'RE Dev Summary'!G48","v":0},{"$f":"'RE Dev Summary'!H43+'RE Dev Summary'!H48","v":0},{"$f":"'RE Dev Summary'!I43+'RE Dev Summary'!I48","v":0},{"$f":"'RE Dev Summary'!J43+'RE Dev Summary'!J48","v":0},{"$f":"'RE Dev Summary'!K43+'RE Dev Summary'!K48","v":0},{"$f":"'RE Dev Summary'!L43+'RE Dev Summary'!L48","v":0},{"$f":"'RE Dev Summary'!M43+'RE Dev Summary'!M48","v":0},{"$f":"'RE Dev Summary'!N43+'RE Dev Summary'!N48","v":0},{"$f":"'RE Dev Summary'!O43+'RE Dev Summary'!O48","v":0},{"$f":"'RE Dev Summary'!P43+'RE Dev Summary'!P48","v":0}," "," "," "]
["Additional Other Revenue - Major Projects",null,{"$f":"'Major Projects summary'!E81+'Major Projects summary'!E86","v":0},null,{"$f":"'Major Projects summary'!G81+'Major Projects summary'!G86","v":0},{"$f":"'Major Projects summary'!H81+'Major Projects summary'!H86","v":0},{"$f":"'Major Projects summary'!I81+'Major Projects summary'!I86","v":0},{"$f":"'Major Projects summary'!J81+'Major Projects summary'!J86","v":0},{"$f":"'Major Projects summary'!K81+'Major Projects summary'!K86","v":0},{"$f":"'Major Projects summary'!L81+'Major Projects summary'!L86","v":0},{"$f":"'Major Projects summary'!M81+'Major Projects summary'!M86","v":0},{"$f":"'Major Projects summary'!N81+'Major Projects summary'!N86","v":0},{"$f":"'Major Projects summary'!O81+'Major Projects summary'!O86","v":0},{"$f":"'Major Projects summary'!P81+'Major Projects summary'!P86","v":0}," "," "," "]
["Additional Other Revenue - Real Estate Development",null,{"$f":"'RE Dev Summary'!E44+'RE Dev Summary'!E49","v":0},null,{"$f":"'RE Dev Summary'!G44+'RE Dev Summary'!G49","v":0},{"$f":"'RE Dev Summary'!H44+'RE Dev Summary'!H49","v":0},{"$f":"'RE Dev Summary'!I44+'RE Dev Summary'!I49","v":0},{"$f":"'RE Dev Summary'!J44+'RE Dev Summary'!J49","v":0},{"$f":"'RE Dev Summary'!K44+'RE Dev Summary'!K49","v":0},{"$f":"'RE Dev Summary'!L44+'RE Dev Summary'!L49","v":0},{"$f":"'RE Dev Summary'!M44+'RE Dev Summary'!M49","v":0},{"$f":"'RE Dev Summary'!N44+'RE Dev Summary'!N49","v":0},{"$f":"'RE Dev Summary'!O44+'RE Dev Summary'!O49","v":0},{"$f":"'RE Dev Summary'!P44+'RE Dev Summary'!P49","v":0}," "," "," "]
["Additional Employee Costs - Developer Contributions",null,{"$f":"-'S94 - Plan Summary'!D22","v":0},null,{"$f":"-'S94 - Plan Summary'!F22","v":0},{"$f":"-'S94 - Plan Summary'!G22","v":0},{"$f":"-'S94 - Plan Summary'!H22","v":0},{"$f":"-'S94 - Plan Summary'!I22","v":0},{"$f":"-'S94 - Plan Summary'!J22","v":0},{"$f":"-'S94 - Plan Summary'!K22","v":0},{"$f":"-'S94 - Plan Summary'!L22","v":0},{"$f":"-'S94 - Plan Summary'!M22","v":0},{"$f":"-'S94 - Plan Summary'!N22","v":0},{"$f":"-'S94 - Plan Summary'!O22","v":0}," "," "," "]
["Additional Employee Costs - Major Projects",null,{"$f":"'Major Projects summary'!E36+'Major Projects summary'!E90+'Major Projects summary'!E103","v":0},null,{"$f":"'Major Projects summary'!G36+'Major Projects summary'!G90+'Major Projects summary'!G103","v":0},{"$f":"'Major Projects summary'!H36+'Major Projects summary'!H90+'Major Projects summary'!H103","v":0},{"$f":"'Major Projects summary'!I36+'Major Projects summary'!I90+'Major Projects summary'!I103","v":0},{"$f":"'Major Projects summary'!J36+'Major Projects summary'!J90+'Major Projects summary'!J103","v":0},{"$f":"'Major Projects summary'!K36+'Major Projects summary'!K90+'Major Projects summary'!K103","v":0},{"$f":"'Major Projects summary'!L36+'Major Projects summary'!L90+'Major Projects summary'!L103","v":0},{"$f":"'Major Projects summary'!M36+'Major Projects summary'!M90+'Major Projects summary'!M103","v":0},{"$f":"'Major Projects summary'!N36+'Major Projects summary'!N90+'Major Projects summary'!N103","v":0},{"$f":"'Major Projects summary'!O36+'Major Projects summary'!O90+'Major Projects summary'!O103","v":0},{"$f":"'Major Projects summary'!P36+'Major Projects summary'!P90+'Major Projects summary'!P103","v":0}," "," "," "]
["Additional Borrowing Costs - Developer Contributions",null,{"$f":"-'S94 - Plan Summary'!D23","v":0},null,{"$f":"-'S94 - Plan Summary'!F23","v":0},{"$f":"-'S94 - Plan Summary'!G23","v":0},{"$f":"-'S94 - Plan Summary'!H23","v":0},{"$f":"-'S94 - Plan Summary'!I23","v":0},{"$f":"-'S94 - Plan Summary'!J23","v":0},{"$f":"-'S94 - Plan Summary'!K23","v":0},{"$f":"-'S94 - Plan Summary'!L23","v":0},{"$f":"-'S94 - Plan Summary'!M23","v":0},{"$f":"-'S94 - Plan Summary'!N23","v":0},{"$f":"-'S94 - Plan Summary'!O23","v":0}," "," "," "]
["Additional Materials & Contracts - Developer Contributions",null,{"$f":"-'S94 - Plan Summary'!D24-'S94 - Plan Summary'!D64","v":0},null,{"$f":"-'S94 - Plan Summary'!F24-'S94 - Plan Summary'!F64","v":0},{"$f":"-'S94 - Plan Summary'!G24-'S94 - Plan Summary'!G64","v":0},{"$f":"-'S94 - Plan Summary'!H24-'S94 - Plan Summary'!H64","v":0},{"$f":"-'S94 - Plan Summary'!I24-'S94 - Plan Summary'!I64","v":0},{"$f":"-'S94 - Plan Summary'!J24-'S94 - Plan Summary'!J64","v":0},{"$f":"-'S94 - Plan Summary'!K24-'S94 - Plan Summary'!K64","v":0},{"$f":"-'S94 - Plan Summary'!L24-'S94 - Plan Summary'!L64","v":0},{"$f":"-'S94 - Plan Summary'!M24-'S94 - Plan Summary'!M64","v":0},{"$f":"-'S94 - Plan Summary'!N24-'S94 - Plan Summary'!N64","v":0},{"$f":"-'S94 - Plan Summary'!O24-'S94 - Plan Summary'!O64","v":0}," "," "," "]
["Additional Materials & Contracts - CAPEX",null,{"$f":"-'CAPEX Summary'!E84","v":0},null,{"$f":"-'CAPEX Summary'!G84","v":0},{"$f":"-'CAPEX Summary'!H84","v":0},{"$f":"-'CAPEX Summary'!I84","v":0},{"$f":"-'CAPEX Summary'!J84","v":0},{"$f":"-'CAPEX Summary'!K84","v":0},{"$f":"-'CAPEX Summary'!L84","v":0},{"$f":"-'CAPEX Summary'!M84","v":0},{"$f":"-'CAPEX Summary'!N84","v":0},{"$f":"-'CAPEX Summary'!O84","v":0},{"$f":"-'CAPEX Summary'!P84","v":0}," "," "," "]
["Additional Materials & Contracts - Major Projects",null,{"$f":"-'Major Projects summary'!E37-'Major Projects summary'!E91-'Major Projects summary'!E92-'Major Projects summary'!E104","v":0},null,{"$f":"-'Major Projects summary'!G37-'Major Projects summary'!G91-'Major Projects summary'!G92-'Major Projects summary'!G104","v":0},{"$f":"-'Major Projects summary'!H37-'Major Projects summary'!H91-'Major Projects summary'!H92-'Major Projects summary'!H104","v":0},{"$f":"-'Major Projects summary'!I37-'Major Projects summary'!I91-'Major Projects summary'!I92-'Major Projects summary'!I104","v":0},{"$f":"-'Major Projects summary'!J37-'Major Projects summary'!J91-'Major Projects summary'!J92-'Major Projects summary'!J104","v":0},{"$f":"-'Major Projects summary'!K37-'Major Projects summary'!K91-'Major Projects summary'!K92-'Major Projects summary'!K104","v":0},{"$f":"-'Major Projects summary'!L37-'Major Projects summary'!L91-'Major Projects summary'!L92-'Major Projects summary'!L104","v":0},{"$f":"-'Major Projects summary'!M37-'Major Projects summary'!M91-'Major Projects summary'!M92-'Major Projects summary'!M104","v":0},{"$f":"-'Major Projects summary'!N37-'Major Projects summary'!N91-'Major Projects summary'!N92-'Major Projects summary'!N104","v":0},{"$f":"-'Major Projects summary'!O37-'Major Projects summary'!O91-'Major Projects summary'!O92-'Major Projects summary'!O104","v":0},{"$f":"-'Major Projects summary'!P37-'Major Projects summary'!P91-'Major Projects summary'!P92-'Major Projects summary'!P104","v":0}," "," "," "]
["Additional Materials & Contracts - Real Estate Development",null,{"$f":"-'RE Dev Summary'!E53-'RE Dev Summary'!E63","v":0},null,{"$f":"-'RE Dev Summary'!G53-'RE Dev Summary'!G63","v":0},{"$f":"-'RE Dev Summary'!H53-'RE Dev Summary'!H63","v":0},{"$f":"-'RE Dev Summary'!I53-'RE Dev Summary'!I63","v":0},{"$f":"-'RE Dev Summary'!J53-'RE Dev Summary'!J63","v":0},{"$f":"-'RE Dev Summary'!K53-'RE Dev Summary'!K63","v":0},{"$f":"-'RE Dev Summary'!L53-'RE Dev Summary'!L63","v":0},{"$f":"-'RE Dev Summary'!M53-'RE Dev Summary'!M63","v":0},{"$f":"-'RE Dev Summary'!N53-'RE Dev Summary'!N63","v":0},{"$f":"-'RE Dev Summary'!O53-'RE Dev Summary'!O63","v":0},{"$f":"-'RE Dev Summary'!P53-'RE Dev Summary'!P63","v":0}," "," "," "]
["Additional Materials & Contracts - IPPE movements",null,{"$f":"-'Assets - Disposals & Transfers'!E465","v":0},null,{"$f":"-'Assets - Disposals & Transfers'!G465","v":0},{"$f":"-'Assets - Disposals & Transfers'!H465","v":0},{"$f":"-'Assets - Disposals & Transfers'!I465","v":0},{"$f":"-'Assets - Disposals & Transfers'!J465","v":0},{"$f":"-'Assets - Disposals & Transfers'!K465","v":0},{"$f":"-'Assets - Disposals & Transfers'!L465","v":0},{"$f":"-'Assets - Disposals & Transfers'!M465","v":0},{"$f":"-'Assets - Disposals & Transfers'!N465","v":0},{"$f":"-'Assets - Disposals & Transfers'!O465","v":0},{"$f":"-'Assets - Disposals & Transfers'!P465","v":0}," "," "," "]
["Additional Depreciation & Amortisation - Developer Contributions",null,{"$f":"-'S94 - Plan Summary'!D66+'S94 - Plan Summary'!D66","v":0},null,{"$f":"-'S94 - Plan Summary'!F66+'S94 - Plan Summary'!F66","v":0},{"$f":"-'S94 - Plan Summary'!G66+'S94 - Plan Summary'!G66","v":0},{"$f":"-'S94 - Plan Summary'!H66+'S94 - Plan Summary'!H66","v":0},{"$f":"-'S94 - Plan Summary'!I66+'S94 - Plan Summary'!I66","v":0},{"$f":"-'S94 - Plan Summary'!J66+'S94 - Plan Summary'!J66","v":0},{"$f":"-'S94 - Plan Summary'!K66+'S94 - Plan Summary'!K66","v":0},{"$f":"-'S94 - Plan Summary'!L66+'S94 - Plan Summary'!L66","v":0},{"$f":"-'S94 - Plan Summary'!M66+'S94 - Plan Summary'!M66","v":0},{"$f":"-'S94 - Plan Summary'!N66+'S94 - Plan Summary'!N66","v":0},{"$f":"-'S94 - Plan Summary'!O66+'S94 - Plan Summary'!O66","v":0}," "," "," "]
["Additional Depreciation & Amortisation - CAPEX",null,{"$f":"-'CAPEX Summary'!E87+'CAPEX Summary'!E87","v":0},null,{"$f":"-'CAPEX Summary'!G87+'CAPEX Summary'!G87","v":0},{"$f":"-'CAPEX Summary'!H87+'CAPEX Summary'!H87","v":0},{"$f":"-'CAPEX Summary'!I87+'CAPEX Summary'!I87","v":0},{"$f":"-'CAPEX Summary'!J87+'CAPEX Summary'!J87","v":0},{"$f":"-'CAPEX Summary'!K87+'CAPEX Summary'!K87","v":0},{"$f":"-'CAPEX Summary'!L87+'CAPEX Summary'!L87","v":0},{"$f":"-'CAPEX Summary'!M87+'CAPEX Summary'!M87","v":0},{"$f":"-'CAPEX Summary'!N87+'CAPEX Summary'!N87","v":0},{"$f":"-'CAPEX Summary'!O87+'CAPEX Summary'!O87","v":0},{"$f":"-'CAPEX Summary'!P87+'CAPEX Summary'!P87","v":0}," "," "," "]
["Additional Depreciation & Amortisation - Major Projects",null,{"$f":"-'Major Projects summary'!E94+'Major Projects summary'!E94","v":0},null,{"$f":"-'Major Projects summary'!G94+'Major Projects summary'!G94","v":0},{"$f":"-'Major Projects summary'!H94+'Major Projects summary'!H94","v":0},{"$f":"-'Major Projects summary'!I94+'Major Projects summary'!I94","v":0},{"$f":"-'Major Projects summary'!J94+'Major Projects summary'!J94","v":0},{"$f":"-'Major Projects summary'!K94+'Major Projects summary'!K94","v":0},{"$f":"-'Major Projects summary'!L94+'Major Projects summary'!L94","v":0},{"$f":"-'Major Projects summary'!M94+'Major Projects summary'!M94","v":0},{"$f":"-'Major Projects summary'!N94+'Major Projects summary'!N94","v":0},{"$f":"-'Major Projects summary'!O94+'Major Projects summary'!O94","v":0},{"$f":"-'Major Projects summary'!P94+'Major Projects summary'!P94","v":0}," "," "," "]
["Additional Depreciation & Amortisation - IPPE movements",null,{"$f":"-'Assets - Disposals & Transfers'!E467+'Assets - Disposals & Transfers'!E467","v":0},null,{"$f":"-'Assets - Disposals & Transfers'!G467+'Assets - Disposals & Transfers'!G467","v":0},{"$f":"-'Assets - Disposals & Transfers'!H467+'Assets - Disposals & Transfers'!H467","v":0},{"$f":"-'Assets - Disposals & Transfers'!I467+'Assets - Disposals & Transfers'!I467","v":0},{"$f":"-'Assets - Disposals & Transfers'!J467+'Assets - Disposals & Transfers'!J467","v":0},{"$f":"-'Assets - Disposals & Transfers'!K467+'Assets - Disposals & Transfers'!K467","v":0},{"$f":"-'Assets - Disposals & Transfers'!L467+'Assets - Disposals & Transfers'!L467","v":0},{"$f":"-'Assets - Disposals & Transfers'!M467+'Assets - Disposals & Transfers'!M467","v":0},{"$f":"-'Assets - Disposals & Transfers'!N467+'Assets - Disposals & Transfers'!N467","v":0},{"$f":"-'Assets - Disposals & Transfers'!O467+'Assets - Disposals & Transfers'!O467","v":0},{"$f":"-'Assets - Disposals & Transfers'!P467+'Assets - Disposals & Transfers'!P467","v":0}," "," "," "]
["Additional Depreciation & Amortisation - IPPE reconciliation",null,{"$f":"-'IPP&E Reconciliation'!D708+'IPP&E Reconciliation'!D708","v":0},null,{"$f":"-'IPP&E Reconciliation'!E708+'IPP&E Reconciliation'!E708","v":0},{"$f":"-'IPP&E Reconciliation'!F708+'IPP&E Reconciliation'!F708","v":0},{"$f":"-'IPP&E Reconciliation'!G708+'IPP&E Reconciliation'!G708","v":0},{"$f":"-'IPP&E Reconciliation'!H708+'IPP&E Reconciliation'!H708","v":0},{"$f":"-'IPP&E Reconciliation'!I708+'IPP&E Reconciliation'!I708","v":0},{"$f":"-'IPP&E Reconciliation'!J708+'IPP&E Reconciliation'!J708","v":0},{"$f":"-'IPP&E Reconciliation'!K708+'IPP&E Reconciliation'!K708","v":0},{"$f":"-'IPP&E Reconciliation'!L708+'IPP&E Reconciliation'!L708","v":0},{"$f":"-'IPP&E Reconciliation'!M708+'IPP&E Reconciliation'!M708","v":0},{"$f":"-'IPP&E Reconciliation'!N708+'IPP&E Reconciliation'!N708","v":0}," "," "," "]
["Additional Other Expenses - Developer Contributions",null,{"$f":"-'S94 - Plan Summary'!D25","v":0},null,{"$f":"-'S94 - Plan Summary'!F25","v":0},{"$f":"-'S94 - Plan Summary'!G25","v":0},{"$f":"-'S94 - Plan Summary'!H25","v":0},{"$f":"-'S94 - Plan Summary'!I25","v":0},{"$f":"-'S94 - Plan Summary'!J25","v":0},{"$f":"-'S94 - Plan Summary'!K25","v":0},{"$f":"-'S94 - Plan Summary'!L25","v":0},{"$f":"-'S94 - Plan Summary'!M25","v":0},{"$f":"-'S94 - Plan Summary'!N25","v":0},{"$f":"-'S94 - Plan Summary'!O25","v":0}," "," "," "]
["Additional Other Expenses - Major Projects",null,{"$f":"-'Major Projects summary'!E38-'Major Projects summary'!E95-'Major Projects summary'!E105","v":0},null,{"$f":"-'Major Projects summary'!G38-'Major Projects summary'!G95-'Major Projects summary'!G105","v":0},{"$f":"-'Major Projects summary'!H38-'Major Projects summary'!H95-'Major Projects summary'!H105","v":0},{"$f":"-'Major Projects summary'!I38-'Major Projects summary'!I95-'Major Projects summary'!I105","v":0},{"$f":"-'Major Projects summary'!J38-'Major Projects summary'!J95-'Major Projects summary'!J105","v":0},{"$f":"-'Major Projects summary'!K38-'Major Projects summary'!K95-'Major Projects summary'!K105","v":0},{"$f":"-'Major Projects summary'!L38-'Major Projects summary'!L95-'Major Projects summary'!L105","v":0},{"$f":"-'Major Projects summary'!M38-'Major Projects summary'!M95-'Major Projects summary'!M105","v":0},{"$f":"-'Major Projects summary'!N38-'Major Projects summary'!N95-'Major Projects summary'!N105","v":0},{"$f":"-'Major Projects summary'!O38-'Major Projects summary'!O95-'Major Projects summary'!O105","v":0},{"$f":"-'Major Projects summary'!P38-'Major Projects summary'!P95-'Major Projects summary'!P105","v":0}," "," "," "]
["Additional Other Expenses - Real Estate Development",null,{"$f":"-'RE Dev Summary'!E55-'RE Dev Summary'!E64","v":0},null,{"$f":"-'RE Dev Summary'!G55-'RE Dev Summary'!G64","v":0},{"$f":"-'RE Dev Summary'!H55-'RE Dev Summary'!H64","v":0},{"$f":"-'RE Dev Summary'!I55-'RE Dev Summary'!I64","v":0},{"$f":"-'RE Dev Summary'!J55-'RE Dev Summary'!J64","v":0},{"$f":"-'RE Dev Summary'!K55-'RE Dev Summary'!K64","v":0},{"$f":"-'RE Dev Summary'!L55-'RE Dev Summary'!L64","v":0},{"$f":"-'RE Dev Summary'!M55-'RE Dev Summary'!M64","v":0},{"$f":"-'RE Dev Summary'!N55-'RE Dev Summary'!N64","v":0},{"$f":"-'RE Dev Summary'!O55-'RE Dev Summary'!O64","v":0},{"$f":"-'RE Dev Summary'!P55-'RE Dev Summary'!P64","v":0}," "," "," "]
["Additional Sale Proceeds - ",null,{"$f":"'Assets - Disposals & Transfers'!E214","v":0},null,{"$f":"'Assets - Disposals & Transfers'!G214","v":0},{"$f":"'Assets - Disposals & Transfers'!H214","v":0},{"$f":"'Assets - Disposals & Transfers'!I214","v":0},{"$f":"'Assets - Disposals & Transfers'!J214","v":0},{"$f":"'Assets - Disposals & Transfers'!K214","v":0},{"$f":"'Assets - Disposals & Transfers'!L214","v":0},{"$f":"'Assets - Disposals & Transfers'!M214","v":0},{"$f":"'Assets - Disposals & Transfers'!N214","v":0},{"$f":"'Assets - Disposals & Transfers'!O214","v":0},{"$f":"'Assets - Disposals & Transfers'!P214","v":0}," "," "," "]
["Budget Result adjusted for variances in Capital items between ",null,{"$f":"SUM(C58:C84)","v":-549979.08999999985},null,{"$f":"SUM(E58:E84)","v":18424.709999999963},-0.38999999989755452,0.60000000020954758,-1.0099999954691157,0.33000000903848559,-1090.7999999935273,-0.57000000588595867,-0.23999999649822712,1.0700000077486038,0.43000000715255737," "," "," "]
["   database and LTFP and additional income & expenditure in LTFP",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["less other non-cash expenditure",null,{"$f":"-C9","v":0},null,{"$f":"-E9","v":0},0,0,0,0,0,0,0,0,0," "," "," "]
["add back other non-cash expenditure thru database",null,{"$f":"-SUM('Budget Summary 1'!J175:J184)","v":0},null,{"$f":"-SUM('Budget Summary 1'!L175:L184)","v":0},{"$f":"-SUM('Budget Summary 1'!M175:M184)","v":0},{"$f":"-SUM('Budget Summary 1'!N175:N184)","v":0},{"$f":"-SUM('Budget Summary 1'!O175:O184)","v":0},{"$f":"-SUM('Budget Summary 1'!P175:P184)","v":0},{"$f":"-SUM('Budget Summary 1'!Q175:Q184)","v":0},{"$f":"-SUM('Budget Summary 1'!R175:R184)","v":0},{"$f":"-SUM('Budget Summary 1'!S175:S184)","v":0},{"$f":"-SUM('Budget Summary 1'!T175:T184)","v":0},{"$f":"-SUM('Budget Summary 1'!U175:U184)","v":0}," "," "," "]
["add back other non-cash income",null,{"$f":"-C10","v":4746123},null,{"$f":"-E10","v":4849513.4800000004},4978156.4000000004,5078000.96,5181463.46,5346703.3099999996,5500788,5651285.1299999999,5828131.4100000001,5935917.6500000004,6097522.7699999996," "," "," "]
["less other non-cash income thru database",null,{"$f":"SUM('Budget Summary 1'!J163:J174)-'Budget Summary 1'!J168-'Budget Summary 1'!J171-'Budget Summary 1'!J173","v":0},null,{"$f":"SUM('Budget Summary 1'!L163:L174)-'Budget Summary 1'!L168-'Budget Summary 1'!L171-'Budget Summary 1'!L173","v":0},{"$f":"SUM('Budget Summary 1'!M163:M174)-'Budget Summary 1'!M168-'Budget Summary 1'!M171-'Budget Summary 1'!M173","v":0},{"$f":"SUM('Budget Summary 1'!N163:N174)-'Budget Summary 1'!N168-'Budget Summary 1'!N171-'Budget Summary 1'!N173","v":0},{"$f":"SUM('Budget Summary 1'!O163:O174)-'Budget Summary 1'!O168-'Budget Summary 1'!O171-'Budget Summary 1'!O173","v":0},{"$f":"SUM('Budget Summary 1'!P163:P174)-'Budget Summary 1'!P168-'Budget Summary 1'!P171-'Budget Summary 1'!P173","v":0},{"$f":"SUM('Budget Summary 1'!Q163:Q174)-'Budget Summary 1'!Q168-'Budget Summary 1'!Q171-'Budget Summary 1'!Q173","v":0},{"$f":"SUM('Budget Summary 1'!R163:R174)-'Budget Summary 1'!R168-'Budget Summary 1'!R171-'Budget Summary 1'!R173","v":0},{"$f":"SUM('Budget Summary 1'!S163:S174)-'Budget Summary 1'!S168-'Budget Summary 1'!S171-'Budget Summary 1'!S173","v":0},{"$f":"SUM('Budget Summary 1'!T163:T174)-'Budget Summary 1'!T168-'Budget Summary 1'!T171-'Budget Summary 1'!T173","v":0},{"$f":"SUM('Budget Summary 1'!U163:U174)-'Budget Summary 1'!U168-'Budget Summary 1'!U171-'Budget Summary 1'!U173","v":0}," "," "," "]
["Budget Result adjusted for variances in Capital items between ",null,{"$f":"SUM(C85:C91)","v":4196143.91},null,{"$f":"SUM(E85:E91)","v":4867938.1900000004},4978156.0100000007,5078001.5600000005,5181462.4500000048,5346703.640000009,5499697.2000000067,5651284.559999994,5828131.1700000037,5935918.7200000081,6097523.2000000067," "," "," "]
["   database and LTFP, additional income & expenditure in LTFP ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["   and all non-cash items",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Budget Summary 2","index":17,"n_rows":72,"n_cols":17,"rows_kept":72,"cut":false,"hidden":false,"merged":[[2,4,2,13]]}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"BUDGET SUMMARY - \"&UPPER(general_fund_name)","v":"BUDGET SUMMARY - GENERAL FUND"},null,"Current Year",null,"Projected Years",null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"}," "," "," "]
[null,null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Income from Continuing Operations",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Rates & Annual Charges",null,{"$f":"'Budget Summary 1'!J9+'Budget Summary 1'!J10+'Budget Summary 1'!J11+'Budget Summary 1'!J12","v":7338485},null,{"$f":"'Budget Summary 1'!L9+'Budget Summary 1'!L10+'Budget Summary 1'!L11+'Budget Summary 1'!L12","v":7526903.04},{"$f":"'Budget Summary 1'!M9+'Budget Summary 1'!M10+'Budget Summary 1'!M11+'Budget Summary 1'!M12","v":8309684.1099999994},{"$f":"'Budget Summary 1'!N9+'Budget Summary 1'!N10+'Budget Summary 1'!N11+'Budget Summary 1'!N12","v":9174187.5300000012},{"$f":"'Budget Summary 1'!O9+'Budget Summary 1'!O10+'Budget Summary 1'!O11+'Budget Summary 1'!O12","v":10128945.1},{"$f":"'Budget Summary 1'!P9+'Budget Summary 1'!P10+'Budget Summary 1'!P11+'Budget Summary 1'!P12","v":11183379.360000001},{"$f":"'Budget Summary 1'!Q9+'Budget Summary 1'!Q10+'Budget Summary 1'!Q11+'Budget Summary 1'!Q12","v":11678633.800000001},{"$f":"'Budget Summary 1'!R9+'Budget Summary 1'!R10+'Budget Summary 1'!R11+'Budget Summary 1'!R12","v":12195877.540000001},{"$f":"'Budget Summary 1'!S9+'Budget Summary 1'!S10+'Budget Summary 1'!S11+'Budget Summary 1'!S12","v":12736086.9},{"$f":"'Budget Summary 1'!T9+'Budget Summary 1'!T10+'Budget Summary 1'!T11+'Budget Summary 1'!T12","v":13300281.550000001},{"$f":"'Budget Summary 1'!U9+'Budget Summary 1'!U10+'Budget Summary 1'!U11+'Budget Summary 1'!U12","v":13889526.450000001}," "," "," "]
["User Charges & Fees",null,{"$f":"'Budget Summary 1'!J13+'Budget Summary 1'!J14+'Budget Summary 1'!J15","v":1919988},null,{"$f":"'Budget Summary 1'!L13+'Budget Summary 1'!L14+'Budget Summary 1'!L15","v":1840888.64},{"$f":"'Budget Summary 1'!M13+'Budget Summary 1'!M14+'Budget Summary 1'!M15","v":1873574.66},{"$f":"'Budget Summary 1'!N13+'Budget Summary 1'!N14+'Budget Summary 1'!N15","v":1919789.04},{"$f":"'Budget Summary 1'!O13+'Budget Summary 1'!O14+'Budget Summary 1'!O15","v":1967158.8000000003},{"$f":"'Budget Summary 1'!P13+'Budget Summary 1'!P14+'Budget Summary 1'!P15","v":2025423.5700000003},{"$f":"'Budget Summary 1'!Q13+'Budget Summary 1'!Q14+'Budget Summary 1'!Q15","v":2085436.2499999998},{"$f":"'Budget Summary 1'!R13+'Budget Summary 1'!R14+'Budget Summary 1'!R15","v":2147249.3100000005},{"$f":"'Budget Summary 1'!S13+'Budget Summary 1'!S14+'Budget Summary 1'!S15","v":2210916.7900000005},{"$f":"'Budget Summary 1'!T13+'Budget Summary 1'!T14+'Budget Summary 1'!T15","v":2276494.25},{"$f":"'Budget Summary 1'!U13+'Budget Summary 1'!U14+'Budget Summary 1'!U15","v":2344039.09}," "," "," "]
["Interest & Investment Revenue",null,{"$f":"IF(('Budget Summary 1'!J16+'Budget Summary 1'!J17+'Budget Summary 1'!J18++'Budget Summary 1'!J128)>0,'Budget Summary 1'!J16+'Budget Summary 1'!J17+'Budget Summary 1'!J18+'Budget Summary 1'!J128,0)","v":735655},null,{"$f":"IF(('Budget Summary 1'!L16+'Budget Summary 1'!L17+'Budget Summary 1'!L18++'Budget Summary 1'!L128)>0,'Budget Summary 1'!L16+'Budget Summary 1'!L17+'Budget Summary 1'!L18+'Budget Summary 1'!L128,0)","v":389935},{"$f":"IF(('Budget Summary 1'!M16+'Budget Summary 1'!M17+'Budget Summary 1'!M18++'Budget Summary 1'!M128)>0,'Budget Summary 1'!M16+'Budget Summary 1'!M17+'Budget Summary 1'!M18+'Budget Summary 1'!M128,0)","v":389935},{"$f":"IF(('Budget Summary 1'!N16+'Budget Summary 1'!N17+'Budget Summary 1'!N18++'Budget Summary 1'!N128)>0,'Budget Summary 1'!N16+'Budget Summary 1'!N17+'Budget Summary 1'!N18+'Budget Summary 1'!N128,0)","v":389935},{"$f":"IF(('Budget Summary 1'!O16+'Budget Summary 1'!O17+'Budget Summary 1'!O18++'Budget Summary 1'!O128)>0,'Budget Summary 1'!O16+'Budget Summary 1'!O17+'Budget Summary 1'!O18+'Budget Summary 1'!O128,0)","v":389935},{"$f":"IF(('Budget Summary 1'!P16+'Budget Summary 1'!P17+'Budget Summary 1'!P18++'Budget Summary 1'!P128)>0,'Budget Summary 1'!P16+'Budget Summary 1'!P17+'Budget Summary 1'!P18+'Budget Summary 1'!P128,0)","v":389935},{"$f":"IF(('Budget Summary 1'!Q16+'Budget Summary 1'!Q17+'Budget Summary 1'!Q18++'Budget Summary 1'!Q128)>0,'Budget Summary 1'!Q16+'Budget Summary 1'!Q17+'Budget Summary 1'!Q18+'Budget Summary 1'!Q128,0)","v":389935},{"$f":"IF(('Budget Summary 1'!R16+'Budget Summary 1'!R17+'Budget Summary 1'!R18++'Budget Summary 1'!R128)>0,'Budget Summary 1'!R16+'Budget Summary 1'!R17+'Budget Summary 1'!R18+'Budget Summary 1'!R128,0)","v":389935},{"$f":"IF(('Budget Summary 1'!S16+'Budget Summary 1'!S17+'Budget Summary 1'!S18++'Budget Summary 1'!S128)>0,'Budget Summary 1'!S16+'Budget Summary 1'!S17+'Budget Summary 1'!S18+'Budget Summary 1'!S128,0)","v":389935},{"$f":"IF(('Budget Summary 1'!T16+'Budget Summary 1'!T17+'Budget Summary 1'!T18++'Budget Summary 1'!T128)>0,'Budget Summary 1'!T16+'Budget Summary 1'!T17+'Budget Summary 1'!T18+'Budget Summary 1'!T128,0)","v":389935},{"$f":"IF(('Budget Summary 1'!U16+'Budget Summary 1'!U17+'Budget Summary 1'!U18++'Budget Summary 1'!U128)>0,'Budget Summary 1'!U16+'Budget Summary 1'!U17+'Budget Summary 1'!U18+'Budget Summary 1'!U128,0)","v":389935}," "," "," "]
["Other Revenues",null,{"$f":"'Budget Summary 1'!J19","v":4767629},null,{"$f":"'Budget Summary 1'!L19","v":4628934.5},{"$f":"'Budget Summary 1'!M19","v":4730610.5199999986},{"$f":"'Budget Summary 1'!N19","v":4846125.8},{"$f":"'Budget Summary 1'!O19","v":4964528.9399999995},{"$f":"'Budget Summary 1'!P19","v":5110164.8099999987},{"$f":"'Budget Summary 1'!Q19","v":5260169.7599999988},{"$f":"'Budget Summary 1'!R19","v":5414674.8399999999},{"$f":"'Budget Summary 1'!S19","v":5573815.0699999994},{"$f":"'Budget Summary 1'!T19","v":5737729.5099999998},{"$f":"'Budget Summary 1'!U19","v":5906561.3999999994}," "," "," "]
["Grants & Contributions provided for Operating Purposes",null,{"$f":"'Budget Summary 1'!J20+'Budget Summary 1'!J21+'Budget Summary 1'!J22+'Budget Summary 1'!J23+'Budget Summary 1'!J24","v":5078733},null,{"$f":"'Budget Summary 1'!L20+'Budget Summary 1'!L21+'Budget Summary 1'!L22+'Budget Summary 1'!L23+'Budget Summary 1'!L24","v":7115559.5199999996},{"$f":"'Budget Summary 1'!M20+'Budget Summary 1'!M21+'Budget Summary 1'!M22+'Budget Summary 1'!M23+'Budget Summary 1'!M24","v":7625211.3000000007},{"$f":"'Budget Summary 1'!N20+'Budget Summary 1'!N21+'Budget Summary 1'!N22+'Budget Summary 1'!N23+'Budget Summary 1'!N24","v":6415107.8300000001},{"$f":"'Budget Summary 1'!O20+'Budget Summary 1'!O21+'Budget Summary 1'!O22+'Budget Summary 1'!O23+'Budget Summary 1'!O24","v":6550595.9700000007},{"$f":"'Budget Summary 1'!P20+'Budget Summary 1'!P21+'Budget Summary 1'!P22+'Budget Summary 1'!P23+'Budget Summary 1'!P24","v":6717246.3600000003},{"$f":"'Budget Summary 1'!Q20+'Budget Summary 1'!Q21+'Budget Summary 1'!Q22+'Budget Summary 1'!Q23+'Budget Summary 1'!Q24","v":6888896.25},{"$f":"'Budget Summary 1'!R20+'Budget Summary 1'!R21+'Budget Summary 1'!R22+'Budget Summary 1'!R23+'Budget Summary 1'!R24","v":7075695.6600000001},{"$f":"'Budget Summary 1'!S20+'Budget Summary 1'!S21+'Budget Summary 1'!S22+'Budget Summary 1'!S23+'Budget Summary 1'!S24","v":7257799.040000001},{"$f":"'Budget Summary 1'!T20+'Budget Summary 1'!T21+'Budget Summary 1'!T22+'Budget Summary 1'!T23+'Budget Summary 1'!T24","v":7445365.5099999998},{"$f":"'Budget Summary 1'!U20+'Budget Summary 1'!U21+'Budget Summary 1'!U22+'Budget Summary 1'!U23+'Budget Summary 1'!U24","v":7638558.9800000004}," "," "," "]
["Grants & Contributions provided for Capital Purposes",null,{"$f":"'Budget Summary 1'!J70+'Budget Summary 1'!J71+'Budget Summary 1'!J72+'Budget Summary 1'!J73+'Budget Summary 1'!J74+'Budget Summary 1'!J75","v":3182555},null,{"$f":"'Budget Summary 1'!L70+'Budget Summary 1'!L71+'Budget Summary 1'!L72+'Budget Summary 1'!L73+'Budget Summary 1'!L74+'Budget Summary 1'!L75","v":1002330.2200000001},{"$f":"'Budget Summary 1'!M70+'Budget Summary 1'!M71+'Budget Summary 1'!M72+'Budget Summary 1'!M73+'Budget Summary 1'!M74+'Budget Summary 1'!M75","v":890910.16},{"$f":"'Budget Summary 1'!N70+'Budget Summary 1'!N71+'Budget Summary 1'!N72+'Budget Summary 1'!N73+'Budget Summary 1'!N74+'Budget Summary 1'!N75","v":914856.76},{"$f":"'Budget Summary 1'!O70+'Budget Summary 1'!O71+'Budget Summary 1'!O72+'Budget Summary 1'!O73+'Budget Summary 1'!O74+'Budget Summary 1'!O75","v":939536.52},{"$f":"'Budget Summary 1'!P70+'Budget Summary 1'!P71+'Budget Summary 1'!P72+'Budget Summary 1'!P73+'Budget Summary 1'!P74+'Budget Summary 1'!P75","v":1005138.79},{"$f":"'Budget Summary 1'!Q70+'Budget Summary 1'!Q71+'Budget Summary 1'!Q72+'Budget Summary 1'!Q73+'Budget Summary 1'!Q74+'Budget Summary 1'!Q75","v":1037129.9199999999},{"$f":"'Budget Summary 1'!R70+'Budget Summary 1'!R71+'Budget Summary 1'!R72+'Budget Summary 1'!R73+'Budget Summary 1'!R74+'Budget Summary 1'!R75","v":1070258.7799999998},{"$f":"'Budget Summary 1'!S70+'Budget Summary 1'!S71+'Budget Summary 1'!S72+'Budget Summary 1'!S73+'Budget Summary 1'!S74+'Budget Summary 1'!S75","v":1096368.4100000001},{"$f":"'Budget Summary 1'!T70+'Budget Summary 1'!T71+'Budget Summary 1'!T72+'Budget Summary 1'!T73+'Budget Summary 1'!T74+'Budget Summary 1'!T75","v":1139890.8400000001},{"$f":"'Budget Summary 1'!U70+'Budget Summary 1'!U71+'Budget Summary 1'!U72+'Budget Summary 1'!U73+'Budget Summary 1'!U74+'Budget Summary 1'!U75","v":1176664.92}," "," "," "]
["Net gains from the disposal of assets",null,{"$f":"IF('Budget Summary 1'!J25+'Budget Summary 1'!J26+'Budget Summary 1'!J27+'Budget Summary 1'!J28+'Budget Summary 1'!J29+'Budget Summary 1'!J30-('Budget Summary 1'!J57+'Budget Summary 1'!J58+'Budget Summary 1'!J59+'Budget Summary 1'!J60+'Budget Summary 1'!J61+'Budget Summary 1'!J62)>0,'Budget Summary 1'!J25+'Budget Summary 1'!J26+'Budget Summary 1'!J27+'Budget Summary 1'!J28+'Budget Summary 1'!J29+'Budget Summary 1'!J30-('Budget Summary 1'!J57+'Budget Summary 1'!J58+'Budget Summary 1'!J59+'Budget Summary 1'!J60+'Budget Summary 1'!J61+'Budget Summary 1'!J62),0)","v":0},null,{"$f":"IF('Budget Summary 1'!L25+'Budget Summary 1'!L26+'Budget Summary 1'!L27+'Budget Summary 1'!L28+'Budget Summary 1'!L29+'Budget Summary 1'!L30-('Budget Summary 1'!L57+'Budget Summary 1'!L58+'Budget Summary 1'!L59+'Budget Summary 1'!L60+'Budget Summary 1'!L61+'Budget Summary 1'!L62)>0,'Budget Summary 1'!L25+'Budget Summary 1'!L26+'Budget Summary 1'!L27+'Budget Summary 1'!L28+'Budget Summary 1'!L29+'Budget Summary 1'!L30-('Budget Summary 1'!L57+'Budget Summary 1'!L58+'Budget Summary 1'!L59+'Budget Summary 1'!L60+'Budget Summary 1'!L61+'Budget Summary 1'!L62),0)","v":0},{"$f":"IF('Budget Summary 1'!M25+'Budget Summary 1'!M26+'Budget Summary 1'!M27+'Budget Summary 1'!M28+'Budget Summary 1'!M29+'Budget Summary 1'!M30-('Budget Summary 1'!M57+'Budget Summary 1'!M58+'Budget Summary 1'!M59+'Budget Summary 1'!M60+'Budget Summary 1'!M61+'Budget Summary 1'!M62)>0,'Budget Summary 1'!M25+'Budget Summary 1'!M26+'Budget Summary 1'!M27+'Budget Summary 1'!M28+'Budget Summary 1'!M29+'Budget Summary 1'!M30-('Budget Summary 1'!M57+'Budget Summary 1'!M58+'Budget Summary 1'!M59+'Budget Summary 1'!M60+'Budget Summary 1'!M61+'Budget Summary 1'!M62),0)","v":0},{"$f":"IF('Budget Summary 1'!N25+'Budget Summary 1'!N26+'Budget Summary 1'!N27+'Budget Summary 1'!N28+'Budget Summary 1'!N29+'Budget Summary 1'!N30-('Budget Summary 1'!N57+'Budget Summary 1'!N58+'Budget Summary 1'!N59+'Budget Summary 1'!N60+'Budget Summary 1'!N61+'Budget Summary 1'!N62)>0,'Budget Summary 1'!N25+'Budget Summary 1'!N26+'Budget Summary 1'!N27+'Budget Summary 1'!N28+'Budget Summary 1'!N29+'Budget Summary 1'!N30-('Budget Summary 1'!N57+'Budget Summary 1'!N58+'Budget Summary 1'!N59+'Budget Summary 1'!N60+'Budget Summary 1'!N61+'Budget Summary 1'!N62),0)","v":0},{"$f":"IF('Budget Summary 1'!O25+'Budget Summary 1'!O26+'Budget Summary 1'!O27+'Budget Summary 1'!O28+'Budget Summary 1'!O29+'Budget Summary 1'!O30-('Budget Summary 1'!O57+'Budget Summary 1'!O58+'Budget Summary 1'!O59+'Budget Summary 1'!O60+'Budget Summary 1'!O61+'Budget Summary 1'!O62)>0,'Budget Summary 1'!O25+'Budget Summary 1'!O26+'Budget Summary 1'!O27+'Budget Summary 1'!O28+'Budget Summary 1'!O29+'Budget Summary 1'!O30-('Budget Summary 1'!O57+'Budget Summary 1'!O58+'Budget Summary 1'!O59+'Budget Summary 1'!O60+'Budget Summary 1'!O61+'Budget Summary 1'!O62),0)","v":0},{"$f":"IF('Budget Summary 1'!P25+'Budget Summary 1'!P26+'Budget Summary 1'!P27+'Budget Summary 1'!P28+'Budget Summary 1'!P29+'Budget Summary 1'!P30-('Budget Summary 1'!P57+'Budget Summary 1'!P58+'Budget Summary 1'!P59+'Budget Summary 1'!P60+'Budget Summary 1'!P61+'Budget Summary 1'!P62)>0,'Budget Summary 1'!P25+'Budget Summary 1'!P26+'Budget Summary 1'!P27+'Budget Summary 1'!P28+'Budget Summary 1'!P29+'Budget Summary 1'!P30-('Budget Summary 1'!P57+'Budget Summary 1'!P58+'Budget Summary 1'!P59+'Budget Summary 1'!P60+'Budget Summary 1'!P61+'Budget Summary 1'!P62),0)","v":0},{"$f":"IF('Budget Summary 1'!Q25+'Budget Summary 1'!Q26+'Budget Summary 1'!Q27+'Budget Summary 1'!Q28+'Budget Summary 1'!Q29+'Budget Summary 1'!Q30-('Budget Summary 1'!Q57+'Budget Summary 1'!Q58+'Budget Summary 1'!Q59+'Budget Summary 1'!Q60+'Budget Summary 1'!Q61+'Budget Summary 1'!Q62)>0,'Budget Summary 1'!Q25+'Budget Summary 1'!Q26+'Budget Summary 1'!Q27+'Budget Summary 1'!Q28+'Budget Summary 1'!Q29+'Budget Summary 1'!Q30-('Budget Summary 1'!Q57+'Budget Summary 1'!Q58+'Budget Summary 1'!Q59+'Budget Summary 1'!Q60+'Budget Summary 1'!Q61+'Budget Summary 1'!Q62),0)","v":0},{"$f":"IF('Budget Summary 1'!R25+'Budget Summary 1'!R26+'Budget Summary 1'!R27+'Budget Summary 1'!R28+'Budget Summary 1'!R29+'Budget Summary 1'!R30-('Budget Summary 1'!R57+'Budget Summary 1'!R58+'Budget Summary 1'!R59+'Budget Summary 1'!R60+'Budget Summary 1'!R61+'Budget Summary 1'!R62)>0,'Budget Summary 1'!R25+'Budget Summary 1'!R26+'Budget Summary 1'!R27+'Budget Summary 1'!R28+'Budget Summary 1'!R29+'Budget Summary 1'!R30-('Budget Summary 1'!R57+'Budget Summary 1'!R58+'Budget Summary 1'!R59+'Budget Summary 1'!R60+'Budget Summary 1'!R61+'Budget Summary 1'!R62),0)","v":0},{"$f":"IF('Budget Summary 1'!S25+'Budget Summary 1'!S26+'Budget Summary 1'!S27+'Budget Summary 1'!S28+'Budget Summary 1'!S29+'Budget Summary 1'!S30-('Budget Summary 1'!S57+'Budget Summary 1'!S58+'Budget Summary 1'!S59+'Budget Summary 1'!S60+'Budget Summary 1'!S61+'Budget Summary 1'!S62)>0,'Budget Summary 1'!S25+'Budget Summary 1'!S26+'Budget Summary 1'!S27+'Budget Summary 1'!S28+'Budget Summary 1'!S29+'Budget Summary 1'!S30-('Budget Summary 1'!S57+'Budget Summary 1'!S58+'Budget Summary 1'!S59+'Budget Summary 1'!S60+'Budget Summary 1'!S61+'Budget Summary 1'!S62),0)","v":0},{"$f":"IF('Budget Summary 1'!T25+'Budget Summary 1'!T26+'Budget Summary 1'!T27+'Budget Summary 1'!T28+'Budget Summary 1'!T29+'Budget Summary 1'!T30-('Budget Summary 1'!T57+'Budget Summary 1'!T58+'Budget Summary 1'!T59+'Budget Summary 1'!T60+'Budget Summary 1'!T61+'Budget Summary 1'!T62)>0,'Budget Summary 1'!T25+'Budget Summary 1'!T26+'Budget Summary 1'!T27+'Budget Summary 1'!T28+'Budget Summary 1'!T29+'Budget Summary 1'!T30-('Budget Summary 1'!T57+'Budget Summary 1'!T58+'Budget Summary 1'!T59+'Budget Summary 1'!T60+'Budget Summary 1'!T61+'Budget Summary 1'!T62),0)","v":0},{"$f":"IF('Budget Summary 1'!U25+'Budget Summary 1'!U26+'Budget Summary 1'!U27+'Budget Summary 1'!U28+'Budget Summary 1'!U29+'Budget Summary 1'!U30-('Budget Summary 1'!U57+'Budget Summary 1'!U58+'Budget Summary 1'!U59+'Budget Summary 1'!U60+'Budget Summary 1'!U61+'Budget Summary 1'!U62)>0,'Budget Summary 1'!U25+'Budget Summary 1'!U26+'Budget Summary 1'!U27+'Budget Summary 1'!U28+'Budget Summary 1'!U29+'Budget Summary 1'!U30-('Budget Summary 1'!U57+'Budget Summary 1'!U58+'Budget Summary 1'!U59+'Budget Summary 1'!U60+'Budget Summary 1'!U61+'Budget Summary 1'!U62),0)","v":0}," "," "," "]
["Joint Ventures & Associated Entities",null,{"$f":"IF('Budget Summary 1'!J31-'Budget Summary 1'!J63>0,'Budget Summary 1'!J31-'Budget Summary 1'!J63,0)","v":0},null,{"$f":"IF('Budget Summary 1'!L31-'Budget Summary 1'!L63>0,'Budget Summary 1'!L31-'Budget Summary 1'!L63,0)","v":0},{"$f":"IF('Budget Summary 1'!M31-'Budget Summary 1'!M63>0,'Budget Summary 1'!M31-'Budget Summary 1'!M63,0)","v":0},{"$f":"IF('Budget Summary 1'!N31-'Budget Summary 1'!N63>0,'Budget Summary 1'!N31-'Budget Summary 1'!N63,0)","v":0},{"$f":"IF('Budget Summary 1'!O31-'Budget Summary 1'!O63>0,'Budget Summary 1'!O31-'Budget Summary 1'!O63,0)","v":0},{"$f":"IF('Budget Summary 1'!P31-'Budget Summary 1'!P63>0,'Budget Summary 1'!P31-'Budget Summary 1'!P63,0)","v":0},{"$f":"IF('Budget Summary 1'!Q31-'Budget Summary 1'!Q63>0,'Budget Summary 1'!Q31-'Budget Summary 1'!Q63,0)","v":0},{"$f":"IF('Budget Summary 1'!R31-'Budget Summary 1'!R63>0,'Budget Summary 1'!R31-'Budget Summary 1'!R63,0)","v":0},{"$f":"IF('Budget Summary 1'!S31-'Budget Summary 1'!S63>0,'Budget Summary 1'!S31-'Budget Summary 1'!S63,0)","v":0},{"$f":"IF('Budget Summary 1'!T31-'Budget Summary 1'!T63>0,'Budget Summary 1'!T31-'Budget Summary 1'!T63,0)","v":0},{"$f":"IF('Budget Summary 1'!U31-'Budget Summary 1'!U63>0,'Budget Summary 1'!U31-'Budget Summary 1'!U63,0)","v":0}," "," "," "]
["Total Income from Continuing Operations",null,{"$f":"SUM(C7:C15)","v":23023045},null,{"$f":"SUM(E7:E15)","v":22504550.919999998},23819925.75,23660001.960000005,24940700.330000002,26431287.890000001,27340200.979999997,28293691.130000003,29264921.210000005,30289696.66,31345285.840000004," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Expenses from Continuing Operations",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Employee Benefits & On-Costs",null,{"$f":"'Budget Summary 1'!J35+'Budget Summary 1'!J36+'Budget Summary 1'!J37+'Budget Summary 1'!J38+'Budget Summary 1'!J39+'Budget Summary 1'!J40-'Budget Summary 1'!J131+'Budget Summary 1'!J140","v":8316780},null,{"$f":"'Budget Summary 1'!L35+'Budget Summary 1'!L36+'Budget Summary 1'!L37+'Budget Summary 1'!L38+'Budget Summary 1'!L39+'Budget Summary 1'!L40-'Budget Summary 1'!L131+'Budget Summary 1'!L140","v":8008604.9000000013},{"$f":"'Budget Summary 1'!M35+'Budget Summary 1'!M36+'Budget Summary 1'!M37+'Budget Summary 1'!M38+'Budget Summary 1'!M39+'Budget Summary 1'!M40-'Budget Summary 1'!M131+'Budget Summary 1'!M140","v":8225994.8799999999},{"$f":"'Budget Summary 1'!N35+'Budget Summary 1'!N36+'Budget Summary 1'!N37+'Budget Summary 1'!N38+'Budget Summary 1'!N39+'Budget Summary 1'!N40-'Budget Summary 1'!N131+'Budget Summary 1'!N140","v":8577620.2599999998},{"$f":"'Budget Summary 1'!O35+'Budget Summary 1'!O36+'Budget Summary 1'!O37+'Budget Summary 1'!O38+'Budget Summary 1'!O39+'Budget Summary 1'!O40-'Budget Summary 1'!O131+'Budget Summary 1'!O140","v":8863453.9899999984},{"$f":"'Budget Summary 1'!P35+'Budget Summary 1'!P36+'Budget Summary 1'!P37+'Budget Summary 1'!P38+'Budget Summary 1'!P39+'Budget Summary 1'!P40-'Budget Summary 1'!P131+'Budget Summary 1'!P140","v":9179954.7699999996},{"$f":"'Budget Summary 1'!Q35+'Budget Summary 1'!Q36+'Budget Summary 1'!Q37+'Budget Summary 1'!Q38+'Budget Summary 1'!Q39+'Budget Summary 1'!Q40-'Budget Summary 1'!Q131+'Budget Summary 1'!Q140","v":9430950.5499999989},{"$f":"'Budget Summary 1'!R35+'Budget Summary 1'!R36+'Budget Summary 1'!R37+'Budget Summary 1'!R38+'Budget Summary 1'!R39+'Budget Summary 1'!R40-'Budget Summary 1'!R131+'Budget Summary 1'!R140","v":9689476.2300000004},{"$f":"'Budget Summary 1'!S35+'Budget Summary 1'!S36+'Budget Summary 1'!S37+'Budget Summary 1'!S38+'Budget Summary 1'!S39+'Budget Summary 1'!S40-'Budget Summary 1'!S131+'Budget Summary 1'!S140","v":9955757.6899999995},{"$f":"'Budget Summary 1'!T35+'Budget Summary 1'!T36+'Budget Summary 1'!T37+'Budget Summary 1'!T38+'Budget Summary 1'!T39+'Budget Summary 1'!T40-'Budget Summary 1'!T131+'Budget Summary 1'!T140","v":10230027.600000001},{"$f":"'Budget Summary 1'!U35+'Budget Summary 1'!U36+'Budget Summary 1'!U37+'Budget Summary 1'!U38+'Budget Summary 1'!U39+'Budget Summary 1'!U40-'Budget Summary 1'!U131+'Budget Summary 1'!U140","v":10512525.58}," "," "," "]
["Borrowing Costs",null,{"$f":"'Budget Summary 1'!J41+'Budget Summary 1'!J42+'Budget Summary 1'!J43+'Budget Summary 1'!J44+'Budget Summary 1'!J136","v":269960},null,{"$f":"'Budget Summary 1'!L41+'Budget Summary 1'!L42+'Budget Summary 1'!L43+'Budget Summary 1'!L44+'Budget Summary 1'!L136","v":207000},{"$f":"'Budget Summary 1'!M41+'Budget Summary 1'!M42+'Budget Summary 1'!M43+'Budget Summary 1'!M44+'Budget Summary 1'!M136","v":159068.94},{"$f":"'Budget Summary 1'!N41+'Budget Summary 1'!N42+'Budget Summary 1'!N43+'Budget Summary 1'!N44+'Budget Summary 1'!N136","v":125382.9},{"$f":"'Budget Summary 1'!O41+'Budget Summary 1'!O42+'Budget Summary 1'!O43+'Budget Summary 1'!O44+'Budget Summary 1'!O136","v":90721.87},{"$f":"'Budget Summary 1'!P41+'Budget Summary 1'!P42+'Budget Summary 1'!P43+'Budget Summary 1'!P44+'Budget Summary 1'!P136","v":53966.52},{"$f":"'Budget Summary 1'!Q41+'Budget Summary 1'!Q42+'Budget Summary 1'!Q43+'Budget Summary 1'!Q44+'Budget Summary 1'!Q136","v":15023.19},{"$f":"'Budget Summary 1'!R41+'Budget Summary 1'!R42+'Budget Summary 1'!R43+'Budget Summary 1'!R44+'Budget Summary 1'!R136","v":0},{"$f":"'Budget Summary 1'!S41+'Budget Summary 1'!S42+'Budget Summary 1'!S43+'Budget Summary 1'!S44+'Budget Summary 1'!S136","v":0},{"$f":"'Budget Summary 1'!T41+'Budget Summary 1'!T42+'Budget Summary 1'!T43+'Budget Summary 1'!T44+'Budget Summary 1'!T136","v":0},{"$f":"'Budget Summary 1'!U41+'Budget Summary 1'!U42+'Budget Summary 1'!U43+'Budget Summary 1'!U44+'Budget Summary 1'!U136","v":0}," "," "," "]
["Materials & Contracts",null,{"$f":"'Budget Summary 1'!J45+'Budget Summary 1'!J46+'Budget Summary 1'!J47+'Budget Summary 1'!J48+'Budget Summary 1'!J49+'Budget Summary 1'!J139+'Budget Summary 1'!J141-'Budget Summary 1'!J132","v":6033368},null,{"$f":"'Budget Summary 1'!L45+'Budget Summary 1'!L46+'Budget Summary 1'!L47+'Budget Summary 1'!L48+'Budget Summary 1'!L49+'Budget Summary 1'!L139+'Budget Summary 1'!L141-'Budget Summary 1'!L132","v":6897730.2000000011},{"$f":"'Budget Summary 1'!M45+'Budget Summary 1'!M46+'Budget Summary 1'!M47+'Budget Summary 1'!M48+'Budget Summary 1'!M49+'Budget Summary 1'!M139+'Budget Summary 1'!M141-'Budget Summary 1'!M132","v":7092403.9900000002},{"$f":"'Budget Summary 1'!N45+'Budget Summary 1'!N46+'Budget Summary 1'!N47+'Budget Summary 1'!N48+'Budget Summary 1'!N49+'Budget Summary 1'!N139+'Budget Summary 1'!N141-'Budget Summary 1'!N132","v":7836825.3599999994},{"$f":"'Budget Summary 1'!O45+'Budget Summary 1'!O46+'Budget Summary 1'!O47+'Budget Summary 1'!O48+'Budget Summary 1'!O49+'Budget Summary 1'!O139+'Budget Summary 1'!O141-'Budget Summary 1'!O132","v":8144147.1800000016},{"$f":"'Budget Summary 1'!P45+'Budget Summary 1'!P46+'Budget Summary 1'!P47+'Budget Summary 1'!P48+'Budget Summary 1'!P49+'Budget Summary 1'!P139+'Budget Summary 1'!P141-'Budget Summary 1'!P132","v":8463918.2699999958},{"$f":"'Budget Summary 1'!Q45+'Budget Summary 1'!Q46+'Budget Summary 1'!Q47+'Budget Summary 1'!Q48+'Budget Summary 1'!Q49+'Budget Summary 1'!Q139+'Budget Summary 1'!Q141-'Budget Summary 1'!Q132","v":8802552.0699999966},{"$f":"'Budget Summary 1'!R45+'Budget Summary 1'!R46+'Budget Summary 1'!R47+'Budget Summary 1'!R48+'Budget Summary 1'!R49+'Budget Summary 1'!R139+'Budget Summary 1'!R141-'Budget Summary 1'!R132","v":9154576.6400000025},{"$f":"'Budget Summary 1'!S45+'Budget Summary 1'!S46+'Budget Summary 1'!S47+'Budget Summary 1'!S48+'Budget Summary 1'!S49+'Budget Summary 1'!S139+'Budget Summary 1'!S141-'Budget Summary 1'!S132","v":9520512.959999999},{"$f":"'Budget Summary 1'!T45+'Budget Summary 1'!T46+'Budget Summary 1'!T47+'Budget Summary 1'!T48+'Budget Summary 1'!T49+'Budget Summary 1'!T139+'Budget Summary 1'!T141-'Budget Summary 1'!T132","v":9900911.0699999966},{"$f":"'Budget Summary 1'!U45+'Budget Summary 1'!U46+'Budget Summary 1'!U47+'Budget Summary 1'!U48+'Budget Summary 1'!U49+'Budget Summary 1'!U139+'Budget Summary 1'!U141-'Budget Summary 1'!U132","v":10296335.889999999}," "," "," "]
["Depreciation & Amortisation",null,{"$f":"'Budget Summary 1'!J50+'Budget Summary 1'!J51+'Budget Summary 1'!J52","v":4746123},null,{"$f":"'Budget Summary 1'!L50+'Budget Summary 1'!L51+'Budget Summary 1'!L52","v":4849513.040000001},{"$f":"'Budget Summary 1'!M50+'Budget Summary 1'!M51+'Budget Summary 1'!M52","v":4978156.0999999996},{"$f":"'Budget Summary 1'!N50+'Budget Summary 1'!N51+'Budget Summary 1'!N52","v":5078001.25},{"$f":"'Budget Summary 1'!O50+'Budget Summary 1'!O51+'Budget Summary 1'!O52","v":5181462.66},{"$f":"'Budget Summary 1'!P50+'Budget Summary 1'!P51+'Budget Summary 1'!P52","v":5346702.6500000004},{"$f":"'Budget Summary 1'!Q50+'Budget Summary 1'!Q51+'Budget Summary 1'!Q52","v":5500787.5699999994},{"$f":"'Budget Summary 1'!R50+'Budget Summary 1'!R51+'Budget Summary 1'!R52","v":5651285.040000001},{"$f":"'Budget Summary 1'!S50+'Budget Summary 1'!S51+'Budget Summary 1'!S52","v":5828131.2699999996},{"$f":"'Budget Summary 1'!T50+'Budget Summary 1'!T51+'Budget Summary 1'!T52","v":5935918.3399999999},{"$f":"'Budget Summary 1'!U50+'Budget Summary 1'!U51+'Budget Summary 1'!U52","v":6097522.8799999999}," "," "," "]
["Impairment",null,0,null,0,0,0,0,0,0,0,0,0,0," "," "," "]
["Other Expenses",null,{"$f":"'Budget Summary 1'!J53+'Budget Summary 1'!J54+'Budget Summary 1'!J55+'Budget Summary 1'!J56","v":3333537},null,{"$f":"'Budget Summary 1'!L53+'Budget Summary 1'!L54+'Budget Summary 1'!L55+'Budget Summary 1'!L56","v":3032005.11},{"$f":"'Budget Summary 1'!M53+'Budget Summary 1'!M54+'Budget Summary 1'!M55+'Budget Summary 1'!M56","v":2888282.27},{"$f":"'Budget Summary 1'!N53+'Budget Summary 1'!N54+'Budget Summary 1'!N55+'Budget Summary 1'!N56","v":2760489.3600000003},{"$f":"'Budget Summary 1'!O53+'Budget Summary 1'!O54+'Budget Summary 1'!O55+'Budget Summary 1'!O56","v":2629501.6100000003},{"$f":"'Budget Summary 1'!P53+'Budget Summary 1'!P54+'Budget Summary 1'!P55+'Budget Summary 1'!P56","v":2708386.63},{"$f":"'Budget Summary 1'!Q53+'Budget Summary 1'!Q54+'Budget Summary 1'!Q55+'Budget Summary 1'!Q56","v":2789638.1800000016},{"$f":"'Budget Summary 1'!R53+'Budget Summary 1'!R54+'Budget Summary 1'!R55+'Budget Summary 1'!R56","v":2873327.3000000007},{"$f":"'Budget Summary 1'!S53+'Budget Summary 1'!S54+'Budget Summary 1'!S55+'Budget Summary 1'!S56","v":2959527.129999998},{"$f":"'Budget Summary 1'!T53+'Budget Summary 1'!T54+'Budget Summary 1'!T55+'Budget Summary 1'!T56","v":3048312.9300000011},{"$f":"'Budget Summary 1'!U53+'Budget Summary 1'!U54+'Budget Summary 1'!U55+'Budget Summary 1'!U56","v":3139762.34}," "," "," "]
["Interest & Investment Losses",null,{"$f":"IF(('Budget Summary 1'!J16+'Budget Summary 1'!J17+'Budget Summary 1'!J18+'Budget Summary 1'!J128)<0,-('Budget Summary 1'!J16+'Budget Summary 1'!J17+'Budget Summary 1'!J18+'Budget Summary 1'!J128),0)","v":0},null,{"$f":"IF(('Budget Summary 1'!L16+'Budget Summary 1'!L17+'Budget Summary 1'!L18+'Budget Summary 1'!L128)<0,-('Budget Summary 1'!L16+'Budget Summary 1'!L17+'Budget Summary 1'!L18+'Budget Summary 1'!L128),0)","v":0},{"$f":"IF(('Budget Summary 1'!M16+'Budget Summary 1'!M17+'Budget Summary 1'!M18+'Budget Summary 1'!M128)<0,-('Budget Summary 1'!M16+'Budget Summary 1'!M17+'Budget Summary 1'!M18+'Budget Summary 1'!M128),0)","v":0},{"$f":"IF(('Budget Summary 1'!N16+'Budget Summary 1'!N17+'Budget Summary 1'!N18+'Budget Summary 1'!N128)<0,-('Budget Summary 1'!N16+'Budget Summary 1'!N17+'Budget Summary 1'!N18+'Budget Summary 1'!N128),0)","v":0},{"$f":"IF(('Budget Summary 1'!O16+'Budget Summary 1'!O17+'Budget Summary 1'!O18+'Budget Summary 1'!O128)<0,-('Budget Summary 1'!O16+'Budget Summary 1'!O17+'Budget Summary 1'!O18+'Budget Summary 1'!O128),0)","v":0},{"$f":"IF(('Budget Summary 1'!P16+'Budget Summary 1'!P17+'Budget Summary 1'!P18+'Budget Summary 1'!P128)<0,-('Budget Summary 1'!P16+'Budget Summary 1'!P17+'Budget Summary 1'!P18+'Budget Summary 1'!P128),0)","v":0},{"$f":"IF(('Budget Summary 1'!Q16+'Budget Summary 1'!Q17+'Budget Summary 1'!Q18+'Budget Summary 1'!Q128)<0,-('Budget Summary 1'!Q16+'Budget Summary 1'!Q17+'Budget Summary 1'!Q18+'Budget Summary 1'!Q128),0)","v":0},{"$f":"IF(('Budget Summary 1'!R16+'Budget Summary 1'!R17+'Budget Summary 1'!R18+'Budget Summary 1'!R128)<0,-('Budget Summary 1'!R16+'Budget Summary 1'!R17+'Budget Summary 1'!R18+'Budget Summary 1'!R128),0)","v":0},{"$f":"IF(('Budget Summary 1'!S16+'Budget Summary 1'!S17+'Budget Summary 1'!S18+'Budget Summary 1'!S128)<0,-('Budget Summary 1'!S16+'Budget Summary 1'!S17+'Budget Summary 1'!S18+'Budget Summary 1'!S128),0)","v":0},{"$f":"IF(('Budget Summary 1'!T16+'Budget Summary 1'!T17+'Budget Summary 1'!T18+'Budget Summary 1'!T128)<0,-('Budget Summary 1'!T16+'Budget Summary 1'!T17+'Budget Summary 1'!T18+'Budget Summary 1'!T128),0)","v":0},{"$f":"IF(('Budget Summary 1'!U16+'Budget Summary 1'!U17+'Budget Summary 1'!U18+'Budget Summary 1'!U128)<0,-('Budget Summary 1'!U16+'Budget Summary 1'!U17+'Budget Summary 1'!U18+'Budget Summary 1'!U128),0)","v":0}," "," "," "]
["Net Losses from the Disposal of Assets",null,{"$f":"IF('Budget Summary 1'!J25+'Budget Summary 1'!J26+'Budget Summary 1'!J27+'Budget Summary 1'!J28+'Budget Summary 1'!J29+'Budget Summary 1'!J30-('Budget Summary 1'!J57+'Budget Summary 1'!J58+'Budget Summary 1'!J59+'Budget Summary 1'!J60+'Budget Summary 1'!J61+'Budget Summary 1'!J62)<0,-('Budget Summary 1'!J25+'Budget Summary 1'!J26+'Budget Summary 1'!J27+'Budget Summary 1'!J28+'Budget Summary 1'!J29+'Budget Summary 1'!J30-('Budget Summary 1'!J57+'Budget Summary 1'!J58+'Budget Summary 1'!J59+'Budget Summary 1'!J60+'Budget Summary 1'!J61+'Budget Summary 1'!J62)),0)","v":0},null,{"$f":"IF('Budget Summary 1'!L25+'Budget Summary 1'!L26+'Budget Summary 1'!L27+'Budget Summary 1'!L28+'Budget Summary 1'!L29+'Budget Summary 1'!L30-('Budget Summary 1'!L57+'Budget Summary 1'!L58+'Budget Summary 1'!L59+'Budget Summary 1'!L60+'Budget Summary 1'!L61+'Budget Summary 1'!L62)<0,-('Budget Summary 1'!L25+'Budget Summary 1'!L26+'Budget Summary 1'!L27+'Budget Summary 1'!L28+'Budget Summary 1'!L29+'Budget Summary 1'!L30-('Budget Summary 1'!L57+'Budget Summary 1'!L58+'Budget Summary 1'!L59+'Budget Summary 1'!L60+'Budget Summary 1'!L61+'Budget Summary 1'!L62)),0)","v":0},{"$f":"IF('Budget Summary 1'!M25+'Budget Summary 1'!M26+'Budget Summary 1'!M27+'Budget Summary 1'!M28+'Budget Summary 1'!M29+'Budget Summary 1'!M30-('Budget Summary 1'!M57+'Budget Summary 1'!M58+'Budget Summary 1'!M59+'Budget Summary 1'!M60+'Budget Summary 1'!M61+'Budget Summary 1'!M62)<0,-('Budget Summary 1'!M25+'Budget Summary 1'!M26+'Budget Summary 1'!M27+'Budget Summary 1'!M28+'Budget Summary 1'!M29+'Budget Summary 1'!M30-('Budget Summary 1'!M57+'Budget Summary 1'!M58+'Budget Summary 1'!M59+'Budget Summary 1'!M60+'Budget Summary 1'!M61+'Budget Summary 1'!M62)),0)","v":0},{"$f":"IF('Budget Summary 1'!N25+'Budget Summary 1'!N26+'Budget Summary 1'!N27+'Budget Summary 1'!N28+'Budget Summary 1'!N29+'Budget Summary 1'!N30-('Budget Summary 1'!N57+'Budget Summary 1'!N58+'Budget Summary 1'!N59+'Budget Summary 1'!N60+'Budget Summary 1'!N61+'Budget Summary 1'!N62)<0,-('Budget Summary 1'!N25+'Budget Summary 1'!N26+'Budget Summary 1'!N27+'Budget Summary 1'!N28+'Budget Summary 1'!N29+'Budget Summary 1'!N30-('Budget Summary 1'!N57+'Budget Summary 1'!N58+'Budget Summary 1'!N59+'Budget Summary 1'!N60+'Budget Summary 1'!N61+'Budget Summary 1'!N62)),0)","v":0},{"$f":"IF('Budget Summary 1'!O25+'Budget Summary 1'!O26+'Budget Summary 1'!O27+'Budget Summary 1'!O28+'Budget Summary 1'!O29+'Budget Summary 1'!O30-('Budget Summary 1'!O57+'Budget Summary 1'!O58+'Budget Summary 1'!O59+'Budget Summary 1'!O60+'Budget Summary 1'!O61+'Budget Summary 1'!O62)<0,-('Budget Summary 1'!O25+'Budget Summary 1'!O26+'Budget Summary 1'!O27+'Budget Summary 1'!O28+'Budget Summary 1'!O29+'Budget Summary 1'!O30-('Budget Summary 1'!O57+'Budget Summary 1'!O58+'Budget Summary 1'!O59+'Budget Summary 1'!O60+'Budget Summary 1'!O61+'Budget Summary 1'!O62)),0)","v":0},{"$f":"IF('Budget Summary 1'!P25+'Budget Summary 1'!P26+'Budget Summary 1'!P27+'Budget Summary 1'!P28+'Budget Summary 1'!P29+'Budget Summary 1'!P30-('Budget Summary 1'!P57+'Budget Summary 1'!P58+'Budget Summary 1'!P59+'Budget Summary 1'!P60+'Budget Summary 1'!P61+'Budget Summary 1'!P62)<0,-('Budget Summary 1'!P25+'Budget Summary 1'!P26+'Budget Summary 1'!P27+'Budget Summary 1'!P28+'Budget Summary 1'!P29+'Budget Summary 1'!P30-('Budget Summary 1'!P57+'Budget Summary 1'!P58+'Budget Summary 1'!P59+'Budget Summary 1'!P60+'Budget Summary 1'!P61+'Budget Summary 1'!P62)),0)","v":0},{"$f":"IF('Budget Summary 1'!Q25+'Budget Summary 1'!Q26+'Budget Summary 1'!Q27+'Budget Summary 1'!Q28+'Budget Summary 1'!Q29+'Budget Summary 1'!Q30-('Budget Summary 1'!Q57+'Budget Summary 1'!Q58+'Budget Summary 1'!Q59+'Budget Summary 1'!Q60+'Budget Summary 1'!Q61+'Budget Summary 1'!Q62)<0,-('Budget Summary 1'!Q25+'Budget Summary 1'!Q26+'Budget Summary 1'!Q27+'Budget Summary 1'!Q28+'Budget Summary 1'!Q29+'Budget Summary 1'!Q30-('Budget Summary 1'!Q57+'Budget Summary 1'!Q58+'Budget Summary 1'!Q59+'Budget Summary 1'!Q60+'Budget Summary 1'!Q61+'Budget Summary 1'!Q62)),0)","v":0},{"$f":"IF('Budget Summary 1'!R25+'Budget Summary 1'!R26+'Budget Summary 1'!R27+'Budget Summary 1'!R28+'Budget Summary 1'!R29+'Budget Summary 1'!R30-('Budget Summary 1'!R57+'Budget Summary 1'!R58+'Budget Summary 1'!R59+'Budget Summary 1'!R60+'Budget Summary 1'!R61+'Budget Summary 1'!R62)<0,-('Budget Summary 1'!R25+'Budget Summary 1'!R26+'Budget Summary 1'!R27+'Budget Summary 1'!R28+'Budget Summary 1'!R29+'Budget Summary 1'!R30-('Budget Summary 1'!R57+'Budget Summary 1'!R58+'Budget Summary 1'!R59+'Budget Summary 1'!R60+'Budget Summary 1'!R61+'Budget Summary 1'!R62)),0)","v":0},{"$f":"IF('Budget Summary 1'!S25+'Budget Summary 1'!S26+'Budget Summary 1'!S27+'Budget Summary 1'!S28+'Budget Summary 1'!S29+'Budget Summary 1'!S30-('Budget Summary 1'!S57+'Budget Summary 1'!S58+'Budget Summary 1'!S59+'Budget Summary 1'!S60+'Budget Summary 1'!S61+'Budget Summary 1'!S62)<0,-('Budget Summary 1'!S25+'Budget Summary 1'!S26+'Budget Summary 1'!S27+'Budget Summary 1'!S28+'Budget Summary 1'!S29+'Budget Summary 1'!S30-('Budget Summary 1'!S57+'Budget Summary 1'!S58+'Budget Summary 1'!S59+'Budget Summary 1'!S60+'Budget Summary 1'!S61+'Budget Summary 1'!S62)),0)","v":0},{"$f":"IF('Budget Summary 1'!T25+'Budget Summary 1'!T26+'Budget Summary 1'!T27+'Budget Summary 1'!T28+'Budget Summary 1'!T29+'Budget Summary 1'!T30-('Budget Summary 1'!T57+'Budget Summary 1'!T58+'Budget Summary 1'!T59+'Budget Summary 1'!T60+'Budget Summary 1'!T61+'Budget Summary 1'!T62)<0,-('Budget Summary 1'!T25+'Budget Summary 1'!T26+'Budget Summary 1'!T27+'Budget Summary 1'!T28+'Budget Summary 1'!T29+'Budget Summary 1'!T30-('Budget Summary 1'!T57+'Budget Summary 1'!T58+'Budget Summary 1'!T59+'Budget Summary 1'!T60+'Budget Summary 1'!T61+'Budget Summary 1'!T62)),0)","v":0},{"$f":"IF('Budget Summary 1'!U25+'Budget Summary 1'!U26+'Budget Summary 1'!U27+'Budget Summary 1'!U28+'Budget Summary 1'!U29+'Budget Summary 1'!U30-('Budget Summary 1'!U57+'Budget Summary 1'!U58+'Budget Summary 1'!U59+'Budget Summary 1'!U60+'Budget Summary 1'!U61+'Budget Summary 1'!U62)<0,-('Budget Summary 1'!U25+'Budget Summary 1'!U26+'Budget Summary 1'!U27+'Budget Summary 1'!U28+'Budget Summary 1'!U29+'Budget Summary 1'!U30-('Budget Summary 1'!U57+'Budget Summary 1'!U58+'Budget Summary 1'!U59+'Budget Summary 1'!U60+'Budget Summary 1'!U61+'Budget Summary 1'!U62)),0)","v":0}," "," "," "]
["Joint Ventures & Associated Entities",null,{"$f":"IF('Budget Summary 1'!J31-'Budget Summary 1'!J63<0,-('Budget Summary 1'!J31-'Budget Summary 1'!J63),0)","v":0},null,{"$f":"IF('Budget Summary 1'!L31-'Budget Summary 1'!L63<0,-('Budget Summary 1'!L31-'Budget Summary 1'!L63),0)","v":0},{"$f":"IF('Budget Summary 1'!M31-'Budget Summary 1'!M63<0,-('Budget Summary 1'!M31-'Budget Summary 1'!M63),0)","v":0},{"$f":"IF('Budget Summary 1'!N31-'Budget Summary 1'!N63<0,-('Budget Summary 1'!N31-'Budget Summary 1'!N63),0)","v":0},{"$f":"IF('Budget Summary 1'!O31-'Budget Summary 1'!O63<0,-('Budget Summary 1'!O31-'Budget Summary 1'!O63),0)","v":0},{"$f":"IF('Budget Summary 1'!P31-'Budget Summary 1'!P63<0,-('Budget Summary 1'!P31-'Budget Summary 1'!P63),0)","v":0},{"$f":"IF('Budget Summary 1'!Q31-'Budget Summary 1'!Q63<0,-('Budget Summary 1'!Q31-'Budget Summary 1'!Q63),0)","v":0},{"$f":"IF('Budget Summary 1'!R31-'Budget Summary 1'!R63<0,-('Budget Summary 1'!R31-'Budget Summary 1'!R63),0)","v":0},{"$f":"IF('Budget Summary 1'!S31-'Budget Summary 1'!S63<0,-('Budget Summary 1'!S31-'Budget Summary 1'!S63),0)","v":0},{"$f":"IF('Budget Summary 1'!T31-'Budget Summary 1'!T63<0,-('Budget Summary 1'!T31-'Budget Summary 1'!T63),0)","v":0},{"$f":"IF('Budget Summary 1'!U31-'Budget Summary 1'!U63<0,-('Budget Summary 1'!U31-'Budget Summary 1'!U63),0)","v":0}," "," "," "]
["Total Expenses from Continuing Operations",null,{"$f":"SUM(C18:C27)","v":22699768},null,{"$f":"SUM(E18:E27)","v":22994853.25},23343906.18,24378319.129999999,24909287.309999999,25752928.839999992,26538951.559999995,27368665.210000005,28263929.049999997,29115169.939999998,30046146.689999998," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Net Operating Profit /(Loss) for the Year",null,{"$f":"C16-C28","v":323277},null,{"$f":"E16-E28","v":-490302.33000000194},476019.5700000003,-718317.16999999434,31413.020000003278,678359.0500000082,801249.42000000179,925025.91999999806,1000992.1600000076,1174526.7200000025,1299139.150000006," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Capital (Balance Sheet) and Reserve Movements",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Capital Expenditure",null,{"$f":"-('Budget Summary 1'!J97+'Budget Summary 1'!J98+'Budget Summary 1'!J99+'Budget Summary 1'!J100+'Budget Summary 1'!J142)","v":-8010747},null,{"$f":"-('Budget Summary 1'!L97+'Budget Summary 1'!L98+'Budget Summary 1'!L99+'Budget Summary 1'!L100+'Budget Summary 1'!L142)","v":-4781523},{"$f":"-('Budget Summary 1'!M97+'Budget Summary 1'!M98+'Budget Summary 1'!M99+'Budget Summary 1'!M100+'Budget Summary 1'!M142)","v":-5606196},{"$f":"-('Budget Summary 1'!N97+'Budget Summary 1'!N98+'Budget Summary 1'!N99+'Budget Summary 1'!N100+'Budget Summary 1'!N142)","v":-4232933.38},{"$f":"-('Budget Summary 1'!O97+'Budget Summary 1'!O98+'Budget Summary 1'!O99+'Budget Summary 1'!O100+'Budget Summary 1'!O142)","v":-4462973.5599999996},{"$f":"-('Budget Summary 1'!P97+'Budget Summary 1'!P98+'Budget Summary 1'!P99+'Budget Summary 1'!P100+'Budget Summary 1'!P142)","v":-4979342.8900000006},{"$f":"-('Budget Summary 1'!Q97+'Budget Summary 1'!Q98+'Budget Summary 1'!Q99+'Budget Summary 1'!Q100+'Budget Summary 1'!Q142)","v":-5147689.9800000004},{"$f":"-('Budget Summary 1'!R97+'Budget Summary 1'!R98+'Budget Summary 1'!R99+'Budget Summary 1'!R100+'Budget Summary 1'!R142)","v":-5422207.5300000003},{"$f":"-('Budget Summary 1'!S97+'Budget Summary 1'!S98+'Budget Summary 1'!S99+'Budget Summary 1'!S100+'Budget Summary 1'!S142)","v":-5619955.6699999999},{"$f":"-('Budget Summary 1'!T97+'Budget Summary 1'!T98+'Budget Summary 1'!T99+'Budget Summary 1'!T100+'Budget Summary 1'!T142)","v":-5826197.9899999984},{"$f":"-('Budget Summary 1'!U97+'Budget Summary 1'!U98+'Budget Summary 1'!U99+'Budget Summary 1'!U100+'Budget Summary 1'!U142)","v":-6038218.6000000006}," "," "," "]
["Loan Repayments (External)",null,{"$f":"-'Budget Summary 1'!J95","v":-1281065},null,{"$f":"-'Budget Summary 1'!L95","v":-510450},{"$f":"-'Budget Summary 1'!M95","v":-539955.96},{"$f":"-'Budget Summary 1'!N95","v":-573642},{"$f":"-'Budget Summary 1'!O95","v":-608303.03},{"$f":"-'Budget Summary 1'!P95","v":-645058.38},{"$f":"-'Budget Summary 1'!Q95","v":-507021.63},{"$f":"-'Budget Summary 1'!R95","v":0},{"$f":"-'Budget Summary 1'!S95","v":0},{"$f":"-'Budget Summary 1'!T95","v":0},{"$f":"-'Budget Summary 1'!U95","v":0}," "," "," "]
["Loan Repayments (Internal)",null,{"$f":"-'Budget Summary 1'!J137","v":0},null,{"$f":"-'Budget Summary 1'!L137","v":0},{"$f":"-'Budget Summary 1'!M137","v":0},{"$f":"-'Budget Summary 1'!N137","v":0},{"$f":"-'Budget Summary 1'!O137","v":0},{"$f":"-'Budget Summary 1'!P137","v":0},{"$f":"-'Budget Summary 1'!Q137","v":0},{"$f":"-'Budget Summary 1'!R137","v":0},{"$f":"-'Budget Summary 1'!S137","v":0},{"$f":"-'Budget Summary 1'!T137","v":0},{"$f":"-'Budget Summary 1'!U137","v":0}," "," "," "]
["Finance Lease Repayments",null,{"$f":"-'Budget Summary 1'!J96","v":0},null,{"$f":"-'Budget Summary 1'!L96","v":0},{"$f":"-'Budget Summary 1'!M96","v":0},{"$f":"-'Budget Summary 1'!N96","v":0},{"$f":"-'Budget Summary 1'!O96","v":0},{"$f":"-'Budget Summary 1'!P96","v":0},{"$f":"-'Budget Summary 1'!Q96","v":0},{"$f":"-'Budget Summary 1'!R96","v":0},{"$f":"-'Budget Summary 1'!S96","v":0},{"$f":"-'Budget Summary 1'!T96","v":0},{"$f":"-'Budget Summary 1'!U96","v":0}," "," "," "]
["Deferred Debtors and Advances made (External)",null,{"$f":"-'Budget Summary 1'!J101","v":0},null,{"$f":"-'Budget Summary 1'!L101","v":0},{"$f":"-'Budget Summary 1'!M101","v":0},{"$f":"-'Budget Summary 1'!N101","v":0},{"$f":"-'Budget Summary 1'!O101","v":0},{"$f":"-'Budget Summary 1'!P101","v":0},{"$f":"-'Budget Summary 1'!Q101","v":0},{"$f":"-'Budget Summary 1'!R101","v":0},{"$f":"-'Budget Summary 1'!S101","v":0},{"$f":"-'Budget Summary 1'!T101","v":0},{"$f":"-'Budget Summary 1'!U101","v":0}," "," "," "]
["Internal Loans - New Loan provided (paid to other Funds)",null,{"$f":"-'Budget Summary 1'!J138","v":0},null,{"$f":"-'Budget Summary 1'!L138","v":0},{"$f":"-'Budget Summary 1'!M138","v":0},{"$f":"-'Budget Summary 1'!N138","v":0},{"$f":"-'Budget Summary 1'!O138","v":0},{"$f":"-'Budget Summary 1'!P138","v":0},{"$f":"-'Budget Summary 1'!Q138","v":0},{"$f":"-'Budget Summary 1'!R138","v":0},{"$f":"-'Budget Summary 1'!S138","v":0},{"$f":"-'Budget Summary 1'!T138","v":0},{"$f":"-'Budget Summary 1'!U138","v":0}," "," "," "]
["Bonds & Deposits paid out",null,{"$f":"-'Budget Summary 1'!J102","v":0},null,{"$f":"-'Budget Summary 1'!L102","v":0},{"$f":"-'Budget Summary 1'!M102","v":0},{"$f":"-'Budget Summary 1'!N102","v":0},{"$f":"-'Budget Summary 1'!O102","v":0},{"$f":"-'Budget Summary 1'!P102","v":0},{"$f":"-'Budget Summary 1'!Q102","v":0},{"$f":"-'Budget Summary 1'!R102","v":0},{"$f":"-'Budget Summary 1'!S102","v":0},{"$f":"-'Budget Summary 1'!T102","v":0},{"$f":"-'Budget Summary 1'!U102","v":0}," "," "," "]
["ELE Provisions paid out",null,{"$f":"-'Budget Summary 1'!J103","v":0},null,{"$f":"-'Budget Summary 1'!L103","v":0},{"$f":"-'Budget Summary 1'!M103","v":0},{"$f":"-'Budget Summary 1'!N103","v":0},{"$f":"-'Budget Summary 1'!O103","v":0},{"$f":"-'Budget Summary 1'!P103","v":0},{"$f":"-'Budget Summary 1'!Q103","v":0},{"$f":"-'Budget Summary 1'!R103","v":0},{"$f":"-'Budget Summary 1'!S103","v":0},{"$f":"-'Budget Summary 1'!T103","v":0},{"$f":"-'Budget Summary 1'!U103","v":0}," "," "," "]
["Reinstatement Provisions paid out",null,{"$f":"-'Budget Summary 1'!J104","v":0},null,{"$f":"-'Budget Summary 1'!L104","v":0},{"$f":"-'Budget Summary 1'!M104","v":0},{"$f":"-'Budget Summary 1'!N104","v":0},{"$f":"-'Budget Summary 1'!O104","v":0},{"$f":"-'Budget Summary 1'!P104","v":0},{"$f":"-'Budget Summary 1'!Q104","v":0},{"$f":"-'Budget Summary 1'!R104","v":0},{"$f":"-'Budget Summary 1'!S104","v":0},{"$f":"-'Budget Summary 1'!T104","v":0},{"$f":"-'Budget Summary 1'!U104","v":0}," "," "," "]
["Other Capital Payments",null,{"$f":"-('Budget Summary 1'!J105+'Budget Summary 1'!J106+'Budget Summary 1'!J107+'Budget Summary 1'!J108+'Budget Summary 1'!J109)","v":0},null,{"$f":"-('Budget Summary 1'!L105+'Budget Summary 1'!L106+'Budget Summary 1'!L107+'Budget Summary 1'!L108+'Budget Summary 1'!L109)","v":0},{"$f":"-('Budget Summary 1'!M105+'Budget Summary 1'!M106+'Budget Summary 1'!M107+'Budget Summary 1'!M108+'Budget Summary 1'!M109)","v":0},{"$f":"-('Budget Summary 1'!N105+'Budget Summary 1'!N106+'Budget Summary 1'!N107+'Budget Summary 1'!N108+'Budget Summary 1'!N109)","v":0},{"$f":"-('Budget Summary 1'!O105+'Budget Summary 1'!O106+'Budget Summary 1'!O107+'Budget Summary 1'!O108+'Budget Summary 1'!O109)","v":0},{"$f":"-('Budget Summary 1'!P105+'Budget Summary 1'!P106+'Budget Summary 1'!P107+'Budget Summary 1'!P108+'Budget Summary 1'!P109)","v":0},{"$f":"-('Budget Summary 1'!Q105+'Budget Summary 1'!Q106+'Budget Summary 1'!Q107+'Budget Summary 1'!Q108+'Budget Summary 1'!Q109)","v":0},{"$f":"-('Budget Summary 1'!R105+'Budget Summary 1'!R106+'Budget Summary 1'!R107+'Budget Summary 1'!R108+'Budget Summary 1'!R109)","v":0},{"$f":"-('Budget Summary 1'!S105+'Budget Summary 1'!S106+'Budget Summary 1'!S107+'Budget Summary 1'!S108+'Budget Summary 1'!S109)","v":0},{"$f":"-('Budget Summary 1'!T105+'Budget Summary 1'!T106+'Budget Summary 1'!T107+'Budget Summary 1'!T108+'Budget Summary 1'!T109)","v":0},{"$f":"-('Budget Summary 1'!U105+'Budget Summary 1'!U106+'Budget Summary 1'!U107+'Budget Summary 1'!U108+'Budget Summary 1'!U109)","v":0}," "," "," "]
["Non-cash Income Contra Expense",null,{"$f":"-'Budget Summary 1'!J110","v":0},null,{"$f":"-'Budget Summary 1'!L110","v":0},{"$f":"-'Budget Summary 1'!M110","v":0},{"$f":"-'Budget Summary 1'!N110","v":0},{"$f":"-'Budget Summary 1'!O110","v":0},{"$f":"-'Budget Summary 1'!P110","v":0},{"$f":"-'Budget Summary 1'!Q110","v":0},{"$f":"-'Budget Summary 1'!R110","v":0},{"$f":"-'Budget Summary 1'!S110","v":0},{"$f":"-'Budget Summary 1'!T110","v":0},{"$f":"-'Budget Summary 1'!U110","v":0}," "," "," "]
["New Loan Borrowings (External)",null,{"$f":"'Budget Summary 1'!J76","v":0},null,{"$f":"'Budget Summary 1'!L76","v":0},{"$f":"'Budget Summary 1'!M76","v":0},{"$f":"'Budget Summary 1'!N76","v":0},{"$f":"'Budget Summary 1'!O76","v":0},{"$f":"'Budget Summary 1'!P76","v":0},{"$f":"'Budget Summary 1'!Q76","v":0},{"$f":"'Budget Summary 1'!R76","v":0},{"$f":"'Budget Summary 1'!S76","v":0},{"$f":"'Budget Summary 1'!T76","v":0},{"$f":"'Budget Summary 1'!U76","v":0}," "," "," "]
["New Loan Borrowings (Internal)",null,{"$f":"'Budget Summary 1'!J130","v":0},null,{"$f":"'Budget Summary 1'!L130","v":0},{"$f":"'Budget Summary 1'!M130","v":0},{"$f":"'Budget Summary 1'!N130","v":0},{"$f":"'Budget Summary 1'!O130","v":0},{"$f":"'Budget Summary 1'!P130","v":0},{"$f":"'Budget Summary 1'!Q130","v":0},{"$f":"'Budget Summary 1'!R130","v":0},{"$f":"'Budget Summary 1'!S130","v":0},{"$f":"'Budget Summary 1'!T130","v":0},{"$f":"'Budget Summary 1'!U130","v":0}," "," "," "]
["Proceeds from Sale of intangible & tangible Assets",null,{"$f":"'Budget Summary 1'!J77+'Budget Summary 1'!J78+'Budget Summary 1'!J79+'Budget Summary 1'!J80+'Budget Summary 1'!J81++'Budget Summary 1'!J82","v":400000},null,{"$f":"'Budget Summary 1'!L77+'Budget Summary 1'!L78+'Budget Summary 1'!L79+'Budget Summary 1'!L80+'Budget Summary 1'!L81++'Budget Summary 1'!L82","v":0},{"$f":"'Budget Summary 1'!M77+'Budget Summary 1'!M78+'Budget Summary 1'!M79+'Budget Summary 1'!M80+'Budget Summary 1'!M81++'Budget Summary 1'!M82","v":500000},{"$f":"'Budget Summary 1'!N77+'Budget Summary 1'!N78+'Budget Summary 1'!N79+'Budget Summary 1'!N80+'Budget Summary 1'!N81++'Budget Summary 1'!N82","v":500000},{"$f":"'Budget Summary 1'!O77+'Budget Summary 1'!O78+'Budget Summary 1'!O79+'Budget Summary 1'!O80+'Budget Summary 1'!O81++'Budget Summary 1'!O82","v":0},{"$f":"'Budget Summary 1'!P77+'Budget Summary 1'!P78+'Budget Summary 1'!P79+'Budget Summary 1'!P80+'Budget Summary 1'!P81++'Budget Summary 1'!P82","v":0},{"$f":"'Budget Summary 1'!Q77+'Budget Summary 1'!Q78+'Budget Summary 1'!Q79+'Budget Summary 1'!Q80+'Budget Summary 1'!Q81++'Budget Summary 1'!Q82","v":0},{"$f":"'Budget Summary 1'!R77+'Budget Summary 1'!R78+'Budget Summary 1'!R79+'Budget Summary 1'!R80+'Budget Summary 1'!R81++'Budget Summary 1'!R82","v":0},{"$f":"'Budget Summary 1'!S77+'Budget Summary 1'!S78+'Budget Summary 1'!S79+'Budget Summary 1'!S80+'Budget Summary 1'!S81++'Budget Summary 1'!S82","v":0},{"$f":"'Budget Summary 1'!T77+'Budget Summary 1'!T78+'Budget Summary 1'!T79+'Budget Summary 1'!T80+'Budget Summary 1'!T81++'Budget Summary 1'!T82","v":0},{"$f":"'Budget Summary 1'!U77+'Budget Summary 1'!U78+'Budget Summary 1'!U79+'Budget Summary 1'!U80+'Budget Summary 1'!U81++'Budget Summary 1'!U82","v":0}," "," "," "]
["Deferred Debtors and Advances received (External)",null,{"$f":"'Budget Summary 1'!J83","v":0},null,{"$f":"'Budget Summary 1'!L83","v":0},{"$f":"'Budget Summary 1'!M83","v":0},{"$f":"'Budget Summary 1'!N83","v":0},{"$f":"'Budget Summary 1'!O83","v":0},{"$f":"'Budget Summary 1'!P83","v":0},{"$f":"'Budget Summary 1'!Q83","v":0},{"$f":"'Budget Summary 1'!R83","v":0},{"$f":"'Budget Summary 1'!S83","v":0},{"$f":"'Budget Summary 1'!T83","v":0},{"$f":"'Budget Summary 1'!U83","v":0}," "," "," "]
["Internal Loans - Principal Receipt (rec'd from other Funds)",null,{"$f":"'Budget Summary 1'!J129","v":0},null,{"$f":"'Budget Summary 1'!L129","v":0},{"$f":"'Budget Summary 1'!M129","v":0},{"$f":"'Budget Summary 1'!N129","v":0},{"$f":"'Budget Summary 1'!O129","v":0},{"$f":"'Budget Summary 1'!P129","v":0},{"$f":"'Budget Summary 1'!Q129","v":0},{"$f":"'Budget Summary 1'!R129","v":0},{"$f":"'Budget Summary 1'!S129","v":0},{"$f":"'Budget Summary 1'!T129","v":0},{"$f":"'Budget Summary 1'!U129","v":0}," "," "," "]
["Bonds & Deposits received",null,{"$f":"'Budget Summary 1'!J84","v":0},null,{"$f":"'Budget Summary 1'!L84","v":0},{"$f":"'Budget Summary 1'!M84","v":0},{"$f":"'Budget Summary 1'!N84","v":0},{"$f":"'Budget Summary 1'!O84","v":0},{"$f":"'Budget Summary 1'!P84","v":0},{"$f":"'Budget Summary 1'!Q84","v":0},{"$f":"'Budget Summary 1'!R84","v":0},{"$f":"'Budget Summary 1'!S84","v":0},{"$f":"'Budget Summary 1'!T84","v":0},{"$f":"'Budget Summary 1'!U84","v":0}," "," "," "]
["ELE Provisions received (from other Councils)",null,{"$f":"'Budget Summary 1'!J85","v":0},null,{"$f":"'Budget Summary 1'!L85","v":0},{"$f":"'Budget Summary 1'!M85","v":0},{"$f":"'Budget Summary 1'!N85","v":0},{"$f":"'Budget Summary 1'!O85","v":0},{"$f":"'Budget Summary 1'!P85","v":0},{"$f":"'Budget Summary 1'!Q85","v":0},{"$f":"'Budget Summary 1'!R85","v":0},{"$f":"'Budget Summary 1'!S85","v":0},{"$f":"'Budget Summary 1'!T85","v":0},{"$f":"'Budget Summary 1'!U85","v":0}," "," "," "]
["Other Capital Receipts",null,{"$f":"'Budget Summary 1'!J86+'Budget Summary 1'!J87+'Budget Summary 1'!J88","v":0},null,{"$f":"'Budget Summary 1'!L86+'Budget Summary 1'!L87+'Budget Summary 1'!L88","v":0},{"$f":"'Budget Summary 1'!M86+'Budget Summary 1'!M87+'Budget Summary 1'!M88","v":0},{"$f":"'Budget Summary 1'!N86+'Budget Summary 1'!N87+'Budget Summary 1'!N88","v":0},{"$f":"'Budget Summary 1'!O86+'Budget Summary 1'!O87+'Budget Summary 1'!O88","v":0},{"$f":"'Budget Summary 1'!P86+'Budget Summary 1'!P87+'Budget Summary 1'!P88","v":0},{"$f":"'Budget Summary 1'!Q86+'Budget Summary 1'!Q87+'Budget Summary 1'!Q88","v":0},{"$f":"'Budget Summary 1'!R86+'Budget Summary 1'!R87+'Budget Summary 1'!R88","v":0},{"$f":"'Budget Summary 1'!S86+'Budget Summary 1'!S87+'Budget Summary 1'!S88","v":0},{"$f":"'Budget Summary 1'!T86+'Budget Summary 1'!T87+'Budget Summary 1'!T88","v":0},{"$f":"'Budget Summary 1'!U86+'Budget Summary 1'!U87+'Budget Summary 1'!U88","v":0}," "," "," "]
["Non-cash Expense Contra Income",null,{"$f":"+'Budget Summary 1'!J89+'Budget Summary 1'!J90+'Budget Summary 1'!J91","v":4746123},null,{"$f":"+'Budget Summary 1'!L89+'Budget Summary 1'!L90+'Budget Summary 1'!L91","v":4849513.4800000004},{"$f":"+'Budget Summary 1'!M89+'Budget Summary 1'!M90+'Budget Summary 1'!M91","v":4978156.4000000004},{"$f":"+'Budget Summary 1'!N89+'Budget Summary 1'!N90+'Budget Summary 1'!N91","v":5078000.96},{"$f":"+'Budget Summary 1'!O89+'Budget Summary 1'!O90+'Budget Summary 1'!O91","v":5181463.46},{"$f":"+'Budget Summary 1'!P89+'Budget Summary 1'!P90+'Budget Summary 1'!P91","v":5346703.3099999996},{"$f":"+'Budget Summary 1'!Q89+'Budget Summary 1'!Q90+'Budget Summary 1'!Q91","v":5500788},{"$f":"+'Budget Summary 1'!R89+'Budget Summary 1'!R90+'Budget Summary 1'!R91","v":5651285.1299999999},{"$f":"+'Budget Summary 1'!S89+'Budget Summary 1'!S90+'Budget Summary 1'!S91","v":5828131.4100000001},{"$f":"+'Budget Summary 1'!T89+'Budget Summary 1'!T90+'Budget Summary 1'!T91","v":5935917.6500000004},{"$f":"+'Budget Summary 1'!U89+'Budget Summary 1'!U90+'Budget Summary 1'!U91","v":6097522.7699999996}," "," "," "]
["Net Transfers (to)/from Reserves",null,{"$f":"'Budget Summary 1'!J124","v":3272165},null,{"$f":"'Budget Summary 1'!L124","v":932762},{"$f":"'Budget Summary 1'!M124","v":191976},{"$f":"'Budget Summary 1'!N124","v":-53108},{"$f":"'Budget Summary 1'!O124","v":-141600},{"$f":"'Budget Summary 1'!P124","v":-400661},{"$f":"'Budget Summary 1'!Q124","v":-647326},{"$f":"'Budget Summary 1'!R124","v":-1154104},{"$f":"'Budget Summary 1'!S124","v":-1209168},{"$f":"'Budget Summary 1'!T124","v":-1284246},{"$f":"'Budget Summary 1'!U124","v":-1358443}," "," "," "]
["Total Capital (Balance Sheet) and Reserve Movements",null,{"$f":"SUM(C32:C53)","v":-873524},null,{"$f":"SUM(E32:E53)","v":490302.48000000045},-476019.55999999959,718317.58000000007,-31413.129999999888,-678358.96000000089,-801249.61000000034,-925026.40000000037,-1000992.2599999998,-1174526.339999998,-1299138.830000001," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Net Result (including Depreciation & Other non-cash items)",null,{"$f":"C30+C54","v":-550247},null,{"$f":"E30+E54","v":0.14999999850988388},1.0000000707805157E-2,0.41000000573694706,-0.10999999660998583,9.0000007301568985E-2,-0.18999999854713678,-0.48000000230967999,-9.9999992176890373E-2,0.38000000454485416,0.3200000049546361," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Add back Depreciation Expense (non-cash)",null,{"$f":"'Budget Summary 1'!J50+'Budget Summary 1'!J51+'Budget Summary 1'!J52","v":4746123},null,{"$f":"'Budget Summary 1'!L50+'Budget Summary 1'!L51+'Budget Summary 1'!L52","v":4849513.040000001},{"$f":"'Budget Summary 1'!M50+'Budget Summary 1'!M51+'Budget Summary 1'!M52","v":4978156.0999999996},{"$f":"'Budget Summary 1'!N50+'Budget Summary 1'!N51+'Budget Summary 1'!N52","v":5078001.25},{"$f":"'Budget Summary 1'!O50+'Budget Summary 1'!O51+'Budget Summary 1'!O52","v":5181462.66},{"$f":"'Budget Summary 1'!P50+'Budget Summary 1'!P51+'Budget Summary 1'!P52","v":5346702.6500000004},{"$f":"'Budget Summary 1'!Q50+'Budget Summary 1'!Q51+'Budget Summary 1'!Q52","v":5500787.5699999994},{"$f":"'Budget Summary 1'!R50+'Budget Summary 1'!R51+'Budget Summary 1'!R52","v":5651285.040000001},{"$f":"'Budget Summary 1'!S50+'Budget Summary 1'!S51+'Budget Summary 1'!S52","v":5828131.2699999996},{"$f":"'Budget Summary 1'!T50+'Budget Summary 1'!T51+'Budget Summary 1'!T52","v":5935918.3399999999},{"$f":"'Budget Summary 1'!U50+'Budget Summary 1'!U51+'Budget Summary 1'!U52","v":6097522.8799999999}," "," "," "]
["Add back ELE Expense (non-cash)",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Add back Other Expenses (non-cash)",null,{"$f":"'Budget Summary 1'!BC64+'Budget Summary 1'!BC111+'Budget Summary 1'!BC122+'Budget Summary 1'!BC143-'Budget Summary 1'!BC50-'Budget Summary 1'!BC51-'Budget Summary 1'!BC52-'Budget Summary 1'!BC110+'Budget Summary 1'!J110","v":0},null,{"$f":"'Budget Summary 1'!BD64+'Budget Summary 1'!BD111+'Budget Summary 1'!BD122+'Budget Summary 1'!BD143-'Budget Summary 1'!BD50-'Budget Summary 1'!BD51-'Budget Summary 1'!BD52-'Budget Summary 1'!BD110+'Budget Summary 1'!L110","v":0},{"$f":"'Budget Summary 1'!BE64+'Budget Summary 1'!BE111+'Budget Summary 1'!BE122+'Budget Summary 1'!BE143-'Budget Summary 1'!BE50-'Budget Summary 1'!BE51-'Budget Summary 1'!BE52-'Budget Summary 1'!BE110+'Budget Summary 1'!M110","v":0},{"$f":"'Budget Summary 1'!BF64+'Budget Summary 1'!BF111+'Budget Summary 1'!BF122+'Budget Summary 1'!BF143-'Budget Summary 1'!BF50-'Budget Summary 1'!BF51-'Budget Summary 1'!BF52-'Budget Summary 1'!BF110+'Budget Summary 1'!N110","v":0},{"$f":"'Budget Summary 1'!BG64+'Budget Summary 1'!BG111+'Budget Summary 1'!BG122+'Budget Summary 1'!BG143-'Budget Summary 1'!BG50-'Budget Summary 1'!BG51-'Budget Summary 1'!BG52-'Budget Summary 1'!BG110+'Budget Summary 1'!O110","v":0},{"$f":"'Budget Summary 1'!BH64+'Budget Summary 1'!BH111+'Budget Summary 1'!BH122+'Budget Summary 1'!BH143-'Budget Summary 1'!BH50-'Budget Summary 1'!BH51-'Budget Summary 1'!BH52-'Budget Summary 1'!BH110+'Budget Summary 1'!P110","v":0},{"$f":"'Budget Summary 1'!BI64+'Budget Summary 1'!BI111+'Budget Summary 1'!BI122+'Budget Summary 1'!BI143-'Budget Summary 1'!BI50-'Budget Summary 1'!BI51-'Budget Summary 1'!BI52-'Budget Summary 1'!BI110+'Budget Summary 1'!Q110","v":0},{"$f":"'Budget Summary 1'!BJ64+'Budget Summary 1'!BJ111+'Budget Summary 1'!BJ122+'Budget Summary 1'!BJ143-'Budget Summary 1'!BJ50-'Budget Summary 1'!BJ51-'Budget Summary 1'!BJ52-'Budget Summary 1'!BJ110+'Budget Summary 1'!R110","v":0},{"$f":"'Budget Summary 1'!BK64+'Budget Summary 1'!BK111+'Budget Summary 1'!BK122+'Budget Summary 1'!BK143-'Budget Summary 1'!BK50-'Budget Summary 1'!BK51-'Budget Summary 1'!BK52-'Budget Summary 1'!BK110+'Budget Summary 1'!S110","v":0},{"$f":"'Budget Summary 1'!BL64+'Budget Summary 1'!BL111+'Budget Summary 1'!BL122+'Budget Summary 1'!BL143-'Budget Summary 1'!BL50-'Budget Summary 1'!BL51-'Budget Summary 1'!BL52-'Budget Summary 1'!BL110+'Budget Summary 1'!T110","v":0},{"$f":"'Budget Summary 1'!BM64+'Budget Summary 1'!BM111+'Budget Summary 1'!BM122+'Budget Summary 1'!BM143-'Budget Summary 1'!BM50-'Budget Summary 1'!BM51-'Budget Summary 1'!BM52-'Budget Summary 1'!BM110+'Budget Summary 1'!U110","v":0}," "," "," "]
["Less Other Income (non-cash)",null,{"$f":"-'Budget Summary 1'!BC32-'Budget Summary 1'!BC92-'Budget Summary 1'!BC118-'Budget Summary 1'!BC133-SUM('Budget Summary 1'!J89:J91)","v":-4746123},null,{"$f":"-'Budget Summary 1'!BD32-'Budget Summary 1'!BD92-'Budget Summary 1'!BD118-'Budget Summary 1'!BD133-SUM('Budget Summary 1'!L89:L91)","v":-4849513.4800000004},{"$f":"-'Budget Summary 1'!BE32-'Budget Summary 1'!BE92-'Budget Summary 1'!BE118-'Budget Summary 1'!BE133-SUM('Budget Summary 1'!M89:M91)","v":-4978156.4000000004},{"$f":"-'Budget Summary 1'!BF32-'Budget Summary 1'!BF92-'Budget Summary 1'!BF118-'Budget Summary 1'!BF133-SUM('Budget Summary 1'!N89:N91)","v":-5078000.96},{"$f":"-'Budget Summary 1'!BG32-'Budget Summary 1'!BG92-'Budget Summary 1'!BG118-'Budget Summary 1'!BG133-SUM('Budget Summary 1'!O89:O91)","v":-5181463.46},{"$f":"-'Budget Summary 1'!BH32-'Budget Summary 1'!BH92-'Budget Summary 1'!BH118-'Budget Summary 1'!BH133-SUM('Budget Summary 1'!P89:P91)","v":-5346703.3099999996},{"$f":"-'Budget Summary 1'!BI32-'Budget Summary 1'!BI92-'Budget Summary 1'!BI118-'Budget Summary 1'!BI133-SUM('Budget Summary 1'!Q89:Q91)","v":-5500788},{"$f":"-'Budget Summary 1'!BJ32-'Budget Summary 1'!BJ92-'Budget Summary 1'!BJ118-'Budget Summary 1'!BJ133-SUM('Budget Summary 1'!R89:R91)","v":-5651285.1299999999},{"$f":"-'Budget Summary 1'!BK32-'Budget Summary 1'!BK92-'Budget Summary 1'!BK118-'Budget Summary 1'!BK133-SUM('Budget Summary 1'!S89:S91)","v":-5828131.4100000001},{"$f":"-'Budget Summary 1'!BL32-'Budget Summary 1'!BL92-'Budget Summary 1'!BL118-'Budget Summary 1'!BL133-SUM('Budget Summary 1'!T89:T91)","v":-5935917.6500000004},{"$f":"-'Budget Summary 1'!BM32-'Budget Summary 1'!BM92-'Budget Summary 1'!BM118-'Budget Summary 1'!BM133-SUM('Budget Summary 1'!U89:U91)","v":-6097522.7699999996}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Cash Budget Surplus/(Deficit)",null,{"$f":"SUM(C57:C63)","v":-550247},null,{"$f":"SUM(E57:E63)","v":-0.29000000096857548},{"$f":"SUM(F57:F63)","v":-0.2900000000372529},0.70000000577419996,-0.90999999642372131,-0.56999999191612005,-0.61999999918043613,-0.5700000012293458,-0.23999999277293682,1.0700000040233135,0.43000000528991222," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Cap Exp Summary","index":18,"n_rows":61,"n_cols":17,"rows_kept":61,"cut":false,"hidden":false,"merged":[[2,4,2,13]]}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"CAPITAL EXPENDITURE SUMMARY - \"&UPPER(general_fund_name)","v":"CAPITAL EXPENDITURE SUMMARY - GENERAL FUND"},null,"Current Year",null,"Projected Years",null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"}," "," "," "]
[null,null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Income",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Capital Grants & Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Developer Contributions",null,{"$f":"'S94 - Plan Summary'!D16","v":604230},null,{"$f":"'S94 - Plan Summary'!F16","v":149998.47000000006},{"$f":"'S94 - Plan Summary'!G16","v":156283.42000000001},{"$f":"'S94 - Plan Summary'!H16","v":163222.40000000002},{"$f":"'S94 - Plan Summary'!I16","v":170469.48000000004},{"$f":"'S94 - Plan Summary'!J16","v":178890.67000000004},{"$f":"'S94 - Plan Summary'!K16","v":187727.87},{"$f":"'S94 - Plan Summary'!L16","v":197001.62999999995},{"$f":"'S94 - Plan Summary'!M16","v":206733.51000000004},{"$f":"'S94 - Plan Summary'!N16","v":216946.14999999997},{"$f":"'S94 - Plan Summary'!O16","v":227663.29999999996}," "," "," "]
["CAPEX",null,{"$f":"'CAPEX Summary'!E11+'CAPEX Summary'!E35","v":2578325},null,{"$f":"'CAPEX Summary'!G11+'CAPEX Summary'!G35","v":852331.75},{"$f":"'CAPEX Summary'!H11+'CAPEX Summary'!H35","v":734626.74000000022},{"$f":"'CAPEX Summary'!I11+'CAPEX Summary'!I35","v":751634.36},{"$f":"'CAPEX Summary'!J11+'CAPEX Summary'!J35","v":769067.03999999992},{"$f":"'CAPEX Summary'!K11+'CAPEX Summary'!K35","v":826248.12},{"$f":"'CAPEX Summary'!L11+'CAPEX Summary'!L35","v":849402.04999999993},{"$f":"'CAPEX Summary'!M11+'CAPEX Summary'!M35","v":873257.14999999991},{"$f":"'CAPEX Summary'!N11+'CAPEX Summary'!N35","v":889634.9},{"$f":"'CAPEX Summary'!O11+'CAPEX Summary'!O35","v":922944.69000000006},{"$f":"'CAPEX Summary'!P11+'CAPEX Summary'!P35","v":949001.62}," "," "," "]
["Major Projects",null,{"$f":"'Major Projects summary'!E11","v":0},null,{"$f":"'Major Projects summary'!G11","v":0},{"$f":"'Major Projects summary'!H11","v":0},{"$f":"'Major Projects summary'!I11","v":0},{"$f":"'Major Projects summary'!J11","v":0},{"$f":"'Major Projects summary'!K11","v":0},{"$f":"'Major Projects summary'!L11","v":0},{"$f":"'Major Projects summary'!M11","v":0},{"$f":"'Major Projects summary'!N11","v":0},{"$f":"'Major Projects summary'!O11","v":0},{"$f":"'Major Projects summary'!P11","v":0}," "," "," "]
["Total Capital Grants & Contributions",null,{"$f":"SUM(C11:C13)","v":3182555},null,{"$f":"SUM(E11:E13)","v":1002330.2200000001},890910.16000000027,914856.76,939536.52,1005138.79,1037129.9199999999,1070258.7799999998,1096368.4100000001,1139890.8400000001,1176664.92," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Transfer from Reserves",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Developer Contributions",null,{"$f":"'S94 - Plan Summary'!D73+'S94 - Plan Summary'!D74+'S94 - Plan Summary'!D77","v":0},null,{"$f":"'S94 - Plan Summary'!F73+'S94 - Plan Summary'!F74+'S94 - Plan Summary'!F77","v":1.5299999999406282},{"$f":"'S94 - Plan Summary'!G73+'S94 - Plan Summary'!G74+'S94 - Plan Summary'!G77","v":1124.5799999999872},{"$f":"'S94 - Plan Summary'!H73+'S94 - Plan Summary'!H74+'S94 - Plan Summary'!H77","v":1961.5999999999767},{"$f":"'S94 - Plan Summary'!I73+'S94 - Plan Summary'!I74+'S94 - Plan Summary'!I77","v":2874.5199999999604},{"$f":"'S94 - Plan Summary'!J73+'S94 - Plan Summary'!J74+'S94 - Plan Summary'!J77","v":3017.3299999999581},{"$f":"'S94 - Plan Summary'!K73+'S94 - Plan Summary'!K74+'S94 - Plan Summary'!K77","v":3166.1300000000047},{"$f":"'S94 - Plan Summary'!L73+'S94 - Plan Summary'!L74+'S94 - Plan Summary'!L77","v":3322.3700000000536},{"$f":"'S94 - Plan Summary'!M73+'S94 - Plan Summary'!M74+'S94 - Plan Summary'!M77","v":3486.4899999999616},{"$f":"'S94 - Plan Summary'!N73+'S94 - Plan Summary'!N74+'S94 - Plan Summary'!N77","v":3658.8500000000349},{"$f":"'S94 - Plan Summary'!O73+'S94 - Plan Summary'!O74+'S94 - Plan Summary'!O77","v":3839.7000000000407}," "," "," "]
["CAPEX",null,{"$f":"'CAPEX Summary'!E15","v":1418285},null,{"$f":"'CAPEX Summary'!G15","v":2080000},{"$f":"'CAPEX Summary'!H15","v":1045416},{"$f":"'CAPEX Summary'!I15","v":1418972},{"$f":"'CAPEX Summary'!J15","v":1025003},{"$f":"'CAPEX Summary'!K15","v":834184},{"$f":"'CAPEX Summary'!L15","v":859208},{"$f":"'CAPEX Summary'!M15","v":884985},{"$f":"'CAPEX Summary'!N15","v":911535},{"$f":"'CAPEX Summary'!O15","v":938881},{"$f":"'CAPEX Summary'!P15","v":967047}," "," "," "]
["Major Projects",null,{"$f":"'Major Projects summary'!E15","v":0},null,{"$f":"'Major Projects summary'!G15","v":0},{"$f":"'Major Projects summary'!H15","v":0},{"$f":"'Major Projects summary'!I15","v":0},{"$f":"'Major Projects summary'!J15","v":0},{"$f":"'Major Projects summary'!K15","v":0},{"$f":"'Major Projects summary'!L15","v":0},{"$f":"'Major Projects summary'!M15","v":0},{"$f":"'Major Projects summary'!N15","v":0},{"$f":"'Major Projects summary'!O15","v":0},{"$f":"'Major Projects summary'!P15","v":0}," "," "," "]
["Transfer Total from Reserves",null,{"$f":"SUM(C17:C19)","v":1418285},null,{"$f":"SUM(E17:E19)","v":2080001.53},1046540.58,1420933.6,1027877.52,837201.33,862374.13,888307.37000000011,915021.49,942539.85000000009,970886.70000000007," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Loan Funding",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Developer Contributions",null,0,null,0,0,0,0,0,0,0,0,0,0," "," "," "]
["CAPEX",null,{"$f":"'CAPEX Summary'!E23","v":0},null,{"$f":"'CAPEX Summary'!G23","v":0},{"$f":"'CAPEX Summary'!H23","v":0},{"$f":"'CAPEX Summary'!I23","v":0},{"$f":"'CAPEX Summary'!J23","v":0},{"$f":"'CAPEX Summary'!K23","v":0},{"$f":"'CAPEX Summary'!L23","v":0},{"$f":"'CAPEX Summary'!M23","v":0},{"$f":"'CAPEX Summary'!N23","v":0},{"$f":"'CAPEX Summary'!O23","v":0},{"$f":"'CAPEX Summary'!P23","v":0}," "," "," "]
["Major Projects",null,{"$f":"'Major Projects summary'!E23","v":0},null,{"$f":"'Major Projects summary'!G23","v":0},{"$f":"'Major Projects summary'!H23","v":0},{"$f":"'Major Projects summary'!I23","v":0},{"$f":"'Major Projects summary'!J23","v":0},{"$f":"'Major Projects summary'!K23","v":0},{"$f":"'Major Projects summary'!L23","v":0},{"$f":"'Major Projects summary'!M23","v":0},{"$f":"'Major Projects summary'!N23","v":0},{"$f":"'Major Projects summary'!O23","v":0},{"$f":"'Major Projects summary'!P23","v":0}," "," "," "]
["Total Loan Funding",null,{"$f":"SUM(C23:C25)","v":0},null,{"$f":"SUM(E23:E25)","v":0},0,0,0,0,0,0,0,0,0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["General Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Developer Contributions",null,0,null,0,0,0,0,0,0,0,0,0,0," "," "," "]
["CAPEX",null,{"$f":"'CAPEX Summary'!E27","v":3294047},null,{"$f":"'CAPEX Summary'!G27","v":1849191.25},{"$f":"'CAPEX Summary'!H27","v":3826153.26},{"$f":"'CAPEX Summary'!I27","v":2062327.02},{"$f":"'CAPEX Summary'!J27","v":2668903.5199999996},{"$f":"'CAPEX Summary'!K27","v":3318910.7700000005},{"$f":"'CAPEX Summary'!L27","v":3439079.9300000006},{"$f":"'CAPEX Summary'!M27","v":3663965.3800000008},{"$f":"'CAPEX Summary'!N27","v":3818785.7699999996},{"$f":"'CAPEX Summary'!O27","v":3964372.299999998},{"$f":"'CAPEX Summary'!P27","v":4122169.9800000004}," "," "," "]
["Major Projects",null,{"$f":"'Major Projects summary'!E27","v":0},null,{"$f":"'Major Projects summary'!G27","v":0},{"$f":"'Major Projects summary'!H27","v":0},{"$f":"'Major Projects summary'!I27","v":0},{"$f":"'Major Projects summary'!J27","v":0},{"$f":"'Major Projects summary'!K27","v":0},{"$f":"'Major Projects summary'!L27","v":0},{"$f":"'Major Projects summary'!M27","v":0},{"$f":"'Major Projects summary'!N27","v":0},{"$f":"'Major Projects summary'!O27","v":0},{"$f":"'Major Projects summary'!P27","v":0}," "," "," "]
["Total General Revenue",null,{"$f":"SUM(C29:C31)","v":3294047},null,{"$f":"SUM(E29:E31)","v":1849191.25},3826153.26,2062327.02,2668903.5199999996,3318910.7700000005,3439079.9300000006,3663965.3800000008,3818785.7699999996,3964372.299999998,4122169.9800000004," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Total Income",null,{"$f":"SUM(C14,C20,C26,C32)","v":7894887},null,{"$f":"SUM(E14,E20,E26,E32)","v":4931523},5763604,4398117.3800000008,4636317.5599999996,5161250.8900000006,5338583.9800000004,5622531.5300000012,5830175.6699999999,6046802.9899999984,6269721.6000000006," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Capital Expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["CAPEX",null,{"$f":"'CAPEX Summary'!E70","v":7290657},null,{"$f":"'CAPEX Summary'!G70","v":4781523},{"$f":"'CAPEX Summary'!H70","v":5606196},{"$f":"'CAPEX Summary'!I70","v":4232933.38},{"$f":"'CAPEX Summary'!J70","v":4462973.5599999996},{"$f":"'CAPEX Summary'!K70","v":4979342.8900000006},{"$f":"'CAPEX Summary'!L70","v":5147689.9800000004},{"$f":"'CAPEX Summary'!M70","v":5422207.5300000003},{"$f":"'CAPEX Summary'!N70","v":5619955.6699999999},{"$f":"'CAPEX Summary'!O70","v":5826197.9899999984},{"$f":"'CAPEX Summary'!P70","v":6038218.6000000006}," "," "," "]
["Major Projects",null,{"$f":"'Major Projects summary'!E70","v":0},null,{"$f":"'Major Projects summary'!G70","v":0},{"$f":"'Major Projects summary'!H70","v":0},{"$f":"'Major Projects summary'!I70","v":0},{"$f":"'Major Projects summary'!J70","v":0},{"$f":"'Major Projects summary'!K70","v":0},{"$f":"'Major Projects summary'!L70","v":0},{"$f":"'Major Projects summary'!M70","v":0},{"$f":"'Major Projects summary'!N70","v":0},{"$f":"'Major Projects summary'!O70","v":0},{"$f":"'Major Projects summary'!P70","v":0}," "," "," "]
["Total Capital Expenditure",null,{"$f":"SUM(C40:C41)","v":7290657},null,{"$f":"SUM(E40:E41)","v":4781523},5606196,4232933.38,4462973.5599999996,4979342.8900000006,5147689.9800000004,5422207.5300000003,5619955.6699999999,5826197.9899999984,6038218.6000000006," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Operating Expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Developer Contributions",null,{"$f":"'S94 - Plan Summary'!D26","v":0},null,{"$f":"'S94 - Plan Summary'!F26","v":0},{"$f":"'S94 - Plan Summary'!G26","v":0},{"$f":"'S94 - Plan Summary'!H26","v":0},{"$f":"'S94 - Plan Summary'!I26","v":0},{"$f":"'S94 - Plan Summary'!J26","v":0},{"$f":"'S94 - Plan Summary'!K26","v":0},{"$f":"'S94 - Plan Summary'!L26","v":0},{"$f":"'S94 - Plan Summary'!M26","v":0},{"$f":"'S94 - Plan Summary'!N26","v":0},{"$f":"'S94 - Plan Summary'!O26","v":0}," "," "," "]
["CAPEX",null,0,null,0,0,0,0,0,0,0,0,0,0," "," "," "]
["Major Projects",null,{"$f":"'Major Projects summary'!E39","v":0},null,{"$f":"'Major Projects summary'!G39","v":0},{"$f":"'Major Projects summary'!H39","v":0},{"$f":"'Major Projects summary'!I39","v":0},{"$f":"'Major Projects summary'!J39","v":0},{"$f":"'Major Projects summary'!K39","v":0},{"$f":"'Major Projects summary'!L39","v":0},{"$f":"'Major Projects summary'!M39","v":0},{"$f":"'Major Projects summary'!N39","v":0},{"$f":"'Major Projects summary'!O39","v":0},{"$f":"'Major Projects summary'!P39","v":0}," "," "," "]
["Total Operating Expenditure",null,{"$f":"SUM(C45:C47)","v":0},null,{"$f":"SUM(E45:E47)","v":0},0,0,0,0,0,0,0,0,0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Total Expenditure",null,{"$f":"SUM(C42,C48)","v":7290657},null,{"$f":"SUM(E42,E48)","v":4781523},5606196,4232933.38,4462973.5599999996,4979342.8900000006,5147689.9800000004,5422207.5300000003,5619955.6699999999,5826197.9899999984,6038218.6000000006," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Net Funding",null,{"$f":"C34-C50","v":604230},null,{"$f":"E34-E50","v":150000},157408,165184.00000000093,173344,181908,190894,200324.00000000093,210220,220605,231503," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Exp Type Summary","index":19,"n_rows":80,"n_cols":17,"rows_kept":80,"cut":false,"hidden":false,"merged":[[2,4,2,13]]}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"EXPENDITURE TYPE SUMMARY - \"&UPPER(general_fund_name)","v":"EXPENDITURE TYPE SUMMARY - GENERAL FUND"},null,"Current Year",null,"Projected Years",null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"}," "," "," "]
[null,null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Employee Costs",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'Budget Summary 1'!D35&\" - Operating (thru database)\"","v":"Employee Costs - Salaries - Operating (thru database)"},null,{"$f":"'Budget Summary 1'!J35","v":6858385},null,{"$f":"'Budget Summary 1'!L35","v":6554238.3100000015},{"$f":"'Budget Summary 1'!M35","v":6737756.9799999995},{"$f":"'Budget Summary 1'!N35","v":7056200.9199999999},{"$f":"'Budget Summary 1'!O35","v":7307605.9699999988},{"$f":"'Budget Summary 1'!P35","v":7601834.1499999994},{"$f":"'Budget Summary 1'!Q35","v":7829889.1499999994},{"$f":"'Budget Summary 1'!R35","v":8064785.830000001},{"$f":"'Budget Summary 1'!S35","v":8306729.4100000001},{"$f":"'Budget Summary 1'!T35","v":8555931.3100000005},{"$f":"'Budget Summary 1'!U35","v":8812609.25}," "," "," "]
[{"$f":"'Budget Summary 1'!D36&\" - Operating (thru database)\"","v":"Employee Costs - Casual Wages - Operating (thru database)"},null,{"$f":"'Budget Summary 1'!J36","v":0},null,{"$f":"'Budget Summary 1'!L36","v":0},{"$f":"'Budget Summary 1'!M36","v":0},{"$f":"'Budget Summary 1'!N36","v":0},{"$f":"'Budget Summary 1'!O36","v":0},{"$f":"'Budget Summary 1'!P36","v":0},{"$f":"'Budget Summary 1'!Q36","v":0},{"$f":"'Budget Summary 1'!R36","v":0},{"$f":"'Budget Summary 1'!S36","v":0},{"$f":"'Budget Summary 1'!T36","v":0},{"$f":"'Budget Summary 1'!U36","v":0}," "," "," "]
[{"$f":"'Budget Summary 1'!D37&\" - Operating (thru database)\"","v":"Employee Costs - Superannuation - Operating (thru database)"},null,{"$f":"'Budget Summary 1'!J37","v":324821},null,{"$f":"'Budget Summary 1'!L37","v":325000.48},{"$f":"'Budget Summary 1'!M37","v":350025.52},{"$f":"'Budget Summary 1'!N37","v":375087.35},{"$f":"'Budget Summary 1'!O37","v":401193.43},{"$f":"'Budget Summary 1'!P37","v":413229.23},{"$f":"'Budget Summary 1'!Q37","v":425626.11},{"$f":"'Budget Summary 1'!R37","v":438394.89},{"$f":"'Budget Summary 1'!S37","v":451546.74},{"$f":"'Budget Summary 1'!T37","v":465093.14},{"$f":"'Budget Summary 1'!U37","v":479045.93}," "," "," "]
[{"$f":"'Budget Summary 1'!D38&\" - Operating (thru database)\"","v":"Employee Costs - Workers Comp - Operating (thru database)"},null,{"$f":"'Budget Summary 1'!J38","v":319078},null,{"$f":"'Budget Summary 1'!L38","v":315938.11},{"$f":"'Budget Summary 1'!M38","v":324784.38},{"$f":"'Budget Summary 1'!N38","v":332903.99},{"$f":"'Budget Summary 1'!O38","v":341226.59},{"$f":"'Budget Summary 1'!P38","v":351463.39},{"$f":"'Budget Summary 1'!Q38","v":362007.29},{"$f":"'Budget Summary 1'!R38","v":372867.51},{"$f":"'Budget Summary 1'!S38","v":384053.54},{"$f":"'Budget Summary 1'!T38","v":395575.15},{"$f":"'Budget Summary 1'!U38","v":407442.4}," "," "," "]
[{"$f":"'Budget Summary 1'!D39&\" - Operating (thru database)\"","v":"Employee Costs - Other - Operating (thru database)"},null,{"$f":"'Budget Summary 1'!J39","v":814496},null,{"$f":"'Budget Summary 1'!L39","v":813428},{"$f":"'Budget Summary 1'!M39","v":813428},{"$f":"'Budget Summary 1'!N39","v":813428},{"$f":"'Budget Summary 1'!O39","v":813428},{"$f":"'Budget Summary 1'!P39","v":813428},{"$f":"'Budget Summary 1'!Q39","v":813428},{"$f":"'Budget Summary 1'!R39","v":813428},{"$f":"'Budget Summary 1'!S39","v":813428},{"$f":"'Budget Summary 1'!T39","v":813428},{"$f":"'Budget Summary 1'!U39","v":813428}," "," "," "]
[{"$f":"'Budget Summary 1'!D40&\" - Operating (thru database)\"","v":"Employee Costs - Capitalised - Operating (thru database)"},null,{"$f":"'Budget Summary 1'!J40","v":0},null,{"$f":"'Budget Summary 1'!L40","v":0},{"$f":"'Budget Summary 1'!M40","v":0},{"$f":"'Budget Summary 1'!N40","v":0},{"$f":"'Budget Summary 1'!O40","v":0},{"$f":"'Budget Summary 1'!P40","v":0},{"$f":"'Budget Summary 1'!Q40","v":0},{"$f":"'Budget Summary 1'!R40","v":0},{"$f":"'Budget Summary 1'!S40","v":0},{"$f":"'Budget Summary 1'!T40","v":0},{"$f":"'Budget Summary 1'!U40","v":0}," "," "," "]
["Total Operating Employee Costs (thru database)",null,{"$f":"SUM(C10:C15)","v":8316780},null,{"$f":"SUM(E10:E15)","v":8008604.9000000013},8225994.8799999999,8577620.2599999998,8863453.9899999984,9179954.7699999996,9430950.5499999989,9689476.2300000004,9955757.6899999995,10230027.600000001,10512525.58," "," "," "]
["Employee Costs - Adjustment thru Developer Contributions",null,{"$f":"'S94 - Plan Summary'!D22","v":0},null,{"$f":"'S94 - Plan Summary'!F22","v":0},{"$f":"'S94 - Plan Summary'!G22","v":0},{"$f":"'S94 - Plan Summary'!H22","v":0},{"$f":"'S94 - Plan Summary'!I22","v":0},{"$f":"'S94 - Plan Summary'!J22","v":0},{"$f":"'S94 - Plan Summary'!K22","v":0},{"$f":"'S94 - Plan Summary'!L22","v":0},{"$f":"'S94 - Plan Summary'!M22","v":0},{"$f":"'S94 - Plan Summary'!N22","v":0},{"$f":"'S94 - Plan Summary'!O22","v":0}," "," "," "]
["Employee Costs - Adjustment thru Major Projects",null,{"$f":"'Major Projects summary'!E36","v":0},null,{"$f":"'Major Projects summary'!G36","v":0},{"$f":"'Major Projects summary'!H36","v":0},{"$f":"'Major Projects summary'!I36","v":0},{"$f":"'Major Projects summary'!J36","v":0},{"$f":"'Major Projects summary'!K36","v":0},{"$f":"'Major Projects summary'!L36","v":0},{"$f":"'Major Projects summary'!M36","v":0},{"$f":"'Major Projects summary'!N36","v":0},{"$f":"'Major Projects summary'!O36","v":0},{"$f":"'Major Projects summary'!P36","v":0}," "," "," "]
["Total Operating Employee Costs",null,{"$f":"SUM(C16:C18)","v":8316780},null,{"$f":"SUM(E16:E18)","v":8008604.9000000013},8225994.8799999999,8577620.2599999998,8863453.9899999984,9179954.7699999996,9430950.5499999989,9689476.2300000004,9955757.6899999995,10230027.600000001,10512525.58," "," "," "]
["Employee Costs - Capitalised (thru Capital Works Program)",null,{"$f":"'CAPEX Summary'!E139","v":0},null,{"$f":"'CAPEX Summary'!G139","v":0},{"$f":"'CAPEX Summary'!H139","v":0},{"$f":"'CAPEX Summary'!I139","v":0},{"$f":"'CAPEX Summary'!J139","v":0},{"$f":"'CAPEX Summary'!K139","v":0},{"$f":"'CAPEX Summary'!L139","v":0},{"$f":"'CAPEX Summary'!M139","v":0},{"$f":"'CAPEX Summary'!N139","v":0},{"$f":"'CAPEX Summary'!O139","v":0},{"$f":"'CAPEX Summary'!P139","v":0}," "," "," "]
["Employee Costs - Capitalised (thru Major Projects)",null,{"$f":"'Major Projects summary'!E144","v":0},null,{"$f":"'Major Projects summary'!G144","v":0},{"$f":"'Major Projects summary'!H144","v":0},{"$f":"'Major Projects summary'!I144","v":0},{"$f":"'Major Projects summary'!J144","v":0},{"$f":"'Major Projects summary'!K144","v":0},{"$f":"'Major Projects summary'!L144","v":0},{"$f":"'Major Projects summary'!M144","v":0},{"$f":"'Major Projects summary'!N144","v":0},{"$f":"'Major Projects summary'!O144","v":0},{"$f":"'Major Projects summary'!P144","v":0}," "," "," "]
["Total Employee Costs",null,{"$f":"SUM(C19:C21)","v":8316780},null,{"$f":"SUM(E19:E21)","v":8008604.9000000013},8225994.8799999999,8577620.2599999998,8863453.9899999984,9179954.7699999996,9430950.5499999989,9689476.2300000004,9955757.6899999995,10230027.600000001,10512525.58," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Borrowing Costs",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'Budget Summary 1'!D41&\" - Operating (thru database)\"","v":"Borrowing Costs - Interest on Loans (External) - Operating (thru database)"},null,{"$f":"'Budget Summary 1'!J41","v":269960},null,{"$f":"'Budget Summary 1'!L41","v":207000},{"$f":"'Budget Summary 1'!M41","v":159068.94},{"$f":"'Budget Summary 1'!N41","v":125382.9},{"$f":"'Budget Summary 1'!O41","v":90721.87},{"$f":"'Budget Summary 1'!P41","v":53966.52},{"$f":"'Budget Summary 1'!Q41","v":15023.19},{"$f":"'Budget Summary 1'!R41","v":0},{"$f":"'Budget Summary 1'!S41","v":0},{"$f":"'Budget Summary 1'!T41","v":0},{"$f":"'Budget Summary 1'!U41","v":0}," "," "," "]
[{"$f":"'Budget Summary 1'!D42&\" - Operating (thru database)\"","v":"Borrowing Costs - Interest on Finance Leases - Operating (thru database)"},null,{"$f":"'Budget Summary 1'!J42","v":0},null,{"$f":"'Budget Summary 1'!L42","v":0},{"$f":"'Budget Summary 1'!M42","v":0},{"$f":"'Budget Summary 1'!N42","v":0},{"$f":"'Budget Summary 1'!O42","v":0},{"$f":"'Budget Summary 1'!P42","v":0},{"$f":"'Budget Summary 1'!Q42","v":0},{"$f":"'Budget Summary 1'!R42","v":0},{"$f":"'Budget Summary 1'!S42","v":0},{"$f":"'Budget Summary 1'!T42","v":0},{"$f":"'Budget Summary 1'!U42","v":0}," "," "," "]
[{"$f":"'Budget Summary 1'!D43&\" - Operating (thru database)\"","v":"Borrowing Costs - Other - Operating (thru database)"},null,{"$f":"'Budget Summary 1'!J43","v":0},null,{"$f":"'Budget Summary 1'!L43","v":0},{"$f":"'Budget Summary 1'!M43","v":0},{"$f":"'Budget Summary 1'!N43","v":0},{"$f":"'Budget Summary 1'!O43","v":0},{"$f":"'Budget Summary 1'!P43","v":0},{"$f":"'Budget Summary 1'!Q43","v":0},{"$f":"'Budget Summary 1'!R43","v":0},{"$f":"'Budget Summary 1'!S43","v":0},{"$f":"'Budget Summary 1'!T43","v":0},{"$f":"'Budget Summary 1'!U43","v":0}," "," "," "]
[{"$f":"'Budget Summary 1'!D44&\" - Operating (thru database)\"","v":"Borrowing Costs - Capitalised - Operating (thru database)"},null,{"$f":"'Budget Summary 1'!J44","v":0},null,{"$f":"'Budget Summary 1'!L44","v":0},{"$f":"'Budget Summary 1'!M44","v":0},{"$f":"'Budget Summary 1'!N44","v":0},{"$f":"'Budget Summary 1'!O44","v":0},{"$f":"'Budget Summary 1'!P44","v":0},{"$f":"'Budget Summary 1'!Q44","v":0},{"$f":"'Budget Summary 1'!R44","v":0},{"$f":"'Budget Summary 1'!S44","v":0},{"$f":"'Budget Summary 1'!T44","v":0},{"$f":"'Budget Summary 1'!U44","v":0}," "," "," "]
["Subtotal Operating Borrowing Costs (thru database)",null,{"$f":"SUM(C27:C30)","v":269960},null,{"$f":"SUM(E27:E30)","v":207000},159068.94,125382.9,90721.87,53966.52,15023.19,0,0,0,0," "," "," "]
["Borrowing Costs - Adjustment thru Developer Contributions",null,{"$f":"'S94 - Plan Summary'!D23","v":0},null,{"$f":"'S94 - Plan Summary'!F23","v":0},{"$f":"'S94 - Plan Summary'!G23","v":0},{"$f":"'S94 - Plan Summary'!H23","v":0},{"$f":"'S94 - Plan Summary'!I23","v":0},{"$f":"'S94 - Plan Summary'!J23","v":0},{"$f":"'S94 - Plan Summary'!K23","v":0},{"$f":"'S94 - Plan Summary'!L23","v":0},{"$f":"'S94 - Plan Summary'!M23","v":0},{"$f":"'S94 - Plan Summary'!N23","v":0},{"$f":"'S94 - Plan Summary'!O23","v":0}," "," "," "]
["Total Operating Borrowing Costs",null,{"$f":"SUM(C31:C32)","v":269960},null,{"$f":"SUM(E31:E32)","v":207000},159068.94,125382.9,90721.87,53966.52,15023.19,0,0,0,0," "," "," "]
["Borrowing Costs - Capitalised (thru Capital Works Program)",null,{"$f":"'CAPEX Summary'!E140","v":0},null,{"$f":"'CAPEX Summary'!G140","v":0},{"$f":"'CAPEX Summary'!H140","v":0},{"$f":"'CAPEX Summary'!I140","v":0},{"$f":"'CAPEX Summary'!J140","v":0},{"$f":"'CAPEX Summary'!K140","v":0},{"$f":"'CAPEX Summary'!L140","v":0},{"$f":"'CAPEX Summary'!M140","v":0},{"$f":"'CAPEX Summary'!N140","v":0},{"$f":"'CAPEX Summary'!O140","v":0},{"$f":"'CAPEX Summary'!P140","v":0}," "," "," "]
["Borrowing Costs - Capitalised (thru Major Projects)",null,{"$f":"'Major Projects summary'!E145","v":0},null,{"$f":"'Major Projects summary'!G145","v":0},{"$f":"'Major Projects summary'!H145","v":0},{"$f":"'Major Projects summary'!I145","v":0},{"$f":"'Major Projects summary'!J145","v":0},{"$f":"'Major Projects summary'!K145","v":0},{"$f":"'Major Projects summary'!L145","v":0},{"$f":"'Major Projects summary'!M145","v":0},{"$f":"'Major Projects summary'!N145","v":0},{"$f":"'Major Projects summary'!O145","v":0},{"$f":"'Major Projects summary'!P145","v":0}," "," "," "]
["Total Borrowing Costs",null,{"$f":"SUM(C33:C35)","v":269960},null,{"$f":"SUM(E33:E35)","v":207000},159068.94,125382.9,90721.87,53966.52,15023.19,0,0,0,0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Materials & Contracts",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'Budget Summary 1'!D45&\" - Operating (thru database)\"","v":"Materials & Contracts - Raw Materials & Consumables - Operating (thru database)"},null,{"$f":"'Budget Summary 1'!J45","v":8000},null,{"$f":"'Budget Summary 1'!L45","v":8000},{"$f":"'Budget Summary 1'!M45","v":8204},{"$f":"'Budget Summary 1'!N45","v":8491.14},{"$f":"'Budget Summary 1'!O45","v":8830.7900000000009},{"$f":"'Budget Summary 1'!P45","v":9184.02},{"$f":"'Budget Summary 1'!Q45","v":9551.3799999999992},{"$f":"'Budget Summary 1'!R45","v":9933.44},{"$f":"'Budget Summary 1'!S45","v":10330.780000000001},{"$f":"'Budget Summary 1'!T45","v":10744.01},{"$f":"'Budget Summary 1'!U45","v":11173.77}," "," "," "]
[{"$f":"'Budget Summary 1'!D46&\" - Operating (thru database)\"","v":"Materials & Contracts - Contracts - Operating (thru database)"},null,{"$f":"'Budget Summary 1'!J46","v":132000},null,{"$f":"'Budget Summary 1'!L46","v":87000},{"$f":"'Budget Summary 1'!M46","v":89218.5},{"$f":"'Budget Summary 1'!N46","v":92341.15},{"$f":"'Budget Summary 1'!O46","v":96034.79},{"$f":"'Budget Summary 1'!P46","v":99876.19},{"$f":"'Budget Summary 1'!Q46","v":103871.23000000001},{"$f":"'Budget Summary 1'!R46","v":108026.06999999999},{"$f":"'Budget Summary 1'!S46","v":112347.11000000002},{"$f":"'Budget Summary 1'!T46","v":116841},{"$f":"'Budget Summary 1'!U46","v":121514.64}," "," "," "]
[{"$f":"'Budget Summary 1'!D47&\" - Operating (thru database)\"","v":"Materials & Contracts - Legal Expenses - Operating (thru database)"},null,{"$f":"'Budget Summary 1'!J47","v":30000},null,{"$f":"'Budget Summary 1'!L47","v":22000},{"$f":"'Budget Summary 1'!M47","v":22341},{"$f":"'Budget Summary 1'!N47","v":22899.52},{"$f":"'Budget Summary 1'!O47","v":23472.01},{"$f":"'Budget Summary 1'!P47","v":24410.89},{"$f":"'Budget Summary 1'!Q47","v":25387.32},{"$f":"'Budget Summary 1'!R47","v":26402.809999999998},{"$f":"'Budget Summary 1'!S47","v":27458.93},{"$f":"'Budget Summary 1'!T47","v":28557.29},{"$f":"'Budget Summary 1'!U47","v":29699.590000000004}," "," "," "]
[{"$f":"'Budget Summary 1'!D48&\" - Operating (thru database)\"","v":"Materials & Contracts - Other - Operating (thru database)"},null,{"$f":"'Budget Summary 1'!J48","v":6616004},null,{"$f":"'Budget Summary 1'!L48","v":7557834.2000000011},{"$f":"'Budget Summary 1'!M48","v":7766872.4900000002},{"$f":"'Budget Summary 1'!N48","v":8544725.5499999989},{"$f":"'Budget Summary 1'!O48","v":8886514.5900000017},{"$f":"'Budget Summary 1'!P48","v":9241975.1699999962},{"$f":"'Budget Summary 1'!Q48","v":9611654.1399999969},{"$f":"'Budget Summary 1'!R48","v":9996120.3200000022},{"$f":"'Budget Summary 1'!S48","v":10395965.139999999},{"$f":"'Budget Summary 1'!T48","v":10811803.769999996},{"$f":"'Budget Summary 1'!U48","v":11244275.889999999}," "," "," "]
[{"$f":"'Budget Summary 1'!D49&\" - Operating (thru database)\"","v":"Materials & Contracts - Capitalised - Operating (thru database)"},null,{"$f":"'Budget Summary 1'!J49","v":0},null,{"$f":"'Budget Summary 1'!L49","v":0},{"$f":"'Budget Summary 1'!M49","v":0},{"$f":"'Budget Summary 1'!N49","v":0},{"$f":"'Budget Summary 1'!O49","v":0},{"$f":"'Budget Summary 1'!P49","v":0},{"$f":"'Budget Summary 1'!Q49","v":0},{"$f":"'Budget Summary 1'!R49","v":0},{"$f":"'Budget Summary 1'!S49","v":0},{"$f":"'Budget Summary 1'!T49","v":0},{"$f":"'Budget Summary 1'!U49","v":0}," "," "," "]
["Subtotal Operating Materials & Contracts (thru database)",null,{"$f":"SUM(C41:C45)","v":6786004},null,{"$f":"SUM(E41:E45)","v":7674834.2000000011},7886635.9900000002,8668457.3599999994,9014852.1800000016,9375446.2699999958,9750464.0699999966,10140482.640000002,10546101.959999999,10967946.069999997,11406663.889999999," "," "," "]
["Materials & Contracts - Adjustment thru Developer Contributions",null,{"$f":"'S94 - Plan Summary'!D24+'S94 - Plan Summary'!D64","v":0},null,{"$f":"'S94 - Plan Summary'!F24+'S94 - Plan Summary'!F64","v":0},{"$f":"'S94 - Plan Summary'!G24+'S94 - Plan Summary'!G64","v":0},{"$f":"'S94 - Plan Summary'!H24+'S94 - Plan Summary'!H64","v":0},{"$f":"'S94 - Plan Summary'!I24+'S94 - Plan Summary'!I64","v":0},{"$f":"'S94 - Plan Summary'!J24+'S94 - Plan Summary'!J64","v":0},{"$f":"'S94 - Plan Summary'!K24+'S94 - Plan Summary'!K64","v":0},{"$f":"'S94 - Plan Summary'!L24+'S94 - Plan Summary'!L64","v":0},{"$f":"'S94 - Plan Summary'!M24+'S94 - Plan Summary'!M64","v":0},{"$f":"'S94 - Plan Summary'!N24+'S94 - Plan Summary'!N64","v":0},{"$f":"'S94 - Plan Summary'!O24+'S94 - Plan Summary'!O64","v":0}," "," "," "]
["Materials & Contracts - Adjustment thru CAPEX",null,{"$f":"'CAPEX Summary'!E84","v":0},null,{"$f":"'CAPEX Summary'!G84","v":0},{"$f":"'CAPEX Summary'!H84","v":0},{"$f":"'CAPEX Summary'!I84","v":0},{"$f":"'CAPEX Summary'!J84","v":0},{"$f":"'CAPEX Summary'!K84","v":0},{"$f":"'CAPEX Summary'!L84","v":0},{"$f":"'CAPEX Summary'!M84","v":0},{"$f":"'CAPEX Summary'!N84","v":0},{"$f":"'CAPEX Summary'!O84","v":0},{"$f":"'CAPEX Summary'!P84","v":0}," "," "," "]
["Materials & Contracts - Adjustment thru Major Projects",null,{"$f":"'Major Projects summary'!E37+'Major Projects summary'!E91+'Major Projects summary'!E92+'Major Projects summary'!E104","v":0},null,{"$f":"'Major Projects summary'!G37+'Major Projects summary'!G91+'Major Projects summary'!G92+'Major Projects summary'!G104","v":0},{"$f":"'Major Projects summary'!H37+'Major Projects summary'!H91+'Major Projects summary'!H92+'Major Projects summary'!H104","v":0},{"$f":"'Major Projects summary'!I37+'Major Projects summary'!I91+'Major Projects summary'!I92+'Major Projects summary'!I104","v":0},{"$f":"'Major Projects summary'!J37+'Major Projects summary'!J91+'Major Projects summary'!J92+'Major Projects summary'!J104","v":0},{"$f":"'Major Projects summary'!K37+'Major Projects summary'!K91+'Major Projects summary'!K92+'Major Projects summary'!K104","v":0},{"$f":"'Major Projects summary'!L37+'Major Projects summary'!L91+'Major Projects summary'!L92+'Major Projects summary'!L104","v":0},{"$f":"'Major Projects summary'!M37+'Major Projects summary'!M91+'Major Projects summary'!M92+'Major Projects summary'!M104","v":0},{"$f":"'Major Projects summary'!N37+'Major Projects summary'!N91+'Major Projects summary'!N92+'Major Projects summary'!N104","v":0},{"$f":"'Major Projects summary'!O37+'Major Projects summary'!O91+'Major Projects summary'!O92+'Major Projects summary'!O104","v":0},{"$f":"'Major Projects summary'!P37+'Major Projects summary'!P91+'Major Projects summary'!P92+'Major Projects summary'!P104","v":0}," "," "," "]
["Materials & Contracts - Adjustment thru Real Estate Development",null,{"$f":"'RE Dev Summary'!E53+'RE Dev Summary'!E63","v":0},null,{"$f":"'RE Dev Summary'!G53+'RE Dev Summary'!G63","v":0},{"$f":"'RE Dev Summary'!H53+'RE Dev Summary'!H63","v":0},{"$f":"'RE Dev Summary'!I53+'RE Dev Summary'!I63","v":0},{"$f":"'RE Dev Summary'!J53+'RE Dev Summary'!J63","v":0},{"$f":"'RE Dev Summary'!K53+'RE Dev Summary'!K63","v":0},{"$f":"'RE Dev Summary'!L53+'RE Dev Summary'!L63","v":0},{"$f":"'RE Dev Summary'!M53+'RE Dev Summary'!M63","v":0},{"$f":"'RE Dev Summary'!N53+'RE Dev Summary'!N63","v":0},{"$f":"'RE Dev Summary'!O53+'RE Dev Summary'!O63","v":0},{"$f":"'RE Dev Summary'!P53+'RE Dev Summary'!P63","v":0}," "," "," "]
["Materials & Contracts - Adjustment thru IPPE movements",null,{"$f":"'Assets - Disposals & Transfers'!E465","v":0},null,{"$f":"'Assets - Disposals & Transfers'!G465","v":0},{"$f":"'Assets - Disposals & Transfers'!H465","v":0},{"$f":"'Assets - Disposals & Transfers'!I465","v":0},{"$f":"'Assets - Disposals & Transfers'!J465","v":0},{"$f":"'Assets - Disposals & Transfers'!K465","v":0},{"$f":"'Assets - Disposals & Transfers'!L465","v":0},{"$f":"'Assets - Disposals & Transfers'!M465","v":0},{"$f":"'Assets - Disposals & Transfers'!N465","v":0},{"$f":"'Assets - Disposals & Transfers'!O465","v":0},{"$f":"'Assets - Disposals & Transfers'!P465","v":0}," "," "," "]
["Total Operating Materials & Contracts",null,{"$f":"SUM(C46:C51)","v":6786004},null,{"$f":"SUM(E46:E51)","v":7674834.2000000011},7886635.9900000002,8668457.3599999994,9014852.1800000016,9375446.2699999958,9750464.0699999966,10140482.640000002,10546101.959999999,10967946.069999997,11406663.889999999," "," "," "]
["Materials & Contracts - Capitalised (thru Capital Works Program)",null,{"$f":"'CAPEX Summary'!E141","v":0},null,{"$f":"'CAPEX Summary'!G141","v":0},{"$f":"'CAPEX Summary'!H141","v":0},{"$f":"'CAPEX Summary'!I141","v":0},{"$f":"'CAPEX Summary'!J141","v":0},{"$f":"'CAPEX Summary'!K141","v":0},{"$f":"'CAPEX Summary'!L141","v":0},{"$f":"'CAPEX Summary'!M141","v":0},{"$f":"'CAPEX Summary'!N141","v":0},{"$f":"'CAPEX Summary'!O141","v":0},{"$f":"'CAPEX Summary'!P141","v":0}," "," "," "]
["Materials & Contracts - Capitalised (thru Major Projects)",null,{"$f":"'Major Projects summary'!E146","v":0},null,{"$f":"'Major Projects summary'!G146","v":0},{"$f":"'Major Projects summary'!H146","v":0},{"$f":"'Major Projects summary'!I146","v":0},{"$f":"'Major Projects summary'!J146","v":0},{"$f":"'Major Projects summary'!K146","v":0},{"$f":"'Major Projects summary'!L146","v":0},{"$f":"'Major Projects summary'!M146","v":0},{"$f":"'Major Projects summary'!N146","v":0},{"$f":"'Major Projects summary'!O146","v":0},{"$f":"'Major Projects summary'!P146","v":0}," "," "," "]
["Total Materials & Contracts",null,{"$f":"SUM(C52:C54)","v":6786004},null,{"$f":"SUM(E52:E54)","v":7674834.2000000011},7886635.9900000002,8668457.3599999994,9014852.1800000016,9375446.2699999958,9750464.0699999966,10140482.640000002,10546101.959999999,10967946.069999997,11406663.889999999," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depreciation & Amortisation",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'Budget Summary 1'!D50&\" - Operating (thru database)\"","v":"Depreciation - IPP&E - Operating (thru database)"},null,{"$f":"'Budget Summary 1'!J50","v":4746123},null,{"$f":"'Budget Summary 1'!L50","v":4849513.040000001},{"$f":"'Budget Summary 1'!M50","v":4978156.0999999996},{"$f":"'Budget Summary 1'!N50","v":5078001.25},{"$f":"'Budget Summary 1'!O50","v":5181462.66},{"$f":"'Budget Summary 1'!P50","v":5346702.6500000004},{"$f":"'Budget Summary 1'!Q50","v":5500787.5699999994},{"$f":"'Budget Summary 1'!R50","v":5651285.040000001},{"$f":"'Budget Summary 1'!S50","v":5828131.2699999996},{"$f":"'Budget Summary 1'!T50","v":5935918.3399999999},{"$f":"'Budget Summary 1'!U50","v":6097522.8799999999}," "," "," "]
[{"$f":"'Budget Summary 1'!D51&\" - Operating (thru database)\"","v":"Amortisation - Intangible Assets - Operating (thru database)"},null,{"$f":"'Budget Summary 1'!J51","v":0},null,{"$f":"'Budget Summary 1'!L51","v":0},{"$f":"'Budget Summary 1'!M51","v":0},{"$f":"'Budget Summary 1'!N51","v":0},{"$f":"'Budget Summary 1'!O51","v":0},{"$f":"'Budget Summary 1'!P51","v":0},{"$f":"'Budget Summary 1'!Q51","v":0},{"$f":"'Budget Summary 1'!R51","v":0},{"$f":"'Budget Summary 1'!S51","v":0},{"$f":"'Budget Summary 1'!T51","v":0},{"$f":"'Budget Summary 1'!U51","v":0}," "," "," "]
[{"$f":"'Budget Summary 1'!D52&\" - Operating (thru database)\"","v":"Depreciation & Amortisation - Capitalised - Operating (thru database)"},null,{"$f":"'Budget Summary 1'!J52","v":0},null,{"$f":"'Budget Summary 1'!L52","v":0},{"$f":"'Budget Summary 1'!M52","v":0},{"$f":"'Budget Summary 1'!N52","v":0},{"$f":"'Budget Summary 1'!O52","v":0},{"$f":"'Budget Summary 1'!P52","v":0},{"$f":"'Budget Summary 1'!Q52","v":0},{"$f":"'Budget Summary 1'!R52","v":0},{"$f":"'Budget Summary 1'!S52","v":0},{"$f":"'Budget Summary 1'!T52","v":0},{"$f":"'Budget Summary 1'!U52","v":0}," "," "," "]
["Subtotal Operating Depreciation & Amortisation (thru database)",null,{"$f":"SUM(C60:C62)","v":4746123},null,{"$f":"SUM(E60:E62)","v":4849513.040000001},4978156.0999999996,5078001.25,5181462.66,5346702.6500000004,5500787.5699999994,5651285.040000001,5828131.2699999996,5935918.3399999999,6097522.8799999999," "," "," "]
["Depreciation & Amortisation - Adjustment thru Developer Contributions",null,{"$f":"'S94 - Plan Summary'!D66","v":0},null,{"$f":"'S94 - Plan Summary'!F66","v":0},{"$f":"'S94 - Plan Summary'!G66","v":0},{"$f":"'S94 - Plan Summary'!H66","v":0},{"$f":"'S94 - Plan Summary'!I66","v":0},{"$f":"'S94 - Plan Summary'!J66","v":0},{"$f":"'S94 - Plan Summary'!K66","v":0},{"$f":"'S94 - Plan Summary'!L66","v":0},{"$f":"'S94 - Plan Summary'!M66","v":0},{"$f":"'S94 - Plan Summary'!N66","v":0},{"$f":"'S94 - Plan Summary'!O66","v":0}," "," "," "]
["Depreciation & Amortisation - Adjustment thru CAPEX",null,{"$f":"'CAPEX Summary'!E87","v":0},null,{"$f":"'CAPEX Summary'!G87","v":0},{"$f":"'CAPEX Summary'!H87","v":0},{"$f":"'CAPEX Summary'!I87","v":0},{"$f":"'CAPEX Summary'!J87","v":0},{"$f":"'CAPEX Summary'!K87","v":0},{"$f":"'CAPEX Summary'!L87","v":0},{"$f":"'CAPEX Summary'!M87","v":0},{"$f":"'CAPEX Summary'!N87","v":0},{"$f":"'CAPEX Summary'!O87","v":0},{"$f":"'CAPEX Summary'!P87","v":0}," "," "," "]
["Depreciation & Amortisation - Adjustment thru Major Projects",null,{"$f":"'Major Projects summary'!E94","v":0},null,{"$f":"'Major Projects summary'!G94","v":0},{"$f":"'Major Projects summary'!H94","v":0},{"$f":"'Major Projects summary'!I94","v":0},{"$f":"'Major Projects summary'!J94","v":0},{"$f":"'Major Projects summary'!K94","v":0},{"$f":"'Major Projects summary'!L94","v":0},{"$f":"'Major Projects summary'!M94","v":0},{"$f":"'Major Projects summary'!N94","v":0},{"$f":"'Major Projects summary'!O94","v":0},{"$f":"'Major Projects summary'!P94","v":0}," "," "," "]
["Depreciation & Amortisation - Adjustment thru IPPE movements",null,{"$f":"'Assets - Disposals & Transfers'!E467","v":0},null,{"$f":"'Assets - Disposals & Transfers'!G467","v":0},{"$f":"'Assets - Disposals & Transfers'!H467","v":0},{"$f":"'Assets - Disposals & Transfers'!I467","v":0},{"$f":"'Assets - Disposals & Transfers'!J467","v":0},{"$f":"'Assets - Disposals & Transfers'!K467","v":0},{"$f":"'Assets - Disposals & Transfers'!L467","v":0},{"$f":"'Assets - Disposals & Transfers'!M467","v":0},{"$f":"'Assets - Disposals & Transfers'!N467","v":0},{"$f":"'Assets - Disposals & Transfers'!O467","v":0},{"$f":"'Assets - Disposals & Transfers'!P467","v":0}," "," "," "]
["Depreciation & Amortisation - Adjustment thru IPPE movements",null,{"$f":"'IPP&E Reconciliation'!D708","v":0},null,{"$f":"'IPP&E Reconciliation'!E708","v":-0.31020311715838034},{"$f":"'IPP&E Reconciliation'!F708","v":-15679.868958773142},{"$f":"'IPP&E Reconciliation'!G708","v":-15679.868958773142},{"$f":"'IPP&E Reconciliation'!H708","v":-15679.868958773142},{"$f":"'IPP&E Reconciliation'!I708","v":-15679.868958773142},{"$f":"'IPP&E Reconciliation'!J708","v":-15679.868958773142},{"$f":"'IPP&E Reconciliation'!K708","v":-15679.868958773142},{"$f":"'IPP&E Reconciliation'!L708","v":-15679.868958773142},{"$f":"'IPP&E Reconciliation'!M708","v":-15679.868958773142},{"$f":"'IPP&E Reconciliation'!N708","v":-15679.868958773142}," "," "," "]
["Total Operating Depreciation & Amortisation",null,{"$f":"SUM(C63:C68)","v":4746123},null,{"$f":"SUM(E63:E68)","v":4849512.7297968837},4962476.2310412265,5062321.3810412269,5165782.7910412271,5331022.7810412273,5485107.7010412263,5635605.1710412279,5812451.4010412265,5920238.4710412268,6081843.0110412268," "," "," "]
["Depreciation & Amortisation - Capitalised (thru Capital Works Program)",null,{"$f":"'CAPEX Summary'!E142","v":0},null,{"$f":"'CAPEX Summary'!G142","v":0},{"$f":"'CAPEX Summary'!H142","v":0},{"$f":"'CAPEX Summary'!I142","v":0},{"$f":"'CAPEX Summary'!J142","v":0},{"$f":"'CAPEX Summary'!K142","v":0},{"$f":"'CAPEX Summary'!L142","v":0},{"$f":"'CAPEX Summary'!M142","v":0},{"$f":"'CAPEX Summary'!N142","v":0},{"$f":"'CAPEX Summary'!O142","v":0},{"$f":"'CAPEX Summary'!P142","v":0}," "," "," "]
["Depreciation & Amortisation - Capitalised (thru Major Projects)",null,{"$f":"'Major Projects summary'!E147","v":0},null,{"$f":"'Major Projects summary'!G147","v":0},{"$f":"'Major Projects summary'!H147","v":0},{"$f":"'Major Projects summary'!I147","v":0},{"$f":"'Major Projects summary'!J147","v":0},{"$f":"'Major Projects summary'!K147","v":0},{"$f":"'Major Projects summary'!L147","v":0},{"$f":"'Major Projects summary'!M147","v":0},{"$f":"'Major Projects summary'!N147","v":0},{"$f":"'Major Projects summary'!O147","v":0},{"$f":"'Major Projects summary'!P147","v":0}," "," "," "]
["Total Depreciation & Amortisation",null,{"$f":"SUM(C69:C71)","v":4746123},null,{"$f":"SUM(E69:E71)","v":4849512.7297968837},4962476.2310412265,5062321.3810412269,5165782.7910412271,5331022.7810412273,5485107.7010412263,5635605.1710412279,5812451.4010412265,5920238.4710412268,6081843.0110412268," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Working Capital","index":20,"n_rows":37,"n_cols":19,"rows_kept":37,"cut":false,"hidden":false,"merged":[[2,6,2,15]]}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"AVAILABLE WORKING CAPITAL - \"&UPPER(general_fund_name)","v":"AVAILABLE WORKING CAPITAL - GENERAL FUND"},null,"Actuals",null,"Current Year",null,"Projected Years",null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,{"$f":"Starting_year_general-2&\"/\"&RIGHT(Starting_year_general-1,2)","v":"2013/14"},null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"}," "," "," "]
[null,null,null,null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Current Assets",null,{"$f":"'Balance Sheet'!C15","v":8663000},null,{"$f":"'Balance Sheet'!E15","v":5577749.4583924776},null,{"$f":"'Balance Sheet'!G15","v":4727497.3669620464},{"$f":"'Balance Sheet'!H15","v":4526492.5470278319},{"$f":"'Balance Sheet'!I15","v":4665278.2795765381},{"$f":"'Balance Sheet'!J15","v":4819942.0419485616},{"$f":"'Balance Sheet'!K15","v":5270575.590548804},{"$f":"'Balance Sheet'!L15","v":5973812.2486471767},{"$f":"'Balance Sheet'!M15","v":7208658.1208567899},{"$f":"'Balance Sheet'!N15","v":8501611.9026487265},{"$f":"'Balance Sheet'!O15","v":9872804.7249094173},{"$f":"'Balance Sheet'!P15","v":11321474.273895707}," "," "," "]
["Less: Current External Restrictions - Cash",null,{"$f":"-'External Reserves'!C46","v":-1141567.3200000003},null,{"$f":"-'External Reserves'!F46","v":-857906},null,{"$f":"-'External Reserves'!I46","v":0},{"$f":"-'External Reserves'!K46","v":0},{"$f":"-'External Reserves'!M46","v":0},{"$f":"-'External Reserves'!O46","v":0},{"$f":"-'External Reserves'!Q46","v":0},{"$f":"-'External Reserves'!S46","v":0},{"$f":"-'External Reserves'!U46","v":0},{"$f":"-'External Reserves'!W46","v":0},{"$f":"-'External Reserves'!Y46","v":0},{"$f":"-'External Reserves'!AA46","v":0}," "," "," "]
["Less: Current Internal Restrictions - Cash",null,{"$f":"-'Internal Reserves'!C125","v":-6040407.8599999994},null,{"$f":"-'Internal Reserves'!F125","v":-3056651.8600000003},null,{"$f":"-'Internal Reserves'!I125","v":-2977048.1800000006},{"$f":"-'Internal Reserves'!K125","v":-2785072.1800000006},{"$f":"-'Internal Reserves'!M125","v":-2838180.1799999997},{"$f":"-'Internal Reserves'!O125","v":-2979780.1799999997},{"$f":"-'Internal Reserves'!Q125","v":-3380441.1799999997},{"$f":"-'Internal Reserves'!S125","v":-4027767.1799999997},{"$f":"-'Internal Reserves'!U125","v":-5181871.18},{"$f":"-'Internal Reserves'!W125","v":-6391039.1799999997},{"$f":"-'Internal Reserves'!Y125","v":-7675285.1799999997},{"$f":"-'Internal Reserves'!AA125","v":-9033728.1799999997}," "," "," "]
["Less: Current External Restrictions - Receivables",null,{"$f":"'KPI calculation'!E171","v":0},null,{"$f":"'KPI calculation'!G171","v":0},null,{"$f":"'KPI calculation'!I171","v":0},{"$f":"'KPI calculation'!J171","v":0},{"$f":"'KPI calculation'!K171","v":0},{"$f":"'KPI calculation'!L171","v":0},{"$f":"'KPI calculation'!M171","v":0},{"$f":"'KPI calculation'!N171","v":0},{"$f":"'KPI calculation'!O171","v":0},{"$f":"'KPI calculation'!P171","v":0},{"$f":"'KPI calculation'!Q171","v":0},{"$f":"'KPI calculation'!R171","v":0}," "," "," "]
["Less: Current Internal Restrictions - Receivables",null,{"$f":"-SUM('Historical Data'!C335)*1000","v":0},null,{"$f":"-'Balance Sheet'!E10*'Historical Data'!$M335","v":0},null,{"$f":"-'Balance Sheet'!G10*'Historical Data'!$M335","v":0},{"$f":"-'Balance Sheet'!H10*'Historical Data'!$M335","v":0},{"$f":"-'Balance Sheet'!I10*'Historical Data'!$M335","v":0},{"$f":"-'Balance Sheet'!J10*'Historical Data'!$M335","v":0},{"$f":"-'Balance Sheet'!K10*'Historical Data'!$M335","v":0},{"$f":"-'Balance Sheet'!L10*'Historical Data'!$M335","v":0},{"$f":"-'Balance Sheet'!M10*'Historical Data'!$M335","v":0},{"$f":"-'Balance Sheet'!N10*'Historical Data'!$M335","v":0},{"$f":"-'Balance Sheet'!O10*'Historical Data'!$M335","v":0},{"$f":"-'Balance Sheet'!P10*'Historical Data'!$M335","v":0}," "," "," "]
["Less: Current External Restrictions - Inventories & Other Assets",null,{"$f":"'KPI calculation'!E173","v":0},null,{"$f":"'KPI calculation'!G173","v":0},null,{"$f":"'KPI calculation'!I173","v":0},{"$f":"'KPI calculation'!J173","v":0},{"$f":"'KPI calculation'!K173","v":0},{"$f":"'KPI calculation'!L173","v":0},{"$f":"'KPI calculation'!M173","v":0},{"$f":"'KPI calculation'!N173","v":0},{"$f":"'KPI calculation'!O173","v":0},{"$f":"'KPI calculation'!P173","v":0},{"$f":"'KPI calculation'!Q173","v":0},{"$f":"'KPI calculation'!R173","v":0}," "," "," "]
["Less: Current Internal Restrictions - Inventories & Other Assets",null,{"$f":"-(SUM('Historical Data'!C381)+SUM('Historical Data'!C388))*1000","v":0},null,{"$f":"-'Balance Sheet'!E11*'Historical Data'!$M$381-'Balance Sheet'!E12*'Historical Data'!$M$388","v":0},null,{"$f":"-'Balance Sheet'!G11*'Historical Data'!$M$381-'Balance Sheet'!G12*'Historical Data'!$M$388","v":0},{"$f":"-'Balance Sheet'!H11*'Historical Data'!$M$381-'Balance Sheet'!H12*'Historical Data'!$M$388","v":0},{"$f":"-'Balance Sheet'!I11*'Historical Data'!$M$381-'Balance Sheet'!I12*'Historical Data'!$M$388","v":0},{"$f":"-'Balance Sheet'!J11*'Historical Data'!$M$381-'Balance Sheet'!J12*'Historical Data'!$M$388","v":0},{"$f":"-'Balance Sheet'!K11*'Historical Data'!$M$381-'Balance Sheet'!K12*'Historical Data'!$M$388","v":0},{"$f":"-'Balance Sheet'!L11*'Historical Data'!$M$381-'Balance Sheet'!L12*'Historical Data'!$M$388","v":0},{"$f":"-'Balance Sheet'!M11*'Historical Data'!$M$381-'Balance Sheet'!M12*'Historical Data'!$M$388","v":0},{"$f":"-'Balance Sheet'!N11*'Historical Data'!$M$381-'Balance Sheet'!N12*'Historical Data'!$M$388","v":0},{"$f":"-'Balance Sheet'!O11*'Historical Data'!$M$381-'Balance Sheet'!O12*'Historical Data'!$M$388","v":0},{"$f":"-'Balance Sheet'!P11*'Historical Data'!$M$381-'Balance Sheet'!P12*'Historical Data'!$M$388","v":0}," "," "," "]
["Less: Inventories not realisable in the next 12 months",null,{"$f":"-SUM('Historical Data'!C391:C398)*1000","v":0},null,{"$f":"SUM('KPI calculation'!G176:G183)","v":0},null,{"$f":"SUM('KPI calculation'!I176:I183)","v":0},{"$f":"SUM('KPI calculation'!J176:J183)","v":0},{"$f":"SUM('KPI calculation'!K176:K183)","v":0},{"$f":"SUM('KPI calculation'!L176:L183)","v":0},{"$f":"SUM('KPI calculation'!M176:M183)","v":0},{"$f":"SUM('KPI calculation'!N176:N183)","v":0},{"$f":"SUM('KPI calculation'!O176:O183)","v":0},{"$f":"SUM('KPI calculation'!P176:P183)","v":0},{"$f":"SUM('KPI calculation'!Q176:Q183)","v":0},{"$f":"SUM('KPI calculation'!R176:R183)","v":0}," "," "," "]
["Less: Deferred Debtors to be budgeted for in future years",null,{"$f":"-SUM('Historical Data'!C280,'Historical Data'!C307)*1000","v":0},null,{"$f":"-'BS workings'!E259","v":0},null,{"$f":"-'BS workings'!G259","v":0},{"$f":"-'BS workings'!H259","v":0},{"$f":"-'BS workings'!I259","v":0},{"$f":"-'BS workings'!J259","v":0},{"$f":"-'BS workings'!K259","v":0},{"$f":"-'BS workings'!L259","v":0},{"$f":"-'BS workings'!M259","v":0},{"$f":"-'BS workings'!N259","v":0},{"$f":"-'BS workings'!O259","v":0},{"$f":"-'BS workings'!P259","v":0}," "," "," "]
["Other manual adjustment (in $)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Available Current Assets",null,{"$f":"SUM(C7:C16)","v":1481024.8200000003},null,{"$f":"SUM(E7:E16)","v":1663191.5983924773},null,{"$f":"SUM(G7:G16)","v":1750449.1869620457},1741420.3670278313,1827098.0995765384,1840161.8619485619,1890134.4105488043,1946045.068647177,2026786.9408567902,2110572.7226487268,2197519.5449094176,2287746.0938957073," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Current Liabilities",null,{"$f":"'Balance Sheet'!C37","v":4701000},null,{"$f":"'Balance Sheet'!E37","v":5475525.5483924784},null,{"$f":"'Balance Sheet'!G37","v":5569434.296962047},{"$f":"'Balance Sheet'!H37","v":5594091.8670278341},{"$f":"'Balance Sheet'!I37","v":5714429.9995765351},{"$f":"'Balance Sheet'!J37","v":5764249.7719485536},{"$f":"'Balance Sheet'!K37","v":5677275.9005487915},{"$f":"'Balance Sheet'!L37","v":5226165.5486471634},{"$f":"'Balance Sheet'!M37","v":5306907.9908567816},{"$f":"'Balance Sheet'!N37","v":5390694.0126487073},{"$f":"'Balance Sheet'!O37","v":5477639.7649093987},{"$f":"'Balance Sheet'!P37","v":5567865.883895684}," "," "," "]
["Less: Current Borrowings",null,{"$f":"-'Balance Sheet'!C34","v":-481000},null,{"$f":"-'Balance Sheet'!E34","v":-510132},null,{"$f":"-'Balance Sheet'!G34","v":-539956},{"$f":"-'Balance Sheet'!H34","v":-573642},{"$f":"-'Balance Sheet'!I34","v":-608303},{"$f":"-'Balance Sheet'!J34","v":-645058},{"$f":"-'Balance Sheet'!K34","v":-508111.91000000015},{"$f":"-'Balance Sheet'!L34","v":8.9999999850988388E-2},{"$f":"-'Balance Sheet'!M34","v":8.9999999850988388E-2},{"$f":"-'Balance Sheet'!N34","v":8.9999999850988388E-2},{"$f":"-'Balance Sheet'!O34","v":8.9999999850988388E-2},{"$f":"-'Balance Sheet'!P34","v":8.9999999850988388E-2}," "," "," "]
["Less: Current ELE Provisions",null,{"$f":"-SUM('Historical Data'!C503)*1000","v":-2116000},null,{"$f":"-'BS workings'!E895","v":-2116000},null,{"$f":"-'BS workings'!G895","v":-2116000},{"$f":"-'BS workings'!H895","v":-2116000},{"$f":"-'BS workings'!I895","v":-2116000},{"$f":"-'BS workings'!J895","v":-2116000},{"$f":"-'BS workings'!K895","v":-2116000},{"$f":"-'BS workings'!L895","v":-2116000},{"$f":"-'BS workings'!M895","v":-2116000},{"$f":"-'BS workings'!N895","v":-2116000},{"$f":"-'BS workings'!O895","v":-2116000},{"$f":"-'BS workings'!P895","v":-2116000}," "," "," "]
["Less: Current Liabilities funded by Restricted Cash - External",null,{"$f":"-SUM('Historical Data'!C516:C531)*1000","v":0},null,{"$f":"'KPI calculation'!G192","v":0},null,{"$f":"'KPI calculation'!I192","v":0},{"$f":"'KPI calculation'!J192","v":0},{"$f":"'KPI calculation'!K192","v":0},{"$f":"'KPI calculation'!L192","v":0},{"$f":"'KPI calculation'!M192","v":0},{"$f":"'KPI calculation'!N192","v":0},{"$f":"'KPI calculation'!O192","v":0},{"$f":"'KPI calculation'!P192","v":0},{"$f":"'KPI calculation'!Q192","v":0},{"$f":"'KPI calculation'!R192","v":0}," "," "," "]
["Less: Current Liabilities funded by Restricted Cash - Internal",null,{"$f":"-SUM('Historical Data'!C539:C554)*1000","v":0},null,{"$f":"-'Balance Sheet'!E33*'Historical Data'!$M$539-'Balance Sheet'!E34*'Historical Data'!$M$546-'Balance Sheet'!E35*'Historical Data'!$M$553-'Balance Sheet'!E36*'Historical Data'!$M$554","v":0},null,{"$f":"-'Balance Sheet'!G33*'Historical Data'!$M$539-'Balance Sheet'!G34*'Historical Data'!$M$546-'Balance Sheet'!G35*'Historical Data'!$M$553-'Balance Sheet'!G36*'Historical Data'!$M$554","v":0},{"$f":"-'Balance Sheet'!H33*'Historical Data'!$M$539-'Balance Sheet'!H34*'Historical Data'!$M$546-'Balance Sheet'!H35*'Historical Data'!$M$553-'Balance Sheet'!H36*'Historical Data'!$M$554","v":0},{"$f":"-'Balance Sheet'!I33*'Historical Data'!$M$539-'Balance Sheet'!I34*'Historical Data'!$M$546-'Balance Sheet'!I35*'Historical Data'!$M$553-'Balance Sheet'!I36*'Historical Data'!$M$554","v":0},{"$f":"-'Balance Sheet'!J33*'Historical Data'!$M$539-'Balance Sheet'!J34*'Historical Data'!$M$546-'Balance Sheet'!J35*'Historical Data'!$M$553-'Balance Sheet'!J36*'Historical Data'!$M$554","v":0},{"$f":"-'Balance Sheet'!K33*'Historical Data'!$M$539-'Balance Sheet'!K34*'Historical Data'!$M$546-'Balance Sheet'!K35*'Historical Data'!$M$553-'Balance Sheet'!K36*'Historical Data'!$M$554","v":0},{"$f":"-'Balance Sheet'!L33*'Historical Data'!$M$539-'Balance Sheet'!L34*'Historical Data'!$M$546-'Balance Sheet'!L35*'Historical Data'!$M$553-'Balance Sheet'!L36*'Historical Data'!$M$554","v":0},{"$f":"-'Balance Sheet'!M33*'Historical Data'!$M$539-'Balance Sheet'!M34*'Historical Data'!$M$546-'Balance Sheet'!M35*'Historical Data'!$M$553-'Balance Sheet'!M36*'Historical Data'!$M$554","v":0},{"$f":"-'Balance Sheet'!N33*'Historical Data'!$M$539-'Balance Sheet'!N34*'Historical Data'!$M$546-'Balance Sheet'!N35*'Historical Data'!$M$553-'Balance Sheet'!N36*'Historical Data'!$M$554","v":0},{"$f":"-'Balance Sheet'!O33*'Historical Data'!$M$539-'Balance Sheet'!O34*'Historical Data'!$M$546-'Balance Sheet'!O35*'Historical Data'!$M$553-'Balance Sheet'!O36*'Historical Data'!$M$554","v":0},{"$f":"-'Balance Sheet'!P33*'Historical Data'!$M$539-'Balance Sheet'!P34*'Historical Data'!$M$546-'Balance Sheet'!P35*'Historical Data'!$M$553-'Balance Sheet'!P36*'Historical Data'!$M$554","v":0}," "," "," "]
["Other manual adjustment (in $)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Adjusted Current Liabilities",null,{"$f":"SUM(C20:C25)","v":2104000},null,{"$f":"SUM(E20:E25)","v":2849393.5483924784},null,{"$f":"SUM(G20:G25)","v":2913478.296962047},{"$f":"SUM(H20:H25)","v":2904449.8670278341},2990126.9995765351,3003191.7719485536,3053163.9905487914,3110165.6386471633,3190908.0808567815,3274694.1026487071,3361639.8549093986,3451865.9738956839," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Available Working Capital",null,{"$f":"C17-C26","v":-622975.1799999997},null,{"$f":"E17-E26","v":-1186201.9500000011},null,{"$f":"G17-G26","v":-1163029.1100000013},-1163029.5000000028,-1163028.8999999966,-1163029.9099999918,-1163029.579999987,-1164120.5699999863,-1164121.1399999913,-1164121.3799999803,-1164120.309999981,-1164119.8799999766," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Historical Data","index":21,"n_rows":585,"n_cols":34,"rows_kept":139,"cut":true,"hidden":false,"merged":[[321,0,321,1],[322,0,322,1],[323,0,323,1],[329,0,329,1],[330,0,330,1],[331,0,331,1],[360,0,360,1],[361,0,361,1],[362,0,362,1],[326,0,326,1],[320,0,320,1],[324,0,324,1],[325,0,325,1],[327,0,327,1],[332,0,332,1],[333,0,333,1],[486,11,487,11],[486,12,487,12],[476,8,477,8],[476,9,477,9],[476,10,477,10],[476,11,477,11],[476,12,477,12],[478,8,479,8],[478,9,479,9],[478,10,479,10],[478,11,479,11],[478,12,479,12],[486,8,487,8],[486,9,487,9],[486,10,487,10],[417,0,418,0],[359,0,359,1],[472,11,473,11],[472,12,473,12],[343,9,344,9],[343,10,344,10],[343,8,344,8],[474,8,475,8],[474,9,475,9],[474,10,475,10],[474,11,475,11],[474,12,475,12],[468,8,469,8],[468,9,469,9],[468,10,469,10],[468,11,469,11],[468,12,469,12],[470,8,471,8],[470,9,471,9],[470,10,471,10],[470,11,471,11],[470,12,471,12],[472,8,473,8],[472,9,473,9],[472,10,473,10],[350,11,351,11],[350,12,351,12],[179,0,179,1],[189,0,189,1],[190,0,190,1],[191,0,191,1],[192,0,192,1],[193,0,193,1],[194,0,194,1],[195,0,195,1],[196,0,196,1],[180,0,180,1],[181,0,181,1],[182,0,182,1],[183,0,183,1],[184,0,184,1],[185,0,185,1],[186,0,186,1],[187,0,187,1],[188,0,188,1],[170,0,170,1],[171,0,171,1],[172,0,172,1],[173,0,173,1],[174,0,174,1],[175,0,175,1],[176,0,176,1],[177,0,177,1],[178,0,178,1],[161,0,161,1],[162,0,162,1],[163,0,163,1],[164,0,164,1],[165,0,165,1],[166,0,166,1],[167,0,167,1],[168,0,168,1],[169,0,169,1],[152,0,152,1],[153,0,153,1],[154,0,154,1],[155,0,155,1],[156,0,156,1],[157,0,157,1],[158,0,158,1],[159,0,159,1],[160,0,160,1],[143,0,143,1],[144,0,144,1],[145,0,145,1],[146,0,146,1],[147,0,147,1],[148,0,148,1],[149,0,149,1],[150,0,150,1],[151,0,151,1],[134,0,134,1],[135,0,135,1],[136,0,136,1],[137,0,137,1],[138,0,138,1],[139,0,139,1],[140,0,140,1],[141,0,141,1],[142,0,142,1],[249,0,249,1],[250,0,250,1],[251,0,251,1],[252,0,252,1],[114,0,114,1],[115,0,115,1],[116,0,116,1],[117,0,117,1],[118,0,118,1],[119,0,119,1],[120,0,120,1],[121,0,121,1],[122,0,122,1],[123,0,123,1],[124,0,124,1],[125,0,125,1],[126,0,126,1],[127,0,127,1],[128,0,128,1],[129,0,129,1],[130,0,130,1],[131,0,131,1],[132,0,132,1],[133,0,133,1],[245,0,245,1],[246,0,246,1],[248,0,248,1],[225,0,225,1],[219,0,219,1],[243,0,243,1],[233,0,233,1],[234,0,234,1],[235,0,235,1],[236,0,236,1],[237,0,237,1],[238,0,238,1],[230,0,230,1],[231,0,231,1],[239,0,239,1],[574,0,574,1],[575,0,575,1],[554,0,554,1],[555,0,555,1],[556,0,556,1],[557,0,557,1],[558,0,558,1],[559,0,559,1],[562,0,562,1],[563,0,563,1],[564,0,564,1],[565,0,565,1],[566,0,566,1],[567,0,567,1],[568,0,568,1],[569,0,569,1],[573,0,573,1],[561,0,561,1],[571,0,571,1],[572,0,572,1],[560,0,560,1],[314,0,314,1],[276,0,276,1],[467,0,467,1],[515,0,515,1],[522,0,522,1],[529,0,529,1],[530,0,530,1],[484,0,484,1],[490,0,490,1],[485,0,485,1],[502,0,502,1],[503,0,503,1],[504,0,504,1],[505,0,505,1],[507,0,507,1],[508,0,508,1],[506,0,506,1],[493,0,493,1],[494,0,494,1],[495,0,495,1],[496,0,496,1],[487,0,487,1],[497,0,497,1],[498,0,498,1],[464,0,464,1],[403,0,403,1],[365,0,365,1],[372,0,372,1],[388,0,388,1],[380,0,380,1],[387,0,387,1],[367,0,367,1],[368,0,368,1],[369,0,369,1],[375,0,375,1],[376,0,376,1],[377,0,377,1],[382,0,382,1],[383,0,383,1],[384,0,384,1],[379,0,379,1],[378,0,378,1],[374,0,374,1],[373,0,373,1],[304,0,304,1],[305,0,305,1],[308,0,308,1],[309,0,309,1],[307,0,307,1],[285,0,285,1],[286,0,286,1],[298,0,298,1],[299,0,299,1],[300,0,300,1],[301,0,301,1],[302,0,302,1],[289,0,289,1],[290,0,290,1],[291,0,291,1],[303,0,303,1],[306,0,306,1],[576,0,576,1],[334,0,334,1],[335,0,335,1],[340,0,340,1],[341,0,341,1],[293,0,293,1],[294,0,294,1],[295,0,295,1],[296,0,296,1],[297,0,297,1],[316,0,316,1],[435,0,436,0],[437,0,438,0],[439,0,440,0],[423,0,424,0],[425,0,426,0],[427,0,428,0],[315,0,315,1],[310,0,310,1],[311,0,311,1],[551,0,551,1],[570,0,570,1],[514,0,514,1],[312,0,312,1],[364,0,364,1],[366,0,366,1],[370,0,370,1],[328,0,328,1],[337,0,337,1],[338,0,338,1],[343,0,343,1],[345,0,345,1],[347,0,347,1],[352,0,352,1],[358,0,358,1],[349,0,349,1],[350,0,350,1],[313,0,313,1],[415,0,416,0],[202,0,202,1],[204,0,204,1],[205,0,205,1],[206,0,206,1],[207,0,207,1],[209,0,209,1],[353,0,353,1],[355,0,355,1],[357,0,357,1],[354,0,354,1],[356,0,356,1],[267,0,267,1],[263,0,263,1],[264,0,264,1],[265,0,265,1],[266,0,266,1],[241,0,241,1],[259,0,259,1],[247,0,247,1],[292,0,292,1],[275,0,275,1],[363,0,363,1],[95,0,95,1],[197,0,197,1],[198,0,198,1],[199,0,199,1],[200,0,200,1],[201,0,201,1],[96,0,96,1],[97,0,97,1],[98,0,98,1],[99,0,99,1],[100,0,100,1],[101,0,101,1],[102,0,102,1],[103,0,103,1],[104,0,104,1],[105,0,105,1],[106,0,106,1],[108,0,108,1],[107,0,107,1],[109,0,109,1],[110,0,110,1],[111,0,111,1],[112,0,112,1],[113,0,113,1],[89,0,89,1],[90,0,90,1],[91,0,91,1],[92,0,92,1],[93,0,93,1],[94,0,94,1],[83,0,83,1],[84,0,84,1],[85,0,85,1],[86,0,86,1],[87,0,87,1],[88,0,88,1],[77,0,77,1],[78,0,78,1],[79,0,79,1],[80,0,80,1],[81,0,81,1],[82,0,82,1],[71,0,71,1],[72,0,72,1],[73,0,73,1],[74,0,74,1],[75,0,75,1],[76,0,76,1],[65,0,65,1],[66,0,66,1],[67,0,67,1],[68,0,68,1],[69,0,69,1],[70,0,70,1],[59,0,59,1],[60,0,60,1],[61,0,61,1],[62,0,62,1],[63,0,63,1],[64,0,64,1],[55,0,55,1],[56,0,56,1],[57,0,57,1],[58,0,58,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[50,0,50,1],[51,0,51,1],[52,0,52,1],[53,0,53,1],[54,0,54,1],[43,0,43,1],[44,0,44,1],[42,0,42,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[20,0,20,1],[41,0,41,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[4,8,4,12],[4,17,4,21],[262,8,262,12],[466,8,466,12],[45,8,45,12],[45,17,45,21],[200,8,200,12],[45,0,45,1],[46,0,46,1],[21,0,21,1],[22,0,22,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[29,0,29,1],[203,0,203,1],[30,0,30,1],[23,0,23,1],[24,0,24,1],[25,0,25,1],[208,0,208,1],[206,8,208,12],[215,0,215,1],[216,0,216,1],[217,0,217,1],[218,0,218,1],[242,0,242,1],[245,8,247,12],[220,0,220,1],[221,0,221,1],[222,0,222,1],[223,0,223,1],[224,0,224,1],[210,0,210,1],[211,0,211,1],[212,0,212,1],[226,0,226,1],[227,0,227,1],[228,0,228,1],[229,0,229,1],[232,0,232,1],[240,0,240,1],[213,0,213,1],[214,0,214,1],[244,0,244,1],[253,0,253,1],[254,0,254,1],[255,0,255,1],[256,0,256,1],[257,0,257,1],[258,0,258,1],[267,12,268,12],[269,11,270,11],[262,17,262,21],[269,0,269,1],[269,13,270,16],[270,0,270,1],[262,0,262,1],[260,0,260,1],[261,0,261,1],[271,0,271,1],[271,13,272,16],[272,0,272,1],[265,8,266,8],[265,9,266,9],[265,10,266,10],[265,11,266,11],[265,12,266,12],[269,8,270,8],[269,9,270,9],[269,10,270,10],[268,0,268,1],[269,12,270,12],[271,8,272,8],[271,9,272,9],[271,10,272,10],[271,11,272,11],[271,12,272,12],[265,13,266,16],[267,13,268,16],[267,8,268,8],[267,9,268,9],[267,10,268,10],[267,11,268,11],[273,13,274,16],[274,0,274,1],[277,0,277,1],[277,13,278,16],[278,0,278,1],[279,0,279,1],[279,13,280,16],[280,0,280,1],[287,0,287,1],[287,13,288,16],[288,0,288,1],[287,11,288,11],[281,0,281,1],[282,0,282,1],[283,0,283,1],[284,0,284,1],[273,0,273,1],[273,8,274,8],[273,9,274,9],[273,10,274,10],[273,11,274,11],[273,12,274,12],[287,12,288,12],[275,13,276,16],[338,17,338,21],[339,0,339,1],[342,0,342,1],[344,0,344,1],[346,0,346,1],[348,0,348,1],[351,0,351,1],[345,8,346,8],[345,9,346,9],[345,10,346,10],[345,11,346,11],[345,12,346,12],[347,8,348,8],[347,9,348,9],[347,10,348,10],[347,11,348,11],[347,12,348,12],[350,8,351,8],[350,9,351,9],[345,13,346,16],[338,8,338,12],[347,13,348,16],[350,13,351,16],[350,10,351,10],[352,13,353,16],[354,13,355,16],[356,13,357,16],[354,8,355,8],[354,9,355,9],[354,10,355,10],[354,11,355,11],[354,12,355,12],[356,8,357,8],[356,9,357,9],[356,10,357,10],[356,11,357,11],[356,12,357,12],[477,0,477,1],[399,0,399,1],[400,0,400,1],[461,0,461,1],[462,0,462,1],[463,0,463,1],[468,0,468,1],[469,0,469,1],[470,0,470,1],[471,0,471,1],[449,0,450,0],[421,0,422,0],[447,0,448,0],[429,0,430,0],[431,0,432,0],[433,0,434,0],[411,0,412,0],[413,0,414,0],[466,0,466,1],[465,0,465,1],[453,0,454,0],[455,0,456,0],[457,0,458,0],[459,0,460,0],[553,0,553,1],[544,0,544,1],[546,0,546,1],[547,0,547,1],[481,0,481,1],[482,0,482,1],[483,0,483,1],[516,0,516,1],[540,0,540,1],[520,0,520,1],[548,0,548,1],[549,0,549,1],[550,0,550,1],[525,0,525,1],[526,0,526,1],[527,0,527,1],[533,0,533,1],[534,0,534,1],[535,0,535,1],[541,0,541,1],[542,0,542,1],[543,0,543,1],[538,0,538,1],[545,0,545,1],[492,0,492,1],[517,0,517,1],[480,0,480,1],[510,0,510,1],[511,0,511,1],[512,0,512,1],[518,0,518,1],[519,0,519,1],[552,0,552,1],[478,13,479,16],[479,0,479,1],[484,13,485,16],[486,0,486,1],[486,13,487,16],[488,0,488,1],[488,8,489,12],[489,0,489,1],[491,0,491,1],[478,0,478,1],[493,13,494,16],[497,13,498,16],[499,13,500,16],[502,13,503,16],[504,13,505,16],[506,13,507,16],[509,0,509,1],[513,0,513,1],[500,0,500,1],[501,0,501,1],[499,0,499,1],[341,13,342,16],[343,13,344,16],[287,9,288,9],[287,10,288,10],[210,13,211,16],[466,17,466,21],[536,0,536,1],[537,0,537,1],[539,0,539,1],[472,0,472,1],[472,13,473,16],[473,0,473,1],[474,0,474,1],[474,13,475,16],[475,0,475,1],[521,0,521,1],[523,0,523,1],[524,0,524,1],[528,0,528,1],[531,0,531,1],[532,0,532,1],[371,0,371,1],[386,0,386,1],[385,0,385,1],[281,13,282,16],[283,13,284,16],[275,8,276,8],[275,9,276,9],[275,10,276,10],[275,11,276,11],[275,12,276,12],[281,8,282,8],[281,9,282,9],[281,10,282,10],[281,11,282,11],[281,12,282,12],[277,8,278,8],[277,9,278,9],[277,10,278,10],[277,11,278,11],[277,12,278,12],[317,0,317,1],[318,0,318,1],[319,0,319,1],[476,0,476,1],[401,0,401,1],[402,0,402,1],[390,0,390,1],[391,0,391,1],[392,0,392,1],[393,0,393,1],[394,0,394,1],[395,0,395,1],[396,0,396,1],[397,0,397,1],[398,0,398,1],[443,0,444,0],[445,0,446,0],[405,0,406,0],[407,0,408,0],[409,0,410,0],[419,0,420,0],[451,0,452,0],[441,0,442,0],[381,0,381,1],[127,3,144,6],[148,3,170,6],[175,3,192,6],[285,13,286,16],[495,13,496,16],[480,13,481,16],[482,13,483,16],[480,8,481,8],[480,9,481,9],[480,10,481,10],[480,11,481,11],[480,12,481,12],[482,8,483,8],[482,9,483,9],[482,10,483,10],[482,11,483,11],[482,12,483,12],[476,13,477,16],[468,13,469,16],[470,13,471,16],[343,11,344,11],[343,12,344,12],[291,8,292,12],[287,8,288,8]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide","hide","hide","hide","hide","hide","hide","hide","hide"," "," "," "]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"HISTORICAL INFORMATION - \"&UPPER(general_fund_name)","v":"HISTORICAL INFORMATION - GENERAL FUND"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,{"$f":"Starting_year_general-2&\"/\"&RIGHT(Starting_year_general-1,2)","v":"2013/14"},{"$f":"Starting_year_general-3&\"/\"&RIGHT(Starting_year_general-2,2)","v":"2012/13"},{"$f":"Starting_year_general-4&\"/\"&RIGHT(Starting_year_general-3,2)","v":"2011/12"},{"$f":"Starting_year_general-5&\"/\"&RIGHT(Starting_year_general-4,2)","v":"2010/11"},null,null,{"$f":"Starting_year_general-2&\"/\"&RIGHT(Starting_year_general-1,2)","v":"2013/14"},{"$f":"Starting_year_general-3&\"/\"&RIGHT(Starting_year_general-2,2)","v":"2012/13"},{"$f":"Starting_year_general-4&\"/\"&RIGHT(Starting_year_general-3,2)","v":"2011/12"},{"$f":"Starting_year_general-5&\"/\"&RIGHT(Starting_year_general-4,2)","v":"2010/11"},"Average",null,"Included in",null,"Included in",{"$f":"Starting_year_general-2&\"/\"&RIGHT(Starting_year_general-1,2)","v":"2013/14"},{"$f":"Starting_year_general-3&\"/\"&RIGHT(Starting_year_general-2,2)","v":"2012/13"},{"$f":"Starting_year_general-4&\"/\"&RIGHT(Starting_year_general-3,2)","v":"2011/12"},{"$f":"Starting_year_general-5&\"/\"&RIGHT(Starting_year_general-4,2)","v":"2010/11"},{"$f":"M4","v":"Average"},null,"no",null,null,null,null,null,null,null," "," "," "]
[null,null,"$'000","$'000","$'000","$'000",null,null,"Other Balance Sheet Ratios",null,null,null,null,null,"Receivables",null,"Payables","Current vs Non-Current Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Income Statement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Income from Continuing Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Revenue:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Rates & Annual Charges",null,{"$f":"'[1]Historical Data - General'!C609","v":7132},{"$f":"'[1]Historical Data - General'!D609","v":6867},{"$f":"'[1]Historical Data - General'!E609","v":6547},{"$f":"'[1]Historical Data - General'!F609","v":6311},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["User Charges & Fees",null,{"$f":"'[1]Historical Data - General'!C610","v":4712},{"$f":"'[1]Historical Data - General'!D610","v":4216},{"$f":"'[1]Historical Data - General'!E610","v":3848},{"$f":"'[1]Historical Data - General'!F610","v":4267},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Interest & Investment Revenue",null,{"$f":"'[1]Historical Data - General'!C611","v":901},{"$f":"'[1]Historical Data - General'!D611","v":1879},{"$f":"'[1]Historical Data - General'!E611","v":972},{"$f":"'[1]Historical Data - General'!F611","v":3151},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Other Revenues",null,{"$f":"'[1]Historical Data - General'!C612","v":383},{"$f":"'[1]Historical Data - General'!D612","v":464},{"$f":"'[1]Historical Data - General'!E612","v":640},{"$f":"'[1]Historical Data - General'!F612","v":679},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Grants & Contributions provided for Operating Purposes",null,{"$f":"'[1]Historical Data - General'!C613","v":3063},{"$f":"'[1]Historical Data - General'!D613","v":6021},{"$f":"'[1]Historical Data - General'!E613","v":6514},{"$f":"'[1]Historical Data - General'!F613","v":5041},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Grants & Contributions provided for Capital Purposes",null,{"$f":"'[1]Historical Data - General'!C614","v":4116},{"$f":"'[1]Historical Data - General'!D614","v":8062},{"$f":"'[1]Historical Data - General'!E614","v":2497},{"$f":"'[1]Historical Data - General'!F614","v":2117},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Other Income:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Net Gains from the Disposal of Assets",null,{"$f":"'[1]Historical Data - General'!C616","v":294},{"$f":"'[1]Historical Data - General'!D616","v":176},{"$f":"'[1]Historical Data - General'!E616","v":506},{"$f":"'[1]Historical Data - General'!F616","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Joint Ventures & Associated Entities - Gain",null,{"$f":"'[1]Historical Data - General'!C617","v":0},{"$f":"'[1]Historical Data - General'!D617","v":0},{"$f":"'[1]Historical Data - General'!E617","v":41},{"$f":"'[1]Historical Data - General'!F617","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Total Income from Continuing Operations",null,{"$f":"SUM(C8:C17)","v":20601},{"$f":"SUM(D8:D17)","v":27685},{"$f":"SUM(E8:E17)","v":21565},{"$f":"SUM(F8:F17)","v":21568},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTBLANK(C9:C17)=ROW(C18)-ROW(C9),\"error\",\"ok\")","v":"ok"},{"$f":"IF(COUNTBLANK(D9:D17)=ROW(D18)-ROW(D9),\"error\",\"ok\")","v":"ok"},{"$f":"IF(COUNTBLANK(E9:E17)=ROW(E18)-ROW(E9),\"error\",\"ok\")","v":"ok"},{"$f":"IF(COUNTBLANK(F9:F17)=ROW(F18)-ROW(F9),\"error\",\"ok\")","v":"ok"},{"$f":"IF(COUNTIF(W18:X18,\"error\")>0,\"error\",IF(COUNTIF(Y18:Z18,\"error\")>0,\"warning\",\"ok\"))","v":"ok"},null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Expenses from Continuing Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Employee Benefits & On-Costs",null,{"$f":"'[1]Historical Data - General'!C621","v":8602},{"$f":"'[1]Historical Data - General'!D621","v":8801},{"$f":"'[1]Historical Data - General'!E621","v":8047},{"$f":"'[1]Historical Data - General'!F621","v":7590},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Borrowing Costs",null,{"$f":"'[1]Historical Data - General'!C622","v":338},{"$f":"'[1]Historical Data - General'!D622","v":352},{"$f":"'[1]Historical Data - General'!E622","v":409},{"$f":"'[1]Historical Data - General'!F622","v":389},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Materials & Contracts",null,{"$f":"'[1]Historical Data - General'!C623","v":3100},{"$f":"'[1]Historical Data - General'!D623","v":1982},{"$f":"'[1]Historical Data - General'!E623","v":2989},{"$f":"'[1]Historical Data - General'!F623","v":3214},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depreciation & Amortisation",null,{"$f":"'[1]Historical Data - General'!C624","v":6145},{"$f":"'[1]Historical Data - General'!D624","v":6204},{"$f":"'[1]Historical Data - General'!E624","v":6132},{"$f":"'[1]Historical Data - General'!F624","v":6147},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Impairment",null,{"$f":"'[1]Historical Data - General'!C625","v":0},{"$f":"'[1]Historical Data - General'!D625","v":0},{"$f":"'[1]Historical Data - General'!E625","v":0},{"$f":"'[1]Historical Data - General'!F625","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Other Expenses",null,{"$f":"'[1]Historical Data - General'!C626","v":4053},{"$f":"'[1]Historical Data - General'!D626","v":4902},{"$f":"'[1]Historical Data - General'!E626","v":5026},{"$f":"'[1]Historical Data - General'!F626","v":4355},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Interest & Investment Losses",null,{"$f":"'[1]Historical Data - General'!C627","v":0},{"$f":"'[1]Historical Data - General'!D627","v":0},{"$f":"'[1]Historical Data - General'!E627","v":0},{"$f":"'[1]Historical Data - General'!F627","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Net Losses from the Disposal of Assets",null,{"$f":"'[1]Historical Data - General'!C628","v":0},{"$f":"'[1]Historical Data - General'!D628","v":0},{"$f":"'[1]Historical Data - General'!E628","v":0},{"$f":"'[1]Historical Data - General'!F628","v":1627},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Joint Ventures & Associated Entities - Loss",null,{"$f":"'[1]Historical Data - General'!C629","v":0},{"$f":"'[1]Historical Data - General'!D629","v":0},{"$f":"'[1]Historical Data - General'!E629","v":0},{"$f":"'[1]Historical Data - General'!F629","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Total Expenses from Continuing Operations",null,{"$f":"SUM(C20:C29)","v":22238},{"$f":"SUM(D20:D29)","v":22241},{"$f":"SUM(E20:E29)","v":22603},{"$f":"SUM(F20:F29)","v":23322},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Operating Result from Continuing Operations",null,{"$f":"C18-C30","v":-1637},{"$f":"D18-D30","v":5444},{"$f":"E18-E30","v":-1038},{"$f":"F18-F30","v":-1754},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Discontinued Operations - Profit/(Loss)",null,{"$f":"'[1]Historical Data - General'!C634","v":0},{"$f":"'[1]Historical Data - General'!D634","v":0},{"$f":"'[1]Historical Data - General'!E634","v":0},{"$f":"'[1]Historical Data - General'!F634","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Net Profit/(Loss) from Discontinued Operations",null,{"$f":"C34","v":0},{"$f":"D34","v":0},{"$f":"E34","v":0},{"$f":"F34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Net Operating Result for the Year",null,{"$f":"SUM(C35,C32)","v":-1637},{"$f":"SUM(D35,D32)","v":5444},{"$f":"SUM(E35,E32)","v":-1038},{"$f":"SUM(F35,F32)","v":-1754},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Net Operating Result before Grants and Contributions provided for Capital Purposes",null,{"$f":"SUM(C37)-SUM(C14)","v":-5753},{"$f":"SUM(D37)-SUM(D14)","v":-2618},{"$f":"SUM(E37)-SUM(E14)","v":-3535},{"$f":"SUM(F37)-SUM(F14)","v":-3871},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Balance Sheet",null,{"$f":"Starting_year_general-2&\"/\"&RIGHT(Starting_year_general-1,2)","v":"2013/14"},{"$f":"Starting_year_general-3&\"/\"&RIGHT(Starting_year_general-2,2)","v":"2012/13"},{"$f":"Starting_year_general-4&\"/\"&RIGHT(Starting_year_general-3,2)","v":"2011/12"},{"$f":"Starting_year_general-5&\"/\"&RIGHT(Starting_year_general-4,2)","v":"2010/11"},null,null,{"$f":"Starting_year_general-2&\"/\"&RIGHT(Starting_year_general-1,2)","v":"2013/14"},{"$f":"Starting_year_general-3&\"/\"&RIGHT(Starting_year_general-2,2)","v":"2012/13"},{"$f":"Starting_year_general-4&\"/\"&RIGHT(Starting_year_general-3,2)","v":"2011/12"},{"$f":"Starting_year_general-5&\"/\"&RIGHT(Starting_year_general-4,2)","v":"2010/11"},{"$f":"M4","v":"Average"},null,null,null,null,{"$f":"Starting_year_general-2&\"/\"&RIGHT(Starting_year_general-1,2)","v":"2013/14"},{"$f":"Starting_year_general-3&\"/\"&RIGHT(Starting_year_general-2,2)","v":"2012/13"},{"$f":"Starting_year_general-4&\"/\"&RIGHT(Starting_year_general-3,2)","v":"2011/12"},{"$f":"Starting_year_general-5&\"/\"&RIGHT(Starting_year_general-4,2)","v":"2010/11"},{"$f":"V4","v":"Average"},null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"$'000","$'000","$'000","$'000",null,null,"Other Balance Sheet Ratios",null,null,null,null,null,null,null,null,"Current vs Non-Current Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["ASSETS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Current Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Cash & Cash Equivalents",null,{"$f":"'[1]Historical Data - General'!C649","v":6283},{"$f":"'[1]Historical Data - General'!D649","v":10372},{"$f":"'[1]Historical Data - General'!E649","v":7939},{"$f":"'[1]Historical Data - General'!F649","v":6480},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Investments",null,{"$f":"'[1]Historical Data - General'!C650","v":0},{"$f":"'[1]Historical Data - General'!D650","v":0},{"$f":"'[1]Historical Data - General'!E650","v":0},{"$f":"'[1]Historical Data - General'!F650","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C50=\"\",\"\",IF(SUMIF($A$49:$A$86,$A50,C$49:C$86)=0,0,C50/SUMIF($A$49:$A$86,$A50,C$49:C$86)))","v":0},{"$f":"IF(D50=\"\",\"\",IF(SUMIF($A$49:$A$86,$A50,D$49:D$86)=0,0,D50/SUMIF($A$49:$A$86,$A50,D$49:D$86)))","v":0},{"$f":"IF(E50=\"\",\"\",IF(SUMIF($A$49:$A$86,$A50,E$49:E$86)=0,0,E50/SUMIF($A$49:$A$86,$A50,E$49:E$86)))","v":0},{"$f":"IF(F50=\"\",\"\",IF(SUMIF($A$49:$A$86,$A50,F$49:F$86)=0,0,F50/SUMIF($A$49:$A$86,$A50,F$49:F$86)))","v":0},{"$f":"IF((COUNTA(R50:U50)-COUNTBLANK(R50:U50))=0,0,SUM(R50:U50)/(COUNTA(R50:U50)-COUNTBLANK(R50:U50)))","v":0},null,null,null,null,null,null,null,null,null," "," "," "]
["Receivables",null,{"$f":"'[1]Historical Data - General'!C651","v":1923},{"$f":"'[1]Historical Data - General'!D651","v":4018},{"$f":"'[1]Historical Data - General'!E651","v":2423},{"$f":"'[1]Historical Data - General'!F651","v":2271},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Inventories",null,{"$f":"'[1]Historical Data - General'!C652","v":354},{"$f":"'[1]Historical Data - General'!D652","v":483},{"$f":"'[1]Historical Data - General'!E652","v":418},{"$f":"'[1]Historical Data - General'!F652","v":399},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Other",null,{"$f":"'[1]Historical Data - General'!C653","v":103},{"$f":"'[1]Historical Data - General'!D653","v":230},{"$f":"'[1]Historical Data - General'!E653","v":0},{"$f":"'[1]Historical Data - General'!F653","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Non-current assets classified as \"held for sale\"",null,{"$f":"'[1]Historical Data - General'!C654","v":0},{"$f":"'[1]Historical Data - General'!D654","v":0},{"$f":"'[1]Historical Data - General'!E654","v":0},{"$f":"'[1]Historical Data - General'!F654","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C54=\"\",\"\",IF(SUMIF($A$49:$A$86,$A54,C$49:C$86)=0,0,C54/SUMIF($A$49:$A$86,$A54,C$49:C$86)))","v":0},{"$f":"IF(D54=\"\",\"\",IF(SUMIF($A$49:$A$86,$A54,D$49:D$86)=0,0,D54/SUMIF($A$49:$A$86,$A54,D$49:D$86)))","v":0},{"$f":"IF(E54=\"\",\"\",IF(SUMIF($A$49:$A$86,$A54,E$49:E$86)=0,0,E54/SUMIF($A$49:$A$86,$A54,E$49:E$86)))","v":0},{"$f":"IF(F54=\"\",\"\",IF(SUMIF($A$49:$A$86,$A54,F$49:F$86)=0,0,F54/SUMIF($A$49:$A$86,$A54,F$49:F$86)))","v":0},{"$f":"IF((COUNTA(R54:U54)-COUNTBLANK(R54:U54))=0,0,SUM(R54:U54)/(COUNTA(R54:U54)-COUNTBLANK(R54:U54)))","v":0},null,null,null,null,null,null,null,null,null," "," "," "]
["Total Current Assets",null,{"$f":"SUM(C47:C54)","v":8663},{"$f":"SUM(D47:D54)","v":15103},{"$f":"SUM(E47:E54)","v":10780},{"$f":"SUM(F47:F54)","v":9150},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Non-Current Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Investments",null,{"$f":"'[1]Historical Data - General'!C658","v":6311},{"$f":"'[1]Historical Data - General'!D658","v":3060},{"$f":"'[1]Historical Data - General'!E658","v":7250},{"$f":"'[1]Historical Data - General'!F658","v":8080},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Receivables",null,{"$f":"'[1]Historical Data - General'!C659","v":0},{"$f":"'[1]Historical Data - General'!D659","v":0},{"$f":"'[1]Historical Data - General'!E659","v":0},{"$f":"'[1]Historical Data - General'!F659","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Inventories",null,{"$f":"'[1]Historical Data - General'!C660","v":0},{"$f":"'[1]Historical Data - General'!D660","v":0},{"$f":"'[1]Historical Data - General'!E660","v":0},{"$f":"'[1]Historical Data - General'!F660","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Infrastructure, Property, Plant & Equipment",null,{"$f":"'[1]Historical Data - General'!C661","v":344809},{"$f":"'[1]Historical Data - General'!D661","v":343808},{"$f":"'[1]Historical Data - General'!E661","v":332373},{"$f":"'[1]Historical Data - General'!F661","v":339915},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Investments Accounted for using the equity method",null,{"$f":"'[1]Historical Data - General'!C662","v":0},{"$f":"'[1]Historical Data - General'!D662","v":0},{"$f":"'[1]Historical Data - General'!E662","v":390},{"$f":"'[1]Historical Data - General'!F662","v":349},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Intangible Assets",null,{"$f":"'[1]Historical Data - General'!C664","v":0},{"$f":"'[1]Historical Data - General'!D664","v":0},{"$f":"'[1]Historical Data - General'!E664","v":0},{"$f":"'[1]Historical Data - General'!F664","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Borrowings",null,{"$f":"'[1]Historical Data - General'!C673","v":481},{"$f":"'[1]Historical Data - General'!D673","v":453.92199999999997},{"$f":"'[1]Historical Data - General'!E673","v":534},{"$f":"'[1]Historical Data - General'!F673","v":631},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Investments Accounted for using the equity method",null,{"$f":"'[1]Historical Data - General'!C682","v":0},{"$f":"'[1]Historical Data - General'!D682","v":0},{"$f":"'[1]Historical Data - General'!E682","v":0},{"$f":"'[1]Historical Data - General'!F682","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Council Equity Interest",null,{"$f":"SUM(C93)-SUM(C92)","v":352787},{"$f":"SUM(D93)-SUM(D92)","v":353947},{"$f":"SUM(E93)-SUM(E92)","v":343044},{"$f":"SUM(F93)-SUM(F92)","v":348503},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["d. Other Comprehensive Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,{"$f":"IF(C93=C118,1,-2)","v":-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["User Charges & Fees",null,{"$f":"'[1]Historical Data - General'!C729","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Borrowing Costs",null,{"$f":"'[1]Historical Data - General'!C738","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Sale of Real Estate Assets",null,{"$f":"'[1]Historical Data - General'!C751","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Distributions Received from Joint Ventures & Associates",null,{"$f":"'[1]Historical Data - General'!C757","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Purchase of Interests in Joint Ventures & Associates",null,{"$f":"'[1]Historical Data - General'!C766","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Receipts:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Other Financing Activity Payments",null,{"$f":"'[1]Historical Data - General'!C784","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Cash & Cash Equivalents - end of the year",null,{"$f":"'[1]Historical Data - General'!C795","v":6283},"  If no amounts have been calculated above the closing balance is deemed to be the closing of cash as per the balance sheet!!",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Interest earned on Investments (interest & coupon payment income)",null,{"$f":"'[1]Historical Data - General'!C804","v":540},{"$f":"'[1]Historical Data - General'!D804","v":595},{"$f":"'[1]Historical Data - General'!E804","v":509},{"$f":"'[1]Historical Data - General'!F804","v":938},null,null,"This will be used as base when calculating the cash flow ratio for Accrued Interest.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Plant & Equipment",null,{"$f":"'[1]Historical Data - General'!C822","v":732},{"$f":"'[1]Historical Data - General'!D822","v":715},{"$f":"'[1]Historical Data - General'!E822","v":517},{"$f":"'[1]Historical Data - General'!F822","v":432},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Heritage Collections",null,{"$f":"'[1]Historical Data - General'!C834","v":0},{"$f":"'[1]Historical Data - General'!D834","v":0},{"$f":"'[1]Historical Data - General'!E834","v":0},{"$f":"'[1]Historical Data - General'!F834","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"IF('[1]Historical Data - General'!A841=\"\",\"\",'[1]Historical Data - General'!A841)","v":""},null,{"$f":"'[1]Historical Data - General'!C841","v":0},{"$f":"'[1]Historical Data - General'!D841","v":0},{"$f":"'[1]Historical Data - General'!E841","v":0},{"$f":"'[1]Historical Data - General'!F841","v":0},null,null,{"$f":"IF('[1]Historical Data'!$AA194=TRUE,\"   Included in Buildings and Infrastructure Renewal Ratio by default\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]Historical Data'!$AA194","v":false},null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Note 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["User Charges & Fees and Private Works - Non-current",null,{"$f":"'[1]Historical Data - General'!C871","v":0},{"$f":"'[1]Historical Data - General'!D871","v":0},{"$f":"'[1]Historical Data - General'!E871","v":0},{"$f":"'[1]Historical Data - General'!F871","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C270:C271)=0,\"\",SUM(C271)/SUM(C270:C271))","v":0},{"$f":"IF(SUM(D270:D271)=0,\"\",SUM(D271)/SUM(D270:D271))","v":0},{"$f":"IF(SUM(E270:E271)=0,\"\",SUM(E271)/SUM(E270:E271))","v":0},{"$f":"IF(SUM(F270:F271)=0,\"\",SUM(F271)/SUM(F270:F271))","v":0},0,null,null,null,null,null,null,null,null,null," "," "," "]
["Capital Debtors - Non-current",null,{"$f":"'[1]Historical Data - General'!C879","v":0},{"$f":"'[1]Historical Data - General'!D879","v":0},{"$f":"'[1]Historical Data - General'!E879","v":0},{"$f":"'[1]Historical Data - General'!F879","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C278:C279)=0,\"\",SUM(C279)/SUM(C278:C279))","v":""},{"$f":"IF(SUM(D278:D279)=0,\"\",SUM(D279)/SUM(D278:D279))","v":""},{"$f":"IF(SUM(E278:E279)=0,\"\",SUM(E279)/SUM(E278:E279))","v":""},{"$f":"IF(SUM(F278:F279)=0,\"\",SUM(F279)/SUM(F278:F279))","v":""},0,null,null,null,null,null,null,null,null,null," "," "," "]
["Other Debtors - Current",null,{"$f":"'[1]Historical Data - General'!C888","v":40},{"$f":"'[1]Historical Data - General'!D888","v":0},{"$f":"'[1]Historical Data - General'!E888","v":0},{"$f":"'[1]Historical Data - General'!F888","v":0},null,null,{"$f":"'[1]Historical Data - General'!I888","v":0.10443864229765012},{"$f":"'[1]Historical Data - General'!J888","v":0},{"$f":"'[1]Historical Data - General'!K888","v":0},{"$f":"'[1]Historical Data - General'!L888","v":0},{"$f":"'[1]Historical Data - General'!M888","v":2.6109660574412531E-2},"Base: Other Revenue (Note 3d) less one-off items in Note 3d",null,null,null,{"$f":"IF(SUM(C288:C289)=0,\"\",SUM(C288)/SUM(C288:C289))","v":1},{"$f":"IF(SUM(D288:D289)=0,\"\",SUM(D288)/SUM(D288:D289))","v":""},{"$f":"IF(SUM(E288:E289)=0,\"\",SUM(E288)/SUM(E288:E289))","v":""},{"$f":"IF(SUM(F288:F289)=0,\"\",SUM(F288)/SUM(F288:F289))","v":""},{"$f":"IF((COUNTA(R288:U288)-COUNTBLANK(R288:U288))=0,0,SUM(R288:U288)/(COUNTA(R288:U288)-COUNTBLANK(R288:U288)))","v":1},null,null,null,null,null,null,null,null,null," "," "," "]
["Provision for d/d Interest & Extra Charges - Current",null,{"$f":"'[1]Historical Data - General'!C897","v":0},{"$f":"'[1]Historical Data - General'!D897","v":0},{"$f":"'[1]Historical Data - General'!E897","v":0},{"$f":"'[1]Historical Data - General'!F897","v":0},null,null,{"$f":"'[1]Historical Data - General'!I897","v":0},{"$f":"'[1]Historical Data - General'!J897","v":0},{"$f":"'[1]Historical Data - General'!K897","v":0},{"$f":"'[1]Historical Data - General'!L897","v":0},0,"Base: Interest & Extra Charges o/s - Current",null,null,null,{"$f":"IF(SUM(C297:C298)=0,\"\",SUM(C297)/SUM(C297:C298))","v":""},{"$f":"IF(SUM(D297:D298)=0,\"\",SUM(D297)/SUM(D297:D298))","v":""},{"$f":"IF(SUM(E297:E298)=0,\"\",SUM(E297)/SUM(E297:E298))","v":""},{"$f":"IF(SUM(F297:F298)=0,\"\",SUM(F297)/SUM(F297:F298))","v":""},0,null,null,null,null,null,null,null,null,null," "," "," "]
["Provision for d/d Other Accrued Revenue - Non-current",null,{"$f":"'[1]Historical Data - General'!C906","v":0},{"$f":"'[1]Historical Data - General'!D906","v":0},{"$f":"'[1]Historical Data - General'!E906","v":0},{"$f":"'[1]Historical Data - General'!F906","v":0},null,null,{"$f":"'[1]Historical Data - General'!I906","v":0},{"$f":"'[1]Historical Data - General'!J906","v":0},{"$f":"'[1]Historical Data - General'!K906","v":0},{"$f":"'[1]Historical Data - General'!L906","v":0},{"$f":"IF((COUNTA(I306:L306)-COUNTBLANK(I306:L306))=0,0,SUM(I306:L306)/(COUNTA(I306:L306)-COUNTBLANK(I306:L306)))","v":0},"Base: Other Accrued Rev o/s - Non-current",null,null,null,{"$f":"IF(SUM(C305:C306)=0,\"\",SUM(C306)/SUM(C305:C306))","v":""},{"$f":"IF(SUM(D305:D306)=0,\"\",SUM(D306)/SUM(D305:D306))","v":""},{"$f":"IF(SUM(E305:E306)=0,\"\",SUM(E306)/SUM(E305:E306))","v":""},{"$f":"IF(SUM(F305:F306)=0,\"\",SUM(F306)/SUM(F305:F306))","v":""},0,null,null,null,null,null,null,null,null,null," "," "," "]
["Provision for d/d Deferred Debtors - Non-current",null,{"$f":"'[1]Historical Data - General'!C908","v":0},{"$f":"'[1]Historical Data - General'!D908","v":0},{"$f":"'[1]Historical Data - General'!E908","v":0},{"$f":"'[1]Historical Data - General'!F908","v":0},null,null,{"$f":"'[1]Historical Data - General'!I908","v":0},{"$f":"'[1]Historical Data - General'!J908","v":0},{"$f":"'[1]Historical Data - General'!K908","v":0},{"$f":"'[1]Historical Data - General'!L908","v":0},0,"Base: Deferred Debtors o/s - Non-current",null,null,null,{"$f":"IF(SUM(C307:C308)=0,\"\",SUM(C308)/SUM(C307:C308))","v":""},{"$f":"IF(SUM(D307:D308)=0,\"\",SUM(D308)/SUM(D307:D308))","v":""},{"$f":"IF(SUM(E307:E308)=0,\"\",SUM(E308)/SUM(E307:E308))","v":""},{"$f":"IF(SUM(F307:F308)=0,\"\",SUM(F308)/SUM(F307:F308))","v":""},0,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Internal Restrictions - Current Receivables",null,{"$f":"'[1]Historical Data - General'!C935","v":0},{"$f":"'[1]Historical Data - General'!D935","v":0},{"$f":"'[1]Historical Data - General'!E935","v":0},{"$f":"'[1]Historical Data - General'!F935","v":0},null,null,{"$f":"'[1]Historical Data - General'!I935","v":0},{"$f":"'[1]Historical Data - General'!J935","v":0},{"$f":"'[1]Historical Data - General'!K935","v":0},{"$f":"'[1]Historical Data - General'!L935","v":0},{"$f":"'[1]Historical Data - General'!M935","v":0},"Base: Current Receivables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Stores & Materials - Current",null,{"$f":"'[1]Historical Data - General'!C944","v":333},{"$f":"'[1]Historical Data - General'!D944","v":462},{"$f":"'[1]Historical Data - General'!E944","v":395},{"$f":"'[1]Historical Data - General'!F944","v":371},null,null,{"$f":"'[1]Historical Data - General'!I944","v":0.10741935483870968},{"$f":"'[1]Historical Data - General'!J944","v":0.23309788092835521},{"$f":"'[1]Historical Data - General'!K944","v":0.13215122114419539},{"$f":"'[1]Historical Data - General'!L944","v":0.11543248288736777},{"$f":"'[1]Historical Data - General'!M944","v":0.147025234949657},"Base: Materials & Contracts",null,null,null,{"$f":"IF(SUM(C344:C345)=0,\"\",SUM(C344)/SUM(C344:C345))","v":1},{"$f":"IF(SUM(D344:D345)=0,\"\",SUM(D344)/SUM(D344:D345))","v":1},{"$f":"IF(SUM(E344:E345)=0,\"\",SUM(E344)/SUM(E344:E345))","v":1},{"$f":"IF(SUM(F344:F345)=0,\"\",SUM(F344)/SUM(F344:F345))","v":1},1,null,null,null,null,null,null,null,null,null," "," "," "]
["Shares in Unlisted Companies - Current",null,{"$f":"'[1]Historical Data - General'!C953","v":0},{"$f":"'[1]Historical Data - General'!D953","v":0},{"$f":"'[1]Historical Data - General'!E953","v":0},{"$f":"'[1]Historical Data - General'!F953","v":0},{"$f":"'[1]Historical Data - General'!G953","v":0},null,null,null,null,null,null,"Will be calculated thru budgeted movements",null,null,null,{"$f":"IF(SUM(C353:C354)=0,\"\",SUM(C353)/SUM(C353:C354))","v":""},{"$f":"IF(SUM(D353:D354)=0,\"\",SUM(D353)/SUM(D353:D354))","v":""},{"$f":"IF(SUM(E353:E354)=0,\"\",SUM(E353)/SUM(E353:E354))","v":""},{"$f":"IF(SUM(F353:F354)=0,\"\",SUM(F353)/SUM(F353:F354))","v":""},0,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Internal Restrictions - Current Inventories",null,{"$f":"'[1]Historical Data - General'!C981","v":0},{"$f":"'[1]Historical Data - General'!D981","v":0},{"$f":"'[1]Historical Data - General'!E981","v":0},{"$f":"'[1]Historical Data - General'!F981","v":0},null,null,{"$f":"'[1]Historical Data - General'!I981","v":0},{"$f":"'[1]Historical Data - General'!J981","v":0},{"$f":"'[1]Historical Data - General'!K981","v":0},{"$f":"'[1]Historical Data - General'!L981","v":0},{"$f":"'[1]Historical Data - General'!M981","v":0},"Base: Current Inventories",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Real Estate",null,{"$f":"'[1]Historical Data - General'!C991","v":0},{"$f":"'[1]Historical Data - General'!D991","v":0},{"$f":"'[1]Historical Data - General'!E991","v":0},{"$f":"'[1]Historical Data - General'!F991","v":0},null,null,{"$f":"'[1]Historical Data - General'!I991","v":0},{"$f":"'[1]Historical Data - General'!J991","v":0},{"$f":"'[1]Historical Data - General'!K991","v":0},{"$f":"'[1]Historical Data - General'!L991","v":0},{"$f":"'[1]Historical Data - General'!M991","v":0},"Base: Current Real Estate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Office Equipment","At Cost + Fair Value",{"$f":"'[1]Historical Data - General'!C1010","v":375},{"$f":"'[1]Historical Data - General'!D1010","v":348},{"$f":"'[1]Historical Data - General'!E1010","v":348},{"$f":"'[1]Historical Data - General'!F1010","v":348},{"$f":"'[1]Historical Data - General'!G1010","v":348},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Accumulated Depreciation",{"$f":"'[1]Historical Data - General'!C1019","v":0},{"$f":"'[1]Historical Data - General'!D1019","v":0},{"$f":"'[1]Historical Data - General'!E1019","v":0},{"$f":"'[1]Historical Data - General'!F1019","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Buildings - specialised","At Cost + Fair Value",{"$f":"'[1]Historical Data - General'!C1028","v":17287},{"$f":"'[1]Historical Data - General'!D1028","v":17213},{"$f":"'[1]Historical Data - General'!E1028","v":7687},{"$f":"'[1]Historical Data - General'!F1028","v":7602},{"$f":"'[1]Historical Data - General'!G1028","v":6172},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Accumulated Depreciation",{"$f":"'[1]Historical Data - General'!C1037","v":7964},{"$f":"'[1]Historical Data - General'!D1037","v":7648},{"$f":"'[1]Historical Data - General'!E1037","v":1016},{"$f":"'[1]Historical Data - General'!F1037","v":867},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Accumulated Depreciation",{"$f":"'[1]Historical Data - General'!C1039","v":0},{"$f":"'[1]Historical Data - General'!D1039","v":0},{"$f":"'[1]Historical Data - General'!E1039","v":0},{"$f":"'[1]Historical Data - General'!F1039","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Remediation: Tip Assets","At Cost + Fair Value",{"$f":"'[1]Historical Data - General'!C1048","v":0},{"$f":"'[1]Historical Data - General'!D1048","v":0},{"$f":"'[1]Historical Data - General'!E1048","v":0},{"$f":"'[1]Historical Data - General'!F1048","v":0},{"$f":"'[1]Historical Data - General'!G1048","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Accumulated Depreciation",{"$f":"'[1]Historical Data - General'!C1057","v":3862},{"$f":"'[1]Historical Data - General'!D1057","v":3777},{"$f":"'[1]Historical Data - General'!E1057","v":0},{"$f":"'[1]Historical Data - General'!F1057","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,{"$f":"Starting_year_general-2&\"/\"&RIGHT(Starting_year_general-1,2)","v":"2013/14"},{"$f":"Starting_year_general-3&\"/\"&RIGHT(Starting_year_general-2,2)","v":"2012/13"},{"$f":"Starting_year_general-4&\"/\"&RIGHT(Starting_year_general-3,2)","v":"2011/12"},{"$f":"Starting_year_general-5&\"/\"&RIGHT(Starting_year_general-4,2)","v":"2010/11"},null,null,{"$f":"Starting_year_general-2&\"/\"&RIGHT(Starting_year_general-1,2)","v":"2013/14"},{"$f":"Starting_year_general-3&\"/\"&RIGHT(Starting_year_general-2,2)","v":"2012/13"},{"$f":"Starting_year_general-4&\"/\"&RIGHT(Starting_year_general-3,2)","v":"2011/12"},{"$f":"Starting_year_general-5&\"/\"&RIGHT(Starting_year_general-4,2)","v":"2010/11"},{"$f":"M262","v":"Average"},null,null,null,null,{"$f":"Starting_year_general-2&\"/\"&RIGHT(Starting_year_general-1,2)","v":"2013/14"},{"$f":"Starting_year_general-3&\"/\"&RIGHT(Starting_year_general-2,2)","v":"2012/13"},{"$f":"Starting_year_general-4&\"/\"&RIGHT(Starting_year_general-3,2)","v":"2011/12"},{"$f":"Starting_year_general-5&\"/\"&RIGHT(Starting_year_general-4,2)","v":"2010/11"},{"$f":"V262","v":"Average"},null,null,null,null,null,null,null,null,null," "," "," "]
["Accrued Interest on Borrowings - Current",null,{"$f":"'[1]Historical Data - General'!C1075","v":398},{"$f":"'[1]Historical Data - General'!D1075","v":402},{"$f":"'[1]Historical Data - General'!E1075","v":0},{"$f":"'[1]Historical Data - General'!F1075","v":0},null,null,{"$f":"'[1]Historical Data - General'!I1075","v":8.529789969995713E-2},{"$f":"'[1]Historical Data - General'!J1075","v":7.8516821154697283E-2},{"$f":"'[1]Historical Data - General'!K1075","v":0},{"$f":"'[1]Historical Data - General'!L1075","v":0},{"$f":"'[1]Historical Data - General'!M1075","v":4.0953680213663607E-2},"Base: Loans closing balance",null,null,null,{"$f":"IF(SUM(C475:C476)=0,\"\",SUM(C475)/SUM(C475:C476))","v":1},{"$f":"IF(SUM(D475:D476)=0,\"\",SUM(D475)/SUM(D475:D476))","v":1},{"$f":"IF(SUM(E475:E476)=0,\"\",SUM(E475)/SUM(E475:E476))","v":""},{"$f":"IF(SUM(F475:F476)=0,\"\",SUM(F475)/SUM(F475:F476))","v":""},1,null,null,null,null,null,null,null,null,null," "," "," "]
["Security Bonds, Deposits & Retentions - current",null,{"$f":"'[1]Historical Data - General'!C1085","v":928},{"$f":"'[1]Historical Data - General'!D1085","v":788},{"$f":"'[1]Historical Data - General'!E1085","v":1224},{"$f":"'[1]Historical Data - General'!F1085","v":741},null,null,null,null,null,null,null,"Will be calculated thru budgeted movements",null,null,null,{"$f":"IF(SUM(C485:C486)=0,\"\",SUM(C485)/SUM(C485:C486))","v":1},{"$f":"IF(SUM(D485:D486)=0,\"\",SUM(D485)/SUM(D485:D486))","v":1},{"$f":"IF(SUM(E485:E486)=0,\"\",SUM(E485)/SUM(E485:E486))","v":1},{"$f":"IF(SUM(F485:F486)=0,\"\",SUM(F485)/SUM(F485:F486))","v":1},1,null,null,null,null,null,null,null,null,null," "," "," "]
["External Loans - current",null,{"$f":"'[1]Historical Data - General'!C1094","v":481},{"$f":"'[1]Historical Data - General'!D1094","v":453.92199999999997},{"$f":"'[1]Historical Data - General'!E1094","v":428},{"$f":"'[1]Historical Data - General'!F1094","v":403},null,null,null,null,null,null,null,"Will be calculated thru budgeted movements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["ELE Provisions - current",null,{"$f":"'[1]Historical Data - General'!C1103","v":2116},{"$f":"'[1]Historical Data - General'!D1103","v":2116},{"$f":"'[1]Historical Data - General'!E1103","v":1985},{"$f":"'[1]Historical Data - General'!F1103","v":1948},null,null,null,null,null,null,null,"Will be calculated thru budgeted movements",null,null,null,{"$f":"IF(SUM(C503:C504)=0,\"\",SUM(C503)/SUM(C503:C504))","v":1},{"$f":"IF(SUM(D503:D504)=0,\"\",SUM(D503)/SUM(D503:D504))","v":1},{"$f":"IF(SUM(E503:E504)=0,\"\",SUM(E503)/SUM(E503:E504))","v":1},{"$f":"IF(SUM(F503:F504)=0,\"\",SUM(F503)/SUM(F503:F504))","v":1},{"$f":"IF((COUNTA(R503:U503)-COUNTBLANK(R503:U503))=0,0,SUM(R503:U503)/(COUNTA(R503:U503)-COUNTBLANK(R503:U503)))","v":1},null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Provisions",null,{"$f":"'[1]Historical Data - General'!C1159","v":1887},{"$f":"'[1]Historical Data - General'!D1159","v":1454},{"$f":"'[1]Historical Data - General'!E1159","v":1361},{"$f":"'[1]Historical Data - General'!F1159","v":1765},null,null,{"$f":"'[1]Historical Data - General'!I1159","v":0.89177693761814747},{"$f":"'[1]Historical Data - General'!J1159","v":0.68714555765595464},{"$f":"'[1]Historical Data - General'!K1159","v":0.68564231738035264},{"$f":"'[1]Historical Data - General'!L1159","v":0.90605749486652976},{"$f":"'[1]Historical Data - General'!M1159","v":0.79265557688024613},"Base: Current ELE Provisions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Building & Infrastructure Renewal Ratio",null,{"$f":"IF('[1]Historical Data - General'!C1168=\"\",\"\",'[1]Historical Data - General'!C1168)","v":""},{"$f":"IF('[1]Historical Data - General'!D1168=\"\",\"\",'[1]Historical Data - General'!D1168)","v":0.98899999999999999},{"$f":"IF('[1]Historical Data - General'!E1168=\"\",\"\",'[1]Historical Data - General'!E1168)","v":0.8619},{"$f":"IF('[1]Historical Data - General'!F1168=\"\",\"\",'[1]Historical Data - General'!F1168)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Note 14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Investment Property Additions",null,{"$f":"'[1]Historical Data - General'!C1173","v":0},{"$f":"'[1]Historical Data - General'!D1173","v":0},{"$f":"'[1]Historical Data - General'!E1173","v":0},{"$f":"'[1]Historical Data - General'!F1173","v":0},null,null,"This will be used as base when calculating the cash flow ratio for Capital Creditors.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Note 22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["External Restrictions - Current Non-current assets \"held for sale\"",null,{"$f":"'[1]Historical Data - General'!C1177","v":0},{"$f":"'[1]Historical Data - General'!D1177","v":0},{"$f":"'[1]Historical Data - General'!E1177","v":0},{"$f":"'[1]Historical Data - General'!F1177","v":0},null,null,{"$f":"'[1]Historical Data - General'!I1177","v":0},{"$f":"'[1]Historical Data - General'!J1177","v":0},{"$f":"'[1]Historical Data - General'!K1177","v":0},{"$f":"'[1]Historical Data - General'!L1177","v":0},{"$f":"'[1]Historical Data - General'!M1177","v":0},"Base: Non-current assets \"held for sale\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Budget Summary 1 by level","index":22,"n_rows":156,"n_cols":130,"rows_kept":139,"cut":true,"hidden":false,"merged":[[1,0,2,4],[3,0,4,4],[4,8,4,17],[5,0,5,4],[6,0,6,4]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide"," "," "," "]
[{"$f":"MID('Cover Page'!$A$5,1,FIND(\"ending\",'Cover Page'!$A$5)+6)&CHAR(10)&MID('Cover Page'!$A$5,FIND(\"ending\",'Cover Page'!$A$5)+7,LEN('Cover Page'!$A$5))","v":"10 Year Financial Plan for the Years ending \n30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Summary 2 by level'!V1","v":""},{"$f":"'Budget Summary 2 by level'!W1","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Summary 2 by level'!W2","v":"Database!:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"IF('Budget Summary 2 by level'!V1=\"\",\"BUDGET TYPE SUMMARY BY LEVEL: \",\"BUDGET TYPE SUMMARY BY LEVEL: \"&IF(ISERROR(VLOOKUP('Budget Summary 2 by level'!F1,'Budget Summary 2 by level'!Q1:T2,4,FALSE))=TRUE,\"\",VLOOKUP('Budget Summary 2 by level'!F1,'Budget Summary 2 by level'!Q1:T2,4,FALSE))&\" - \"&'Budget Summary 2 by level'!H1&\" - \"&'Budget Summary 2 by level'!K1)","v":"BUDGET TYPE SUMMARY BY LEVEL: "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]Budget Summary 1'!BC4","v":"non-cash"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]Budget Summary 1'!CC4","v":"cash"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]Budget Summary 1'!DC4","v":"Receivables cash"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,"Current Year",null,"Projected Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Original",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G6","v":"2014/15"},{"$f":"I6","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"S5","v":0},0,0,0,0,0,0,0,0,0,"Original",null,null,null,null,{"$f":"AZ5","v":"2014/15"},{"$f":"BA5","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",0,0,0,0,0,0,0,0,0,0,"Original",null,null,null,null,{"$f":"BZ5","v":"2014/15"},{"$f":"CA5","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",0,0,0,0,0,0,0,0,0,0,"Original",null,"end"," "," "," "]
["by Income & Expenditure type",null,null,null,null,null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,null,null,null,null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D8","v":"Operating Income"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D9","v":"Rates - Ordinary"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A9,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A9,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A9,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A9,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A9,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A9,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A9,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A9,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A9,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A9,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A9,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A9,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A9,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A9,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A9,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A9,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A9,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A9,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A9,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A9,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A9,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A9,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D10","v":"Rates - Special"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A10,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A10,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A10,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A10,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A10,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A10,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A10,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A10,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A10,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A10,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A10,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A10,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A10,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A10,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A10,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A10,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A10,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A10,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A10,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A10,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A10,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A10,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D11","v":"Rates - Special Variation"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A11,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A11,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A11,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A11,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A11,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A11,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A11,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A11,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A11,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A11,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A11,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A11,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A11,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A11,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A11,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A11,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A11,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A11,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A11,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A11,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A11,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A11,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D12","v":"Annual Charges"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A12,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A12,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A12,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A12,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A12,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A12,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A12,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A12,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A12,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A12,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A12,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A12,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A12,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A12,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A12,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A12,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A12,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A12,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A12,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A12,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A12,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A12,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D13","v":"User Charges - Specific"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A13,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A13,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A13,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A13,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A13,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A13,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A13,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A13,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A13,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A13,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A13,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A13,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A13,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A13,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A13,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A13,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A13,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A13,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A13,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A13,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A13,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A13,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D14","v":"Fees & Charges - Statutory & Regulatory"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A14,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A14,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A14,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A14,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A14,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A14,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A14,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A14,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A14,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A14,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A14,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A14,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A14,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A14,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A14,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A14,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A14,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A14,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A14,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A14,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A14,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A14,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D15","v":"Fees & Charges - Other"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A15,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A15,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A15,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A15,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A15,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A15,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A15,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A15,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A15,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A15,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A15,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A15,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A15,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A15,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A15,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A15,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A15,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A15,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A15,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A15,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A15,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A15,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D16","v":"Interest & Investment Revenues - o/s Rates & Annual Charges"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A16,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A16,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A16,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A16,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A16,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A16,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A16,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A16,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A16,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A16,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A16,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A16,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A16,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A16,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A16,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A16,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A16,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A16,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A16,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A16,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A16,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A16,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D17","v":"Interest & Investment Revenues - Investments"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A17,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A17,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A17,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A17,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A17,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A17,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A17,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A17,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A17,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A17,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A17,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A17,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A17,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A17,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A17,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A17,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A17,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A17,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A17,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A17,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A17,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A17,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D18","v":"Interest & Investment Revenues - Other"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A18,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A18,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A18,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A18,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A18,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A18,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A18,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A18,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A18,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A18,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A18,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A18,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A18,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A18,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A18,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A18,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A18,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A18,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A18,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A18,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A18,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A18,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D19","v":"Other Revenues"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A19,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A19,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A19,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A19,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A19,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A19,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A19,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A19,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A19,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A19,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A19,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A19,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A19,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A19,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A19,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A19,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A19,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A19,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A19,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A19,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A19,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A19,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D20","v":"Operating Grants - General Purpose (Untied)"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A20,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A20,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A20,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A20,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A20,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A20,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A20,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A20,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A20,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A20,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A20,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A20,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A20,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A20,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A20,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A20,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A20,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A20,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A20,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A20,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A20,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A20,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D21","v":"Operating Grants - Specific Purpose"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A21,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A21,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A21,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A21,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A21,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A21,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A21,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A21,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A21,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A21,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A21,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A21,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A21,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A21,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A21,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A21,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A21,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A21,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A21,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A21,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A21,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A21,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D22","v":"Operating Contributions - General Purpose (Untied)"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A22,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A22,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A22,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A22,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A22,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A22,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A22,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A22,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A22,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A22,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A22,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A22,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A22,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A22,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A22,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A22,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A22,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A22,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A22,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A22,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A22,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A22,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D23","v":"Operating Contributions - Specific - Developer Contributions"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A23,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A23,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A23,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A23,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A23,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A23,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A23,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A23,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A23,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A23,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A23,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A23,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A23,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A23,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A23,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A23,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A23,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A23,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A23,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A23,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A23,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A23,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D24","v":"Operating Contributions - Specific - Other Contributions"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A24,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A24,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A24,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A24,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A24,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A24,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A24,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A24,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A24,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A24,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A24,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A24,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A24,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A24,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A24,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A24,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A24,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A24,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A24,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A24,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A24,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A24,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D25","v":"Net Gains from Disposal of I,PP&E"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A25,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A25,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A25,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A25,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A25,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A25,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A25,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A25,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A25,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A25,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A25,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A25,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A25,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A25,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A25,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A25,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A25,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A25,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A25,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A25,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A25,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A25,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D26","v":"Net Gains from Disposal of Investment Property"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A26,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A26,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A26,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A26,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A26,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A26,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A26,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A26,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A26,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A26,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A26,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A26,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A26,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A26,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A26,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A26,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A26,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A26,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A26,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A26,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A26,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A26,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D27","v":"Net Gains from Disposal of Real Estate"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A27,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A27,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A27,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A27,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A27,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A27,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A27,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A27,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A27,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A27,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A27,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A27,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A27,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A27,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A27,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A27,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A27,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A27,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A27,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A27,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A27,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A27,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D28","v":"Net Gains from Disposal of Assets \"held for sale\""},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A28,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A28,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A28,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A28,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A28,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A28,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A28,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A28,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A28,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A28,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A28,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A28,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A28,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A28,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A28,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A28,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A28,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A28,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A28,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A28,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A28,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A28,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D29","v":"Net Gains from Disposal of Intangible Assets"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A29,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A29,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A29,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A29,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A29,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A29,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A29,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A29,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A29,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A29,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A29,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A29,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A29,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A29,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A29,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A29,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A29,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A29,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A29,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A29,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A29,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A29,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D30","v":"Net Gains from Disposal of Investments"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A30,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A30,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A30,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A30,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A30,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A30,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A30,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A30,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A30,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A30,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A30,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A30,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A30,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A30,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A30,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A30,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A30,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A30,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A30,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A30,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A30,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A30,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D31","v":"Gain on Share of Interest in JV's & Associated Entities"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A31,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A31,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A31,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A31,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A31,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A31,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A31,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A31,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A31,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A31,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A31,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A31,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A31,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A31,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A31,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A31,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A31,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A31,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A31,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A31,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A31,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A31,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D32","v":"Total Operating Income"},null,null,null,null,null,{"$f":"SUM(G9:G31)","v":0},null,{"$f":"SUM(I9:I31)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ9:AZ31)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D34","v":"Operating Expenditure"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D35","v":"Employee Costs - Salaries"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A35,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A35,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A35,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A35,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A35,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A35,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A35,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A35,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A35,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A35,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A35,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A35,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A35,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A35,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A35,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A35,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A35,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A35,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A35,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A35,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A35,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A35,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D36","v":"Employee Costs - Casual Wages"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A36,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A36,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A36,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A36,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A36,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A36,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A36,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A36,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A36,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A36,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A36,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A36,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A36,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A36,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A36,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A36,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A36,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A36,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A36,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A36,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A36,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A36,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D37","v":"Employee Costs - Superannuation"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A37,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A37,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A37,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A37,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A37,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A37,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A37,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A37,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A37,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A37,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A37,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A37,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A37,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A37,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A37,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A37,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A37,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A37,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A37,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A37,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A37,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A37,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D38","v":"Employee Costs - Workers Comp"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A38,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A38,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A38,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A38,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A38,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A38,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A38,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A38,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A38,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A38,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A38,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A38,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A38,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A38,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A38,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A38,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A38,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A38,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A38,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A38,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A38,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A38,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D39","v":"Employee Costs - Other"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A39,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A39,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A39,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A39,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A39,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A39,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A39,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A39,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A39,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A39,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A39,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A39,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A39,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A39,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A39,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A39,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A39,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A39,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A39,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A39,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A39,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A39,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D40","v":"Employee Costs - Capitalised"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A40,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A40,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A40,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A40,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A40,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A40,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A40,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A40,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A40,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A40,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A40,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A40,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A40,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A40,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A40,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A40,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A40,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A40,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A40,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A40,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A40,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A40,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D41","v":"Borrowing Costs - Interest on Loans (External)"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A41,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A41,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A41,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A41,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A41,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A41,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A41,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A41,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A41,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A41,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A41,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A41,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A41,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A41,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A41,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A41,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A41,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A41,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A41,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A41,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A41,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A41,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D42","v":"Borrowing Costs - Interest on Finance Leases"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A42,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A42,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A42,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A42,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A42,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A42,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A42,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A42,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A42,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A42,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A42,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A42,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A42,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A42,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A42,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A42,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A42,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A42,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A42,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A42,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A42,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A42,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D43","v":"Borrowing Costs - Other"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A43,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A43,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A43,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A43,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A43,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A43,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A43,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A43,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A43,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A43,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A43,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A43,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A43,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A43,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A43,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A43,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A43,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A43,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A43,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A43,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A43,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A43,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D44","v":"Borrowing Costs - Capitalised"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A44,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A44,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A44,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A44,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A44,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A44,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A44,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A44,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A44,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A44,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A44,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A44,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A44,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A44,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A44,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A44,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A44,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A44,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A44,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A44,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A44,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A44,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D45","v":"Materials & Contracts - Raw Materials & Consumables"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A45,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A45,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A45,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A45,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A45,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A45,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A45,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A45,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A45,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A45,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A45,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A45,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A45,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A45,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A45,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A45,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A45,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A45,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A45,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A45,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A45,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A45,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D46","v":"Materials & Contracts - Contracts"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A46,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A46,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A46,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A46,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A46,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A46,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A46,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A46,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A46,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A46,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A46,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A46,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A46,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A46,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A46,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A46,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A46,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A46,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A46,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A46,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A46,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A46,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D47","v":"Materials & Contracts - Legal Expenses"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A47,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A47,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A47,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A47,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A47,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A47,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A47,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A47,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A47,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A47,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A47,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A47,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A47,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A47,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A47,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A47,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A47,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A47,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A47,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A47,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A47,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A47,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D48","v":"Materials & Contracts - Other"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A48,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A48,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A48,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A48,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A48,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A48,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A48,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A48,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A48,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A48,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A48,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A48,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A48,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A48,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A48,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A48,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A48,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A48,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A48,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A48,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A48,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A48,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D49","v":"Materials & Contracts - Capitalised"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A49,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A49,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A49,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A49,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A49,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A49,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A49,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A49,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A49,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A49,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A49,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A49,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A49,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A49,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A49,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A49,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A49,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A49,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A49,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A49,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A49,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A49,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D50","v":"Depreciation - IPP&E"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A50,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A50,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A50,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A50,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A50,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A50,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A50,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A50,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A50,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A50,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A50,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A50,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A50,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A50,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A50,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A50,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A50,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A50,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A50,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A50,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A50,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A50,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D51","v":"Amortisation - Intangible Assets"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A51,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A51,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A51,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A51,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A51,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A51,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A51,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A51,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A51,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A51,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A51,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A51,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A51,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A51,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A51,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A51,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A51,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A51,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A51,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A51,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A51,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A51,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D52","v":"Depreciation & Amortisation - Capitalised"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A52,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A52,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A52,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A52,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A52,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A52,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A52,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A52,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A52,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A52,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A52,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A52,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A52,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A52,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A52,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A52,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A52,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A52,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A52,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A52,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A52,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A52,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D53","v":"Other Expenses - Insurance"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A53,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A53,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A53,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A53,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A53,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A53,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A53,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A53,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A53,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A53,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A53,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A53,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A53,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A53,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A53,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A53,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A53,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A53,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A53,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A53,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A53,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A53,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D54","v":"Other Expenses - Utilities"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A54,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A54,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A54,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A54,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A54,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A54,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A54,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A54,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A54,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A54,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A54,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A54,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A54,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A54,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A54,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A54,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A54,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A54,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A54,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A54,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A54,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A54,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D55","v":"Other Expenses - Statutory & Regulatory"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A55,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A55,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A55,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A55,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A55,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A55,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A55,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A55,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A55,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A55,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A55,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A55,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A55,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A55,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A55,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A55,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A55,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A55,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A55,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A55,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A55,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A55,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D56","v":"Other Expenses - Other"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A56,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A56,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A56,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A56,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A56,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A56,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A56,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A56,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A56,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A56,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A56,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A56,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A56,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A56,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A56,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A56,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A56,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A56,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A56,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A56,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A56,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A56,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D57","v":"Net Losses from Disposal of I,PP&E"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A57,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A57,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A57,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A57,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A57,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A57,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A57,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A57,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A57,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A57,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A57,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A57,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A57,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A57,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A57,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A57,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A57,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A57,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A57,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A57,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A57,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A57,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D58","v":"Net Losses from Disposal of Investment Property"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A58,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A58,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A58,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A58,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A58,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A58,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A58,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A58,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A58,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A58,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A58,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A58,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A58,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A58,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A58,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A58,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A58,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A58,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A58,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A58,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A58,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A58,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D59","v":"Net Losses from Disposal of Real Estate"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A59,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A59,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A59,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A59,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A59,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A59,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A59,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A59,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A59,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A59,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A59,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A59,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A59,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A59,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A59,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A59,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A59,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A59,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A59,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A59,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A59,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A59,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D60","v":"Net Losses from Disposal of Assets \"held for sale\""},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A60,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A60,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A60,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A60,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A60,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A60,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A60,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A60,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A60,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A60,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A60,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A60,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A60,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A60,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A60,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A60,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A60,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A60,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A60,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A60,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A60,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A60,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D61","v":"Net Losses from Disposal of Intangible Assets"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A61,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A61,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A61,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A61,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A61,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A61,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A61,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A61,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A61,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A61,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A61,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A61,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A61,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A61,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A61,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A61,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A61,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A61,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A61,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A61,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A61,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A61,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D62","v":"Net Losses from Disposal of Investments"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A62,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A62,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A62,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A62,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A62,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A62,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A62,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A62,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A62,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A62,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A62,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A62,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A62,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A62,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A62,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A62,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A62,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A62,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A62,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A62,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A62,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A62,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D63","v":"Loss on Share of Interest in JV's & Associated Entities"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A63,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A63,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A63,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A63,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A63,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A63,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A63,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A63,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A63,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A63,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A63,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A63,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A63,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A63,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A63,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A63,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A63,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A63,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A63,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A63,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A63,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A63,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D64","v":"Total Operating Expenditure"},null,null,null,null,null,{"$f":"SUM(G35:G63)","v":0},null,{"$f":"SUM(I35:I63)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ35:AZ63)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D66","v":"Operating Surplus/(Deficit)"},null,null,null,null,null,{"$f":"G32-G64","v":0},null,{"$f":"I32-I64","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ32-AZ64","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D69","v":"Capital Income"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D70","v":"Capital Grants - Recurrent"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A70,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A70,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A70,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A70,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A70,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A70,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A70,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A70,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A70,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A70,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A70,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A70,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A70,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A70,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A70,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A70,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A70,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A70,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A70,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A70,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A70,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A70,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D71","v":"Capital Grants - Non-recurrent"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A71,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A71,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A71,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A71,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A71,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A71,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A71,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A71,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A71,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A71,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A71,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A71,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A71,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A71,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A71,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A71,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A71,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A71,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A71,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A71,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A71,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A71,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D73","v":"Capital Contributions - Non-recurrent - Developer Contributions"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A73,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A73,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A73,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A73,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A73,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A73,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A73,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A73,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A73,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A73,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A73,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A73,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A73,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A73,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A73,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A73,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A73,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A73,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A73,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A73,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A73,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A73,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D74","v":"Capital Contributions - Recurrent - Other Contributions"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A74,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A74,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A74,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A74,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A74,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A74,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A74,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A74,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A74,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A74,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A74,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A74,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A74,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A74,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A74,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A74,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A74,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A74,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A74,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A74,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A74,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A74,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D76","v":"New Loans raised - External"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A76,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A76,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A76,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A76,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A76,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A76,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A76,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A76,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A76,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A76,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A76,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A76,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A76,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A76,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A76,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A76,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A76,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A76,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A76,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A76,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A76,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A76,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D77","v":"Proceeds from Sale of I,PP&E"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A77,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A77,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A77,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A77,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A77,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A77,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A77,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A77,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A77,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A77,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A77,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A77,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A77,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A77,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A77,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A77,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A77,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A77,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A77,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A77,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A77,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A77,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D78","v":"Proceeds from Sale of Investment Property"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A78,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A78,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A78,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A78,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A78,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A78,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A78,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A78,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A78,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A78,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A78,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A78,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A78,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A78,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A78,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A78,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A78,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A78,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A78,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A78,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A78,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A78,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D79","v":"Proceeds from Sale of Real Estate"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A79,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A79,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A79,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A79,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A79,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A79,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A79,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A79,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A79,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A79,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A79,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A79,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A79,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A79,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A79,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A79,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A79,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A79,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A79,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A79,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A79,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A79,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D81","v":"Proceeds from Sale of intangible assets"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A81,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A81,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A81,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A81,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A81,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A81,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A81,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A81,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A81,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A81,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A81,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A81,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A81,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A81,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A81,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A81,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A81,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A81,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A81,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A81,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A81,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A81,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D82","v":"Proceeds from Sale of Investments"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A82,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A82,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A82,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A82,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A82,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A82,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A82,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A82,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A82,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A82,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A82,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A82,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A82,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A82,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A82,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A82,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A82,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A82,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A82,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A82,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A82,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A82,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D83","v":"Deferred Debtor Receipt"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A83,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A83,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A83,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A83,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A83,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A83,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A83,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A83,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A83,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A83,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A83,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A83,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A83,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A83,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A83,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A83,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A83,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A83,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A83,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A83,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A83,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A83,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D84","v":"Bonds & Deposits Receipt"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A84,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A84,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A84,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A84,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A84,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A84,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A84,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A84,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A84,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A84,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A84,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A84,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A84,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A84,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A84,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A84,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A84,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A84,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A84,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A84,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A84,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A84,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D86","v":"Other Borrowings - New raised"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A86,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A86,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A86,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A86,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A86,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A86,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A86,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A86,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A86,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A86,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A86,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A86,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A86,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A86,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A86,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A86,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A86,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A86,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A86,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A86,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A86,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A86,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D87","v":"Other Provisions - Receipt"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A87,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A87,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A87,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A87,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A87,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A87,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A87,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A87,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A87,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A87,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A87,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A87,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A87,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A87,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A87,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A87,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A87,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A87,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A87,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A87,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A87,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A87,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D88","v":"Distributions from JV's & Associated Entities"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A88,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A88,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A88,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A88,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A88,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A88,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A88,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A88,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A88,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A88,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A88,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A88,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A88,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A88,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A88,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A88,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A88,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A88,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A88,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A88,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A88,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A88,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D89","v":"Depreciation (non-cash) contra Income"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A89,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A89,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A89,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A89,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A89,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A89,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A89,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A89,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A89,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A89,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A89,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A89,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A89,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A89,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A89,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A89,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A89,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A89,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A89,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A89,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A89,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A89,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D91","v":"Other non-cash Expenses contra Income"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A91,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A91,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A91,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A91,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A91,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A91,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A91,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A91,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A91,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A91,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A91,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A91,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A91,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A91,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A91,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A91,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A91,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A91,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A91,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A91,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A91,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A91,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D92","v":"Total Capital Income"},null,null,null,null,null,{"$f":"SUM(G70:G91)","v":0},null,{"$f":"SUM(I70:I91)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ70:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D94","v":"Capital Expenditure"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D96","v":"Finance Lease Repayments"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A96,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A96,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A96,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A96,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A96,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A96,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A96,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A96,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A96,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A96,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A96,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A96,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A96,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A96,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A96,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A96,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A96,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A96,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A96,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A96,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A96,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A96,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D97","v":"Purchase of I,PP&E"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A97,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A97,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A97,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A97,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A97,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A97,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A97,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A97,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A97,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A97,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A97,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A97,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A97,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A97,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A97,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A97,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A97,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A97,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A97,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A97,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A97,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A97,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D98","v":"Purchase of Investment Property"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A98,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A98,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A98,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A98,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A98,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A98,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A98,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A98,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A98,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A98,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A98,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A98,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A98,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A98,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A98,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A98,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A98,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A98,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A98,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A98,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A98,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A98,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D99","v":"Purchase of Real Estate"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A99,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A99,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A99,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A99,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A99,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A99,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A99,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A99,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A99,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A99,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A99,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A99,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A99,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A99,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A99,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A99,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A99,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A99,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A99,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A99,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A99,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A99,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D101","v":"Deferred Debtors & Advances Made"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A101,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A101,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A101,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A101,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A101,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A101,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A101,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A101,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A101,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A101,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A101,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A101,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A101,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A101,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A101,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A101,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A101,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A101,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A101,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A101,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A101,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A101,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D102","v":"Bonds & Deposits paid out"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A102,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A102,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A102,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A102,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A102,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A102,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A102,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A102,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A102,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A102,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A102,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A102,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A102,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A102,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A102,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A102,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A102,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A102,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A102,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A102,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A102,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A102,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D104","v":"Reinstatement Provisions utilised (paid out)"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A104,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A104,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A104,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A104,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A104,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A104,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A104,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A104,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A104,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A104,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A104,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A104,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A104,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A104,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A104,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A104,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A104,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A104,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A104,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A104,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A104,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A104,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D105","v":"Other Borrowings - Repayment"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A105,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A105,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A105,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A105,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A105,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A105,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A105,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A105,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A105,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A105,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A105,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A105,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A105,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A105,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A105,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A105,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A105,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A105,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A105,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A105,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A105,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A105,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D106","v":"Other Provisions - Utilised (Paid out)"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A106,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A106,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A106,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A106,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A106,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A106,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A106,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A106,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A106,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A106,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A106,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A106,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A106,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A106,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A106,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A106,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A106,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A106,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A106,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A106,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A106,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A106,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D107","v":"Purchase of Interests in JV's & Associated Entities"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A107,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A107,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A107,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A107,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A107,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A107,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A107,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A107,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A107,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A107,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A107,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A107,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A107,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A107,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A107,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A107,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A107,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A107,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A107,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A107,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A107,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A107,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D109","v":"Distributions to Minority Interests"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A109,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A109,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A109,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A109,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A109,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A109,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A109,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A109,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A109,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A109,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A109,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A109,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A109,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A109,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A109,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A109,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A109,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A109,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A109,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A109,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A109,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A109,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D110","v":"Non-cash Income contra Expense"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A110,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A110,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A110,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A110,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A110,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A110,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A110,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A110,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A110,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A110,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A110,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A110,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A110,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A110,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A110,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A110,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A110,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A110,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A110,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A110,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A110,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A110,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D111","v":"Total Capital Expenditure"},null,null,null,null,null,{"$f":"SUM(G95:G110)","v":0},null,{"$f":"SUM(I95:I110)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ95:AZ110)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D116","v":"Transfer from Reserves (Income)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D117","v":"Transfer from Reserves"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A117,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A117,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A117,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A117,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A117,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A117,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A117,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A117,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A117,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A117,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A117,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A117,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A117,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A117,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A117,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A117,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A117,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A117,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A117,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A117,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A117,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A117,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D120","v":"Transfer to Reserves (Expenditure)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D121","v":"Transfer to Reserves"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A121,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A121,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A121,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A121,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A121,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A121,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A121,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A121,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A121,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A121,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A121,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A121,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A121,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A121,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A121,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A121,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A121,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A121,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A121,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A121,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A121,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A121,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D122","v":"Total Transfer to Reserves (Expenditure)"},null,null,null,null,null,{"$f":"SUM(G120:G121)","v":0},null,{"$f":"SUM(I120:I121)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ120:AZ121)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D124","v":"Net Reserve Surplus/(Deficit)"},null,null,null,null,null,{"$f":"G118-G122","v":0},null,{"$f":"I118-I122","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ118-AZ122","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D127","v":"Internal Income "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D129","v":"Internal Loans - Principal Receipt (rec'd from other Funds)"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A129,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A129,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A129,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A129,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A129,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A129,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A129,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A129,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A129,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A129,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A129,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A129,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A129,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A129,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A129,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A129,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A129,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A129,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A129,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A129,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A129,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A129,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D130","v":"Internal Loans - New Loan raised (rec'd from other Funds)"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A130,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A130,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A130,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A130,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A130,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A130,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A130,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A130,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A130,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A130,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A130,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A130,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A130,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A130,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A130,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A130,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A130,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A130,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A130,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A130,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A130,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A130,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D132","v":"Other Internal Income - Operating"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A132,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A132,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A132,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A132,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A132,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A132,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A132,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A132,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A132,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A132,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A132,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!AV:AV,Database!$X:$X,$A132,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BD:BD,Database!$X:$X,$A132,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BK:BK,Database!$X:$X,$A132,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BR:BR,Database!$X:$X,$A132,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!BY:BY,Database!$X:$X,$A132,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CF:CF,Database!$X:$X,$A132,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CM:CM,Database!$X:$X,$A132,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!CT:CT,Database!$X:$X,$A132,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DA:DA,Database!$X:$X,$A132,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DH:DH,Database!$X:$X,$A132,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,-SUMIFS(Database!DO:DO,Database!$X:$X,$A132,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D133","v":"Total Internal Income"},null,null,null,null,null,{"$f":"SUM(G127:G132)","v":0},null,{"$f":"SUM(I127:I132)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ127:AZ132)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D135","v":"Internal Expenditure "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D137","v":"Internal Loans - Principal Repayment (paid to other Funds)"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A137,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A137,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A137,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A137,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A137,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A137,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A137,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A137,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A137,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A137,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A137,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A137,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A137,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A137,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A137,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A137,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A137,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A137,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A137,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A137,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A137,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A137,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D138","v":"Internal Loans - New Loan provided (paid to other Funds)"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A138,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A138,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A138,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A138,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A138,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A138,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A138,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A138,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A138,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A138,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A138,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A138,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A138,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A138,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A138,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A138,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A138,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A138,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A138,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A138,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A138,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A138,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D139","v":"Rates & Annual Charges paid on Council owned properties"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A139,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A139,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A139,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A139,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A139,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A139,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A139,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A139,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A139,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A139,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A139,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A139,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A139,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A139,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A139,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A139,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A139,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A139,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A139,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A139,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A139,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A139,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D140","v":"Employee On-cost Expense (paid to other Funds)"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A140,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A140,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A140,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A140,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A140,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A140,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A140,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A140,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A140,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A140,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A140,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A140,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A140,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A140,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A140,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A140,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A140,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A140,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A140,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A140,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A140,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A140,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D142","v":"Internal Expenditure - Capitalised"},null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A142,INDIRECT($U$3),$T$2))","v":0},null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A142,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A142,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A142,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A142,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A142,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A142,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A142,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A142,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A142,INDIRECT($U$3),$T$2))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A142,INDIRECT($U$3),$T$2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($T$2=\"\",0,SUMIFS(Database!AV:AV,Database!$X:$X,$A142,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BD:BD,Database!$X:$X,$A142,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BK:BK,Database!$X:$X,$A142,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BR:BR,Database!$X:$X,$A142,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!BY:BY,Database!$X:$X,$A142,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CF:CF,Database!$X:$X,$A142,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CM:CM,Database!$X:$X,$A142,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!CT:CT,Database!$X:$X,$A142,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DA:DA,Database!$X:$X,$A142,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DH:DH,Database!$X:$X,$A142,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},{"$f":"IF($T$2=\"\",0,SUMIFS(Database!DO:DO,Database!$X:$X,$A142,INDIRECT($U$3),$T$2,Database!$Y:$Y,$AZ$4))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D143","v":"Total Internal Expenditure"},null,null,null,null,null,{"$f":"SUM(G135:G142)","v":0},null,{"$f":"SUM(I135:I142)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ135:AZ142)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D145","v":"Internal Surplus/(Deficit)"},null,null,null,null,null,{"$f":"G133-G143","v":0},null,{"$f":"I133-I143","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ133-AZ143","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Budget Summary 1'!D148","v":"Net Surplus/(Deficit)"},null,null,null,null,null,{"$f":"G66+G113+G124+G145","v":0},null,{"$f":"I66+I113+I124+I145","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ66+AZ113+AZ124+AZ145","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Budget Summary 2 by level","index":23,"n_rows":90,"n_cols":29,"rows_kept":90,"cut":false,"hidden":false,"merged":[[4,5,4,14],[4,1,5,1],[0,5,0,6],[0,7,0,9],[0,10,0,14]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisational Levels","general_levels_lookup_list","general_levels_lookup_range","Org. Level",null,{"$f":"IF(ISERROR(VLOOKUP(K1,INDIRECT(VLOOKUP(H1,INDIRECT(VLOOKUP(F1,Q1:T2,3,FALSE)),3,FALSE)),2,FALSE))=TRUE,\"\",VLOOKUP(K1,INDIRECT(VLOOKUP(H1,INDIRECT(VLOOKUP(F1,Q1:T2,3,FALSE)),3,FALSE)),2,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(H1,INDIRECT(VLOOKUP(F1,Q1:T2,3,FALSE)),4,FALSE))=TRUE,\"\",MID(ADDRESS(ROW(INDIRECT(VLOOKUP(H1,INDIRECT(VLOOKUP(F1,Q1:T2,3,FALSE)),4,FALSE))),COLUMN(INDIRECT(VLOOKUP(H1,INDIRECT(VLOOKUP(F1,Q1:T2,3,FALSE)),4,FALSE)))),2,FIND(\"$\",ADDRESS(ROW(INDIRECT(VLOOKUP(H1,INDIRECT(VLOOKUP(F1,Q1:T2,3,FALSE)),4,FALSE))),COLUMN(INDIRECT(VLOOKUP(H1,INDIRECT(VLOOKUP(F1,Q1:T2,3,FALSE)),4,FALSE)))),2)-2))","v":""},null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Functional Levels","general_functions_lookup_list","general_functions_lookup_range","Fnct. Level",null,null,{"$f":"\"Database!\"&W1&\":\"&W1","v":"Database!:"},null,null,null," "," "," "]
[null,{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"IF(V1=\"\",\"BUDGET SUMMARY BY LEVEL: \",\"BUDGET SUMMARY BY LEVEL: \"&IF(ISERROR(VLOOKUP(F1,Q1:T2,4,FALSE))=TRUE,\"\",VLOOKUP(F1,Q1:T2,4,FALSE))&\" - \"&H1&\" - \"&K1)","v":"BUDGET SUMMARY BY LEVEL: "},null,"Current Year",null,"Projected Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Income from Continuing Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Code","Revenue:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"B10","v":"Rates & Annual Charges"},"Rates & Annual Charges",null,{"$f":"'Budget Summary 1 by level'!G9+'Budget Summary 1 by level'!G10+'Budget Summary 1 by level'!G11+'Budget Summary 1 by level'!G12","v":0},null,{"$f":"'Budget Summary 1 by level'!I9+'Budget Summary 1 by level'!I10+'Budget Summary 1 by level'!I11+'Budget Summary 1 by level'!I12","v":0},{"$f":"'Budget Summary 1 by level'!J9+'Budget Summary 1 by level'!J10+'Budget Summary 1 by level'!J11+'Budget Summary 1 by level'!J12","v":0},{"$f":"'Budget Summary 1 by level'!K9+'Budget Summary 1 by level'!K10+'Budget Summary 1 by level'!K11+'Budget Summary 1 by level'!K12","v":0},{"$f":"'Budget Summary 1 by level'!L9+'Budget Summary 1 by level'!L10+'Budget Summary 1 by level'!L11+'Budget Summary 1 by level'!L12","v":0},{"$f":"'Budget Summary 1 by level'!M9+'Budget Summary 1 by level'!M10+'Budget Summary 1 by level'!M11+'Budget Summary 1 by level'!M12","v":0},{"$f":"'Budget Summary 1 by level'!N9+'Budget Summary 1 by level'!N10+'Budget Summary 1 by level'!N11+'Budget Summary 1 by level'!N12","v":0},{"$f":"'Budget Summary 1 by level'!O9+'Budget Summary 1 by level'!O10+'Budget Summary 1 by level'!O11+'Budget Summary 1 by level'!O12","v":0},{"$f":"'Budget Summary 1 by level'!P9+'Budget Summary 1 by level'!P10+'Budget Summary 1 by level'!P11+'Budget Summary 1 by level'!P12","v":0},{"$f":"'Budget Summary 1 by level'!Q9+'Budget Summary 1 by level'!Q10+'Budget Summary 1 by level'!Q11+'Budget Summary 1 by level'!Q12","v":0},{"$f":"'Budget Summary 1 by level'!R9+'Budget Summary 1 by level'!R10+'Budget Summary 1 by level'!R11+'Budget Summary 1 by level'!R12","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["User Charges & Fees","User Charges & Fees",null,{"$f":"'Budget Summary 1 by level'!G13+'Budget Summary 1 by level'!G14+'Budget Summary 1 by level'!G15","v":0},null,{"$f":"'Budget Summary 1 by level'!I13+'Budget Summary 1 by level'!I14+'Budget Summary 1 by level'!I15","v":0},{"$f":"'Budget Summary 1 by level'!J13+'Budget Summary 1 by level'!J14+'Budget Summary 1 by level'!J15","v":0},{"$f":"'Budget Summary 1 by level'!K13+'Budget Summary 1 by level'!K14+'Budget Summary 1 by level'!K15","v":0},{"$f":"'Budget Summary 1 by level'!L13+'Budget Summary 1 by level'!L14+'Budget Summary 1 by level'!L15","v":0},{"$f":"'Budget Summary 1 by level'!M13+'Budget Summary 1 by level'!M14+'Budget Summary 1 by level'!M15","v":0},{"$f":"'Budget Summary 1 by level'!N13+'Budget Summary 1 by level'!N14+'Budget Summary 1 by level'!N15","v":0},{"$f":"'Budget Summary 1 by level'!O13+'Budget Summary 1 by level'!O14+'Budget Summary 1 by level'!O15","v":0},{"$f":"'Budget Summary 1 by level'!P13+'Budget Summary 1 by level'!P14+'Budget Summary 1 by level'!P15","v":0},{"$f":"'Budget Summary 1 by level'!Q13+'Budget Summary 1 by level'!Q14+'Budget Summary 1 by level'!Q15","v":0},{"$f":"'Budget Summary 1 by level'!R13+'Budget Summary 1 by level'!R14+'Budget Summary 1 by level'!R15","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Interest & Investment Revenue","Interest & Investment Revenue",null,{"$f":"IF(('Budget Summary 1 by level'!G16+'Budget Summary 1 by level'!G17+'Budget Summary 1 by level'!G18++'Budget Summary 1 by level'!G128)>0,'Budget Summary 1 by level'!G16+'Budget Summary 1 by level'!G17+'Budget Summary 1 by level'!G18+'Budget Summary 1 by level'!G128,0)","v":0},null,{"$f":"IF(('Budget Summary 1 by level'!I16+'Budget Summary 1 by level'!I17+'Budget Summary 1 by level'!I18++'Budget Summary 1 by level'!I128)>0,'Budget Summary 1 by level'!I16+'Budget Summary 1 by level'!I17+'Budget Summary 1 by level'!I18+'Budget Summary 1 by level'!I128,0)","v":0},{"$f":"IF(('Budget Summary 1 by level'!J16+'Budget Summary 1 by level'!J17+'Budget Summary 1 by level'!J18++'Budget Summary 1 by level'!J128)>0,'Budget Summary 1 by level'!J16+'Budget Summary 1 by level'!J17+'Budget Summary 1 by level'!J18+'Budget Summary 1 by level'!J128,0)","v":0},{"$f":"IF(('Budget Summary 1 by level'!K16+'Budget Summary 1 by level'!K17+'Budget Summary 1 by level'!K18++'Budget Summary 1 by level'!K128)>0,'Budget Summary 1 by level'!K16+'Budget Summary 1 by level'!K17+'Budget Summary 1 by level'!K18+'Budget Summary 1 by level'!K128,0)","v":0},{"$f":"IF(('Budget Summary 1 by level'!L16+'Budget Summary 1 by level'!L17+'Budget Summary 1 by level'!L18++'Budget Summary 1 by level'!L128)>0,'Budget Summary 1 by level'!L16+'Budget Summary 1 by level'!L17+'Budget Summary 1 by level'!L18+'Budget Summary 1 by level'!L128,0)","v":0},{"$f":"IF(('Budget Summary 1 by level'!M16+'Budget Summary 1 by level'!M17+'Budget Summary 1 by level'!M18++'Budget Summary 1 by level'!M128)>0,'Budget Summary 1 by level'!M16+'Budget Summary 1 by level'!M17+'Budget Summary 1 by level'!M18+'Budget Summary 1 by level'!M128,0)","v":0},{"$f":"IF(('Budget Summary 1 by level'!N16+'Budget Summary 1 by level'!N17+'Budget Summary 1 by level'!N18++'Budget Summary 1 by level'!N128)>0,'Budget Summary 1 by level'!N16+'Budget Summary 1 by level'!N17+'Budget Summary 1 by level'!N18+'Budget Summary 1 by level'!N128,0)","v":0},{"$f":"IF(('Budget Summary 1 by level'!O16+'Budget Summary 1 by level'!O17+'Budget Summary 1 by level'!O18++'Budget Summary 1 by level'!O128)>0,'Budget Summary 1 by level'!O16+'Budget Summary 1 by level'!O17+'Budget Summary 1 by level'!O18+'Budget Summary 1 by level'!O128,0)","v":0},{"$f":"IF(('Budget Summary 1 by level'!P16+'Budget Summary 1 by level'!P17+'Budget Summary 1 by level'!P18++'Budget Summary 1 by level'!P128)>0,'Budget Summary 1 by level'!P16+'Budget Summary 1 by level'!P17+'Budget Summary 1 by level'!P18+'Budget Summary 1 by level'!P128,0)","v":0},{"$f":"IF(('Budget Summary 1 by level'!Q16+'Budget Summary 1 by level'!Q17+'Budget Summary 1 by level'!Q18++'Budget Summary 1 by level'!Q128)>0,'Budget Summary 1 by level'!Q16+'Budget Summary 1 by level'!Q17+'Budget Summary 1 by level'!Q18+'Budget Summary 1 by level'!Q128,0)","v":0},{"$f":"IF(('Budget Summary 1 by level'!R16+'Budget Summary 1 by level'!R17+'Budget Summary 1 by level'!R18++'Budget Summary 1 by level'!R128)>0,'Budget Summary 1 by level'!R16+'Budget Summary 1 by level'!R17+'Budget Summary 1 by level'!R18+'Budget Summary 1 by level'!R128,0)","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Other Revenues","Other Revenues",null,{"$f":"'Budget Summary 1 by level'!G19","v":0},null,{"$f":"'Budget Summary 1 by level'!I19","v":0},{"$f":"'Budget Summary 1 by level'!J19","v":0},{"$f":"'Budget Summary 1 by level'!K19","v":0},{"$f":"'Budget Summary 1 by level'!L19","v":0},{"$f":"'Budget Summary 1 by level'!M19","v":0},{"$f":"'Budget Summary 1 by level'!N19","v":0},{"$f":"'Budget Summary 1 by level'!O19","v":0},{"$f":"'Budget Summary 1 by level'!P19","v":0},{"$f":"'Budget Summary 1 by level'!Q19","v":0},{"$f":"'Budget Summary 1 by level'!R19","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Grants & Contributions provided for Operating Purposes","Grants & Contributions provided for Operating Purposes",null,{"$f":"'Budget Summary 1 by level'!G20+'Budget Summary 1 by level'!G21+'Budget Summary 1 by level'!G22+'Budget Summary 1 by level'!G23+'Budget Summary 1 by level'!G24","v":0},null,{"$f":"'Budget Summary 1 by level'!I20+'Budget Summary 1 by level'!I21+'Budget Summary 1 by level'!I22+'Budget Summary 1 by level'!I23+'Budget Summary 1 by level'!I24","v":0},{"$f":"'Budget Summary 1 by level'!J20+'Budget Summary 1 by level'!J21+'Budget Summary 1 by level'!J22+'Budget Summary 1 by level'!J23+'Budget Summary 1 by level'!J24","v":0},{"$f":"'Budget Summary 1 by level'!K20+'Budget Summary 1 by level'!K21+'Budget Summary 1 by level'!K22+'Budget Summary 1 by level'!K23+'Budget Summary 1 by level'!K24","v":0},{"$f":"'Budget Summary 1 by level'!L20+'Budget Summary 1 by level'!L21+'Budget Summary 1 by level'!L22+'Budget Summary 1 by level'!L23+'Budget Summary 1 by level'!L24","v":0},{"$f":"'Budget Summary 1 by level'!M20+'Budget Summary 1 by level'!M21+'Budget Summary 1 by level'!M22+'Budget Summary 1 by level'!M23+'Budget Summary 1 by level'!M24","v":0},{"$f":"'Budget Summary 1 by level'!N20+'Budget Summary 1 by level'!N21+'Budget Summary 1 by level'!N22+'Budget Summary 1 by level'!N23+'Budget Summary 1 by level'!N24","v":0},{"$f":"'Budget Summary 1 by level'!O20+'Budget Summary 1 by level'!O21+'Budget Summary 1 by level'!O22+'Budget Summary 1 by level'!O23+'Budget Summary 1 by level'!O24","v":0},{"$f":"'Budget Summary 1 by level'!P20+'Budget Summary 1 by level'!P21+'Budget Summary 1 by level'!P22+'Budget Summary 1 by level'!P23+'Budget Summary 1 by level'!P24","v":0},{"$f":"'Budget Summary 1 by level'!Q20+'Budget Summary 1 by level'!Q21+'Budget Summary 1 by level'!Q22+'Budget Summary 1 by level'!Q23+'Budget Summary 1 by level'!Q24","v":0},{"$f":"'Budget Summary 1 by level'!R20+'Budget Summary 1 by level'!R21+'Budget Summary 1 by level'!R22+'Budget Summary 1 by level'!R23+'Budget Summary 1 by level'!R24","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Grants & Contributions provided for Capital Purposes","Grants & Contributions provided for Capital Purposes",null,{"$f":"'Budget Summary 1 by level'!G70+'Budget Summary 1 by level'!G71+'Budget Summary 1 by level'!G72+'Budget Summary 1 by level'!G73+'Budget Summary 1 by level'!G74+'Budget Summary 1 by level'!G75","v":0},null,{"$f":"'Budget Summary 1 by level'!I70+'Budget Summary 1 by level'!I71+'Budget Summary 1 by level'!I72+'Budget Summary 1 by level'!I73+'Budget Summary 1 by level'!I74+'Budget Summary 1 by level'!I75","v":0},{"$f":"'Budget Summary 1 by level'!J70+'Budget Summary 1 by level'!J71+'Budget Summary 1 by level'!J72+'Budget Summary 1 by level'!J73+'Budget Summary 1 by level'!J74+'Budget Summary 1 by level'!J75","v":0},{"$f":"'Budget Summary 1 by level'!K70+'Budget Summary 1 by level'!K71+'Budget Summary 1 by level'!K72+'Budget Summary 1 by level'!K73+'Budget Summary 1 by level'!K74+'Budget Summary 1 by level'!K75","v":0},{"$f":"'Budget Summary 1 by level'!L70+'Budget Summary 1 by level'!L71+'Budget Summary 1 by level'!L72+'Budget Summary 1 by level'!L73+'Budget Summary 1 by level'!L74+'Budget Summary 1 by level'!L75","v":0},{"$f":"'Budget Summary 1 by level'!M70+'Budget Summary 1 by level'!M71+'Budget Summary 1 by level'!M72+'Budget Summary 1 by level'!M73+'Budget Summary 1 by level'!M74+'Budget Summary 1 by level'!M75","v":0},{"$f":"'Budget Summary 1 by level'!N70+'Budget Summary 1 by level'!N71+'Budget Summary 1 by level'!N72+'Budget Summary 1 by level'!N73+'Budget Summary 1 by level'!N74+'Budget Summary 1 by level'!N75","v":0},{"$f":"'Budget Summary 1 by level'!O70+'Budget Summary 1 by level'!O71+'Budget Summary 1 by level'!O72+'Budget Summary 1 by level'!O73+'Budget Summary 1 by level'!O74+'Budget Summary 1 by level'!O75","v":0},{"$f":"'Budget Summary 1 by level'!P70+'Budget Summary 1 by level'!P71+'Budget Summary 1 by level'!P72+'Budget Summary 1 by level'!P73+'Budget Summary 1 by level'!P74+'Budget Summary 1 by level'!P75","v":0},{"$f":"'Budget Summary 1 by level'!Q70+'Budget Summary 1 by level'!Q71+'Budget Summary 1 by level'!Q72+'Budget Summary 1 by level'!Q73+'Budget Summary 1 by level'!Q74+'Budget Summary 1 by level'!Q75","v":0},{"$f":"'Budget Summary 1 by level'!R70+'Budget Summary 1 by level'!R71+'Budget Summary 1 by level'!R72+'Budget Summary 1 by level'!R73+'Budget Summary 1 by level'!R74+'Budget Summary 1 by level'!R75","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Other Income:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"B17","v":"Net gains from the disposal of assets"},"Net gains from the disposal of assets",null,{"$f":"IF('Budget Summary 1 by level'!G25+'Budget Summary 1 by level'!G26+'Budget Summary 1 by level'!G27+'Budget Summary 1 by level'!G28+'Budget Summary 1 by level'!G29+'Budget Summary 1 by level'!G30-('Budget Summary 1 by level'!G57+'Budget Summary 1 by level'!G58+'Budget Summary 1 by level'!G59+'Budget Summary 1 by level'!G60+'Budget Summary 1 by level'!G61+'Budget Summary 1 by level'!G62)>0,'Budget Summary 1 by level'!G25+'Budget Summary 1 by level'!G26+'Budget Summary 1 by level'!G27+'Budget Summary 1 by level'!G28+'Budget Summary 1 by level'!G29+'Budget Summary 1 by level'!G30-('Budget Summary 1 by level'!G57+'Budget Summary 1 by level'!G58+'Budget Summary 1 by level'!G59+'Budget Summary 1 by level'!G60+'Budget Summary 1 by level'!G61+'Budget Summary 1 by level'!G62),0)","v":0},null,{"$f":"IF('Budget Summary 1 by level'!I25+'Budget Summary 1 by level'!I26+'Budget Summary 1 by level'!I27+'Budget Summary 1 by level'!I28+'Budget Summary 1 by level'!I29+'Budget Summary 1 by level'!I30-('Budget Summary 1 by level'!I57+'Budget Summary 1 by level'!I58+'Budget Summary 1 by level'!I59+'Budget Summary 1 by level'!I60+'Budget Summary 1 by level'!I61+'Budget Summary 1 by level'!I62)>0,'Budget Summary 1 by level'!I25+'Budget Summary 1 by level'!I26+'Budget Summary 1 by level'!I27+'Budget Summary 1 by level'!I28+'Budget Summary 1 by level'!I29+'Budget Summary 1 by level'!I30-('Budget Summary 1 by level'!I57+'Budget Summary 1 by level'!I58+'Budget Summary 1 by level'!I59+'Budget Summary 1 by level'!I60+'Budget Summary 1 by level'!I61+'Budget Summary 1 by level'!I62),0)","v":0},{"$f":"IF('Budget Summary 1 by level'!J25+'Budget Summary 1 by level'!J26+'Budget Summary 1 by level'!J27+'Budget Summary 1 by level'!J28+'Budget Summary 1 by level'!J29+'Budget Summary 1 by level'!J30-('Budget Summary 1 by level'!J57+'Budget Summary 1 by level'!J58+'Budget Summary 1 by level'!J59+'Budget Summary 1 by level'!J60+'Budget Summary 1 by level'!J61+'Budget Summary 1 by level'!J62)>0,'Budget Summary 1 by level'!J25+'Budget Summary 1 by level'!J26+'Budget Summary 1 by level'!J27+'Budget Summary 1 by level'!J28+'Budget Summary 1 by level'!J29+'Budget Summary 1 by level'!J30-('Budget Summary 1 by level'!J57+'Budget Summary 1 by level'!J58+'Budget Summary 1 by level'!J59+'Budget Summary 1 by level'!J60+'Budget Summary 1 by level'!J61+'Budget Summary 1 by level'!J62),0)","v":0},{"$f":"IF('Budget Summary 1 by level'!K25+'Budget Summary 1 by level'!K26+'Budget Summary 1 by level'!K27+'Budget Summary 1 by level'!K28+'Budget Summary 1 by level'!K29+'Budget Summary 1 by level'!K30-('Budget Summary 1 by level'!K57+'Budget Summary 1 by level'!K58+'Budget Summary 1 by level'!K59+'Budget Summary 1 by level'!K60+'Budget Summary 1 by level'!K61+'Budget Summary 1 by level'!K62)>0,'Budget Summary 1 by level'!K25+'Budget Summary 1 by level'!K26+'Budget Summary 1 by level'!K27+'Budget Summary 1 by level'!K28+'Budget Summary 1 by level'!K29+'Budget Summary 1 by level'!K30-('Budget Summary 1 by level'!K57+'Budget Summary 1 by level'!K58+'Budget Summary 1 by level'!K59+'Budget Summary 1 by level'!K60+'Budget Summary 1 by level'!K61+'Budget Summary 1 by level'!K62),0)","v":0},{"$f":"IF('Budget Summary 1 by level'!L25+'Budget Summary 1 by level'!L26+'Budget Summary 1 by level'!L27+'Budget Summary 1 by level'!L28+'Budget Summary 1 by level'!L29+'Budget Summary 1 by level'!L30-('Budget Summary 1 by level'!L57+'Budget Summary 1 by level'!L58+'Budget Summary 1 by level'!L59+'Budget Summary 1 by level'!L60+'Budget Summary 1 by level'!L61+'Budget Summary 1 by level'!L62)>0,'Budget Summary 1 by level'!L25+'Budget Summary 1 by level'!L26+'Budget Summary 1 by level'!L27+'Budget Summary 1 by level'!L28+'Budget Summary 1 by level'!L29+'Budget Summary 1 by level'!L30-('Budget Summary 1 by level'!L57+'Budget Summary 1 by level'!L58+'Budget Summary 1 by level'!L59+'Budget Summary 1 by level'!L60+'Budget Summary 1 by level'!L61+'Budget Summary 1 by level'!L62),0)","v":0},{"$f":"IF('Budget Summary 1 by level'!M25+'Budget Summary 1 by level'!M26+'Budget Summary 1 by level'!M27+'Budget Summary 1 by level'!M28+'Budget Summary 1 by level'!M29+'Budget Summary 1 by level'!M30-('Budget Summary 1 by level'!M57+'Budget Summary 1 by level'!M58+'Budget Summary 1 by level'!M59+'Budget Summary 1 by level'!M60+'Budget Summary 1 by level'!M61+'Budget Summary 1 by level'!M62)>0,'Budget Summary 1 by level'!M25+'Budget Summary 1 by level'!M26+'Budget Summary 1 by level'!M27+'Budget Summary 1 by level'!M28+'Budget Summary 1 by level'!M29+'Budget Summary 1 by level'!M30-('Budget Summary 1 by level'!M57+'Budget Summary 1 by level'!M58+'Budget Summary 1 by level'!M59+'Budget Summary 1 by level'!M60+'Budget Summary 1 by level'!M61+'Budget Summary 1 by level'!M62),0)","v":0},{"$f":"IF('Budget Summary 1 by level'!N25+'Budget Summary 1 by level'!N26+'Budget Summary 1 by level'!N27+'Budget Summary 1 by level'!N28+'Budget Summary 1 by level'!N29+'Budget Summary 1 by level'!N30-('Budget Summary 1 by level'!N57+'Budget Summary 1 by level'!N58+'Budget Summary 1 by level'!N59+'Budget Summary 1 by level'!N60+'Budget Summary 1 by level'!N61+'Budget Summary 1 by level'!N62)>0,'Budget Summary 1 by level'!N25+'Budget Summary 1 by level'!N26+'Budget Summary 1 by level'!N27+'Budget Summary 1 by level'!N28+'Budget Summary 1 by level'!N29+'Budget Summary 1 by level'!N30-('Budget Summary 1 by level'!N57+'Budget Summary 1 by level'!N58+'Budget Summary 1 by level'!N59+'Budget Summary 1 by level'!N60+'Budget Summary 1 by level'!N61+'Budget Summary 1 by level'!N62),0)","v":0},{"$f":"IF('Budget Summary 1 by level'!O25+'Budget Summary 1 by level'!O26+'Budget Summary 1 by level'!O27+'Budget Summary 1 by level'!O28+'Budget Summary 1 by level'!O29+'Budget Summary 1 by level'!O30-('Budget Summary 1 by level'!O57+'Budget Summary 1 by level'!O58+'Budget Summary 1 by level'!O59+'Budget Summary 1 by level'!O60+'Budget Summary 1 by level'!O61+'Budget Summary 1 by level'!O62)>0,'Budget Summary 1 by level'!O25+'Budget Summary 1 by level'!O26+'Budget Summary 1 by level'!O27+'Budget Summary 1 by level'!O28+'Budget Summary 1 by level'!O29+'Budget Summary 1 by level'!O30-('Budget Summary 1 by level'!O57+'Budget Summary 1 by level'!O58+'Budget Summary 1 by level'!O59+'Budget Summary 1 by level'!O60+'Budget Summary 1 by level'!O61+'Budget Summary 1 by level'!O62),0)","v":0},{"$f":"IF('Budget Summary 1 by level'!P25+'Budget Summary 1 by level'!P26+'Budget Summary 1 by level'!P27+'Budget Summary 1 by level'!P28+'Budget Summary 1 by level'!P29+'Budget Summary 1 by level'!P30-('Budget Summary 1 by level'!P57+'Budget Summary 1 by level'!P58+'Budget Summary 1 by level'!P59+'Budget Summary 1 by level'!P60+'Budget Summary 1 by level'!P61+'Budget Summary 1 by level'!P62)>0,'Budget Summary 1 by level'!P25+'Budget Summary 1 by level'!P26+'Budget Summary 1 by level'!P27+'Budget Summary 1 by level'!P28+'Budget Summary 1 by level'!P29+'Budget Summary 1 by level'!P30-('Budget Summary 1 by level'!P57+'Budget Summary 1 by level'!P58+'Budget Summary 1 by level'!P59+'Budget Summary 1 by level'!P60+'Budget Summary 1 by level'!P61+'Budget Summary 1 by level'!P62),0)","v":0},{"$f":"IF('Budget Summary 1 by level'!Q25+'Budget Summary 1 by level'!Q26+'Budget Summary 1 by level'!Q27+'Budget Summary 1 by level'!Q28+'Budget Summary 1 by level'!Q29+'Budget Summary 1 by level'!Q30-('Budget Summary 1 by level'!Q57+'Budget Summary 1 by level'!Q58+'Budget Summary 1 by level'!Q59+'Budget Summary 1 by level'!Q60+'Budget Summary 1 by level'!Q61+'Budget Summary 1 by level'!Q62)>0,'Budget Summary 1 by level'!Q25+'Budget Summary 1 by level'!Q26+'Budget Summary 1 by level'!Q27+'Budget Summary 1 by level'!Q28+'Budget Summary 1 by level'!Q29+'Budget Summary 1 by level'!Q30-('Budget Summary 1 by level'!Q57+'Budget Summary 1 by level'!Q58+'Budget Summary 1 by level'!Q59+'Budget Summary 1 by level'!Q60+'Budget Summary 1 by level'!Q61+'Budget Summary 1 by level'!Q62),0)","v":0},{"$f":"IF('Budget Summary 1 by level'!R25+'Budget Summary 1 by level'!R26+'Budget Summary 1 by level'!R27+'Budget Summary 1 by level'!R28+'Budget Summary 1 by level'!R29+'Budget Summary 1 by level'!R30-('Budget Summary 1 by level'!R57+'Budget Summary 1 by level'!R58+'Budget Summary 1 by level'!R59+'Budget Summary 1 by level'!R60+'Budget Summary 1 by level'!R61+'Budget Summary 1 by level'!R62)>0,'Budget Summary 1 by level'!R25+'Budget Summary 1 by level'!R26+'Budget Summary 1 by level'!R27+'Budget Summary 1 by level'!R28+'Budget Summary 1 by level'!R29+'Budget Summary 1 by level'!R30-('Budget Summary 1 by level'!R57+'Budget Summary 1 by level'!R58+'Budget Summary 1 by level'!R59+'Budget Summary 1 by level'!R60+'Budget Summary 1 by level'!R61+'Budget Summary 1 by level'!R62),0)","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"B18&\" - Gain\"","v":"Joint Ventures & Associated Entities - Gain"},"Joint Ventures & Associated Entities",null,{"$f":"IF('Budget Summary 1 by level'!G31-'Budget Summary 1 by level'!G63>0,'Budget Summary 1 by level'!G31-'Budget Summary 1 by level'!G63,0)","v":0},null,{"$f":"IF('Budget Summary 1 by level'!I31-'Budget Summary 1 by level'!I63>0,'Budget Summary 1 by level'!I31-'Budget Summary 1 by level'!I63,0)","v":0},{"$f":"IF('Budget Summary 1 by level'!J31-'Budget Summary 1 by level'!J63>0,'Budget Summary 1 by level'!J31-'Budget Summary 1 by level'!J63,0)","v":0},{"$f":"IF('Budget Summary 1 by level'!K31-'Budget Summary 1 by level'!K63>0,'Budget Summary 1 by level'!K31-'Budget Summary 1 by level'!K63,0)","v":0},{"$f":"IF('Budget Summary 1 by level'!L31-'Budget Summary 1 by level'!L63>0,'Budget Summary 1 by level'!L31-'Budget Summary 1 by level'!L63,0)","v":0},{"$f":"IF('Budget Summary 1 by level'!M31-'Budget Summary 1 by level'!M63>0,'Budget Summary 1 by level'!M31-'Budget Summary 1 by level'!M63,0)","v":0},{"$f":"IF('Budget Summary 1 by level'!N31-'Budget Summary 1 by level'!N63>0,'Budget Summary 1 by level'!N31-'Budget Summary 1 by level'!N63,0)","v":0},{"$f":"IF('Budget Summary 1 by level'!O31-'Budget Summary 1 by level'!O63>0,'Budget Summary 1 by level'!O31-'Budget Summary 1 by level'!O63,0)","v":0},{"$f":"IF('Budget Summary 1 by level'!P31-'Budget Summary 1 by level'!P63>0,'Budget Summary 1 by level'!P31-'Budget Summary 1 by level'!P63,0)","v":0},{"$f":"IF('Budget Summary 1 by level'!Q31-'Budget Summary 1 by level'!Q63>0,'Budget Summary 1 by level'!Q31-'Budget Summary 1 by level'!Q63,0)","v":0},{"$f":"IF('Budget Summary 1 by level'!R31-'Budget Summary 1 by level'!R63>0,'Budget Summary 1 by level'!R31-'Budget Summary 1 by level'!R63,0)","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Total Income from Continuing Operations",null,{"$f":"SUM(D9:D18)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Expenses from Continuing Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"B22","v":"Employee Benefits & On-Costs"},"Employee Benefits & On-Costs",null,{"$f":"'Budget Summary 1 by level'!G35+'Budget Summary 1 by level'!G36+'Budget Summary 1 by level'!G37+'Budget Summary 1 by level'!G38+'Budget Summary 1 by level'!G39+'Budget Summary 1 by level'!G40-'Budget Summary 1 by level'!G131+'Budget Summary 1 by level'!G140","v":0},null,{"$f":"'Budget Summary 1 by level'!I35+'Budget Summary 1 by level'!I36+'Budget Summary 1 by level'!I37+'Budget Summary 1 by level'!I38+'Budget Summary 1 by level'!I39+'Budget Summary 1 by level'!I40-'Budget Summary 1 by level'!I131+'Budget Summary 1 by level'!I140","v":0},{"$f":"'Budget Summary 1 by level'!J35+'Budget Summary 1 by level'!J36+'Budget Summary 1 by level'!J37+'Budget Summary 1 by level'!J38+'Budget Summary 1 by level'!J39+'Budget Summary 1 by level'!J40-'Budget Summary 1 by level'!J131+'Budget Summary 1 by level'!J140","v":0},{"$f":"'Budget Summary 1 by level'!K35+'Budget Summary 1 by level'!K36+'Budget Summary 1 by level'!K37+'Budget Summary 1 by level'!K38+'Budget Summary 1 by level'!K39+'Budget Summary 1 by level'!K40-'Budget Summary 1 by level'!K131+'Budget Summary 1 by level'!K140","v":0},{"$f":"'Budget Summary 1 by level'!L35+'Budget Summary 1 by level'!L36+'Budget Summary 1 by level'!L37+'Budget Summary 1 by level'!L38+'Budget Summary 1 by level'!L39+'Budget Summary 1 by level'!L40-'Budget Summary 1 by level'!L131+'Budget Summary 1 by level'!L140","v":0},{"$f":"'Budget Summary 1 by level'!M35+'Budget Summary 1 by level'!M36+'Budget Summary 1 by level'!M37+'Budget Summary 1 by level'!M38+'Budget Summary 1 by level'!M39+'Budget Summary 1 by level'!M40-'Budget Summary 1 by level'!M131+'Budget Summary 1 by level'!M140","v":0},{"$f":"'Budget Summary 1 by level'!N35+'Budget Summary 1 by level'!N36+'Budget Summary 1 by level'!N37+'Budget Summary 1 by level'!N38+'Budget Summary 1 by level'!N39+'Budget Summary 1 by level'!N40-'Budget Summary 1 by level'!N131+'Budget Summary 1 by level'!N140","v":0},{"$f":"'Budget Summary 1 by level'!O35+'Budget Summary 1 by level'!O36+'Budget Summary 1 by level'!O37+'Budget Summary 1 by level'!O38+'Budget Summary 1 by level'!O39+'Budget Summary 1 by level'!O40-'Budget Summary 1 by level'!O131+'Budget Summary 1 by level'!O140","v":0},{"$f":"'Budget Summary 1 by level'!P35+'Budget Summary 1 by level'!P36+'Budget Summary 1 by level'!P37+'Budget Summary 1 by level'!P38+'Budget Summary 1 by level'!P39+'Budget Summary 1 by level'!P40-'Budget Summary 1 by level'!P131+'Budget Summary 1 by level'!P140","v":0},{"$f":"'Budget Summary 1 by level'!Q35+'Budget Summary 1 by level'!Q36+'Budget Summary 1 by level'!Q37+'Budget Summary 1 by level'!Q38+'Budget Summary 1 by level'!Q39+'Budget Summary 1 by level'!Q40-'Budget Summary 1 by level'!Q131+'Budget Summary 1 by level'!Q140","v":0},{"$f":"'Budget Summary 1 by level'!R35+'Budget Summary 1 by level'!R36+'Budget Summary 1 by level'!R37+'Budget Summary 1 by level'!R38+'Budget Summary 1 by level'!R39+'Budget Summary 1 by level'!R40-'Budget Summary 1 by level'!R131+'Budget Summary 1 by level'!R140","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"B23","v":"Borrowing Costs"},"Borrowing Costs",null,{"$f":"'Budget Summary 1 by level'!G41+'Budget Summary 1 by level'!G42+'Budget Summary 1 by level'!G43+'Budget Summary 1 by level'!G44+'Budget Summary 1 by level'!G136","v":0},null,{"$f":"'Budget Summary 1 by level'!I41+'Budget Summary 1 by level'!I42+'Budget Summary 1 by level'!I43+'Budget Summary 1 by level'!I44+'Budget Summary 1 by level'!I136","v":0},{"$f":"'Budget Summary 1 by level'!J41+'Budget Summary 1 by level'!J42+'Budget Summary 1 by level'!J43+'Budget Summary 1 by level'!J44+'Budget Summary 1 by level'!J136","v":0},{"$f":"'Budget Summary 1 by level'!K41+'Budget Summary 1 by level'!K42+'Budget Summary 1 by level'!K43+'Budget Summary 1 by level'!K44+'Budget Summary 1 by level'!K136","v":0},{"$f":"'Budget Summary 1 by level'!L41+'Budget Summary 1 by level'!L42+'Budget Summary 1 by level'!L43+'Budget Summary 1 by level'!L44+'Budget Summary 1 by level'!L136","v":0},{"$f":"'Budget Summary 1 by level'!M41+'Budget Summary 1 by level'!M42+'Budget Summary 1 by level'!M43+'Budget Summary 1 by level'!M44+'Budget Summary 1 by level'!M136","v":0},{"$f":"'Budget Summary 1 by level'!N41+'Budget Summary 1 by level'!N42+'Budget Summary 1 by level'!N43+'Budget Summary 1 by level'!N44+'Budget Summary 1 by level'!N136","v":0},{"$f":"'Budget Summary 1 by level'!O41+'Budget Summary 1 by level'!O42+'Budget Summary 1 by level'!O43+'Budget Summary 1 by level'!O44+'Budget Summary 1 by level'!O136","v":0},{"$f":"'Budget Summary 1 by level'!P41+'Budget Summary 1 by level'!P42+'Budget Summary 1 by level'!P43+'Budget Summary 1 by level'!P44+'Budget Summary 1 by level'!P136","v":0},{"$f":"'Budget Summary 1 by level'!Q41+'Budget Summary 1 by level'!Q42+'Budget Summary 1 by level'!Q43+'Budget Summary 1 by level'!Q44+'Budget Summary 1 by level'!Q136","v":0},{"$f":"'Budget Summary 1 by level'!R41+'Budget Summary 1 by level'!R42+'Budget Summary 1 by level'!R43+'Budget Summary 1 by level'!R44+'Budget Summary 1 by level'!R136","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Materials & Contracts","Materials & Contracts",null,{"$f":"'Budget Summary 1 by level'!G45+'Budget Summary 1 by level'!G46+'Budget Summary 1 by level'!G47+'Budget Summary 1 by level'!G48+'Budget Summary 1 by level'!G49+'Budget Summary 1 by level'!G139+'Budget Summary 1 by level'!G141-'Budget Summary 1 by level'!G132","v":0},null,{"$f":"'Budget Summary 1 by level'!I45+'Budget Summary 1 by level'!I46+'Budget Summary 1 by level'!I47+'Budget Summary 1 by level'!I48+'Budget Summary 1 by level'!I49+'Budget Summary 1 by level'!I139+'Budget Summary 1 by level'!I141-'Budget Summary 1 by level'!I132","v":0},{"$f":"'Budget Summary 1 by level'!J45+'Budget Summary 1 by level'!J46+'Budget Summary 1 by level'!J47+'Budget Summary 1 by level'!J48+'Budget Summary 1 by level'!J49+'Budget Summary 1 by level'!J139+'Budget Summary 1 by level'!J141-'Budget Summary 1 by level'!J132","v":0},{"$f":"'Budget Summary 1 by level'!K45+'Budget Summary 1 by level'!K46+'Budget Summary 1 by level'!K47+'Budget Summary 1 by level'!K48+'Budget Summary 1 by level'!K49+'Budget Summary 1 by level'!K139+'Budget Summary 1 by level'!K141-'Budget Summary 1 by level'!K132","v":0},{"$f":"'Budget Summary 1 by level'!L45+'Budget Summary 1 by level'!L46+'Budget Summary 1 by level'!L47+'Budget Summary 1 by level'!L48+'Budget Summary 1 by level'!L49+'Budget Summary 1 by level'!L139+'Budget Summary 1 by level'!L141-'Budget Summary 1 by level'!L132","v":0},{"$f":"'Budget Summary 1 by level'!M45+'Budget Summary 1 by level'!M46+'Budget Summary 1 by level'!M47+'Budget Summary 1 by level'!M48+'Budget Summary 1 by level'!M49+'Budget Summary 1 by level'!M139+'Budget Summary 1 by level'!M141-'Budget Summary 1 by level'!M132","v":0},{"$f":"'Budget Summary 1 by level'!N45+'Budget Summary 1 by level'!N46+'Budget Summary 1 by level'!N47+'Budget Summary 1 by level'!N48+'Budget Summary 1 by level'!N49+'Budget Summary 1 by level'!N139+'Budget Summary 1 by level'!N141-'Budget Summary 1 by level'!N132","v":0},{"$f":"'Budget Summary 1 by level'!O45+'Budget Summary 1 by level'!O46+'Budget Summary 1 by level'!O47+'Budget Summary 1 by level'!O48+'Budget Summary 1 by level'!O49+'Budget Summary 1 by level'!O139+'Budget Summary 1 by level'!O141-'Budget Summary 1 by level'!O132","v":0},{"$f":"'Budget Summary 1 by level'!P45+'Budget Summary 1 by level'!P46+'Budget Summary 1 by level'!P47+'Budget Summary 1 by level'!P48+'Budget Summary 1 by level'!P49+'Budget Summary 1 by level'!P139+'Budget Summary 1 by level'!P141-'Budget Summary 1 by level'!P132","v":0},{"$f":"'Budget Summary 1 by level'!Q45+'Budget Summary 1 by level'!Q46+'Budget Summary 1 by level'!Q47+'Budget Summary 1 by level'!Q48+'Budget Summary 1 by level'!Q49+'Budget Summary 1 by level'!Q139+'Budget Summary 1 by level'!Q141-'Budget Summary 1 by level'!Q132","v":0},{"$f":"'Budget Summary 1 by level'!R45+'Budget Summary 1 by level'!R46+'Budget Summary 1 by level'!R47+'Budget Summary 1 by level'!R48+'Budget Summary 1 by level'!R49+'Budget Summary 1 by level'!R139+'Budget Summary 1 by level'!R141-'Budget Summary 1 by level'!R132","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depreciation & Amortisation","Depreciation & Amortisation",null,{"$f":"'Budget Summary 1 by level'!G50+'Budget Summary 1 by level'!G51+'Budget Summary 1 by level'!G52","v":0},null,{"$f":"'Budget Summary 1 by level'!I50+'Budget Summary 1 by level'!I51+'Budget Summary 1 by level'!I52","v":0},{"$f":"'Budget Summary 1 by level'!J50+'Budget Summary 1 by level'!J51+'Budget Summary 1 by level'!J52","v":0},{"$f":"'Budget Summary 1 by level'!K50+'Budget Summary 1 by level'!K51+'Budget Summary 1 by level'!K52","v":0},{"$f":"'Budget Summary 1 by level'!L50+'Budget Summary 1 by level'!L51+'Budget Summary 1 by level'!L52","v":0},{"$f":"'Budget Summary 1 by level'!M50+'Budget Summary 1 by level'!M51+'Budget Summary 1 by level'!M52","v":0},{"$f":"'Budget Summary 1 by level'!N50+'Budget Summary 1 by level'!N51+'Budget Summary 1 by level'!N52","v":0},{"$f":"'Budget Summary 1 by level'!O50+'Budget Summary 1 by level'!O51+'Budget Summary 1 by level'!O52","v":0},{"$f":"'Budget Summary 1 by level'!P50+'Budget Summary 1 by level'!P51+'Budget Summary 1 by level'!P52","v":0},{"$f":"'Budget Summary 1 by level'!Q50+'Budget Summary 1 by level'!Q51+'Budget Summary 1 by level'!Q52","v":0},{"$f":"'Budget Summary 1 by level'!R50+'Budget Summary 1 by level'!R51+'Budget Summary 1 by level'!R52","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Impairment","Impairment",null,0,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Other Expenses","Other Expenses",null,{"$f":"'Budget Summary 1 by level'!G53+'Budget Summary 1 by level'!G54+'Budget Summary 1 by level'!G55+'Budget Summary 1 by level'!G56","v":0},null,{"$f":"'Budget Summary 1 by level'!I53+'Budget Summary 1 by level'!I54+'Budget Summary 1 by level'!I55+'Budget Summary 1 by level'!I56","v":0},{"$f":"'Budget Summary 1 by level'!J53+'Budget Summary 1 by level'!J54+'Budget Summary 1 by level'!J55+'Budget Summary 1 by level'!J56","v":0},{"$f":"'Budget Summary 1 by level'!K53+'Budget Summary 1 by level'!K54+'Budget Summary 1 by level'!K55+'Budget Summary 1 by level'!K56","v":0},{"$f":"'Budget Summary 1 by level'!L53+'Budget Summary 1 by level'!L54+'Budget Summary 1 by level'!L55+'Budget Summary 1 by level'!L56","v":0},{"$f":"'Budget Summary 1 by level'!M53+'Budget Summary 1 by level'!M54+'Budget Summary 1 by level'!M55+'Budget Summary 1 by level'!M56","v":0},{"$f":"'Budget Summary 1 by level'!N53+'Budget Summary 1 by level'!N54+'Budget Summary 1 by level'!N55+'Budget Summary 1 by level'!N56","v":0},{"$f":"'Budget Summary 1 by level'!O53+'Budget Summary 1 by level'!O54+'Budget Summary 1 by level'!O55+'Budget Summary 1 by level'!O56","v":0},{"$f":"'Budget Summary 1 by level'!P53+'Budget Summary 1 by level'!P54+'Budget Summary 1 by level'!P55+'Budget Summary 1 by level'!P56","v":0},{"$f":"'Budget Summary 1 by level'!Q53+'Budget Summary 1 by level'!Q54+'Budget Summary 1 by level'!Q55+'Budget Summary 1 by level'!Q56","v":0},{"$f":"'Budget Summary 1 by level'!R53+'Budget Summary 1 by level'!R54+'Budget Summary 1 by level'!R55+'Budget Summary 1 by level'!R56","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Interest & Investment Losses","Interest & Investment Losses",null,{"$f":"IF(('Budget Summary 1 by level'!G16+'Budget Summary 1 by level'!G17+'Budget Summary 1 by level'!G18+'Budget Summary 1 by level'!G128)<0,-('Budget Summary 1 by level'!G16+'Budget Summary 1 by level'!G17+'Budget Summary 1 by level'!G18+'Budget Summary 1 by level'!G128),0)","v":0},null,{"$f":"IF(('Budget Summary 1 by level'!I16+'Budget Summary 1 by level'!I17+'Budget Summary 1 by level'!I18+'Budget Summary 1 by level'!I128)<0,-('Budget Summary 1 by level'!I16+'Budget Summary 1 by level'!I17+'Budget Summary 1 by level'!I18+'Budget Summary 1 by level'!I128),0)","v":0},{"$f":"IF(('Budget Summary 1 by level'!J16+'Budget Summary 1 by level'!J17+'Budget Summary 1 by level'!J18+'Budget Summary 1 by level'!J128)<0,-('Budget Summary 1 by level'!J16+'Budget Summary 1 by level'!J17+'Budget Summary 1 by level'!J18+'Budget Summary 1 by level'!J128),0)","v":0},{"$f":"IF(('Budget Summary 1 by level'!K16+'Budget Summary 1 by level'!K17+'Budget Summary 1 by level'!K18+'Budget Summary 1 by level'!K128)<0,-('Budget Summary 1 by level'!K16+'Budget Summary 1 by level'!K17+'Budget Summary 1 by level'!K18+'Budget Summary 1 by level'!K128),0)","v":0},{"$f":"IF(('Budget Summary 1 by level'!L16+'Budget Summary 1 by level'!L17+'Budget Summary 1 by level'!L18+'Budget Summary 1 by level'!L128)<0,-('Budget Summary 1 by level'!L16+'Budget Summary 1 by level'!L17+'Budget Summary 1 by level'!L18+'Budget Summary 1 by level'!L128),0)","v":0},{"$f":"IF(('Budget Summary 1 by level'!M16+'Budget Summary 1 by level'!M17+'Budget Summary 1 by level'!M18+'Budget Summary 1 by level'!M128)<0,-('Budget Summary 1 by level'!M16+'Budget Summary 1 by level'!M17+'Budget Summary 1 by level'!M18+'Budget Summary 1 by level'!M128),0)","v":0},{"$f":"IF(('Budget Summary 1 by level'!N16+'Budget Summary 1 by level'!N17+'Budget Summary 1 by level'!N18+'Budget Summary 1 by level'!N128)<0,-('Budget Summary 1 by level'!N16+'Budget Summary 1 by level'!N17+'Budget Summary 1 by level'!N18+'Budget Summary 1 by level'!N128),0)","v":0},{"$f":"IF(('Budget Summary 1 by level'!O16+'Budget Summary 1 by level'!O17+'Budget Summary 1 by level'!O18+'Budget Summary 1 by level'!O128)<0,-('Budget Summary 1 by level'!O16+'Budget Summary 1 by level'!O17+'Budget Summary 1 by level'!O18+'Budget Summary 1 by level'!O128),0)","v":0},{"$f":"IF(('Budget Summary 1 by level'!P16+'Budget Summary 1 by level'!P17+'Budget Summary 1 by level'!P18+'Budget Summary 1 by level'!P128)<0,-('Budget Summary 1 by level'!P16+'Budget Summary 1 by level'!P17+'Budget Summary 1 by level'!P18+'Budget Summary 1 by level'!P128),0)","v":0},{"$f":"IF(('Budget Summary 1 by level'!Q16+'Budget Summary 1 by level'!Q17+'Budget Summary 1 by level'!Q18+'Budget Summary 1 by level'!Q128)<0,-('Budget Summary 1 by level'!Q16+'Budget Summary 1 by level'!Q17+'Budget Summary 1 by level'!Q18+'Budget Summary 1 by level'!Q128),0)","v":0},{"$f":"IF(('Budget Summary 1 by level'!R16+'Budget Summary 1 by level'!R17+'Budget Summary 1 by level'!R18+'Budget Summary 1 by level'!R128)<0,-('Budget Summary 1 by level'!R16+'Budget Summary 1 by level'!R17+'Budget Summary 1 by level'!R18+'Budget Summary 1 by level'!R128),0)","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Net Losses from the Disposal of Assets","Net Losses from the Disposal of Assets",null,{"$f":"IF('Budget Summary 1 by level'!G25+'Budget Summary 1 by level'!G26+'Budget Summary 1 by level'!G27+'Budget Summary 1 by level'!G28+'Budget Summary 1 by level'!G29+'Budget Summary 1 by level'!G30-('Budget Summary 1 by level'!G57+'Budget Summary 1 by level'!G58+'Budget Summary 1 by level'!G59+'Budget Summary 1 by level'!G60+'Budget Summary 1 by level'!G61+'Budget Summary 1 by level'!G62)<0,-('Budget Summary 1 by level'!G25+'Budget Summary 1 by level'!G26+'Budget Summary 1 by level'!G27+'Budget Summary 1 by level'!G28+'Budget Summary 1 by level'!G29+'Budget Summary 1 by level'!G30-('Budget Summary 1 by level'!G57+'Budget Summary 1 by level'!G58+'Budget Summary 1 by level'!G59+'Budget Summary 1 by level'!G60+'Budget Summary 1 by level'!G61+'Budget Summary 1 by level'!G62)),0)","v":0},null,{"$f":"IF('Budget Summary 1 by level'!I25+'Budget Summary 1 by level'!I26+'Budget Summary 1 by level'!I27+'Budget Summary 1 by level'!I28+'Budget Summary 1 by level'!I29+'Budget Summary 1 by level'!I30-('Budget Summary 1 by level'!I57+'Budget Summary 1 by level'!I58+'Budget Summary 1 by level'!I59+'Budget Summary 1 by level'!I60+'Budget Summary 1 by level'!I61+'Budget Summary 1 by level'!I62)<0,-('Budget Summary 1 by level'!I25+'Budget Summary 1 by level'!I26+'Budget Summary 1 by level'!I27+'Budget Summary 1 by level'!I28+'Budget Summary 1 by level'!I29+'Budget Summary 1 by level'!I30-('Budget Summary 1 by level'!I57+'Budget Summary 1 by level'!I58+'Budget Summary 1 by level'!I59+'Budget Summary 1 by level'!I60+'Budget Summary 1 by level'!I61+'Budget Summary 1 by level'!I62)),0)","v":0},{"$f":"IF('Budget Summary 1 by level'!J25+'Budget Summary 1 by level'!J26+'Budget Summary 1 by level'!J27+'Budget Summary 1 by level'!J28+'Budget Summary 1 by level'!J29+'Budget Summary 1 by level'!J30-('Budget Summary 1 by level'!J57+'Budget Summary 1 by level'!J58+'Budget Summary 1 by level'!J59+'Budget Summary 1 by level'!J60+'Budget Summary 1 by level'!J61+'Budget Summary 1 by level'!J62)<0,-('Budget Summary 1 by level'!J25+'Budget Summary 1 by level'!J26+'Budget Summary 1 by level'!J27+'Budget Summary 1 by level'!J28+'Budget Summary 1 by level'!J29+'Budget Summary 1 by level'!J30-('Budget Summary 1 by level'!J57+'Budget Summary 1 by level'!J58+'Budget Summary 1 by level'!J59+'Budget Summary 1 by level'!J60+'Budget Summary 1 by level'!J61+'Budget Summary 1 by level'!J62)),0)","v":0},{"$f":"IF('Budget Summary 1 by level'!K25+'Budget Summary 1 by level'!K26+'Budget Summary 1 by level'!K27+'Budget Summary 1 by level'!K28+'Budget Summary 1 by level'!K29+'Budget Summary 1 by level'!K30-('Budget Summary 1 by level'!K57+'Budget Summary 1 by level'!K58+'Budget Summary 1 by level'!K59+'Budget Summary 1 by level'!K60+'Budget Summary 1 by level'!K61+'Budget Summary 1 by level'!K62)<0,-('Budget Summary 1 by level'!K25+'Budget Summary 1 by level'!K26+'Budget Summary 1 by level'!K27+'Budget Summary 1 by level'!K28+'Budget Summary 1 by level'!K29+'Budget Summary 1 by level'!K30-('Budget Summary 1 by level'!K57+'Budget Summary 1 by level'!K58+'Budget Summary 1 by level'!K59+'Budget Summary 1 by level'!K60+'Budget Summary 1 by level'!K61+'Budget Summary 1 by level'!K62)),0)","v":0},{"$f":"IF('Budget Summary 1 by level'!L25+'Budget Summary 1 by level'!L26+'Budget Summary 1 by level'!L27+'Budget Summary 1 by level'!L28+'Budget Summary 1 by level'!L29+'Budget Summary 1 by level'!L30-('Budget Summary 1 by level'!L57+'Budget Summary 1 by level'!L58+'Budget Summary 1 by level'!L59+'Budget Summary 1 by level'!L60+'Budget Summary 1 by level'!L61+'Budget Summary 1 by level'!L62)<0,-('Budget Summary 1 by level'!L25+'Budget Summary 1 by level'!L26+'Budget Summary 1 by level'!L27+'Budget Summary 1 by level'!L28+'Budget Summary 1 by level'!L29+'Budget Summary 1 by level'!L30-('Budget Summary 1 by level'!L57+'Budget Summary 1 by level'!L58+'Budget Summary 1 by level'!L59+'Budget Summary 1 by level'!L60+'Budget Summary 1 by level'!L61+'Budget Summary 1 by level'!L62)),0)","v":0},{"$f":"IF('Budget Summary 1 by level'!M25+'Budget Summary 1 by level'!M26+'Budget Summary 1 by level'!M27+'Budget Summary 1 by level'!M28+'Budget Summary 1 by level'!M29+'Budget Summary 1 by level'!M30-('Budget Summary 1 by level'!M57+'Budget Summary 1 by level'!M58+'Budget Summary 1 by level'!M59+'Budget Summary 1 by level'!M60+'Budget Summary 1 by level'!M61+'Budget Summary 1 by level'!M62)<0,-('Budget Summary 1 by level'!M25+'Budget Summary 1 by level'!M26+'Budget Summary 1 by level'!M27+'Budget Summary 1 by level'!M28+'Budget Summary 1 by level'!M29+'Budget Summary 1 by level'!M30-('Budget Summary 1 by level'!M57+'Budget Summary 1 by level'!M58+'Budget Summary 1 by level'!M59+'Budget Summary 1 by level'!M60+'Budget Summary 1 by level'!M61+'Budget Summary 1 by level'!M62)),0)","v":0},{"$f":"IF('Budget Summary 1 by level'!N25+'Budget Summary 1 by level'!N26+'Budget Summary 1 by level'!N27+'Budget Summary 1 by level'!N28+'Budget Summary 1 by level'!N29+'Budget Summary 1 by level'!N30-('Budget Summary 1 by level'!N57+'Budget Summary 1 by level'!N58+'Budget Summary 1 by level'!N59+'Budget Summary 1 by level'!N60+'Budget Summary 1 by level'!N61+'Budget Summary 1 by level'!N62)<0,-('Budget Summary 1 by level'!N25+'Budget Summary 1 by level'!N26+'Budget Summary 1 by level'!N27+'Budget Summary 1 by level'!N28+'Budget Summary 1 by level'!N29+'Budget Summary 1 by level'!N30-('Budget Summary 1 by level'!N57+'Budget Summary 1 by level'!N58+'Budget Summary 1 by level'!N59+'Budget Summary 1 by level'!N60+'Budget Summary 1 by level'!N61+'Budget Summary 1 by level'!N62)),0)","v":0},{"$f":"IF('Budget Summary 1 by level'!O25+'Budget Summary 1 by level'!O26+'Budget Summary 1 by level'!O27+'Budget Summary 1 by level'!O28+'Budget Summary 1 by level'!O29+'Budget Summary 1 by level'!O30-('Budget Summary 1 by level'!O57+'Budget Summary 1 by level'!O58+'Budget Summary 1 by level'!O59+'Budget Summary 1 by level'!O60+'Budget Summary 1 by level'!O61+'Budget Summary 1 by level'!O62)<0,-('Budget Summary 1 by level'!O25+'Budget Summary 1 by level'!O26+'Budget Summary 1 by level'!O27+'Budget Summary 1 by level'!O28+'Budget Summary 1 by level'!O29+'Budget Summary 1 by level'!O30-('Budget Summary 1 by level'!O57+'Budget Summary 1 by level'!O58+'Budget Summary 1 by level'!O59+'Budget Summary 1 by level'!O60+'Budget Summary 1 by level'!O61+'Budget Summary 1 by level'!O62)),0)","v":0},{"$f":"IF('Budget Summary 1 by level'!P25+'Budget Summary 1 by level'!P26+'Budget Summary 1 by level'!P27+'Budget Summary 1 by level'!P28+'Budget Summary 1 by level'!P29+'Budget Summary 1 by level'!P30-('Budget Summary 1 by level'!P57+'Budget Summary 1 by level'!P58+'Budget Summary 1 by level'!P59+'Budget Summary 1 by level'!P60+'Budget Summary 1 by level'!P61+'Budget Summary 1 by level'!P62)<0,-('Budget Summary 1 by level'!P25+'Budget Summary 1 by level'!P26+'Budget Summary 1 by level'!P27+'Budget Summary 1 by level'!P28+'Budget Summary 1 by level'!P29+'Budget Summary 1 by level'!P30-('Budget Summary 1 by level'!P57+'Budget Summary 1 by level'!P58+'Budget Summary 1 by level'!P59+'Budget Summary 1 by level'!P60+'Budget Summary 1 by level'!P61+'Budget Summary 1 by level'!P62)),0)","v":0},{"$f":"IF('Budget Summary 1 by level'!Q25+'Budget Summary 1 by level'!Q26+'Budget Summary 1 by level'!Q27+'Budget Summary 1 by level'!Q28+'Budget Summary 1 by level'!Q29+'Budget Summary 1 by level'!Q30-('Budget Summary 1 by level'!Q57+'Budget Summary 1 by level'!Q58+'Budget Summary 1 by level'!Q59+'Budget Summary 1 by level'!Q60+'Budget Summary 1 by level'!Q61+'Budget Summary 1 by level'!Q62)<0,-('Budget Summary 1 by level'!Q25+'Budget Summary 1 by level'!Q26+'Budget Summary 1 by level'!Q27+'Budget Summary 1 by level'!Q28+'Budget Summary 1 by level'!Q29+'Budget Summary 1 by level'!Q30-('Budget Summary 1 by level'!Q57+'Budget Summary 1 by level'!Q58+'Budget Summary 1 by level'!Q59+'Budget Summary 1 by level'!Q60+'Budget Summary 1 by level'!Q61+'Budget Summary 1 by level'!Q62)),0)","v":0},{"$f":"IF('Budget Summary 1 by level'!R25+'Budget Summary 1 by level'!R26+'Budget Summary 1 by level'!R27+'Budget Summary 1 by level'!R28+'Budget Summary 1 by level'!R29+'Budget Summary 1 by level'!R30-('Budget Summary 1 by level'!R57+'Budget Summary 1 by level'!R58+'Budget Summary 1 by level'!R59+'Budget Summary 1 by level'!R60+'Budget Summary 1 by level'!R61+'Budget Summary 1 by level'!R62)<0,-('Budget Summary 1 by level'!R25+'Budget Summary 1 by level'!R26+'Budget Summary 1 by level'!R27+'Budget Summary 1 by level'!R28+'Budget Summary 1 by level'!R29+'Budget Summary 1 by level'!R30-('Budget Summary 1 by level'!R57+'Budget Summary 1 by level'!R58+'Budget Summary 1 by level'!R59+'Budget Summary 1 by level'!R60+'Budget Summary 1 by level'!R61+'Budget Summary 1 by level'!R62)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"B30&\" - Loss\"","v":"Joint Ventures & Associated Entities - Loss"},"Joint Ventures & Associated Entities",null,{"$f":"IF('Budget Summary 1 by level'!G31-'Budget Summary 1 by level'!G63<0,-('Budget Summary 1 by level'!G31-'Budget Summary 1 by level'!G63),0)","v":0},null,{"$f":"IF('Budget Summary 1 by level'!I31-'Budget Summary 1 by level'!I63<0,-('Budget Summary 1 by level'!I31-'Budget Summary 1 by level'!I63),0)","v":0},{"$f":"IF('Budget Summary 1 by level'!J31-'Budget Summary 1 by level'!J63<0,-('Budget Summary 1 by level'!J31-'Budget Summary 1 by level'!J63),0)","v":0},{"$f":"IF('Budget Summary 1 by level'!K31-'Budget Summary 1 by level'!K63<0,-('Budget Summary 1 by level'!K31-'Budget Summary 1 by level'!K63),0)","v":0},{"$f":"IF('Budget Summary 1 by level'!L31-'Budget Summary 1 by level'!L63<0,-('Budget Summary 1 by level'!L31-'Budget Summary 1 by level'!L63),0)","v":0},{"$f":"IF('Budget Summary 1 by level'!M31-'Budget Summary 1 by level'!M63<0,-('Budget Summary 1 by level'!M31-'Budget Summary 1 by level'!M63),0)","v":0},{"$f":"IF('Budget Summary 1 by level'!N31-'Budget Summary 1 by level'!N63<0,-('Budget Summary 1 by level'!N31-'Budget Summary 1 by level'!N63),0)","v":0},{"$f":"IF('Budget Summary 1 by level'!O31-'Budget Summary 1 by level'!O63<0,-('Budget Summary 1 by level'!O31-'Budget Summary 1 by level'!O63),0)","v":0},{"$f":"IF('Budget Summary 1 by level'!P31-'Budget Summary 1 by level'!P63<0,-('Budget Summary 1 by level'!P31-'Budget Summary 1 by level'!P63),0)","v":0},{"$f":"IF('Budget Summary 1 by level'!Q31-'Budget Summary 1 by level'!Q63<0,-('Budget Summary 1 by level'!Q31-'Budget Summary 1 by level'!Q63),0)","v":0},{"$f":"IF('Budget Summary 1 by level'!R31-'Budget Summary 1 by level'!R63<0,-('Budget Summary 1 by level'!R31-'Budget Summary 1 by level'!R63),0)","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Total Expenses from Continuing Operations",null,{"$f":"SUM(D22:D30)","v":0},null,{"$f":"SUM(F22:F30)","v":0},{"$f":"SUM(G22:G30)","v":0},{"$f":"SUM(H22:H30)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Operating Result from Continuing Operations",null,{"$f":"D19-D31","v":0},null,{"$f":"F19-F31","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Discontinued Operations - Profit/(Loss)",null,0,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Net Profit/(Loss) from Discontinued Operations",null,{"$f":"D35","v":0},null,{"$f":"F35","v":0},{"$f":"G35","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Net Operating Result for the Year",null,{"$f":"D36+D33","v":0},null,{"$f":"F36+F33","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Net Operating Result before Grants and Contributions provided for ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Capital Purposes",null,{"$f":"D38-D15","v":0},null,{"$f":"F38-F15","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Net Operating Profit /(Loss) for the Year",null,{"$f":"D38","v":0},null,{"$f":"F38","v":0},{"$f":"G38","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Capital (Balance Sheet) and Reserve Movements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Capital Expenditure",null,{"$f":"-('Budget Summary 1 by level'!G97+'Budget Summary 1 by level'!G98+'Budget Summary 1 by level'!G99+'Budget Summary 1 by level'!G100+'Budget Summary 1 by level'!G142)","v":0},null,{"$f":"-('Budget Summary 1 by level'!I97+'Budget Summary 1 by level'!I98+'Budget Summary 1 by level'!I99+'Budget Summary 1 by level'!I100+'Budget Summary 1 by level'!I142)","v":0},{"$f":"-('Budget Summary 1 by level'!J97+'Budget Summary 1 by level'!J98+'Budget Summary 1 by level'!J99+'Budget Summary 1 by level'!J100+'Budget Summary 1 by level'!J142)","v":0},{"$f":"-('Budget Summary 1 by level'!K97+'Budget Summary 1 by level'!K98+'Budget Summary 1 by level'!K99+'Budget Summary 1 by level'!K100+'Budget Summary 1 by level'!K142)","v":0},{"$f":"-('Budget Summary 1 by level'!L97+'Budget Summary 1 by level'!L98+'Budget Summary 1 by level'!L99+'Budget Summary 1 by level'!L100+'Budget Summary 1 by level'!L142)","v":0},{"$f":"-('Budget Summary 1 by level'!M97+'Budget Summary 1 by level'!M98+'Budget Summary 1 by level'!M99+'Budget Summary 1 by level'!M100+'Budget Summary 1 by level'!M142)","v":0},{"$f":"-('Budget Summary 1 by level'!N97+'Budget Summary 1 by level'!N98+'Budget Summary 1 by level'!N99+'Budget Summary 1 by level'!N100+'Budget Summary 1 by level'!N142)","v":0},{"$f":"-('Budget Summary 1 by level'!O97+'Budget Summary 1 by level'!O98+'Budget Summary 1 by level'!O99+'Budget Summary 1 by level'!O100+'Budget Summary 1 by level'!O142)","v":0},{"$f":"-('Budget Summary 1 by level'!P97+'Budget Summary 1 by level'!P98+'Budget Summary 1 by level'!P99+'Budget Summary 1 by level'!P100+'Budget Summary 1 by level'!P142)","v":0},{"$f":"-('Budget Summary 1 by level'!Q97+'Budget Summary 1 by level'!Q98+'Budget Summary 1 by level'!Q99+'Budget Summary 1 by level'!Q100+'Budget Summary 1 by level'!Q142)","v":0},{"$f":"-('Budget Summary 1 by level'!R97+'Budget Summary 1 by level'!R98+'Budget Summary 1 by level'!R99+'Budget Summary 1 by level'!R100+'Budget Summary 1 by level'!R142)","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Loan Repayments (External)",null,{"$f":"-'Budget Summary 1 by level'!G95","v":0},null,{"$f":"-'Budget Summary 1 by level'!I95","v":0},{"$f":"-'Budget Summary 1 by level'!J95","v":0},{"$f":"-'Budget Summary 1 by level'!K95","v":0},{"$f":"-'Budget Summary 1 by level'!L95","v":0},{"$f":"-'Budget Summary 1 by level'!M95","v":0},{"$f":"-'Budget Summary 1 by level'!N95","v":0},{"$f":"-'Budget Summary 1 by level'!O95","v":0},{"$f":"-'Budget Summary 1 by level'!P95","v":0},{"$f":"-'Budget Summary 1 by level'!Q95","v":0},{"$f":"-'Budget Summary 1 by level'!R95","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Loan Repayments (Internal)",null,{"$f":"-'Budget Summary 1 by level'!G137","v":0},null,{"$f":"-'Budget Summary 1 by level'!I137","v":0},{"$f":"-'Budget Summary 1 by level'!J137","v":0},{"$f":"-'Budget Summary 1 by level'!K137","v":0},{"$f":"-'Budget Summary 1 by level'!L137","v":0},{"$f":"-'Budget Summary 1 by level'!M137","v":0},{"$f":"-'Budget Summary 1 by level'!N137","v":0},{"$f":"-'Budget Summary 1 by level'!O137","v":0},{"$f":"-'Budget Summary 1 by level'!P137","v":0},{"$f":"-'Budget Summary 1 by level'!Q137","v":0},{"$f":"-'Budget Summary 1 by level'!R137","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Finance Lease Repayments",null,{"$f":"-'Budget Summary 1 by level'!G96","v":0},null,{"$f":"-'Budget Summary 1 by level'!I96","v":0},{"$f":"-'Budget Summary 1 by level'!J96","v":0},{"$f":"-'Budget Summary 1 by level'!K96","v":0},{"$f":"-'Budget Summary 1 by level'!L96","v":0},{"$f":"-'Budget Summary 1 by level'!M96","v":0},{"$f":"-'Budget Summary 1 by level'!N96","v":0},{"$f":"-'Budget Summary 1 by level'!O96","v":0},{"$f":"-'Budget Summary 1 by level'!P96","v":0},{"$f":"-'Budget Summary 1 by level'!Q96","v":0},{"$f":"-'Budget Summary 1 by level'!R96","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Deferred Debtors and Advances made (External)",null,{"$f":"-'Budget Summary 1 by level'!G101","v":0},null,{"$f":"-'Budget Summary 1 by level'!I101","v":0},{"$f":"-'Budget Summary 1 by level'!J101","v":0},{"$f":"-'Budget Summary 1 by level'!K101","v":0},{"$f":"-'Budget Summary 1 by level'!L101","v":0},{"$f":"-'Budget Summary 1 by level'!M101","v":0},{"$f":"-'Budget Summary 1 by level'!N101","v":0},{"$f":"-'Budget Summary 1 by level'!O101","v":0},{"$f":"-'Budget Summary 1 by level'!P101","v":0},{"$f":"-'Budget Summary 1 by level'!Q101","v":0},{"$f":"-'Budget Summary 1 by level'!R101","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Internal Loans - New Loan provided (paid to other Funds)",null,{"$f":"-'Budget Summary 1 by level'!G138","v":0},null,{"$f":"-'Budget Summary 1 by level'!I138","v":0},{"$f":"-'Budget Summary 1 by level'!J138","v":0},{"$f":"-'Budget Summary 1 by level'!K138","v":0},{"$f":"-'Budget Summary 1 by level'!L138","v":0},{"$f":"-'Budget Summary 1 by level'!M138","v":0},{"$f":"-'Budget Summary 1 by level'!N138","v":0},{"$f":"-'Budget Summary 1 by level'!O138","v":0},{"$f":"-'Budget Summary 1 by level'!P138","v":0},{"$f":"-'Budget Summary 1 by level'!Q138","v":0},{"$f":"-'Budget Summary 1 by level'!R138","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Bonds & Deposits paid out",null,{"$f":"-'Budget Summary 1 by level'!G102","v":0},null,{"$f":"-'Budget Summary 1 by level'!I102","v":0},{"$f":"-'Budget Summary 1 by level'!J102","v":0},{"$f":"-'Budget Summary 1 by level'!K102","v":0},{"$f":"-'Budget Summary 1 by level'!L102","v":0},{"$f":"-'Budget Summary 1 by level'!M102","v":0},{"$f":"-'Budget Summary 1 by level'!N102","v":0},{"$f":"-'Budget Summary 1 by level'!O102","v":0},{"$f":"-'Budget Summary 1 by level'!P102","v":0},{"$f":"-'Budget Summary 1 by level'!Q102","v":0},{"$f":"-'Budget Summary 1 by level'!R102","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"ELE Provisions paid out",null,{"$f":"-'Budget Summary 1 by level'!G103","v":0},null,{"$f":"-'Budget Summary 1 by level'!I103","v":0},{"$f":"-'Budget Summary 1 by level'!J103","v":0},{"$f":"-'Budget Summary 1 by level'!K103","v":0},{"$f":"-'Budget Summary 1 by level'!L103","v":0},{"$f":"-'Budget Summary 1 by level'!M103","v":0},{"$f":"-'Budget Summary 1 by level'!N103","v":0},{"$f":"-'Budget Summary 1 by level'!O103","v":0},{"$f":"-'Budget Summary 1 by level'!P103","v":0},{"$f":"-'Budget Summary 1 by level'!Q103","v":0},{"$f":"-'Budget Summary 1 by level'!R103","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Reinstatement Provisions paid out",null,{"$f":"-'Budget Summary 1 by level'!G104","v":0},null,{"$f":"-'Budget Summary 1 by level'!I104","v":0},{"$f":"-'Budget Summary 1 by level'!J104","v":0},{"$f":"-'Budget Summary 1 by level'!K104","v":0},{"$f":"-'Budget Summary 1 by level'!L104","v":0},{"$f":"-'Budget Summary 1 by level'!M104","v":0},{"$f":"-'Budget Summary 1 by level'!N104","v":0},{"$f":"-'Budget Summary 1 by level'!O104","v":0},{"$f":"-'Budget Summary 1 by level'!P104","v":0},{"$f":"-'Budget Summary 1 by level'!Q104","v":0},{"$f":"-'Budget Summary 1 by level'!R104","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Other Capital Payments",null,{"$f":"-('Budget Summary 1 by level'!G105+'Budget Summary 1 by level'!G106+'Budget Summary 1 by level'!G107+'Budget Summary 1 by level'!G108+'Budget Summary 1 by level'!G109)","v":0},null,{"$f":"-('Budget Summary 1 by level'!I105+'Budget Summary 1 by level'!I106+'Budget Summary 1 by level'!I107+'Budget Summary 1 by level'!I108+'Budget Summary 1 by level'!I109)","v":0},{"$f":"-('Budget Summary 1 by level'!J105+'Budget Summary 1 by level'!J106+'Budget Summary 1 by level'!J107+'Budget Summary 1 by level'!J108+'Budget Summary 1 by level'!J109)","v":0},{"$f":"-('Budget Summary 1 by level'!K105+'Budget Summary 1 by level'!K106+'Budget Summary 1 by level'!K107+'Budget Summary 1 by level'!K108+'Budget Summary 1 by level'!K109)","v":0},{"$f":"-('Budget Summary 1 by level'!L105+'Budget Summary 1 by level'!L106+'Budget Summary 1 by level'!L107+'Budget Summary 1 by level'!L108+'Budget Summary 1 by level'!L109)","v":0},{"$f":"-('Budget Summary 1 by level'!M105+'Budget Summary 1 by level'!M106+'Budget Summary 1 by level'!M107+'Budget Summary 1 by level'!M108+'Budget Summary 1 by level'!M109)","v":0},{"$f":"-('Budget Summary 1 by level'!N105+'Budget Summary 1 by level'!N106+'Budget Summary 1 by level'!N107+'Budget Summary 1 by level'!N108+'Budget Summary 1 by level'!N109)","v":0},{"$f":"-('Budget Summary 1 by level'!O105+'Budget Summary 1 by level'!O106+'Budget Summary 1 by level'!O107+'Budget Summary 1 by level'!O108+'Budget Summary 1 by level'!O109)","v":0},{"$f":"-('Budget Summary 1 by level'!P105+'Budget Summary 1 by level'!P106+'Budget Summary 1 by level'!P107+'Budget Summary 1 by level'!P108+'Budget Summary 1 by level'!P109)","v":0},{"$f":"-('Budget Summary 1 by level'!Q105+'Budget Summary 1 by level'!Q106+'Budget Summary 1 by level'!Q107+'Budget Summary 1 by level'!Q108+'Budget Summary 1 by level'!Q109)","v":0},{"$f":"-('Budget Summary 1 by level'!R105+'Budget Summary 1 by level'!R106+'Budget Summary 1 by level'!R107+'Budget Summary 1 by level'!R108+'Budget Summary 1 by level'!R109)","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Non-cash Income Contra Expense",null,{"$f":"-'Budget Summary 1 by level'!G110","v":0},null,{"$f":"-'Budget Summary 1 by level'!I110","v":0},{"$f":"-'Budget Summary 1 by level'!J110","v":0},{"$f":"-'Budget Summary 1 by level'!K110","v":0},{"$f":"-'Budget Summary 1 by level'!L110","v":0},{"$f":"-'Budget Summary 1 by level'!M110","v":0},{"$f":"-'Budget Summary 1 by level'!N110","v":0},{"$f":"-'Budget Summary 1 by level'!O110","v":0},{"$f":"-'Budget Summary 1 by level'!P110","v":0},{"$f":"-'Budget Summary 1 by level'!Q110","v":0},{"$f":"-'Budget Summary 1 by level'!R110","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"New Loan Borrowings (External)",null,{"$f":"'Budget Summary 1 by level'!G76","v":0},null,{"$f":"'Budget Summary 1 by level'!I76","v":0},{"$f":"'Budget Summary 1 by level'!J76","v":0},{"$f":"'Budget Summary 1 by level'!K76","v":0},{"$f":"'Budget Summary 1 by level'!L76","v":0},{"$f":"'Budget Summary 1 by level'!M76","v":0},{"$f":"'Budget Summary 1 by level'!N76","v":0},{"$f":"'Budget Summary 1 by level'!O76","v":0},{"$f":"'Budget Summary 1 by level'!P76","v":0},{"$f":"'Budget Summary 1 by level'!Q76","v":0},{"$f":"'Budget Summary 1 by level'!R76","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"New Loan Borrowings (Internal)",null,{"$f":"'Budget Summary 1 by level'!G130","v":0},null,{"$f":"'Budget Summary 1 by level'!I130","v":0},{"$f":"'Budget Summary 1 by level'!J130","v":0},{"$f":"'Budget Summary 1 by level'!K130","v":0},{"$f":"'Budget Summary 1 by level'!L130","v":0},{"$f":"'Budget Summary 1 by level'!M130","v":0},{"$f":"'Budget Summary 1 by level'!N130","v":0},{"$f":"'Budget Summary 1 by level'!O130","v":0},{"$f":"'Budget Summary 1 by level'!P130","v":0},{"$f":"'Budget Summary 1 by level'!Q130","v":0},{"$f":"'Budget Summary 1 by level'!R130","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Proceeds from Sale of intangible & tangible Assets",null,{"$f":"'Budget Summary 1 by level'!G77+'Budget Summary 1 by level'!G78+'Budget Summary 1 by level'!G79+'Budget Summary 1 by level'!G80+'Budget Summary 1 by level'!G81++'Budget Summary 1 by level'!G82","v":0},null,{"$f":"'Budget Summary 1 by level'!I77+'Budget Summary 1 by level'!I78+'Budget Summary 1 by level'!I79+'Budget Summary 1 by level'!I80+'Budget Summary 1 by level'!I81++'Budget Summary 1 by level'!I82","v":0},{"$f":"'Budget Summary 1 by level'!J77+'Budget Summary 1 by level'!J78+'Budget Summary 1 by level'!J79+'Budget Summary 1 by level'!J80+'Budget Summary 1 by level'!J81++'Budget Summary 1 by level'!J82","v":0},{"$f":"'Budget Summary 1 by level'!K77+'Budget Summary 1 by level'!K78+'Budget Summary 1 by level'!K79+'Budget Summary 1 by level'!K80+'Budget Summary 1 by level'!K81++'Budget Summary 1 by level'!K82","v":0},{"$f":"'Budget Summary 1 by level'!L77+'Budget Summary 1 by level'!L78+'Budget Summary 1 by level'!L79+'Budget Summary 1 by level'!L80+'Budget Summary 1 by level'!L81++'Budget Summary 1 by level'!L82","v":0},{"$f":"'Budget Summary 1 by level'!M77+'Budget Summary 1 by level'!M78+'Budget Summary 1 by level'!M79+'Budget Summary 1 by level'!M80+'Budget Summary 1 by level'!M81++'Budget Summary 1 by level'!M82","v":0},{"$f":"'Budget Summary 1 by level'!N77+'Budget Summary 1 by level'!N78+'Budget Summary 1 by level'!N79+'Budget Summary 1 by level'!N80+'Budget Summary 1 by level'!N81++'Budget Summary 1 by level'!N82","v":0},{"$f":"'Budget Summary 1 by level'!O77+'Budget Summary 1 by level'!O78+'Budget Summary 1 by level'!O79+'Budget Summary 1 by level'!O80+'Budget Summary 1 by level'!O81++'Budget Summary 1 by level'!O82","v":0},{"$f":"'Budget Summary 1 by level'!P77+'Budget Summary 1 by level'!P78+'Budget Summary 1 by level'!P79+'Budget Summary 1 by level'!P80+'Budget Summary 1 by level'!P81++'Budget Summary 1 by level'!P82","v":0},{"$f":"'Budget Summary 1 by level'!Q77+'Budget Summary 1 by level'!Q78+'Budget Summary 1 by level'!Q79+'Budget Summary 1 by level'!Q80+'Budget Summary 1 by level'!Q81++'Budget Summary 1 by level'!Q82","v":0},{"$f":"'Budget Summary 1 by level'!R77+'Budget Summary 1 by level'!R78+'Budget Summary 1 by level'!R79+'Budget Summary 1 by level'!R80+'Budget Summary 1 by level'!R81++'Budget Summary 1 by level'!R82","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Deferred Debtors and Advances received (External)",null,{"$f":"'Budget Summary 1 by level'!G83","v":0},null,{"$f":"'Budget Summary 1 by level'!I83","v":0},{"$f":"'Budget Summary 1 by level'!J83","v":0},{"$f":"'Budget Summary 1 by level'!K83","v":0},{"$f":"'Budget Summary 1 by level'!L83","v":0},{"$f":"'Budget Summary 1 by level'!M83","v":0},{"$f":"'Budget Summary 1 by level'!N83","v":0},{"$f":"'Budget Summary 1 by level'!O83","v":0},{"$f":"'Budget Summary 1 by level'!P83","v":0},{"$f":"'Budget Summary 1 by level'!Q83","v":0},{"$f":"'Budget Summary 1 by level'!R83","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Internal Loans - Principal Receipt (rec'd from other Funds)",null,{"$f":"'Budget Summary 1 by level'!G129","v":0},null,{"$f":"'Budget Summary 1 by level'!I129","v":0},{"$f":"'Budget Summary 1 by level'!J129","v":0},{"$f":"'Budget Summary 1 by level'!K129","v":0},{"$f":"'Budget Summary 1 by level'!L129","v":0},{"$f":"'Budget Summary 1 by level'!M129","v":0},{"$f":"'Budget Summary 1 by level'!N129","v":0},{"$f":"'Budget Summary 1 by level'!O129","v":0},{"$f":"'Budget Summary 1 by level'!P129","v":0},{"$f":"'Budget Summary 1 by level'!Q129","v":0},{"$f":"'Budget Summary 1 by level'!R129","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Bonds & Deposits received",null,{"$f":"'Budget Summary 1 by level'!G84","v":0},null,{"$f":"'Budget Summary 1 by level'!I84","v":0},{"$f":"'Budget Summary 1 by level'!J84","v":0},{"$f":"'Budget Summary 1 by level'!K84","v":0},{"$f":"'Budget Summary 1 by level'!L84","v":0},{"$f":"'Budget Summary 1 by level'!M84","v":0},{"$f":"'Budget Summary 1 by level'!N84","v":0},{"$f":"'Budget Summary 1 by level'!O84","v":0},{"$f":"'Budget Summary 1 by level'!P84","v":0},{"$f":"'Budget Summary 1 by level'!Q84","v":0},{"$f":"'Budget Summary 1 by level'!R84","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"ELE Provisions received (from other Councils)",null,{"$f":"'Budget Summary 1 by level'!G85","v":0},null,{"$f":"'Budget Summary 1 by level'!I85","v":0},{"$f":"'Budget Summary 1 by level'!J85","v":0},{"$f":"'Budget Summary 1 by level'!K85","v":0},{"$f":"'Budget Summary 1 by level'!L85","v":0},{"$f":"'Budget Summary 1 by level'!M85","v":0},{"$f":"'Budget Summary 1 by level'!N85","v":0},{"$f":"'Budget Summary 1 by level'!O85","v":0},{"$f":"'Budget Summary 1 by level'!P85","v":0},{"$f":"'Budget Summary 1 by level'!Q85","v":0},{"$f":"'Budget Summary 1 by level'!R85","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Other Capital Receipts",null,{"$f":"'Budget Summary 1 by level'!G86+'Budget Summary 1 by level'!G87+'Budget Summary 1 by level'!G88","v":0},null,{"$f":"'Budget Summary 1 by level'!I86+'Budget Summary 1 by level'!I87+'Budget Summary 1 by level'!I88","v":0},{"$f":"'Budget Summary 1 by level'!J86+'Budget Summary 1 by level'!J87+'Budget Summary 1 by level'!J88","v":0},{"$f":"'Budget Summary 1 by level'!K86+'Budget Summary 1 by level'!K87+'Budget Summary 1 by level'!K88","v":0},{"$f":"'Budget Summary 1 by level'!L86+'Budget Summary 1 by level'!L87+'Budget Summary 1 by level'!L88","v":0},{"$f":"'Budget Summary 1 by level'!M86+'Budget Summary 1 by level'!M87+'Budget Summary 1 by level'!M88","v":0},{"$f":"'Budget Summary 1 by level'!N86+'Budget Summary 1 by level'!N87+'Budget Summary 1 by level'!N88","v":0},{"$f":"'Budget Summary 1 by level'!O86+'Budget Summary 1 by level'!O87+'Budget Summary 1 by level'!O88","v":0},{"$f":"'Budget Summary 1 by level'!P86+'Budget Summary 1 by level'!P87+'Budget Summary 1 by level'!P88","v":0},{"$f":"'Budget Summary 1 by level'!Q86+'Budget Summary 1 by level'!Q87+'Budget Summary 1 by level'!Q88","v":0},{"$f":"'Budget Summary 1 by level'!R86+'Budget Summary 1 by level'!R87+'Budget Summary 1 by level'!R88","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Non-cash Expense Contra Income",null,{"$f":"+'Budget Summary 1 by level'!G89+'Budget Summary 1 by level'!G90+'Budget Summary 1 by level'!G91","v":0},null,{"$f":"+'Budget Summary 1 by level'!I89+'Budget Summary 1 by level'!I90+'Budget Summary 1 by level'!I91","v":0},{"$f":"+'Budget Summary 1 by level'!J89+'Budget Summary 1 by level'!J90+'Budget Summary 1 by level'!J91","v":0},{"$f":"+'Budget Summary 1 by level'!K89+'Budget Summary 1 by level'!K90+'Budget Summary 1 by level'!K91","v":0},{"$f":"+'Budget Summary 1 by level'!L89+'Budget Summary 1 by level'!L90+'Budget Summary 1 by level'!L91","v":0},{"$f":"+'Budget Summary 1 by level'!M89+'Budget Summary 1 by level'!M90+'Budget Summary 1 by level'!M91","v":0},{"$f":"+'Budget Summary 1 by level'!N89+'Budget Summary 1 by level'!N90+'Budget Summary 1 by level'!N91","v":0},{"$f":"+'Budget Summary 1 by level'!O89+'Budget Summary 1 by level'!O90+'Budget Summary 1 by level'!O91","v":0},{"$f":"+'Budget Summary 1 by level'!P89+'Budget Summary 1 by level'!P90+'Budget Summary 1 by level'!P91","v":0},{"$f":"+'Budget Summary 1 by level'!Q89+'Budget Summary 1 by level'!Q90+'Budget Summary 1 by level'!Q91","v":0},{"$f":"+'Budget Summary 1 by level'!R89+'Budget Summary 1 by level'!R90+'Budget Summary 1 by level'!R91","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Net Transfers (to)/from Reserves",null,{"$f":"'Budget Summary 1 by level'!G124","v":0},null,{"$f":"'Budget Summary 1 by level'!I124","v":0},{"$f":"'Budget Summary 1 by level'!J124","v":0},{"$f":"'Budget Summary 1 by level'!K124","v":0},{"$f":"'Budget Summary 1 by level'!L124","v":0},{"$f":"'Budget Summary 1 by level'!M124","v":0},{"$f":"'Budget Summary 1 by level'!N124","v":0},{"$f":"'Budget Summary 1 by level'!O124","v":0},{"$f":"'Budget Summary 1 by level'!P124","v":0},{"$f":"'Budget Summary 1 by level'!Q124","v":0},{"$f":"'Budget Summary 1 by level'!R124","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Total Capital (Balance Sheet) and Reserve Movements",null,{"$f":"SUM(D48:D69)","v":0},null,{"$f":"SUM(F48:F69)","v":0},{"$f":"SUM(G48:G69)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Net Result (including Depreciation & Other non-cash items)",null,{"$f":"D46+D70","v":0},null,{"$f":"F46+F70","v":0},{"$f":"G46+G70","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Add back Depreciation Expense (non-cash)",null,{"$f":"'Budget Summary 1 by level'!G50+'Budget Summary 1 by level'!G51+'Budget Summary 1 by level'!G52","v":0},null,{"$f":"'Budget Summary 1 by level'!I50+'Budget Summary 1 by level'!I51+'Budget Summary 1 by level'!I52","v":0},{"$f":"'Budget Summary 1 by level'!J50+'Budget Summary 1 by level'!J51+'Budget Summary 1 by level'!J52","v":0},{"$f":"'Budget Summary 1 by level'!K50+'Budget Summary 1 by level'!K51+'Budget Summary 1 by level'!K52","v":0},{"$f":"'Budget Summary 1 by level'!L50+'Budget Summary 1 by level'!L51+'Budget Summary 1 by level'!L52","v":0},{"$f":"'Budget Summary 1 by level'!M50+'Budget Summary 1 by level'!M51+'Budget Summary 1 by level'!M52","v":0},{"$f":"'Budget Summary 1 by level'!N50+'Budget Summary 1 by level'!N51+'Budget Summary 1 by level'!N52","v":0},{"$f":"'Budget Summary 1 by level'!O50+'Budget Summary 1 by level'!O51+'Budget Summary 1 by level'!O52","v":0},{"$f":"'Budget Summary 1 by level'!P50+'Budget Summary 1 by level'!P51+'Budget Summary 1 by level'!P52","v":0},{"$f":"'Budget Summary 1 by level'!Q50+'Budget Summary 1 by level'!Q51+'Budget Summary 1 by level'!Q52","v":0},{"$f":"'Budget Summary 1 by level'!R50+'Budget Summary 1 by level'!R51+'Budget Summary 1 by level'!R52","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Add back ELE Expense (non-cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Add back Other Expenses (non-cash)",null,{"$f":"'Budget Summary 1 by level'!AZ64+'Budget Summary 1 by level'!AZ111+'Budget Summary 1 by level'!AZ122+'Budget Summary 1 by level'!AZ143-'Budget Summary 1 by level'!AZ50-'Budget Summary 1 by level'!AZ51-'Budget Summary 1 by level'!AZ52-'Budget Summary 1 by level'!AZ110+'Budget Summary 1 by level'!G110","v":0},null,{"$f":"'Budget Summary 1 by level'!BA64+'Budget Summary 1 by level'!BA111+'Budget Summary 1 by level'!BA122+'Budget Summary 1 by level'!BA143-'Budget Summary 1 by level'!BA50-'Budget Summary 1 by level'!BA51-'Budget Summary 1 by level'!BA52-'Budget Summary 1 by level'!BA110+'Budget Summary 1 by level'!I110","v":0},{"$f":"'Budget Summary 1 by level'!BB64+'Budget Summary 1 by level'!BB111+'Budget Summary 1 by level'!BB122+'Budget Summary 1 by level'!BB143-'Budget Summary 1 by level'!BB50-'Budget Summary 1 by level'!BB51-'Budget Summary 1 by level'!BB52-'Budget Summary 1 by level'!BB110+'Budget Summary 1 by level'!J110","v":0},{"$f":"'Budget Summary 1 by level'!BC64+'Budget Summary 1 by level'!BC111+'Budget Summary 1 by level'!BC122+'Budget Summary 1 by level'!BC143-'Budget Summary 1 by level'!BC50-'Budget Summary 1 by level'!BC51-'Budget Summary 1 by level'!BC52-'Budget Summary 1 by level'!BC110+'Budget Summary 1 by level'!K110","v":0},{"$f":"'Budget Summary 1 by level'!BD64+'Budget Summary 1 by level'!BD111+'Budget Summary 1 by level'!BD122+'Budget Summary 1 by level'!BD143-'Budget Summary 1 by level'!BD50-'Budget Summary 1 by level'!BD51-'Budget Summary 1 by level'!BD52-'Budget Summary 1 by level'!BD110+'Budget Summary 1 by level'!L110","v":0},{"$f":"'Budget Summary 1 by level'!BE64+'Budget Summary 1 by level'!BE111+'Budget Summary 1 by level'!BE122+'Budget Summary 1 by level'!BE143-'Budget Summary 1 by level'!BE50-'Budget Summary 1 by level'!BE51-'Budget Summary 1 by level'!BE52-'Budget Summary 1 by level'!BE110+'Budget Summary 1 by level'!M110","v":0},{"$f":"'Budget Summary 1 by level'!BF64+'Budget Summary 1 by level'!BF111+'Budget Summary 1 by level'!BF122+'Budget Summary 1 by level'!BF143-'Budget Summary 1 by level'!BF50-'Budget Summary 1 by level'!BF51-'Budget Summary 1 by level'!BF52-'Budget Summary 1 by level'!BF110+'Budget Summary 1 by level'!N110","v":0},{"$f":"'Budget Summary 1 by level'!BG64+'Budget Summary 1 by level'!BG111+'Budget Summary 1 by level'!BG122+'Budget Summary 1 by level'!BG143-'Budget Summary 1 by level'!BG50-'Budget Summary 1 by level'!BG51-'Budget Summary 1 by level'!BG52-'Budget Summary 1 by level'!BG110+'Budget Summary 1 by level'!O110","v":0},{"$f":"'Budget Summary 1 by level'!BH64+'Budget Summary 1 by level'!BH111+'Budget Summary 1 by level'!BH122+'Budget Summary 1 by level'!BH143-'Budget Summary 1 by level'!BH50-'Budget Summary 1 by level'!BH51-'Budget Summary 1 by level'!BH52-'Budget Summary 1 by level'!BH110+'Budget Summary 1 by level'!P110","v":0},{"$f":"'Budget Summary 1 by level'!BI64+'Budget Summary 1 by level'!BI111+'Budget Summary 1 by level'!BI122+'Budget Summary 1 by level'!BI143-'Budget Summary 1 by level'!BI50-'Budget Summary 1 by level'!BI51-'Budget Summary 1 by level'!BI52-'Budget Summary 1 by level'!BI110+'Budget Summary 1 by level'!Q110","v":0},{"$f":"'Budget Summary 1 by level'!BJ64+'Budget Summary 1 by level'!BJ111+'Budget Summary 1 by level'!BJ122+'Budget Summary 1 by level'!BJ143-'Budget Summary 1 by level'!BJ50-'Budget Summary 1 by level'!BJ51-'Budget Summary 1 by level'!BJ52-'Budget Summary 1 by level'!BJ110+'Budget Summary 1 by level'!R110","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Less Other Income (non-cash)",null,{"$f":"-'Budget Summary 1 by level'!AZ32-'Budget Summary 1 by level'!AZ92-'Budget Summary 1 by level'!AZ118-'Budget Summary 1 by level'!AZ133-SUM('Budget Summary 1 by level'!G89:G91)","v":0},null,{"$f":"-'Budget Summary 1 by level'!BA32-'Budget Summary 1 by level'!BA92-'Budget Summary 1 by level'!BA118-'Budget Summary 1 by level'!BA133-SUM('Budget Summary 1 by level'!I89:I91)","v":0},{"$f":"-'Budget Summary 1 by level'!BB32-'Budget Summary 1 by level'!BB92-'Budget Summary 1 by level'!BB118-'Budget Summary 1 by level'!BB133-SUM('Budget Summary 1 by level'!J89:J91)","v":0},{"$f":"-'Budget Summary 1 by level'!BC32-'Budget Summary 1 by level'!BC92-'Budget Summary 1 by level'!BC118-'Budget Summary 1 by level'!BC133-SUM('Budget Summary 1 by level'!K89:K91)","v":0},{"$f":"-'Budget Summary 1 by level'!BD32-'Budget Summary 1 by level'!BD92-'Budget Summary 1 by level'!BD118-'Budget Summary 1 by level'!BD133-SUM('Budget Summary 1 by level'!L89:L91)","v":0},{"$f":"-'Budget Summary 1 by level'!BE32-'Budget Summary 1 by level'!BE92-'Budget Summary 1 by level'!BE118-'Budget Summary 1 by level'!BE133-SUM('Budget Summary 1 by level'!M89:M91)","v":0},{"$f":"-'Budget Summary 1 by level'!BF32-'Budget Summary 1 by level'!BF92-'Budget Summary 1 by level'!BF118-'Budget Summary 1 by level'!BF133-SUM('Budget Summary 1 by level'!N89:N91)","v":0},{"$f":"-'Budget Summary 1 by level'!BG32-'Budget Summary 1 by level'!BG92-'Budget Summary 1 by level'!BG118-'Budget Summary 1 by level'!BG133-SUM('Budget Summary 1 by level'!O89:O91)","v":0},{"$f":"-'Budget Summary 1 by level'!BH32-'Budget Summary 1 by level'!BH92-'Budget Summary 1 by level'!BH118-'Budget Summary 1 by level'!BH133-SUM('Budget Summary 1 by level'!P89:P91)","v":0},{"$f":"-'Budget Summary 1 by level'!BI32-'Budget Summary 1 by level'!BI92-'Budget Summary 1 by level'!BI118-'Budget Summary 1 by level'!BI133-SUM('Budget Summary 1 by level'!Q89:Q91)","v":0},{"$f":"-'Budget Summary 1 by level'!BJ32-'Budget Summary 1 by level'!BJ92-'Budget Summary 1 by level'!BJ118-'Budget Summary 1 by level'!BJ133-SUM('Budget Summary 1 by level'!R89:R91)","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Cash Budget Surplus/(Deficit)",null,{"$f":"SUM(D73:D79)","v":0},null,{"$f":"SUM(F73:F79)","v":0},{"$f":"SUM(G73:G79)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Summary L1","index":24,"n_rows":525,"n_cols":169,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,137,3,150],[3,152,3,165],[3,62,3,75],[3,47,3,60],[3,77,3,90],[3,92,3,105],[3,107,3,120],[3,122,3,135],[4,122,4,135],[4,137,4,150],[4,152,4,165],[4,47,4,60],[4,62,4,75],[4,77,4,90],[4,92,4,105],[4,107,4,120],[1,0,2,1],[3,0,4,1],[4,2,4,15],[4,17,4,30],[4,32,4,45],[3,2,3,15],[3,17,3,30],[3,32,3,45]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"MID('Cover Page'!$A$5,1,FIND(\"ending\",'Cover Page'!$A$5)+6)&CHAR(10)&MID('Cover Page'!$A$5,FIND(\"ending\",'Cover Page'!$A$5)+7,LEN('Cover Page'!$A$5))","v":"10 Year Financial Plan for the Years ending \n30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"SUMMARY OF ALL G/L ACCOUNTS - \"&UPPER(general_fund_name)","v":"SUMMARY OF ALL G/L ACCOUNTS - GENERAL FUND"},null,{"$f":"'Budget Summary 1'!J5","v":"Current Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Summary 1'!L5","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CO4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DD4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DS4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},"2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15",null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},"2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16",null,{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},"2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17",null,{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},"2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18",null,{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},"2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19",null,{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},"2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20",null,{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},"2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21",null,{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},"2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22",null,{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},"2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23",null,{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},"2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24",null,{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},"2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25"," "," "," "]
[{"$f":"\"by \"&general_database_level_6","v":"by Section (Org)"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"}," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after"," "," "," "]
["Code","Description","Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash"," "," "," "]
["O101.10 ","General Management",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$E:$E,$A9,Database!$V:$V,C$7&\" \"&C$8)","v":1505783},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A9,Database!$V:$V,D$7&\" \"&D$8)","v":7496112},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$E:$E,$A9,Database!$V:$V,E$7&\" \"&E$8)","v":4746123},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A9,Database!$V:$V,F$7&\" \"&F$8)","v":720090},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$E:$E,$A9,Database!$V:$V,G$7&\" \"&G$8)","v":720090},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A9,Database!$V:$V,H$7&\" \"&H$8)","v":20000},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$E:$E,$A9,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A9,Database!$V:$V,J$7&\" \"&J$8)","v":0},{"$f":"SUM(C9,-D9,E9,-F9,G9,-H9,I9,-J9)","v":-1264206},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":4746123},{"$f":"SUM(K9,L9)","v":3481917},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L9","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-4746123},{"$f":"SUM(M9,N9,O9)","v":-1264206},null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$E:$E,$A9,Database!$V:$V,R$7&\" \"&R$8)","v":1441639.12},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A9,Database!$V:$V,S$7&\" \"&S$8)","v":7579156.1000000015},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$E:$E,$A9,Database!$V:$V,T$7&\" \"&T$8)","v":4849513.4800000004},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A9,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$E:$E,$A9,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A9,Database!$V:$V,W$7&\" \"&W$8)","v":537000},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$E:$E,$A9,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A9,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},{"$f":"SUM(R9,-S9,T9,-U9,V9,-W9,X9,-Y9)","v":-1825003.5000000009},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":4849513.040000001},{"$f":"SUM(Z9,AA9)","v":3024509.54},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA9","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-4849513.4800000004},{"$f":"SUM(AB9,AC9,AD9)","v":-1825003.9400000004},null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$E:$E,$A9,Database!$V:$V,AG$7&\" \"&AG$8)","v":1472434.83},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A9,Database!$V:$V,AH$7&\" \"&AH$8)","v":7787871.9099999992},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$E:$E,$A9,Database!$V:$V,AI$7&\" \"&AI$8)","v":5478156.4000000004},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A9,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$E:$E,$A9,Database!$V:$V,AK$7&\" \"&AK$8)","v":361300},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A9,Database!$V:$V,AL$7&\" \"&AL$8)","v":581283},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$E:$E,$A9,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A9,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},{"$f":"SUM(AG9,-AH9,AI9,-AJ9,AK9,-AL9,AM9,-AN9)","v":-1057263.6799999988},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":4978156.0999999996},{"$f":"SUM(AO9,AP9)","v":3920892.4200000009},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP9","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-4978156.4000000004},{"$f":"SUM(AQ9,AR9,AS9)","v":-1057263.9799999995},null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$E:$E,$A9,Database!$V:$V,AV$7&\" \"&AV$8)","v":1507495.7},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A9,Database!$V:$V,AW$7&\" \"&AW$8)","v":7966055.0599999987},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$E:$E,$A9,Database!$V:$V,AX$7&\" \"&AX$8)","v":5578000.96},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A9,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$E:$E,$A9,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":314419},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A9,Database!$V:$V,BA$7&\" \"&BA$8)","v":939222},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$E:$E,$A9,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A9,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},{"$f":"SUM(AV9,-AW9,AX9,-AY9,AZ9,-BA9,BB9,-BC9)","v":-1505361.3999999985},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":5078001.25},{"$f":"SUM(BD9,BE9)","v":3572639.8500000015},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE9","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-5078000.96},{"$f":"SUM(BF9,BG9,BH9)","v":-1505361.1099999985},null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$E:$E,$A9,Database!$V:$V,BK$7&\" \"&BK$8)","v":1543433.1},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A9,Database!$V:$V,BL$7&\" \"&BL$8)","v":8150428.9399999995},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$E:$E,$A9,Database!$V:$V,BM$7&\" \"&BM$8)","v":5181463.46},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A9,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$E:$E,$A9,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A9,Database!$V:$V,BP$7&\" \"&BP$8)","v":500988},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$E:$E,$A9,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A9,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},{"$f":"SUM(BK9,-BL9,BM9,-BN9,BO9,-BP9,BQ9,-BR9)","v":-1926520.38},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":5181462.66},{"$f":"SUM(BS9,BT9)","v":3254942.2800000003},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT9","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-5181463.46},{"$f":"SUM(BU9,BV9,BW9)","v":-1926521.1799999997},null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$E:$E,$A9,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":1587636.1},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A9,Database!$V:$V,CA$7&\" \"&CA$8)","v":8394994.3199999984},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$E:$E,$A9,Database!$V:$V,CB$7&\" \"&CB$8)","v":5346703.3099999996},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A9,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$E:$E,$A9,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A9,Database!$V:$V,CE$7&\" \"&CE$8)","v":684744},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$E:$E,$A9,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A9,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},{"$f":"SUM(BZ9,-CA9,CB9,-CC9,CD9,-CE9,CF9,-CG9)","v":-2145398.9099999992},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":5346702.6500000004},{"$f":"SUM(CH9,CI9)","v":3201303.7400000012},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI9","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-5346703.3099999996},{"$f":"SUM(CJ9,CK9,CL9)","v":-2145399.5699999984},null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$E:$E,$A9,Database!$V:$V,CO$7&\" \"&CO$8)","v":1633165.19},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A9,Database!$V:$V,CP$7&\" \"&CP$8)","v":8630806.2100000009},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$E:$E,$A9,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":5500788},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A9,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$E:$E,$A9,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A9,Database!$V:$V,CT$7&\" \"&CT$8)","v":965547},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$E:$E,$A9,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A9,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},{"$f":"SUM(CO9,-CP9,CQ9,-CR9,CS9,-CT9,CU9,-CV9)","v":-2462400.0200000014},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":5500787.5699999994},{"$f":"SUM(CW9,CX9)","v":3038387.549999998},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX9","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-5500788},{"$f":"SUM(CY9,CZ9,DA9)","v":-2462400.450000002},null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$E:$E,$A9,Database!$V:$V,DD$7&\" \"&DD$8)","v":1680060.1400000001},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A9,Database!$V:$V,DE$7&\" \"&DE$8)","v":8865505.1900000013},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$E:$E,$A9,Database!$V:$V,DF$7&\" \"&DF$8)","v":5651285.1299999999},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A9,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$E:$E,$A9,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A9,Database!$V:$V,DI$7&\" \"&DI$8)","v":1146389},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$E:$E,$A9,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A9,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},{"$f":"SUM(DD9,-DE9,DF9,-DG9,DH9,-DI9,DJ9,-DK9)","v":-2680548.9200000009},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":5651285.040000001},{"$f":"SUM(DL9,DM9)","v":2970736.12},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM9","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-5651285.1299999999},{"$f":"SUM(DN9,DO9,DP9)","v":-2680549.0099999998},null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$E:$E,$A9,Database!$V:$V,DS$7&\" \"&DS$8)","v":1728361.94},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A9,Database!$V:$V,DT$7&\" \"&DT$8)","v":9129102.6400000006},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$E:$E,$A9,Database!$V:$V,DU$7&\" \"&DU$8)","v":5828131.4100000001},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A9,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$E:$E,$A9,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A9,Database!$V:$V,DX$7&\" \"&DX$8)","v":1230939},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$E:$E,$A9,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A9,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},{"$f":"SUM(DS9,-DT9,DU9,-DV9,DW9,-DX9,DY9,-DZ9)","v":-2803548.290000001},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":5828131.2699999996},{"$f":"SUM(EA9,EB9)","v":3024582.9799999986},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB9","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-5828131.4100000001},{"$f":"SUM(EC9,ED9,EE9)","v":-2803548.4300000016},null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$E:$E,$A9,Database!$V:$V,EH$7&\" \"&EH$8)","v":1778112.7999999998},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A9,Database!$V:$V,EI$7&\" \"&EI$8)","v":9326268.0300000012},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$E:$E,$A9,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":5935917.6500000004},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A9,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$E:$E,$A9,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A9,Database!$V:$V,EM$7&\" \"&EM$8)","v":1337573},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$E:$E,$A9,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A9,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},{"$f":"SUM(EH9,-EI9,EJ9,-EK9,EL9,-EM9,EN9,-EO9)","v":-2949810.580000001},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":5935918.3399999999},{"$f":"SUM(EP9,EQ9)","v":2986107.7599999988},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ9","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-5935917.6500000004},{"$f":"SUM(ER9,ES9,ET9)","v":-2949809.8900000015},null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$E:$E,$A9,Database!$V:$V,EW$7&\" \"&EW$8)","v":1829356.1800000002},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A9,Database!$V:$V,EX$7&\" \"&EX$8)","v":9579957.799999997},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$E:$E,$A9,Database!$V:$V,EY$7&\" \"&EY$8)","v":6097522.7699999996},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A9,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$E:$E,$A9,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A9,Database!$V:$V,FB$7&\" \"&FB$8)","v":1445508},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$E:$E,$A9,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A9,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},{"$f":"SUM(EW9,-EX9,EY9,-EZ9,FA9,-FB9,FC9,-FD9)","v":-3098586.8499999978},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":6097522.8799999999},{"$f":"SUM(FE9,FF9)","v":2998936.0300000021},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF9","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-6097522.7699999996},{"$f":"SUM(FG9,FH9,FI9)","v":-3098586.7399999974}," "," "," "]
["O101.20","Corporate and Community Services",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$E:$E,$A10,Database!$V:$V,C$7&\" \"&C$8)","v":10543183},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A10,Database!$V:$V,D$7&\" \"&D$8)","v":4711251},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$E:$E,$A10,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A10,Database!$V:$V,F$7&\" \"&F$8)","v":1352116},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$E:$E,$A10,Database!$V:$V,G$7&\" \"&G$8)","v":1221253},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A10,Database!$V:$V,H$7&\" \"&H$8)","v":261573},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$E:$E,$A10,Database!$V:$V,I$7&\" \"&I$8)","v":752636},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A10,Database!$V:$V,J$7&\" \"&J$8)","v":0},{"$f":"SUM(C10,-D10,E10,-F10,G10,-H10,I10,-J10)","v":6192132},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(K10,L10)","v":6192132},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L10","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(M10,N10,O10)","v":6192132},null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$E:$E,$A10,Database!$V:$V,R$7&\" \"&R$8)","v":10598497.859999998},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A10,Database!$V:$V,S$7&\" \"&S$8)","v":4290024.8900000006},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$E:$E,$A10,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A10,Database!$V:$V,U$7&\" \"&U$8)","v":701450},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$E:$E,$A10,Database!$V:$V,V$7&\" \"&V$8)","v":15232},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A10,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$E:$E,$A10,Database!$V:$V,X$7&\" \"&X$8)","v":777104},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A10,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},{"$f":"SUM(R10,-S10,T10,-U10,V10,-W10,X10,-Y10)","v":6399358.9699999969},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(Z10,AA10)","v":6399358.9699999969},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA10","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AB10,AC10,AD10)","v":6399358.9699999969},null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$E:$E,$A10,Database!$V:$V,AG$7&\" \"&AG$8)","v":11087123.870000001},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A10,Database!$V:$V,AH$7&\" \"&AH$8)","v":4139503.43},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$E:$E,$A10,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A10,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":1656516.96},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$E:$E,$A10,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A10,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$E:$E,$A10,Database!$V:$V,AM$7&\" \"&AM$8)","v":794232},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A10,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},{"$f":"SUM(AG10,-AH10,AI10,-AJ10,AK10,-AL10,AM10,-AN10)","v":6085335.4800000014},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(AO10,AP10)","v":6085335.4800000014},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP10","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AQ10,AR10,AS10)","v":6085335.4800000014},null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$E:$E,$A10,Database!$V:$V,AV$7&\" \"&AV$8)","v":12000825.350000005},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A10,Database!$V:$V,AW$7&\" \"&AW$8)","v":4006909.2199999997},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$E:$E,$A10,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A10,Database!$V:$V,AY$7&\" \"&AY$8)","v":573642},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$E:$E,$A10,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A10,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$E:$E,$A10,Database!$V:$V,BB$7&\" \"&BB$8)","v":831632},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A10,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},{"$f":"SUM(AV10,-AW10,AX10,-AY10,AZ10,-BA10,BB10,-BC10)","v":8251906.1300000055},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BD10,BE10)","v":8251906.1300000055},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE10","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BF10,BG10,BH10)","v":8251906.1300000055},null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$E:$E,$A10,Database!$V:$V,BK$7&\" \"&BK$8)","v":13006010.930000002},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A10,Database!$V:$V,BL$7&\" \"&BL$8)","v":3873331.9499999993},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$E:$E,$A10,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A10,Database!$V:$V,BN$7&\" \"&BN$8)","v":608303.03},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$E:$E,$A10,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A10,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$E:$E,$A10,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":870705},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A10,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},{"$f":"SUM(BK10,-BL10,BM10,-BN10,BO10,-BP10,BQ10,-BR10)","v":9395080.950000003},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BS10,BT10)","v":9395080.950000003},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT10","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BU10,BV10,BW10)","v":9395080.950000003},null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$E:$E,$A10,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":14122471.640000001},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A10,Database!$V:$V,CA$7&\" \"&CA$8)","v":3951400.6100000008},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$E:$E,$A10,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A10,Database!$V:$V,CC$7&\" \"&CC$8)","v":645058.38},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$E:$E,$A10,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A10,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$E:$E,$A10,Database!$V:$V,CF$7&\" \"&CF$8)","v":911528},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A10,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},{"$f":"SUM(BZ10,-CA10,CB10,-CC10,CD10,-CE10,CF10,-CG10)","v":10437540.649999999},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CH10,CI10)","v":10437540.649999999},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI10","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CJ10,CK10,CL10)","v":10437540.649999999},null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$E:$E,$A10,Database!$V:$V,CO$7&\" \"&CO$8)","v":14681613.300000001},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A10,Database!$V:$V,CP$7&\" \"&CP$8)","v":4030918.0799999991},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$E:$E,$A10,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A10,Database!$V:$V,CR$7&\" \"&CR$8)","v":507021.63},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$E:$E,$A10,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A10,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$E:$E,$A10,Database!$V:$V,CU$7&\" \"&CU$8)","v":947912},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A10,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},{"$f":"SUM(CO10,-CP10,CQ10,-CR10,CS10,-CT10,CU10,-CV10)","v":11091585.590000002},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CW10,CX10)","v":11091585.590000002},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX10","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CY10,CZ10,DA10)","v":11091585.590000002},null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$E:$E,$A10,Database!$V:$V,DD$7&\" \"&DD$8)","v":15264660.880000001},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A10,Database!$V:$V,DE$7&\" \"&DE$8)","v":4138109.3000000003},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$E:$E,$A10,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A10,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$E:$E,$A10,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A10,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$E:$E,$A10,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":985906},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A10,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},{"$f":"SUM(DD10,-DE10,DF10,-DG10,DH10,-DI10,DJ10,-DK10)","v":12112457.58},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(DL10,DM10)","v":12112457.58},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM10","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(DN10,DO10,DP10)","v":12112457.58},null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$E:$E,$A10,Database!$V:$V,DS$7&\" \"&DS$8)","v":15872648.189999998},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A10,Database!$V:$V,DT$7&\" \"&DT$8)","v":4264197.8900000006},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$E:$E,$A10,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A10,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$E:$E,$A10,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A10,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$E:$E,$A10,Database!$V:$V,DY$7&\" \"&DY$8)","v":1025589},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A10,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},{"$f":"SUM(DS10,-DT10,DU10,-DV10,DW10,-DX10,DY10,-DZ10)","v":12634039.299999997},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EA10,EB10)","v":12634039.299999997},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB10","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(EC10,ED10,EE10)","v":12634039.299999997},null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$E:$E,$A10,Database!$V:$V,EH$7&\" \"&EH$8)","v":16506654.099999996},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A10,Database!$V:$V,EI$7&\" \"&EI$8)","v":4394285.18},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$E:$E,$A10,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A10,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$E:$E,$A10,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A10,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$E:$E,$A10,Database!$V:$V,EN$7&\" \"&EN$8)","v":1067035},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A10,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},{"$f":"SUM(EH10,-EI10,EJ10,-EK10,EL10,-EM10,EN10,-EO10)","v":13179403.919999996},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EP10,EQ10)","v":13179403.919999996},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ10","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(ER10,ES10,ET10)","v":13179403.919999996},null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$E:$E,$A10,Database!$V:$V,EW$7&\" \"&EW$8)","v":17167804.650000002},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A10,Database!$V:$V,EX$7&\" \"&EX$8)","v":4528499.8100000015},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$E:$E,$A10,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A10,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$E:$E,$A10,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A10,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$E:$E,$A10,Database!$V:$V,FC$7&\" \"&FC$8)","v":1110328},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A10,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},{"$f":"SUM(EW10,-EX10,EY10,-EZ10,FA10,-FB10,FC10,-FD10)","v":13749632.84},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(FE10,FF10)","v":13749632.84},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF10","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(FG10,FH10,FI10)","v":13749632.84}," "," "," "]
["O101.30","Operations",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$E:$E,$A11,Database!$V:$V,C$7&\" \"&C$8)","v":6882484},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A11,Database!$V:$V,D$7&\" \"&D$8)","v":8958765},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$E:$E,$A11,Database!$V:$V,E$7&\" \"&E$8)","v":2978325},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A11,Database!$V:$V,F$7&\" \"&F$8)","v":6033512},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$E:$E,$A11,Database!$V:$V,G$7&\" \"&G$8)","v":2024509},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A11,Database!$V:$V,H$7&\" \"&H$8)","v":684198},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$E:$E,$A11,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A11,Database!$V:$V,J$7&\" \"&J$8)","v":0},-3791157,{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-3791157,{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L11","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-3791157,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$E:$E,$A11,Database!$V:$V,R$7&\" \"&R$8)","v":8565321.5200000014},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A11,Database!$V:$V,S$7&\" \"&S$8)","v":9835032.0700000022},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$E:$E,$A11,Database!$V:$V,T$7&\" \"&T$8)","v":852331.75},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A11,Database!$V:$V,U$7&\" \"&U$8)","v":4590523},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$E:$E,$A11,Database!$V:$V,V$7&\" \"&V$8)","v":880000},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A11,Database!$V:$V,W$7&\" \"&W$8)","v":540470},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$E:$E,$A11,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A11,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-4668371.8000000007,{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-4668371.8000000007,{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA11","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-4668371.8000000007,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$E:$E,$A11,Database!$V:$V,AG$7&\" \"&AG$8)","v":9456511.3699999992},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A11,Database!$V:$V,AH$7&\" \"&AH$8)","v":10092110.520000001},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$E:$E,$A11,Database!$V:$V,AI$7&\" \"&AI$8)","v":734626.74},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A11,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":4489635},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$E:$E,$A11,Database!$V:$V,AK$7&\" \"&AK$8)","v":370566},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A11,Database!$V:$V,AL$7&\" \"&AL$8)","v":445574},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$E:$E,$A11,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A11,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-4465615.410000002,{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-4465615.410000002,{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP11","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-4465615.410000002,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$E:$E,$A11,Database!$V:$V,AV$7&\" \"&AV$8)","v":8301054.9900000002},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A11,Database!$V:$V,AW$7&\" \"&AW$8)","v":11068834.939999996},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$E:$E,$A11,Database!$V:$V,AX$7&\" \"&AX$8)","v":751634.36},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A11,Database!$V:$V,AY$7&\" \"&AY$8)","v":4232933.38},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$E:$E,$A11,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":622444},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A11,Database!$V:$V,BA$7&\" \"&BA$8)","v":431793},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$E:$E,$A11,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A11,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-6058427.9699999951,{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-6058427.9699999951,{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE11","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-6058427.9699999951,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$E:$E,$A11,Database!$V:$V,BK$7&\" \"&BK$8)","v":8492556.3899999987},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A11,Database!$V:$V,BL$7&\" \"&BL$8)","v":11537047.810000004},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$E:$E,$A11,Database!$V:$V,BM$7&\" \"&BM$8)","v":769067.03999999992},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A11,Database!$V:$V,BN$7&\" \"&BN$8)","v":4462973.5599999996},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$E:$E,$A11,Database!$V:$V,BO$7&\" \"&BO$8)","v":423152},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A11,Database!$V:$V,BP$7&\" \"&BP$8)","v":406810},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$E:$E,$A11,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A11,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-6722055.9400000051,{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-6722055.9400000051,{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT11","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-6722055.9400000051,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$E:$E,$A11,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":8728103.0700000003},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A11,Database!$V:$V,CA$7&\" \"&CA$8)","v":12036528.789999994},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$E:$E,$A11,Database!$V:$V,CB$7&\" \"&CB$8)","v":826248.12},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A11,Database!$V:$V,CC$7&\" \"&CC$8)","v":4979342.8900000006},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$E:$E,$A11,Database!$V:$V,CD$7&\" \"&CD$8)","v":325197},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A11,Database!$V:$V,CE$7&\" \"&CE$8)","v":391310},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$E:$E,$A11,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A11,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-7527633.4899999937,{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-7527633.4899999937,{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI11","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-7527633.4899999937,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$E:$E,$A11,Database!$V:$V,CO$7&\" \"&CO$8)","v":8970716.1400000025},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A11,Database!$V:$V,CP$7&\" \"&CP$8)","v":12479363.229999999},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$E:$E,$A11,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":849402.04999999993},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A11,Database!$V:$V,CR$7&\" \"&CR$8)","v":5147689.9800000004},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$E:$E,$A11,Database!$V:$V,CS$7&\" \"&CS$8)","v":334952},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A11,Database!$V:$V,CT$7&\" \"&CT$8)","v":374134},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$E:$E,$A11,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A11,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-7846117.0199999968,{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-7846117.0199999968,{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX11","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-7846117.0199999968,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$E:$E,$A11,Database!$V:$V,DD$7&\" \"&DD$8)","v":9230607.6199999992},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A11,Database!$V:$V,DE$7&\" \"&DE$8)","v":12938986.58},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$E:$E,$A11,Database!$V:$V,DF$7&\" \"&DF$8)","v":873257.14999999991},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A11,Database!$V:$V,DG$7&\" \"&DG$8)","v":5422207.5300000003},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$E:$E,$A11,Database!$V:$V,DH$7&\" \"&DH$8)","v":40226},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A11,Database!$V:$V,DI$7&\" \"&DI$8)","v":355175},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$E:$E,$A11,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A11,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-8572278.3400000017,{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-8572278.3400000017,{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM11","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-8572278.3400000017,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$E:$E,$A11,Database!$V:$V,DS$7&\" \"&DS$8)","v":9487995.8400000017},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A11,Database!$V:$V,DT$7&\" \"&DT$8)","v":13416042.589999996},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$E:$E,$A11,Database!$V:$V,DU$7&\" \"&DU$8)","v":889634.9},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A11,Database!$V:$V,DV$7&\" \"&DV$8)","v":5619955.6699999999},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$E:$E,$A11,Database!$V:$V,DW$7&\" \"&DW$8)","v":43533},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A11,Database!$V:$V,DX$7&\" \"&DX$8)","v":334327},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$E:$E,$A11,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A11,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-8949161.519999994,{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-8949161.519999994,{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB11","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-8949161.519999994,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$E:$E,$A11,Database!$V:$V,EH$7&\" \"&EH$8)","v":9753105.6899999995},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A11,Database!$V:$V,EI$7&\" \"&EI$8)","v":13911200.039999995},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$E:$E,$A11,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":922944.69000000006},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A11,Database!$V:$V,EK$7&\" \"&EK$8)","v":5826197.9899999984},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$E:$E,$A11,Database!$V:$V,EL$7&\" \"&EL$8)","v":46939},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A11,Database!$V:$V,EM$7&\" \"&EM$8)","v":311476},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$E:$E,$A11,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A11,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-9325884.6499999948,{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-9325884.6499999948,{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ11","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-9325884.6499999948,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$E:$E,$A11,Database!$V:$V,EW$7&\" \"&EW$8)","v":10026168.859999999},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A11,Database!$V:$V,EX$7&\" \"&EX$8)","v":14425153.480000002},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$E:$E,$A11,Database!$V:$V,EY$7&\" \"&EY$8)","v":949001.62},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A11,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":6038218.6000000006},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$E:$E,$A11,Database!$V:$V,FA$7&\" \"&FA$8)","v":50447},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A11,Database!$V:$V,FB$7&\" \"&FB$8)","v":286501},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$E:$E,$A11,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A11,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-9724255.6000000034,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-9724255.6000000034,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF11","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-9724255.6000000034," "," "," "]
["O101.40","Planning and Environmental Services",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$E:$E,$A12,Database!$V:$V,C$7&\" \"&C$8)","v":909040},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A12,Database!$V:$V,D$7&\" \"&D$8)","v":2286276},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$E:$E,$A12,Database!$V:$V,E$7&\" \"&E$8)","v":604230},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A12,Database!$V:$V,F$7&\" \"&F$8)","v":1186094},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$E:$E,$A12,Database!$V:$V,G$7&\" \"&G$8)","v":876314},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A12,Database!$V:$V,H$7&\" \"&H$8)","v":604230},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$E:$E,$A12,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A12,Database!$V:$V,J$7&\" \"&J$8)","v":0},-1687016,{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-1687016,{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L12","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-1687016,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$E:$E,$A12,Database!$V:$V,R$7&\" \"&R$8)","v":896762.2},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A12,Database!$V:$V,S$7&\" \"&S$8)","v":2067744.19},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$E:$E,$A12,Database!$V:$V,T$7&\" \"&T$8)","v":149998.47000000006},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A12,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$E:$E,$A12,Database!$V:$V,V$7&\" \"&V$8)","v":1265000},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A12,Database!$V:$V,W$7&\" \"&W$8)","v":150000},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$E:$E,$A12,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A12,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},94016.480000000098,{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},94016.480000000098,{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA12","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},94016.480000000098,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$E:$E,$A12,Database!$V:$V,AG$7&\" \"&AG$8)","v":912945.52},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A12,Database!$V:$V,AH$7&\" \"&AH$8)","v":2118652.3199999998},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$E:$E,$A12,Database!$V:$V,AI$7&\" \"&AI$8)","v":156283.42000000001},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A12,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$E:$E,$A12,Database!$V:$V,AK$7&\" \"&AK$8)","v":644375},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A12,Database!$V:$V,AL$7&\" \"&AL$8)","v":157408},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$E:$E,$A12,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A12,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-562456.37999999989,{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-562456.37999999989,{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP12","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-562456.37999999989,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$E:$E,$A12,Database!$V:$V,AV$7&\" \"&AV$8)","v":935769.15999999992},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A12,Database!$V:$V,AW$7&\" \"&AW$8)","v":2168151.91},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$E:$E,$A12,Database!$V:$V,AX$7&\" \"&AX$8)","v":163222.40000000002},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A12,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$E:$E,$A12,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":546228},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A12,Database!$V:$V,BA$7&\" \"&BA$8)","v":165184},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$E:$E,$A12,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A12,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-688116.35000000009,{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-688116.35000000009,{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE12","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-688116.35000000009,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$E:$E,$A12,Database!$V:$V,BK$7&\" \"&BK$8)","v":959163.39000000013},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A12,Database!$V:$V,BL$7&\" \"&BL$8)","v":2219183.6100000008},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$E:$E,$A12,Database!$V:$V,BM$7&\" \"&BM$8)","v":170469.48000000004},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A12,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$E:$E,$A12,Database!$V:$V,BO$7&\" \"&BO$8)","v":516390},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A12,Database!$V:$V,BP$7&\" \"&BP$8)","v":173344},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$E:$E,$A12,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A12,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-746504.74000000069,{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-746504.74000000069,{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT12","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-746504.74000000069,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$E:$E,$A12,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":987938.28999999992},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A12,Database!$V:$V,CA$7&\" \"&CA$8)","v":2281533.1199999996},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$E:$E,$A12,Database!$V:$V,CB$7&\" \"&CB$8)","v":178890.67000000004},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A12,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$E:$E,$A12,Database!$V:$V,CD$7&\" \"&CD$8)","v":532104},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A12,Database!$V:$V,CE$7&\" \"&CE$8)","v":181908},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$E:$E,$A12,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A12,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-764508.15999999968,{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-764508.15999999968,{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI12","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-764508.15999999968,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$E:$E,$A12,Database!$V:$V,CO$7&\" \"&CO$8)","v":1017576.4300000002},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A12,Database!$V:$V,CP$7&\" \"&CP$8)","v":2345776.0400000005},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$E:$E,$A12,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":187727.87},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A12,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$E:$E,$A12,Database!$V:$V,CS$7&\" \"&CS$8)","v":548297},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A12,Database!$V:$V,CT$7&\" \"&CT$8)","v":190894},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$E:$E,$A12,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A12,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-783068.74000000022,{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-783068.74000000022,{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX12","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-783068.74000000022,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$E:$E,$A12,Database!$V:$V,DD$7&\" \"&DD$8)","v":1048103.71},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A12,Database!$V:$V,DE$7&\" \"&DE$8)","v":2411970.1400000006},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$E:$E,$A12,Database!$V:$V,DF$7&\" \"&DF$8)","v":197001.62999999995},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A12,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$E:$E,$A12,Database!$V:$V,DH$7&\" \"&DH$8)","v":507558},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A12,Database!$V:$V,DI$7&\" \"&DI$8)","v":200324},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$E:$E,$A12,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A12,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-859630.80000000075,{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-859630.80000000075,{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM12","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-859630.80000000075,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$E:$E,$A12,Database!$V:$V,DS$7&\" \"&DS$8)","v":1079546.8299999998},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A12,Database!$V:$V,DT$7&\" \"&DT$8)","v":2480174.9299999988},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$E:$E,$A12,Database!$V:$V,DU$7&\" \"&DU$8)","v":206733.51000000004},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A12,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$E:$E,$A12,Database!$V:$V,DW$7&\" \"&DW$8)","v":522785},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A12,Database!$V:$V,DX$7&\" \"&DX$8)","v":210220},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$E:$E,$A12,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A12,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-881329.58999999892,{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-881329.58999999892,{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB12","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-881329.58999999892,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$E:$E,$A12,Database!$V:$V,EH$7&\" \"&EH$8)","v":1111933.2300000002},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A12,Database!$V:$V,EI$7&\" \"&EI$8)","v":2550451.6900000004},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$E:$E,$A12,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":216946.14999999997},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A12,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$E:$E,$A12,Database!$V:$V,EL$7&\" \"&EL$8)","v":538469},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A12,Database!$V:$V,EM$7&\" \"&EM$8)","v":220605},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$E:$E,$A12,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A12,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-903708.31000000029,{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-903708.31000000029,{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ12","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-903708.31000000029,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$E:$E,$A12,Database!$V:$V,EW$7&\" \"&EW$8)","v":1145291.2300000002},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A12,Database!$V:$V,EX$7&\" \"&EX$8)","v":2622863.6},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$E:$E,$A12,Database!$V:$V,EY$7&\" \"&EY$8)","v":227663.29999999996},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A12,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$E:$E,$A12,Database!$V:$V,FA$7&\" \"&FA$8)","v":554622},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A12,Database!$V:$V,FB$7&\" \"&FB$8)","v":231503},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$E:$E,$A12,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A12,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-926790.06999999983,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-926790.06999999983,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF12","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-926790.06999999983," "," "," "]
["O105.05","Net Working Funds Position",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$E:$E,$A13,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A13,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$E:$E,$A13,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A13,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$E:$E,$A13,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A13,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$E:$E,$A13,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A13,Database!$V:$V,J$7&\" \"&J$8)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L13","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$E:$E,$A13,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A13,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$E:$E,$A13,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A13,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$E:$E,$A13,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A13,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$E:$E,$A13,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A13,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA13","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$E:$E,$A13,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A13,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$E:$E,$A13,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A13,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$E:$E,$A13,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A13,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$E:$E,$A13,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A13,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP13","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$E:$E,$A13,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A13,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$E:$E,$A13,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A13,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$E:$E,$A13,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A13,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$E:$E,$A13,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A13,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE13","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$E:$E,$A13,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A13,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$E:$E,$A13,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A13,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$E:$E,$A13,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A13,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$E:$E,$A13,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A13,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT13","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$E:$E,$A13,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A13,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$E:$E,$A13,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A13,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$E:$E,$A13,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A13,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$E:$E,$A13,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A13,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI13","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$E:$E,$A13,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A13,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$E:$E,$A13,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A13,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$E:$E,$A13,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A13,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$E:$E,$A13,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A13,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX13","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$E:$E,$A13,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A13,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$E:$E,$A13,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A13,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$E:$E,$A13,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A13,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$E:$E,$A13,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A13,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM13","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$E:$E,$A13,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A13,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$E:$E,$A13,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A13,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$E:$E,$A13,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A13,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$E:$E,$A13,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A13,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB13","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$E:$E,$A13,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A13,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$E:$E,$A13,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A13,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$E:$E,$A13,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A13,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$E:$E,$A13,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A13,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ13","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$E:$E,$A13,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A13,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$E:$E,$A13,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A13,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$E:$E,$A13,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A13,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$E:$E,$A13,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A13,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF13","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0," "," "," "]
["O105.10","Net Capital Funds Position",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$E:$E,$A14,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A14,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$E:$E,$A14,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A14,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$E:$E,$A14,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A14,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$E:$E,$A14,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A14,Database!$V:$V,J$7&\" \"&J$8)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A14,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L14","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$E:$E,$A14,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A14,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$E:$E,$A14,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A14,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$E:$E,$A14,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A14,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$E:$E,$A14,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A14,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA14","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$E:$E,$A14,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A14,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$E:$E,$A14,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A14,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$E:$E,$A14,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A14,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$E:$E,$A14,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A14,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP14","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$E:$E,$A14,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A14,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$E:$E,$A14,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A14,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$E:$E,$A14,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A14,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$E:$E,$A14,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A14,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE14","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$E:$E,$A14,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A14,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$E:$E,$A14,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A14,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$E:$E,$A14,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A14,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$E:$E,$A14,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A14,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT14","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$E:$E,$A14,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A14,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$E:$E,$A14,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A14,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$E:$E,$A14,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A14,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$E:$E,$A14,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A14,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI14","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$E:$E,$A14,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A14,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$E:$E,$A14,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A14,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$E:$E,$A14,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A14,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$E:$E,$A14,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A14,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX14","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$E:$E,$A14,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A14,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$E:$E,$A14,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A14,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$E:$E,$A14,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A14,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$E:$E,$A14,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A14,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM14","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$E:$E,$A14,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A14,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$E:$E,$A14,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A14,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$E:$E,$A14,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A14,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$E:$E,$A14,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A14,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB14","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$E:$E,$A14,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A14,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$E:$E,$A14,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A14,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$E:$E,$A14,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A14,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$E:$E,$A14,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A14,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ14","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$E:$E,$A14,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A14,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$E:$E,$A14,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A14,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$E:$E,$A14,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A14,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$E:$E,$A14,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A14,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF14","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0," "," "," "]
["O105.15","Equity",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$E:$E,$A15,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A15,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$E:$E,$A15,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A15,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$E:$E,$A15,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A15,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$E:$E,$A15,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A15,Database!$V:$V,J$7&\" \"&J$8)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A15,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L15","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$E:$E,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$E:$E,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$E:$E,$A15,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A15,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$E:$E,$A15,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A15,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$E:$E,$A15,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A15,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$E:$E,$A15,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A15,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A15,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA15","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$E:$E,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$E:$E,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$E:$E,$A15,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A15,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$E:$E,$A15,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A15,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$E:$E,$A15,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A15,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$E:$E,$A15,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A15,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A15,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP15","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$E:$E,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$E:$E,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$E:$E,$A15,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A15,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$E:$E,$A15,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A15,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$E:$E,$A15,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A15,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$E:$E,$A15,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A15,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A15,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE15","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$E:$E,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$E:$E,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$E:$E,$A15,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A15,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$E:$E,$A15,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A15,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$E:$E,$A15,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A15,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$E:$E,$A15,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A15,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A15,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT15","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$E:$E,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$E:$E,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$E:$E,$A15,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A15,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$E:$E,$A15,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A15,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$E:$E,$A15,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A15,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$E:$E,$A15,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A15,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A15,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI15","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$E:$E,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$E:$E,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$E:$E,$A15,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A15,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$E:$E,$A15,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A15,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$E:$E,$A15,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A15,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$E:$E,$A15,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A15,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A15,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX15","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$E:$E,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$E:$E,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$E:$E,$A15,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A15,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$E:$E,$A15,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A15,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$E:$E,$A15,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A15,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$E:$E,$A15,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A15,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A15,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM15","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$E:$E,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$E:$E,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$E:$E,$A15,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A15,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$E:$E,$A15,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A15,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$E:$E,$A15,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A15,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$E:$E,$A15,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A15,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A15,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB15","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$E:$E,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$E:$E,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$E:$E,$A15,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A15,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$E:$E,$A15,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A15,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$E:$E,$A15,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A15,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$E:$E,$A15,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A15,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A15,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ15","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$E:$E,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$E:$E,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$E:$E,$A15,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A15,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$E:$E,$A15,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A15,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$E:$E,$A15,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A15,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$E:$E,$A15,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A15,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A15,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF15","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A16,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(FE16,FF16)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A16,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A16,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A16,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A16,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")-FF16","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A16,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A16,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A16,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A16,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")","v":0},{"$f":"SUM(FG16,FH16,FI16)","v":0}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A17,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A17,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A17,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A17,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A17,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")-FF17","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A17,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A17,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A17,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A17,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")","v":0},0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A18,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A18,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A18,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A18,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A18,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")-FF18","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A18,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A18,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A18,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A18,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")","v":0},0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A19,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A19,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A19,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A19,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A19,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")-FF19","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A19,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A19,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A19,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A19,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")","v":0},0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A20,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A20,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A20,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A20,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A20,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")-FF20","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A20,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A20,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A20,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A20,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")","v":0},0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A21,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A21,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A21,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A21,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A21,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")-FF21","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A21,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A21,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A21,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A21,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")","v":0},0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A22,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A22,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A22,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A22,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A22,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")-FF22","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A22,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A22,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A22,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A22,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")","v":0},0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A23,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A23,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A23,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A23,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A23,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")-FF23","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A23,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A23,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A23,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A23,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")","v":0},0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A24,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A24,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A24,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A24,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A24,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")-FF24","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A24,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A24,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A24,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A24,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")","v":0},0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A25,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A25,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A25,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A25,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A25,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")-FF25","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A25,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A25,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A25,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A25,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")","v":0},0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A26,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A26,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A26,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A26,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A26,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")-FF26","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A26,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A26,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A26,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A26,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")","v":0},0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A27,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A27,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A27,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A27,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A27,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")-FF27","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A27,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A27,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A27,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A27,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")","v":0},0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A28,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A28,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A28,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A28,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A28,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")-FF28","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A28,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A28,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A28,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A28,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")","v":0},0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A29,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A29,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A29,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A29,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A29,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")-FF29","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A29,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A29,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A29,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A29,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")","v":0},0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A30,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A30,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A30,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A30,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A30,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")-FF30","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A30,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A30,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A30,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A30,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")","v":0},0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A31,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A31,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A31,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A31,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A31,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")-FF31","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A31,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A31,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A31,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A31,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")","v":0},0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A32,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A32,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A32,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A32,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A32,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")-FF32","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A32,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A32,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A32,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A32,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")","v":0},0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A33,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A33,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A33,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A33,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A33,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")-FF33","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A33,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A33,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A33,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A33,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")","v":0},0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A34,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A34,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A34,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A34,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A34,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")-FF34","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A34,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A34,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A34,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A34,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")","v":0},0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A35,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A35,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A35,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A35,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A35,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")-FF35","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A35,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A35,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A35,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A35,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")","v":0},0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A36,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A36,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A36,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A36,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A36,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")-FF36","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A36,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A36,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A36,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A36,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")","v":0},0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A37,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A37,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A37,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A37,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A37,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")-FF37","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A37,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A37,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A37,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A37,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")","v":0},0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A38,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A38,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A38,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A38,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A38,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")-FF38","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A38,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A38,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A38,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A38,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")","v":0},0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A39,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A39,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A39,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A39,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A39,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")-FF39","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$E:$E,$A39,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A39,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A39,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$E:$E,$A39,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")","v":0},0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,{"$f":"SUBTOTAL(109,C9:C508)","v":19840490},23452404,8328678,9291812,4842166,1570001,752636,0,-550247,4746123,4195876,0,-4746123,-550247,null,21502220.699999999,23771957.250000004,5851843.7000000002,5291973,2160232,1227470,777104,0,0.14999999536667019,4849513.040000001,4849513.1899999976,0,-4849513.4800000004,-0.29000000411178917,null,22929015.59,24138138.18,6369066.5600000005,6146151.96,1376241,1184265,794232,0,1.0000000707805157E-2,4978156.0999999996,4978156.1100000003,0,-4978156.4000000004,-0.2900000000372529,null,22745145.200000007,25209951.129999992,6492857.7200000007,4806575.38,1483091,1536199,831632,0,0.41000001179054379,5078001.25,5078001.6600000132,0,-5078000.96,0.7000000118277967,null,24001163.810000002,25779992.310000002,6120999.9800000004,5071276.59,939542,1081142,870705,0,-0.11000000266358256,5181462.66,5181462.5499999989,0,-5181463.46,-0.91000000247731805,null,25426149.100000001,26664456.839999992,6351842.0999999996,5624401.2700000005,857301,1257962,911528,0,9.0000005904585123E-2,5346702.6500000004,5346702.7400000077,0,-5346703.3099999996,-0.56999999331310391,null,26303071.060000002,27486863.559999995,6537917.9199999999,5654711.6100000003,883249,1530575,947912,0,-0.18999999668449163,5500787.5699999994,5500787.3800000036,0,-5500788,-0.61999999638646841,null,27223432.350000001,{"$f":"SUBTOTAL(109,DE9:DE508)","v":28354571.210000001},6721543.9099999992,5422207.5300000003,547784,1701888,985906,0,-0.48000000230967999,5651285.040000001,5651284.5599999968,0,-5651285.1299999999,-0.57000000216066837,null,28168552.799999997,29289518.049999997,6924499.8200000003,5619955.6699999999,566318,1775486,1025589,0,-9.9999996833503246E-2,5828131.2699999996,5828131.1700000027,0,-5828131.4100000001,-0.23999999742954969,null,29149805.819999997,30182204.939999998,7075808.4900000012,5826197.9899999984,585408,1869654,1067035,0,0.38000000105239451,5935918.3399999999,5935918.7200000007,0,-5935917.6500000004,1.0699999986682087,null,30168620.920000002,31156474.690000005,7274187.6899999995,6038218.6000000006,605069,1963512,1110328,0,0.31999999890103936,6097522.8799999999,6097523.1999999974,0,-6097522.7699999996,0.42999999830499291," "," "," "]
[null,"Sum above",{"$f":"C509","v":19840490},23452404,8328678,9291812,4842166,1570001,752636,0,-550247,4746123,4195876,0,-4746123,-550247,null,21502220.699999999,23771957.250000004,5851843.7000000002,5291973,2160232,1227470,777104,0,0.14999999536667019,4849513.040000001,4849513.1899999976,0,-4849513.4800000004,-0.29000000411178917,null,22929015.59,24138138.18,6369066.5600000005,6146151.96,1376241,1184265,794232,0,1.0000000707805157E-2,4978156.0999999996,4978156.1100000003,0,-4978156.4000000004,-0.2900000000372529,null,22745145.200000007,25209951.129999992,6492857.7200000007,4806575.38,1483091,1536199,831632,0,0.41000001179054379,5078001.25,5078001.6600000132,0,-5078000.96,0.7000000118277967,null,24001163.810000002,25779992.310000002,6120999.9800000004,5071276.59,939542,1081142,870705,0,-0.11000000266358256,5181462.66,5181462.5499999989,0,-5181463.46,-0.91000000247731805,null,25426149.100000001,26664456.839999992,6351842.0999999996,5624401.2700000005,857301,1257962,911528,0,9.0000005904585123E-2,5346702.6500000004,5346702.7400000077,0,-5346703.3099999996,-0.56999999331310391,null,26303071.060000002,27486863.559999995,6537917.9199999999,5654711.6100000003,883249,1530575,947912,0,-0.18999999668449163,5500787.5699999994,5500787.3800000036,0,-5500788,-0.61999999638646841,null,27223432.350000001,{"$f":"DE509","v":28354571.210000001},6721543.9099999992,5422207.5300000003,547784,1701888,985906,0,-0.48000000230967999,5651285.040000001,5651284.5599999968,0,-5651285.1299999999,-0.57000000216066837,null,28168552.799999997,29289518.049999997,6924499.8200000003,5619955.6699999999,566318,1775486,1025589,0,-9.9999996833503246E-2,5828131.2699999996,5828131.1700000027,0,-5828131.4100000001,-0.23999999742954969,null,29149805.819999997,30182204.939999998,7075808.4900000012,5826197.9899999984,585408,1869654,1067035,0,0.38000000105239451,5935918.3399999999,5935918.7200000007,0,-5935917.6500000004,1.0699999986682087,null,30168620.920000002,31156474.690000005,7274187.6899999995,6038218.6000000006,605069,1963512,1110328,0,0.31999999890103936,6097522.8799999999,6097523.1999999974,0,-6097522.7699999996,0.42999999830499291," "," "," "]
[null,"per statutory format",{"$f":"'Budget Summary 1'!$J32","v":19840490},{"$f":"'Budget Summary 1'!$J64","v":23452404},{"$f":"'Budget Summary 1'!$J92","v":8328678},{"$f":"'Budget Summary 1'!$J111","v":9291812},{"$f":"'Budget Summary 1'!$J118","v":4842166},{"$f":"'Budget Summary 1'!$J122","v":1570001},{"$f":"'Budget Summary 1'!$J133","v":752636},{"$f":"'Budget Summary 1'!$J143","v":0},{"$f":"'Budget Summary 1'!$J148","v":-550247},{"$f":"'Budget Summary 1'!$J50+'Budget Summary 1'!$J51+'Budget Summary 1'!$J52","v":4746123},{"$f":"K512+L512","v":4195876},{"$f":"'Budget Reconciliation'!$C9","v":0},{"$f":"'Budget Reconciliation'!$C10","v":-4746123},{"$f":"SUM(M512,N512,O512)","v":-550247},null,{"$f":"'Budget Summary 1'!$L32","v":21502220.699999999},{"$f":"'Budget Summary 1'!$L64","v":23771957.25},{"$f":"'Budget Summary 1'!$L92","v":5851843.7000000002},{"$f":"'Budget Summary 1'!$L111","v":5291973},{"$f":"'Budget Summary 1'!$L118","v":2160232},{"$f":"'Budget Summary 1'!$L122","v":1227470},{"$f":"'Budget Summary 1'!$L133","v":777104},{"$f":"'Budget Summary 1'!$L143","v":0},{"$f":"'Budget Summary 1'!$L148","v":0.14999999944120646},{"$f":"'Budget Summary 1'!$L50+'Budget Summary 1'!$L51+'Budget Summary 1'!$L52","v":4849513.040000001},{"$f":"Z512+AA512","v":4849513.1900000004},{"$f":"'Budget Reconciliation'!$E9","v":0},{"$f":"'Budget Reconciliation'!$E10","v":-4849513.4800000004},{"$f":"SUM(AB512,AC512,AD512)","v":-0.2900000000372529},null,{"$f":"'Budget Summary 1'!$M32","v":22929015.59},{"$f":"'Budget Summary 1'!$M64","v":24138138.18},{"$f":"'Budget Summary 1'!$M92","v":6369066.5600000005},{"$f":"'Budget Summary 1'!$M111","v":6146151.96},{"$f":"'Budget Summary 1'!$M118","v":1376241},{"$f":"'Budget Summary 1'!$M122","v":1184265},{"$f":"'Budget Summary 1'!$M133","v":794232},{"$f":"'Budget Summary 1'!$M143","v":0},{"$f":"'Budget Summary 1'!$M148","v":1.0000000707805157E-2},{"$f":"'Budget Summary 1'!$M50+'Budget Summary 1'!$M51+'Budget Summary 1'!$M52","v":4978156.0999999996},{"$f":"AO512+AP512","v":4978156.1100000003},{"$f":"'Budget Reconciliation'!$F9","v":0},{"$f":"'Budget Reconciliation'!$F10","v":-4978156.4000000004},{"$f":"SUM(AQ512,AR512,AS512)","v":-0.2900000000372529},null,{"$f":"'Budget Summary 1'!$N32","v":22745145.200000003},{"$f":"'Budget Summary 1'!$N64","v":25209951.130000003},{"$f":"'Budget Summary 1'!$N92","v":6492857.7199999997},{"$f":"'Budget Summary 1'!$N111","v":4806575.38},{"$f":"'Budget Summary 1'!$N118","v":1483091},{"$f":"'Budget Summary 1'!$N122","v":1536199},{"$f":"'Budget Summary 1'!$N133","v":831632},{"$f":"'Budget Summary 1'!$N143","v":0},{"$f":"'Budget Summary 1'!$N148","v":0.41000000014901161},{"$f":"'Budget Summary 1'!$N50+'Budget Summary 1'!$N51+'Budget Summary 1'!$N52","v":5078001.25},{"$f":"BD512+BE512","v":5078001.66},{"$f":"'Budget Reconciliation'!$G9","v":0},{"$f":"'Budget Reconciliation'!$G10","v":-5078000.96},{"$f":"SUM(BF512,BG512,BH512)","v":0.70000000018626451},null,{"$f":"'Budget Summary 1'!$O32","v":24001163.810000002},{"$f":"'Budget Summary 1'!$O64","v":25779992.309999999},{"$f":"'Budget Summary 1'!$O92","v":6120999.9800000004},{"$f":"'Budget Summary 1'!$O111","v":5071276.59},{"$f":"'Budget Summary 1'!$O118","v":939542},{"$f":"'Budget Summary 1'!$O122","v":1081142},{"$f":"'Budget Summary 1'!$O133","v":870705},{"$f":"'Budget Summary 1'!$O143","v":0},{"$f":"'Budget Summary 1'!$O148","v":-0.10999999567866325},{"$f":"'Budget Summary 1'!$O50+'Budget Summary 1'!$O51+'Budget Summary 1'!$O52","v":5181462.66},{"$f":"BS512+BT512","v":5181462.5500000045},{"$f":"'Budget Reconciliation'!$H9","v":0},{"$f":"'Budget Reconciliation'!$H10","v":-5181463.46},{"$f":"SUM(BU512,BV512,BW512)","v":-0.90999999549239874},null,{"$f":"'Budget Summary 1'!$P32","v":25426149.100000001},{"$f":"'Budget Summary 1'!$P64","v":26664456.839999992},{"$f":"'Budget Summary 1'!$P92","v":6351842.0999999996},{"$f":"'Budget Summary 1'!$P111","v":5624401.2700000005},{"$f":"'Budget Summary 1'!$P118","v":857301},{"$f":"'Budget Summary 1'!$P122","v":1257962},{"$f":"'Budget Summary 1'!$P133","v":911528},{"$f":"'Budget Summary 1'!$P143","v":0},{"$f":"'Budget Summary 1'!$P148","v":9.000000823289156E-2},{"$f":"'Budget Summary 1'!$P50+'Budget Summary 1'!$P51+'Budget Summary 1'!$P52","v":5346702.6500000004},{"$f":"CH512+CI512","v":5346702.7400000086},{"$f":"'Budget Reconciliation'!$I9","v":0},{"$f":"'Budget Reconciliation'!$I10","v":-5346703.3099999996},{"$f":"SUM(CJ512,CK512,CL512)","v":-0.56999999098479748},null,{"$f":"'Budget Summary 1'!$Q32","v":26303071.060000002},{"$f":"'Budget Summary 1'!$Q64","v":27486863.559999995},{"$f":"'Budget Summary 1'!$Q92","v":6537917.9199999999},{"$f":"'Budget Summary 1'!$Q111","v":5654711.6100000003},{"$f":"'Budget Summary 1'!$Q118","v":883249},{"$f":"'Budget Summary 1'!$Q122","v":1530575},{"$f":"'Budget Summary 1'!$Q133","v":947912},{"$f":"'Budget Summary 1'!$Q143","v":0},{"$f":"'Budget Summary 1'!$Q148","v":-0.18999999295920134},{"$f":"'Budget Summary 1'!$Q50+'Budget Summary 1'!$Q51+'Budget Summary 1'!$Q52","v":5500787.5699999994},{"$f":"CW512+CX512","v":5500787.3800000064},{"$f":"'Budget Reconciliation'!$J9","v":0},{"$f":"'Budget Reconciliation'!$J10","v":-5500788},{"$f":"SUM(CY512,CZ512,DA512)","v":-0.61999999359250069},null,{"$f":"'Budget Summary 1'!$R32","v":27223432.349999998},{"$f":"'Budget Summary 1'!$R64","v":28354571.210000005},{"$f":"'Budget Summary 1'!$R92","v":6721543.9100000001},{"$f":"'Budget Summary 1'!$R111","v":5422207.5300000003},{"$f":"'Budget Summary 1'!$R118","v":547784},{"$f":"'Budget Summary 1'!$R122","v":1701888},{"$f":"'Budget Summary 1'!$R133","v":985906},{"$f":"'Budget Summary 1'!$R143","v":0},{"$f":"'Budget Summary 1'!$R148","v":-0.48000000696629286},{"$f":"'Budget Summary 1'!$R50+'Budget Summary 1'!$R51+'Budget Summary 1'!$R52","v":5651285.040000001},{"$f":"DL512+DM512","v":5651284.559999994},{"$f":"'Budget Reconciliation'!$K9","v":0},{"$f":"'Budget Reconciliation'!$K10","v":-5651285.1299999999},{"$f":"SUM(DN512,DO512,DP512)","v":-0.57000000588595867},null,{"$f":"'Budget Summary 1'!$S32","v":28168552.800000001},{"$f":"'Budget Summary 1'!$S64","v":29289518.049999997},{"$f":"'Budget Summary 1'!$S92","v":6924499.8200000003},{"$f":"'Budget Summary 1'!$S111","v":5619955.6699999999},{"$f":"'Budget Summary 1'!$S118","v":566318},{"$f":"'Budget Summary 1'!$S122","v":1775486},{"$f":"'Budget Summary 1'!$S133","v":1025589},{"$f":"'Budget Summary 1'!$S143","v":0},{"$f":"'Budget Summary 1'!$S148","v":-9.9999995902180672E-2},{"$f":"'Budget Summary 1'!$S50+'Budget Summary 1'!$S51+'Budget Summary 1'!$S52","v":5828131.2699999996},{"$f":"EA512+EB512","v":5828131.1700000037},{"$f":"'Budget Reconciliation'!$L9","v":0},{"$f":"'Budget Reconciliation'!$L10","v":-5828131.4100000001},{"$f":"SUM(EC512,ED512,EE512)","v":-0.23999999649822712},null,{"$f":"'Budget Summary 1'!$T32","v":29149805.82},{"$f":"'Budget Summary 1'!$T64","v":30182204.939999994},{"$f":"'Budget Summary 1'!$T92","v":7075808.4900000002},{"$f":"'Budget Summary 1'!$T111","v":5826197.9899999984},{"$f":"'Budget Summary 1'!$T118","v":585408},{"$f":"'Budget Summary 1'!$T122","v":1869654},{"$f":"'Budget Summary 1'!$T133","v":1067035},{"$f":"'Budget Summary 1'!$T143","v":0},{"$f":"'Budget Summary 1'!$T148","v":0.38000000827014446},{"$f":"'Budget Summary 1'!$T50+'Budget Summary 1'!$T51+'Budget Summary 1'!$T52","v":5935918.3399999999},{"$f":"EP512+EQ512","v":5935918.7200000081},{"$f":"'Budget Reconciliation'!$M9","v":0},{"$f":"'Budget Reconciliation'!$M10","v":-5935917.6500000004},{"$f":"SUM(ER512,ES512,ET512)","v":1.0700000077486038},null,{"$f":"'Budget Summary 1'!$U32","v":30168620.920000006},{"$f":"'Budget Summary 1'!$U64","v":31156474.689999998},{"$f":"'Budget Summary 1'!$U92","v":7274187.6899999995},{"$f":"'Budget Summary 1'!$U111","v":6038218.6000000006},{"$f":"'Budget Summary 1'!$U118","v":605069},{"$f":"'Budget Summary 1'!$U122","v":1963512},{"$f":"'Budget Summary 1'!$U133","v":1110328},{"$f":"'Budget Summary 1'!$U143","v":0},{"$f":"'Budget Summary 1'!$U148","v":0.32000000681728125},{"$f":"'Budget Summary 1'!$U50+'Budget Summary 1'!$U51+'Budget Summary 1'!$U52","v":6097522.8799999999},{"$f":"FE512+FF512","v":6097523.2000000067},{"$f":"'Budget Reconciliation'!$N9","v":0},{"$f":"'Budget Reconciliation'!$N10","v":-6097522.7699999996},{"$f":"SUM(FG512,FH512,FI512)","v":0.43000000715255737}," "," "," "]
[null,"variance",{"$f":"ROUND(C511-C512,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"ROUND(DE511-DE512,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P511","v":-550247},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE511","v":-0.29000000411178917},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT511","v":-0.2900000000372529},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI511","v":0.7000000118277967},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX511","v":-0.91000000247731805},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CM511","v":-0.56999999331310391},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DB511","v":-0.61999999638646841},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DQ511","v":-0.57000000216066837},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EF511","v":-0.23999999742954969},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EU511","v":1.0699999986682087},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FJ511","v":0.42999999830499291}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$C11","v":-550247},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$E11","v":-0.2900000000372529},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$F11","v":-0.2900000000372529},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$G11","v":0.70000000018626451},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$H11","v":-0.90999999549239874},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$I11","v":-0.56999999098479748},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$J11","v":-0.61999999359250069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$K11","v":-0.57000000588595867},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$L11","v":-0.23999999649822712},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$M11","v":1.0700000077486038},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$N11","v":0.43000000715255737}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(P515-P516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AE515-AE516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AT515-AT516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BI515-BI516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BX515-BX516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(CM515-CM516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(DB515-DB516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(DQ515-DQ516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(EF515-EF516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(EU515-EU516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(FJ515-FJ516,2)","v":0}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Summary L2","index":25,"n_rows":525,"n_cols":169,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,122,3,135],[3,137,3,150],[3,152,3,165],[3,47,3,60],[3,62,3,75],[3,77,3,90],[3,92,3,105],[3,107,3,120],[4,122,4,135],[4,137,4,150],[4,152,4,165],[4,47,4,60],[4,62,4,75],[4,77,4,90],[4,92,4,105],[4,107,4,120],[1,0,2,1],[3,0,4,1],[4,2,4,15],[4,17,4,30],[4,32,4,45],[3,2,3,15],[3,17,3,30],[3,32,3,45]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"MID('Cover Page'!$A$5,1,FIND(\"ending\",'Cover Page'!$A$5)+6)&CHAR(10)&MID('Cover Page'!$A$5,FIND(\"ending\",'Cover Page'!$A$5)+7,LEN('Cover Page'!$A$5))","v":"10 Year Financial Plan for the Years ending \n30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"SUMMARY OF ALL G/L ACCOUNTS - \"&UPPER(general_fund_name)","v":"SUMMARY OF ALL G/L ACCOUNTS - GENERAL FUND"},null,{"$f":"'Budget Summary 1'!J5","v":"Current Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Summary 1'!L5","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CO4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DD4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DS4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},"2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15",null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},"2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16",null,{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},"2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17",null,{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},"2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18",null,{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},"2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19",null,{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},"2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20",null,{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},"2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21",null,{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},"2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22",null,{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},"2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23",null,{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},"2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24",null,{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},"2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25"," "," "," "]
[{"$f":"\"by \"&general_database_level_5","v":"by Service (Org)"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"}," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after"," "," "," "]
["Code","Description","Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash"," "," "," "]
["O101.10.05","Management and Administration",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A9,Database!$V:$V,C$7&\" \"&C$8)","v":5668},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A9,Database!$V:$V,D$7&\" \"&D$8)","v":517592},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A9,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A9,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A9,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A9,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A9,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A9,Database!$V:$V,J$7&\" \"&J$8)","v":0},{"$f":"SUM(C9,-D9,E9,-F9,G9,-H9,I9,-J9)","v":-511924},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(K9,L9)","v":-511924},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L9","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(M9,N9,O9)","v":-511924},null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A9,Database!$V:$V,R$7&\" \"&R$8)","v":5822.04},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A9,Database!$V:$V,S$7&\" \"&S$8)","v":495256.06},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A9,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A9,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A9,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A9,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A9,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A9,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},{"$f":"SUM(R9,-S9,T9,-U9,V9,-W9,X9,-Y9)","v":-489434.02},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(Z9,AA9)","v":-489434.02},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA9","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AB9,AC9,AD9)","v":-489434.02},null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A9,Database!$V:$V,AG$7&\" \"&AG$8)","v":5926.84},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A9,Database!$V:$V,AH$7&\" \"&AH$8)","v":507498.23},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A9,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A9,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A9,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A9,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A9,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A9,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},{"$f":"SUM(AG9,-AH9,AI9,-AJ9,AK9,-AL9,AM9,-AN9)","v":-501571.38999999996},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(AO9,AP9)","v":-501571.38999999996},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP9","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AQ9,AR9,AS9)","v":-501571.38999999996},null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A9,Database!$V:$V,AV$7&\" \"&AV$8)","v":6075.01},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A9,Database!$V:$V,AW$7&\" \"&AW$8)","v":520044.61000000004},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A9,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A9,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A9,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A9,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A9,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A9,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},{"$f":"SUM(AV9,-AW9,AX9,-AY9,AZ9,-BA9,BB9,-BC9)","v":-513969.60000000003},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BD9,BE9)","v":-513969.60000000003},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE9","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BF9,BG9,BH9)","v":-513969.60000000003},null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A9,Database!$V:$V,BK$7&\" \"&BK$8)","v":6226.89},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A9,Database!$V:$V,BL$7&\" \"&BL$8)","v":533102.94999999995},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A9,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A9,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A9,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A9,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A9,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A9,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},{"$f":"SUM(BK9,-BL9,BM9,-BN9,BO9,-BP9,BQ9,-BR9)","v":-526876.05999999994},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BS9,BT9)","v":-526876.05999999994},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT9","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BU9,BV9,BW9)","v":-526876.05999999994},null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A9,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":6413.7},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A9,Database!$V:$V,CA$7&\" \"&CA$8)","v":549042.42999999993},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A9,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A9,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A9,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A9,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A9,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A9,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},{"$f":"SUM(BZ9,-CA9,CB9,-CC9,CD9,-CE9,CF9,-CG9)","v":-542628.73},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CH9,CI9)","v":-542628.73},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI9","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CJ9,CK9,CL9)","v":-542628.73},null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A9,Database!$V:$V,CO$7&\" \"&CO$8)","v":6606.11},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A9,Database!$V:$V,CP$7&\" \"&CP$8)","v":565481.92999999993},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A9,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A9,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A9,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A9,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A9,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A9,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},{"$f":"SUM(CO9,-CP9,CQ9,-CR9,CS9,-CT9,CU9,-CV9)","v":-558875.81999999995},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CW9,CX9)","v":-558875.81999999995},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX9","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CY9,CZ9,DA9)","v":-558875.81999999995},null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A9,Database!$V:$V,DD$7&\" \"&DD$8)","v":6804.29},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A9,Database!$V:$V,DE$7&\" \"&DE$8)","v":582437.35},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A9,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A9,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A9,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A9,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A9,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A9,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},{"$f":"SUM(DD9,-DE9,DF9,-DG9,DH9,-DI9,DJ9,-DK9)","v":-575633.05999999994},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(DL9,DM9)","v":-575633.05999999994},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM9","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(DN9,DO9,DP9)","v":-575633.05999999994},null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A9,Database!$V:$V,DS$7&\" \"&DS$8)","v":7008.42},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A9,Database!$V:$V,DT$7&\" \"&DT$8)","v":599925.08000000007},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A9,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A9,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A9,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A9,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A9,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A9,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},{"$f":"SUM(DS9,-DT9,DU9,-DV9,DW9,-DX9,DY9,-DZ9)","v":-592916.66},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EA9,EB9)","v":-592916.66},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB9","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(EC9,ED9,EE9)","v":-592916.66},null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A9,Database!$V:$V,EH$7&\" \"&EH$8)","v":7218.67},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A9,Database!$V:$V,EI$7&\" \"&EI$8)","v":617962.0199999999},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A9,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A9,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A9,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A9,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A9,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A9,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},{"$f":"SUM(EH9,-EI9,EJ9,-EK9,EL9,-EM9,EN9,-EO9)","v":-610743.34999999986},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EP9,EQ9)","v":-610743.34999999986},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ9","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(ER9,ES9,ET9)","v":-610743.34999999986},null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A9,Database!$V:$V,EW$7&\" \"&EW$8)","v":7435.23},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A9,Database!$V:$V,EX$7&\" \"&EX$8)","v":636565.6399999999},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A9,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A9,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A9,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A9,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A9,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A9,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},{"$f":"SUM(EW9,-EX9,EY9,-EZ9,FA9,-FB9,FC9,-FD9)","v":-629130.40999999992},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(FE9,FF9)","v":-629130.40999999992},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF9","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(FG9,FH9,FI9)","v":-629130.40999999992}," "," "," "]
["O101.10.10","Organisational Development",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A10,Database!$V:$V,C$7&\" \"&C$8)","v":74921},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A10,Database!$V:$V,D$7&\" \"&D$8)","v":482197},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A10,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A10,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A10,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A10,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A10,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A10,Database!$V:$V,J$7&\" \"&J$8)","v":0},{"$f":"SUM(C10,-D10,E10,-F10,G10,-H10,I10,-J10)","v":-407276},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(K10,L10)","v":-407276},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L10","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(M10,N10,O10)","v":-407276},null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A10,Database!$V:$V,R$7&\" \"&R$8)","v":60882.26},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A10,Database!$V:$V,S$7&\" \"&S$8)","v":498711.73000000004},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A10,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A10,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A10,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A10,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A10,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A10,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},{"$f":"SUM(R10,-S10,T10,-U10,V10,-W10,X10,-Y10)","v":-437829.47000000003},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(Z10,AA10)","v":-437829.47000000003},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA10","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AB10,AC10,AD10)","v":-437829.47000000003},null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A10,Database!$V:$V,AG$7&\" \"&AG$8)","v":60988.14},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A10,Database!$V:$V,AH$7&\" \"&AH$8)","v":510675.66},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A10,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A10,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A10,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A10,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A10,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A10,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},{"$f":"SUM(AG10,-AH10,AI10,-AJ10,AK10,-AL10,AM10,-AN10)","v":-449687.51999999996},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(AO10,AP10)","v":-449687.51999999996},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP10","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AQ10,AR10,AS10)","v":-449687.51999999996},null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A10,Database!$V:$V,AV$7&\" \"&AV$8)","v":61137.84},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A10,Database!$V:$V,AW$7&\" \"&AW$8)","v":523067.55000000005},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A10,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A10,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A10,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A10,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A10,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A10,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},{"$f":"SUM(AV10,-AW10,AX10,-AY10,AZ10,-BA10,BB10,-BC10)","v":-461929.71000000008},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BD10,BE10)","v":-461929.71000000008},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE10","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BF10,BG10,BH10)","v":-461929.71000000008},null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A10,Database!$V:$V,BK$7&\" \"&BK$8)","v":61291.29},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A10,Database!$V:$V,BL$7&\" \"&BL$8)","v":535769.24000000011},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A10,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A10,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A10,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A10,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A10,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A10,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},{"$f":"SUM(BK10,-BL10,BM10,-BN10,BO10,-BP10,BQ10,-BR10)","v":-474477.95000000013},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BS10,BT10)","v":-474477.95000000013},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT10","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BU10,BV10,BW10)","v":-474477.95000000013},null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A10,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":61480.03},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A10,Database!$V:$V,CA$7&\" \"&CA$8)","v":551392.31999999995},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A10,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A10,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A10,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A10,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A10,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A10,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},{"$f":"SUM(BZ10,-CA10,CB10,-CC10,CD10,-CE10,CF10,-CG10)","v":-489912.28999999992},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CH10,CI10)","v":-489912.28999999992},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI10","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CJ10,CK10,CL10)","v":-489912.28999999992},null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A10,Database!$V:$V,CO$7&\" \"&CO$8)","v":61674.43},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A10,Database!$V:$V,CP$7&\" \"&CP$8)","v":567484.09},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A10,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A10,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A10,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A10,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A10,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A10,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},{"$f":"SUM(CO10,-CP10,CQ10,-CR10,CS10,-CT10,CU10,-CV10)","v":-505809.66},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CW10,CX10)","v":-505809.66},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX10","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CY10,CZ10,DA10)","v":-505809.66},null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A10,Database!$V:$V,DD$7&\" \"&DD$8)","v":61874.66},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A10,Database!$V:$V,DE$7&\" \"&DE$8)","v":584058.6100000001},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A10,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A10,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A10,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A10,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A10,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A10,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},{"$f":"SUM(DD10,-DE10,DF10,-DG10,DH10,-DI10,DJ10,-DK10)","v":-522183.95000000007},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(DL10,DM10)","v":-522183.95000000007},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM10","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(DN10,DO10,DP10)","v":-522183.95000000007},null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A10,Database!$V:$V,DS$7&\" \"&DS$8)","v":62080.9},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A10,Database!$V:$V,DT$7&\" \"&DT$8)","v":601130.37},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A10,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A10,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A10,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A10,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A10,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A10,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},{"$f":"SUM(DS10,-DT10,DU10,-DV10,DW10,-DX10,DY10,-DZ10)","v":-539049.47},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EA10,EB10)","v":-539049.47},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB10","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(EC10,ED10,EE10)","v":-539049.47},null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A10,Database!$V:$V,EH$7&\" \"&EH$8)","v":62293.33},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A10,Database!$V:$V,EI$7&\" \"&EI$8)","v":618714.28},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A10,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A10,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A10,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A10,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A10,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A10,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},{"$f":"SUM(EH10,-EI10,EJ10,-EK10,EL10,-EM10,EN10,-EO10)","v":-556420.95000000007},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EP10,EQ10)","v":-556420.95000000007},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ10","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(ER10,ES10,ET10)","v":-556420.95000000007},null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A10,Database!$V:$V,EW$7&\" \"&EW$8)","v":62512.13},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A10,Database!$V:$V,EX$7&\" \"&EX$8)","v":636825.70000000007},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A10,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A10,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A10,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A10,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A10,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A10,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},{"$f":"SUM(EW10,-EX10,EY10,-EZ10,FA10,-FB10,FC10,-FD10)","v":-574313.57000000007},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(FE10,FF10)","v":-574313.57000000007},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF10","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(FG10,FH10,FI10)","v":-574313.57000000007}," "," "," "]
["O101.10.15","On Costs",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A11,Database!$V:$V,C$7&\" \"&C$8)","v":1425194},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A11,Database!$V:$V,D$7&\" \"&D$8)","v":1574282},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A11,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A11,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A11,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A11,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A11,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A11,Database!$V:$V,J$7&\" \"&J$8)","v":0},-149088,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-149088,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L11","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-149088,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A11,Database!$V:$V,R$7&\" \"&R$8)","v":1374934.82},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A11,Database!$V:$V,S$7&\" \"&S$8)","v":1562238.73},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A11,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A11,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A11,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A11,Database!$V:$V,W$7&\" \"&W$8)","v":517000},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A11,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A11,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-704303.90999999992,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-704303.90999999992,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA11","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-704303.90999999992,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A11,Database!$V:$V,AG$7&\" \"&AG$8)","v":1405519.85},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A11,Database!$V:$V,AH$7&\" \"&AH$8)","v":1613282.44},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A11,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A11,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A11,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A11,Database!$V:$V,AL$7&\" \"&AL$8)","v":581283},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A11,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A11,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-789045.58999999985,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-789045.58999999985,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP11","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-789045.58999999985,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A11,Database!$V:$V,AV$7&\" \"&AV$8)","v":1440282.85},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A11,Database!$V:$V,AW$7&\" \"&AW$8)","v":1662225.69},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A11,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A11,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A11,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A11,Database!$V:$V,BA$7&\" \"&BA$8)","v":939222},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A11,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A11,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-1161164.8399999999,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-1161164.8399999999,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE11","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-1161164.8399999999,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A11,Database!$V:$V,BK$7&\" \"&BK$8)","v":1475914.9200000002},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A11,Database!$V:$V,BL$7&\" \"&BL$8)","v":1712810.23},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A11,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A11,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A11,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A11,Database!$V:$V,BP$7&\" \"&BP$8)","v":500988},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A11,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A11,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-737883.30999999982,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-737883.30999999982,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT11","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-737883.30999999982,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A11,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":1519742.37},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A11,Database!$V:$V,CA$7&\" \"&CA$8)","v":1754954.54},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A11,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A11,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A11,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A11,Database!$V:$V,CE$7&\" \"&CE$8)","v":684744},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A11,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A11,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-919956.16999999993,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-919956.16999999993,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI11","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-919956.16999999993,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A11,Database!$V:$V,CO$7&\" \"&CO$8)","v":1564884.65},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A11,Database!$V:$V,CP$7&\" \"&CP$8)","v":1798363.1800000002},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A11,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A11,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A11,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A11,Database!$V:$V,CT$7&\" \"&CT$8)","v":965547},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A11,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A11,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-1199025.5300000003,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-1199025.5300000003,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX11","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-1199025.5300000003,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A11,Database!$V:$V,DD$7&\" \"&DD$8)","v":1611381.19},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A11,Database!$V:$V,DE$7&\" \"&DE$8)","v":1843074.0799999998},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A11,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A11,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A11,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A11,Database!$V:$V,DI$7&\" \"&DI$8)","v":1146389},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A11,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A11,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-1378081.89,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-1378081.89,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM11","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-1378081.89,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A11,Database!$V:$V,DS$7&\" \"&DS$8)","v":1659272.62},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A11,Database!$V:$V,DT$7&\" \"&DT$8)","v":1889126.3099999998},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A11,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A11,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A11,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A11,Database!$V:$V,DX$7&\" \"&DX$8)","v":1230939},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A11,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A11,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-1460792.6899999997,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-1460792.6899999997,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB11","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-1460792.6899999997,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A11,Database!$V:$V,EH$7&\" \"&EH$8)","v":1708600.7999999998},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A11,Database!$V:$V,EI$7&\" \"&EI$8)","v":1936560.1},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A11,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A11,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A11,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A11,Database!$V:$V,EM$7&\" \"&EM$8)","v":1337573},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A11,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A11,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-1565532.3000000003,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-1565532.3000000003,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ11","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-1565532.3000000003,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A11,Database!$V:$V,EW$7&\" \"&EW$8)","v":1759408.82},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A11,Database!$V:$V,EX$7&\" \"&EX$8)","v":1985416.8900000001},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A11,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A11,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A11,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A11,Database!$V:$V,FB$7&\" \"&FB$8)","v":1445508},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A11,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A11,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-1671516.07,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-1671516.07,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF11","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-1671516.07," "," "," "]
["O101.10.20","Property Development",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A12,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A12,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A12,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A12,Database!$V:$V,F$7&\" \"&F$8)","v":720090},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A12,Database!$V:$V,G$7&\" \"&G$8)","v":720090},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A12,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A12,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A12,Database!$V:$V,J$7&\" \"&J$8)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L12","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A12,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A12,Database!$V:$V,S$7&\" \"&S$8)","v":-1671},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A12,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A12,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A12,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A12,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A12,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A12,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},1671,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},1671,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA12","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},1671,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A12,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A12,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A12,Database!$V:$V,AI$7&\" \"&AI$8)","v":500000},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A12,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A12,Database!$V:$V,AK$7&\" \"&AK$8)","v":361300},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A12,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A12,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A12,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},861300,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},861300,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP12","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},861300,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A12,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A12,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A12,Database!$V:$V,AX$7&\" \"&AX$8)","v":500000},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A12,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A12,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":314419},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A12,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A12,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A12,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},814419,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},814419,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE12","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},814419,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A12,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A12,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A12,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A12,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A12,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A12,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A12,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A12,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT12","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A12,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A12,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A12,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A12,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A12,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A12,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A12,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A12,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI12","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A12,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A12,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A12,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A12,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A12,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A12,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A12,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A12,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX12","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A12,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A12,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A12,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A12,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A12,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A12,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A12,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A12,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM12","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A12,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A12,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A12,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A12,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A12,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A12,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A12,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A12,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB12","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A12,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A12,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A12,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A12,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A12,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A12,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A12,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A12,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ12","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A12,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A12,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A12,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A12,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A12,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A12,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A12,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A12,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF12","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0," "," "," "]
["O101.10.25","Elected Members",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A13,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A13,Database!$V:$V,D$7&\" \"&D$8)","v":175918},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A13,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A13,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A13,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A13,Database!$V:$V,H$7&\" \"&H$8)","v":20000},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A13,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A13,Database!$V:$V,J$7&\" \"&J$8)","v":0},-195918,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-195918,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L13","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-195918,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A13,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A13,Database!$V:$V,S$7&\" \"&S$8)","v":175107.53999999998},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A13,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A13,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A13,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A13,Database!$V:$V,W$7&\" \"&W$8)","v":20000},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A13,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A13,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-195107.53999999998,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-195107.53999999998,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA13","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-195107.53999999998,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A13,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A13,Database!$V:$V,AH$7&\" \"&AH$8)","v":178259.48},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A13,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A13,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A13,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A13,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A13,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A13,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-178259.48,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-178259.48,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP13","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-178259.48,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A13,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A13,Database!$V:$V,AW$7&\" \"&AW$8)","v":182715.96},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A13,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A13,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A13,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A13,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A13,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A13,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-182715.96,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-182715.96,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE13","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-182715.96,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A13,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A13,Database!$V:$V,BL$7&\" \"&BL$8)","v":187283.86000000002},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A13,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A13,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A13,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A13,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A13,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A13,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-187283.86000000002,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-187283.86000000002,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT13","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-187283.86000000002,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A13,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A13,Database!$V:$V,CA$7&\" \"&CA$8)","v":192902.38},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A13,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A13,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A13,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A13,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A13,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A13,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-192902.38,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-192902.38,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI13","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-192902.38,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A13,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A13,Database!$V:$V,CP$7&\" \"&CP$8)","v":198689.44},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A13,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A13,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A13,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A13,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A13,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A13,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-198689.44,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-198689.44,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX13","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-198689.44,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A13,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A13,Database!$V:$V,DE$7&\" \"&DE$8)","v":204650.11},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A13,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A13,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A13,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A13,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A13,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A13,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-204650.11,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-204650.11,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM13","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-204650.11,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A13,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A13,Database!$V:$V,DT$7&\" \"&DT$8)","v":210789.61},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A13,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A13,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A13,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A13,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A13,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A13,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-210789.61,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-210789.61,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB13","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-210789.61,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A13,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A13,Database!$V:$V,EI$7&\" \"&EI$8)","v":217113.29},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A13,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A13,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A13,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A13,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A13,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A13,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-217113.29,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-217113.29,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ13","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-217113.29,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A13,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A13,Database!$V:$V,EX$7&\" \"&EX$8)","v":223626.69},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A13,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A13,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A13,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A13,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A13,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A13,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-223626.69,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-223626.69,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF13","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-223626.69," "," "," "]
["O101.10.30","Depreciation",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A14,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A14,Database!$V:$V,D$7&\" \"&D$8)","v":4746123},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A14,Database!$V:$V,E$7&\" \"&E$8)","v":4746123},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A14,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A14,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A14,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A14,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A14,Database!$V:$V,J$7&\" \"&J$8)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A14,Database!$W:$W,general_BU_summary_depreciation_IS)","v":4746123},4746123,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L14","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-4746123},0,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A14,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A14,Database!$V:$V,S$7&\" \"&S$8)","v":4849513.040000001},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A14,Database!$V:$V,T$7&\" \"&T$8)","v":4849513.4800000004},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A14,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A14,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A14,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A14,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A14,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},0.43999999947845936,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":4849513.040000001},4849513.4800000004,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA14","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-4849513.4800000004},0,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A14,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A14,Database!$V:$V,AH$7&\" \"&AH$8)","v":4978156.0999999996},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A14,Database!$V:$V,AI$7&\" \"&AI$8)","v":4978156.4000000004},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A14,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A14,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A14,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A14,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A14,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},0.30000000074505806,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":4978156.0999999996},4978156.4000000004,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP14","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-4978156.4000000004},0,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A14,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A14,Database!$V:$V,AW$7&\" \"&AW$8)","v":5078001.25},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A14,Database!$V:$V,AX$7&\" \"&AX$8)","v":5078000.96},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A14,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A14,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A14,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A14,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A14,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-0.2900000000372529,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":5078001.25},5078000.96,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE14","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-5078000.96},0,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A14,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A14,Database!$V:$V,BL$7&\" \"&BL$8)","v":5181462.66},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A14,Database!$V:$V,BM$7&\" \"&BM$8)","v":5181463.46},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A14,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A14,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A14,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A14,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A14,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},0.79999999981373549,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":5181462.66},5181463.46,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT14","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-5181463.46},0,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A14,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A14,Database!$V:$V,CA$7&\" \"&CA$8)","v":5346702.6500000004},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A14,Database!$V:$V,CB$7&\" \"&CB$8)","v":5346703.3099999996},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A14,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A14,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A14,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A14,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A14,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},0.65999999921768904,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":5346702.6500000004},5346703.3099999996,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI14","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-5346703.3099999996},0,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A14,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A14,Database!$V:$V,CP$7&\" \"&CP$8)","v":5500787.5699999994},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A14,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":5500788},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A14,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A14,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A14,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A14,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A14,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},0.43000000063329935,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":5500787.5699999994},5500788,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX14","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-5500788},0,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A14,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A14,Database!$V:$V,DE$7&\" \"&DE$8)","v":5651285.040000001},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A14,Database!$V:$V,DF$7&\" \"&DF$8)","v":5651285.1299999999},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A14,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A14,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A14,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A14,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A14,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},8.9999998919665813E-2,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":5651285.040000001},5651285.1299999999,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM14","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-5651285.1299999999},0,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A14,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A14,Database!$V:$V,DT$7&\" \"&DT$8)","v":5828131.2699999996},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A14,Database!$V:$V,DU$7&\" \"&DU$8)","v":5828131.4100000001},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A14,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A14,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A14,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A14,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A14,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},0.14000000059604645,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":5828131.2699999996},5828131.4100000001,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB14","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-5828131.4100000001},0,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A14,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A14,Database!$V:$V,EI$7&\" \"&EI$8)","v":5935918.3399999999},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A14,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":5935917.6500000004},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A14,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A14,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A14,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A14,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A14,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-0.68999999947845936,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":5935918.3399999999},5935917.6500000004,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ14","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-5935917.6500000004},0,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A14,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A14,Database!$V:$V,EX$7&\" \"&EX$8)","v":6097522.8799999999},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A14,Database!$V:$V,EY$7&\" \"&EY$8)","v":6097522.7699999996},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A14,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A14,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A14,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A14,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A14,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-0.11000000033527613,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":6097522.8799999999},6097522.7699999996,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF14","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-6097522.7699999996},0," "," "," "]
["O101.20.05","Management and Administration",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A15,Database!$V:$V,C$7&\" \"&C$8)","v":12168},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A15,Database!$V:$V,D$7&\" \"&D$8)","v":229484},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A15,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A15,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A15,Database!$V:$V,G$7&\" \"&G$8)","v":20000},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A15,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A15,Database!$V:$V,I$7&\" \"&I$8)","v":752636},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A15,Database!$V:$V,J$7&\" \"&J$8)","v":0},555320,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A15,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},555320,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L15","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},555320,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A15,Database!$V:$V,R$7&\" \"&R$8)","v":12222.04},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A15,Database!$V:$V,S$7&\" \"&S$8)","v":292908.31},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A15,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A15,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A15,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A15,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A15,Database!$V:$V,X$7&\" \"&X$8)","v":777104},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A15,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},496417.73,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A15,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},496417.73,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA15","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},496417.73,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A15,Database!$V:$V,AG$7&\" \"&AG$8)","v":12442.04},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A15,Database!$V:$V,AH$7&\" \"&AH$8)","v":300248.74},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A15,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A15,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A15,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A15,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A15,Database!$V:$V,AM$7&\" \"&AM$8)","v":794232},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A15,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},506425.3,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A15,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},506425.3,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP15","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},506425.3,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A15,Database!$V:$V,AV$7&\" \"&AV$8)","v":12753.090000000002},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A15,Database!$V:$V,AW$7&\" \"&AW$8)","v":307945.26},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A15,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A15,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A15,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A15,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A15,Database!$V:$V,BB$7&\" \"&BB$8)","v":831632},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A15,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},536439.83000000007,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A15,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},536439.83000000007,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE15","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},536439.83000000007,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A15,Database!$V:$V,BK$7&\" \"&BK$8)","v":13071.92},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A15,Database!$V:$V,BL$7&\" \"&BL$8)","v":316174.15000000002},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A15,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A15,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A15,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A15,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A15,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":870705},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A15,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},567602.77,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A15,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},567602.77,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT15","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},567602.77,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A15,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":13464.08},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A15,Database!$V:$V,CA$7&\" \"&CA$8)","v":325811.68},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A15,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A15,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A15,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A15,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A15,Database!$V:$V,CF$7&\" \"&CF$8)","v":911528},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A15,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},599180.4,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A15,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},599180.4,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI15","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},599180.4,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A15,Database!$V:$V,CO$7&\" \"&CO$8)","v":13868},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A15,Database!$V:$V,CP$7&\" \"&CP$8)","v":335764.81999999995},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A15,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A15,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A15,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A15,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A15,Database!$V:$V,CU$7&\" \"&CU$8)","v":947912},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A15,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},626015.18000000005,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A15,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},626015.18000000005,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX15","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},626015.18000000005,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A15,Database!$V:$V,DD$7&\" \"&DD$8)","v":14284.04},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A15,Database!$V:$V,DE$7&\" \"&DE$8)","v":346044.11},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A15,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A15,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A15,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A15,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A15,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":985906},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A15,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},654145.92999999993,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A15,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},654145.92999999993,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM15","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},654145.92999999993,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A15,Database!$V:$V,DS$7&\" \"&DS$8)","v":14712.56},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A15,Database!$V:$V,DT$7&\" \"&DT$8)","v":356660.44},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A15,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A15,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A15,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A15,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A15,Database!$V:$V,DY$7&\" \"&DY$8)","v":1025589},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A15,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},683641.12,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A15,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},683641.12,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB15","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},683641.12,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A15,Database!$V:$V,EH$7&\" \"&EH$8)","v":15153.93},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A15,Database!$V:$V,EI$7&\" \"&EI$8)","v":367625.06},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A15,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A15,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A15,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A15,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A15,Database!$V:$V,EN$7&\" \"&EN$8)","v":1067035},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A15,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},714563.87,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A15,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},714563.87,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ15","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},714563.87,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A15,Database!$V:$V,EW$7&\" \"&EW$8)","v":15608.55},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A15,Database!$V:$V,EX$7&\" \"&EX$8)","v":378949.61},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A15,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A15,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A15,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A15,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A15,Database!$V:$V,FC$7&\" \"&FC$8)","v":1110328},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A15,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},746986.94,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A15,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},746986.94,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF15","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},746986.94," "," "," "]
["O101.20.10","Corporate Administration",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A16,Database!$V:$V,C$7&\" \"&C$8)","v":1200},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A16,Database!$V:$V,D$7&\" \"&D$8)","v":353489},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A16,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A16,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A16,Database!$V:$V,G$7&\" \"&G$8)","v":35000},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A16,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A16,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A16,Database!$V:$V,J$7&\" \"&J$8)","v":0},-317289,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A16,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-317289,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A16,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A16,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A16,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A16,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A16,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L16","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A16,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A16,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A16,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A16,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A16,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A16,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A16,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-317289,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A16,Database!$V:$V,R$7&\" \"&R$8)","v":1100},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A16,Database!$V:$V,S$7&\" \"&S$8)","v":329578.2},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A16,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A16,Database!$V:$V,U$7&\" \"&U$8)","v":291000},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A16,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A16,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A16,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A16,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-619478.19999999995,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A16,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-619478.19999999995,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A16,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A16,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A16,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A16,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A16,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA16","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A16,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A16,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A16,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A16,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A16,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A16,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A16,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-619478.19999999995,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A16,Database!$V:$V,AG$7&\" \"&AG$8)","v":1119.8},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A16,Database!$V:$V,AH$7&\" \"&AH$8)","v":338156.39},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A16,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A16,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A16,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A16,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A16,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A16,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-337036.59,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A16,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-337036.59,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A16,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A16,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A16,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A16,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A16,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP16","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A16,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A16,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A16,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A16,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A16,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A16,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A16,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-337036.59,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A16,Database!$V:$V,AV$7&\" \"&AV$8)","v":1147.8},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A16,Database!$V:$V,AW$7&\" \"&AW$8)","v":346610.3},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A16,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A16,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A16,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A16,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A16,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A16,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-345462.5,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A16,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-345462.5,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A16,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A16,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A16,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A16,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A16,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE16","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A16,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A16,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A16,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A16,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A16,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A16,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A16,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-345462.5,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A16,Database!$V:$V,BK$7&\" \"&BK$8)","v":1176.5},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A16,Database!$V:$V,BL$7&\" \"&BL$8)","v":355275.56},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A16,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A16,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A16,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A16,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A16,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A16,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-354099.06,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A16,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-354099.06,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A16,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A16,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A16,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A16,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A16,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT16","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A16,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A16,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A16,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A16,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A16,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A16,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A16,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-354099.06,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A16,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":1211.8},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A16,Database!$V:$V,CA$7&\" \"&CA$8)","v":365933.82},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A16,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A16,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A16,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A16,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A16,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A16,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-364722.02,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A16,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-364722.02,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A16,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A16,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A16,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A16,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A16,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI16","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A16,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A16,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A16,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A16,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A16,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A16,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A16,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-364722.02,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A16,Database!$V:$V,CO$7&\" \"&CO$8)","v":1248.1500000000001},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A16,Database!$V:$V,CP$7&\" \"&CP$8)","v":376911.83999999997},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A16,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A16,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A16,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A16,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A16,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A16,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-375663.68999999994,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A16,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-375663.68999999994,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A16,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A16,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A16,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A16,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A16,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX16","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A16,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A16,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A16,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A16,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A16,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A16,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A16,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-375663.68999999994,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A16,Database!$V:$V,DD$7&\" \"&DD$8)","v":1285.5899999999999},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A16,Database!$V:$V,DE$7&\" \"&DE$8)","v":388219.2},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A16,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A16,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A16,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A16,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A16,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A16,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-386933.61,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A16,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-386933.61,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A16,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A16,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A16,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A16,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A16,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM16","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A16,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A16,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A16,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A16,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A16,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A16,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A16,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-386933.61,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A16,Database!$V:$V,DS$7&\" \"&DS$8)","v":1324.16},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A16,Database!$V:$V,DT$7&\" \"&DT$8)","v":399865.77},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A16,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A16,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A16,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A16,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A16,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A16,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-398541.61000000004,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A16,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-398541.61000000004,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A16,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A16,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A16,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A16,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A16,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB16","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A16,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A16,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A16,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A16,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A16,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A16,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A16,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-398541.61000000004,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A16,Database!$V:$V,EH$7&\" \"&EH$8)","v":1363.88},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A16,Database!$V:$V,EI$7&\" \"&EI$8)","v":411861.75},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A16,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A16,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A16,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A16,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A16,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A16,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-410497.87,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A16,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-410497.87,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A16,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A16,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A16,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A16,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A16,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ16","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A16,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A16,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A16,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A16,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A16,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A16,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A16,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-410497.87,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A16,Database!$V:$V,EW$7&\" \"&EW$8)","v":1404.8},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A16,Database!$V:$V,EX$7&\" \"&EX$8)","v":424217.59999999998},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A16,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A16,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A16,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A16,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A16,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A16,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-422812.8,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A16,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-422812.8,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A16,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A16,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A16,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A16,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A16,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF16","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A16,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A16,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A16,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A16,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A16,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A16,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A16,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-422812.8," "," "," "]
["O101.20.11","Economic Development",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A17,Database!$V:$V,C$7&\" \"&C$8)","v":1980},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A17,Database!$V:$V,D$7&\" \"&D$8)","v":126482},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A17,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A17,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A17,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A17,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A17,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A17,Database!$V:$V,J$7&\" \"&J$8)","v":0},-124502,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A17,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-124502,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A17,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A17,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A17,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A17,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A17,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L17","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A17,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A17,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A17,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A17,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A17,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A17,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A17,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-124502,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A17,Database!$V:$V,R$7&\" \"&R$8)","v":0.4},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A17,Database!$V:$V,S$7&\" \"&S$8)","v":-0.08},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A17,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A17,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A17,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A17,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A17,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A17,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},0.48000000000000004,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A17,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0.48000000000000004,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A17,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A17,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A17,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A17,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A17,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA17","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A17,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A17,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A17,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A17,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A17,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A17,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A17,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0.48000000000000004,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A17,Database!$V:$V,AG$7&\" \"&AG$8)","v":0.41},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A17,Database!$V:$V,AH$7&\" \"&AH$8)","v":-200000.08},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A17,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A17,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A17,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A17,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A17,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A17,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},200000.49,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A17,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},200000.49,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A17,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A17,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A17,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A17,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A17,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP17","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A17,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A17,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A17,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A17,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A17,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A17,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A17,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},200000.49,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A17,Database!$V:$V,AV$7&\" \"&AV$8)","v":0.42},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A17,Database!$V:$V,AW$7&\" \"&AW$8)","v":-405000.08},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A17,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A17,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A17,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A17,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A17,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A17,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},405000.5,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A17,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},405000.5,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A17,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A17,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A17,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A17,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A17,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE17","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A17,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A17,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A17,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A17,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A17,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A17,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A17,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},405000.5,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A17,Database!$V:$V,BK$7&\" \"&BK$8)","v":0.43},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A17,Database!$V:$V,BL$7&\" \"&BL$8)","v":-615125.07999999996},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A17,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A17,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A17,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A17,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A17,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A17,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},615125.51,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A17,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},615125.51,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A17,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A17,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A17,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A17,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A17,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT17","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A17,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A17,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A17,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A17,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A17,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A17,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A17,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},615125.51,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A17,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0.44},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A17,Database!$V:$V,CA$7&\" \"&CA$8)","v":-633578.82999999996},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A17,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A17,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A17,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A17,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A17,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A17,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},633579.2699999999,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A17,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},633579.2699999999,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A17,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A17,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A17,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A17,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A17,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI17","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A17,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A17,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A17,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A17,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A17,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A17,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A17,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},633579.2699999999,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A17,Database!$V:$V,CO$7&\" \"&CO$8)","v":0.45},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A17,Database!$V:$V,CP$7&\" \"&CP$8)","v":-652586.18999999994},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A17,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A17,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A17,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A17,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A17,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A17,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},652586.6399999999,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A17,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},652586.6399999999,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A17,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A17,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A17,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A17,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A17,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX17","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A17,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A17,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A17,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A17,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A17,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A17,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A17,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},652586.6399999999,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A17,Database!$V:$V,DD$7&\" \"&DD$8)","v":0.46},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A17,Database!$V:$V,DE$7&\" \"&DE$8)","v":-672163.7699999999},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A17,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A17,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A17,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A17,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A17,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A17,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},672164.22999999986,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A17,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},672164.22999999986,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A17,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A17,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A17,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A17,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A17,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM17","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A17,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A17,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A17,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A17,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A17,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A17,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A17,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},672164.22999999986,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A17,Database!$V:$V,DS$7&\" \"&DS$8)","v":0.47},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A17,Database!$V:$V,DT$7&\" \"&DT$8)","v":-692328.67999999993},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A17,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A17,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A17,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A17,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A17,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A17,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},692329.14999999991,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A17,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},692329.14999999991,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A17,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A17,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A17,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A17,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A17,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB17","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A17,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A17,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A17,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A17,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A17,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A17,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A17,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},692329.14999999991,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A17,Database!$V:$V,EH$7&\" \"&EH$8)","v":0.48},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A17,Database!$V:$V,EI$7&\" \"&EI$8)","v":-713098.53999999992},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A17,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A17,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A17,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A17,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A17,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A17,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},713099.0199999999,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A17,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},713099.0199999999,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A17,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A17,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A17,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A17,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A17,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ17","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A17,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A17,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A17,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A17,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A17,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A17,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A17,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},713099.0199999999,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A17,Database!$V:$V,EW$7&\" \"&EW$8)","v":0.49},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A17,Database!$V:$V,EX$7&\" \"&EX$8)","v":-734491.49},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A17,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A17,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A17,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A17,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A17,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A17,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},734491.98,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A17,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},734491.98,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A17,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A17,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A17,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A17,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A17,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF17","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A17,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A17,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A17,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A17,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A17,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A17,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A17,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},734491.98," "," "," "]
["O101.20.12","Media and Communications",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A18,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A18,Database!$V:$V,D$7&\" \"&D$8)","v":140346},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A18,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A18,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A18,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A18,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A18,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A18,Database!$V:$V,J$7&\" \"&J$8)","v":0},-140346,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A18,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-140346,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A18,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A18,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A18,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A18,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A18,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L18","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A18,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A18,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A18,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A18,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A18,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A18,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A18,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-140346,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A18,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A18,Database!$V:$V,S$7&\" \"&S$8)","v":167558.84},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A18,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A18,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A18,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A18,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A18,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A18,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-167558.84,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A18,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-167558.84,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A18,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A18,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A18,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A18,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A18,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA18","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A18,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A18,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A18,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A18,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A18,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A18,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A18,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-167558.84,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A18,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A18,Database!$V:$V,AH$7&\" \"&AH$8)","v":170529.89},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A18,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A18,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A18,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A18,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A18,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A18,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-170529.89,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A18,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-170529.89,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A18,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A18,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A18,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A18,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A18,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP18","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A18,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A18,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A18,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A18,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A18,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A18,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A18,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-170529.89,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A18,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A18,Database!$V:$V,AW$7&\" \"&AW$8)","v":173538.14},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A18,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A18,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A18,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A18,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A18,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A18,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-173538.14,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A18,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-173538.14,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A18,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A18,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A18,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A18,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A18,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE18","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A18,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A18,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A18,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A18,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A18,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A18,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A18,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-173538.14,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A18,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A18,Database!$V:$V,BL$7&\" \"&BL$8)","v":176621.6},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A18,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A18,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A18,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A18,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A18,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A18,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-176621.6,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A18,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-176621.6,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A18,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A18,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A18,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A18,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A18,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT18","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A18,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A18,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A18,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A18,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A18,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A18,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A18,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-176621.6,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A18,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A18,Database!$V:$V,CA$7&\" \"&CA$8)","v":180414.25000000003},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A18,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A18,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A18,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A18,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A18,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A18,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-180414.25000000003,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A18,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-180414.25000000003,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A18,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A18,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A18,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A18,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A18,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI18","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A18,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A18,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A18,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A18,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A18,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A18,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A18,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-180414.25000000003,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A18,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A18,Database!$V:$V,CP$7&\" \"&CP$8)","v":184320.67},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A18,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A18,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A18,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A18,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A18,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A18,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-184320.67,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A18,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-184320.67,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A18,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A18,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A18,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A18,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A18,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX18","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A18,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A18,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A18,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A18,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A18,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A18,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A18,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-184320.67,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A18,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A18,Database!$V:$V,DE$7&\" \"&DE$8)","v":188344.29000000004},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A18,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A18,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A18,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A18,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A18,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A18,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-188344.29000000004,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A18,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-188344.29000000004,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A18,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A18,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A18,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A18,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A18,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM18","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A18,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A18,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A18,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A18,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A18,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A18,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A18,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-188344.29000000004,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A18,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A18,Database!$V:$V,DT$7&\" \"&DT$8)","v":192488.61999999997},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A18,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A18,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A18,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A18,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A18,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A18,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-192488.61999999997,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A18,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-192488.61999999997,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A18,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A18,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A18,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A18,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A18,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB18","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A18,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A18,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A18,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A18,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A18,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A18,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A18,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-192488.61999999997,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A18,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A18,Database!$V:$V,EI$7&\" \"&EI$8)","v":196757.28000000003},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A18,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A18,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A18,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A18,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A18,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A18,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-196757.28000000003,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A18,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-196757.28000000003,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A18,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A18,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A18,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A18,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A18,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ18","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A18,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A18,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A18,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A18,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A18,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A18,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A18,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-196757.28000000003,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A18,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A18,Database!$V:$V,EX$7&\" \"&EX$8)","v":201154},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A18,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A18,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A18,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A18,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A18,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A18,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-201154,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A18,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-201154,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A18,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A18,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A18,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A18,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A18,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF18","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A18,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A18,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A18,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A18,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A18,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A18,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A18,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-201154," "," "," "]
["O101.20.13","Information Management",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A19,Database!$V:$V,C$7&\" \"&C$8)","v":5668},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A19,Database!$V:$V,D$7&\" \"&D$8)","v":844398},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A19,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A19,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A19,Database!$V:$V,G$7&\" \"&G$8)","v":4600},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A19,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A19,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A19,Database!$V:$V,J$7&\" \"&J$8)","v":0},-834130,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A19,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-834130,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A19,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A19,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A19,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A19,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A19,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L19","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A19,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A19,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A19,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A19,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A19,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A19,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A19,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-834130,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A19,Database!$V:$V,R$7&\" \"&R$8)","v":5822.04},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A19,Database!$V:$V,S$7&\" \"&S$8)","v":795970.29},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A19,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A19,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A19,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A19,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A19,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A19,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-790148.25,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A19,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-790148.25,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A19,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A19,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A19,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A19,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A19,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA19","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A19,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A19,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A19,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A19,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A19,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A19,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A19,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-790148.25,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A19,Database!$V:$V,AG$7&\" \"&AG$8)","v":5926.84},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A19,Database!$V:$V,AH$7&\" \"&AH$8)","v":812315.96},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A19,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A19,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A19,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A19,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A19,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A19,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-806389.12,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A19,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-806389.12,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A19,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A19,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A19,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A19,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A19,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP19","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A19,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A19,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A19,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A19,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A19,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A19,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A19,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-806389.12,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A19,Database!$V:$V,AV$7&\" \"&AV$8)","v":6075.01},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A19,Database!$V:$V,AW$7&\" \"&AW$8)","v":832710.34000000008},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A19,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A19,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A19,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A19,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A19,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A19,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-826635.33000000007,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A19,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-826635.33000000007,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A19,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A19,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A19,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A19,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A19,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE19","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A19,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A19,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A19,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A19,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A19,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A19,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A19,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-826635.33000000007,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A19,Database!$V:$V,BK$7&\" \"&BK$8)","v":6226.89},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A19,Database!$V:$V,BL$7&\" \"&BL$8)","v":853869.5299999998},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A19,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A19,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A19,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A19,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A19,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A19,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-847642.63999999978,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A19,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-847642.63999999978,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A19,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A19,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A19,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A19,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A19,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT19","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A19,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A19,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A19,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A19,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A19,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A19,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A19,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-847642.63999999978,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A19,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":6413.7},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A19,Database!$V:$V,CA$7&\" \"&CA$8)","v":879532.34},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A19,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A19,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A19,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A19,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A19,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A19,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-873118.64,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A19,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-873118.64,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A19,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A19,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A19,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A19,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A19,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI19","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A19,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A19,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A19,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A19,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A19,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A19,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A19,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-873118.64,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A19,Database!$V:$V,CO$7&\" \"&CO$8)","v":6606.11},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A19,Database!$V:$V,CP$7&\" \"&CP$8)","v":905984.90999999992},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A19,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A19,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A19,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A19,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A19,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A19,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-899378.79999999993,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A19,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-899378.79999999993,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A19,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A19,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A19,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A19,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A19,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX19","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A19,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A19,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A19,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A19,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A19,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A19,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A19,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-899378.79999999993,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A19,Database!$V:$V,DD$7&\" \"&DD$8)","v":6804.29},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A19,Database!$V:$V,DE$7&\" \"&DE$8)","v":933251.72999999975},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A19,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A19,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A19,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A19,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A19,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A19,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-926447.43999999971,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A19,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-926447.43999999971,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A19,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A19,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A19,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A19,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A19,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM19","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A19,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A19,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A19,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A19,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A19,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A19,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A19,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-926447.43999999971,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A19,Database!$V:$V,DS$7&\" \"&DS$8)","v":7008.42},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A19,Database!$V:$V,DT$7&\" \"&DT$8)","v":961358.02999999991},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A19,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A19,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A19,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A19,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A19,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A19,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-954349.60999999987,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A19,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-954349.60999999987,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A19,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A19,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A19,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A19,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A19,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB19","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A19,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A19,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A19,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A19,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A19,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A19,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A19,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-954349.60999999987,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A19,Database!$V:$V,EH$7&\" \"&EH$8)","v":7218.67},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A19,Database!$V:$V,EI$7&\" \"&EI$8)","v":990329.86999999988},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A19,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A19,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A19,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A19,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A19,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A19,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-983111.19999999984,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A19,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-983111.19999999984,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A19,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A19,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A19,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A19,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A19,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ19","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A19,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A19,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A19,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A19,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A19,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A19,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A19,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-983111.19999999984,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A19,Database!$V:$V,EW$7&\" \"&EW$8)","v":7435.23},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A19,Database!$V:$V,EX$7&\" \"&EX$8)","v":1020194.1199999999},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A19,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A19,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A19,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A19,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A19,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A19,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-1012758.8899999999,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A19,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-1012758.8899999999,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A19,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A19,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A19,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A19,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A19,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF19","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A19,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A19,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A19,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A19,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A19,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A19,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A19,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-1012758.8899999999," "," "," "]
["O101.20.15","Information Technology",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A20,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A20,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A20,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A20,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A20,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A20,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A20,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A20,Database!$V:$V,J$7&\" \"&J$8)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A20,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A20,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A20,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A20,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A20,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A20,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L20","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A20,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A20,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A20,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A20,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A20,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A20,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A20,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A20,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A20,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A20,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A20,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A20,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A20,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A20,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A20,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A20,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A20,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A20,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A20,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A20,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A20,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA20","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A20,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A20,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A20,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A20,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A20,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A20,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A20,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A20,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A20,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A20,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A20,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A20,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A20,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A20,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A20,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A20,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A20,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A20,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A20,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A20,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A20,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP20","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A20,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A20,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A20,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A20,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A20,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A20,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A20,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A20,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A20,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A20,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A20,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A20,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A20,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A20,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A20,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A20,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A20,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A20,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A20,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A20,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A20,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE20","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A20,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A20,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A20,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A20,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A20,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A20,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A20,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A20,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A20,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A20,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A20,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A20,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A20,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A20,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A20,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A20,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A20,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A20,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A20,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A20,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A20,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT20","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A20,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A20,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A20,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A20,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A20,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A20,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A20,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A20,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A20,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A20,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A20,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A20,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A20,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A20,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A20,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A20,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A20,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A20,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A20,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A20,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A20,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI20","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A20,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A20,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A20,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A20,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A20,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A20,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A20,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A20,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A20,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A20,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A20,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A20,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A20,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A20,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A20,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A20,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A20,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A20,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A20,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A20,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A20,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX20","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A20,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A20,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A20,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A20,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A20,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A20,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A20,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A20,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A20,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A20,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A20,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A20,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A20,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A20,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A20,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A20,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A20,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A20,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A20,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A20,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A20,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM20","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A20,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A20,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A20,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A20,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A20,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A20,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A20,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A20,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A20,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A20,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A20,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A20,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A20,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A20,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A20,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A20,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A20,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A20,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A20,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A20,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A20,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB20","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A20,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A20,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A20,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A20,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A20,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A20,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A20,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A20,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A20,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A20,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A20,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A20,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A20,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A20,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A20,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A20,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A20,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A20,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A20,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A20,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A20,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ20","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A20,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A20,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A20,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A20,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A20,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A20,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A20,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A20,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A20,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A20,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A20,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A20,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A20,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A20,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A20,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A20,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A20,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A20,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A20,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A20,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A20,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF20","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A20,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A20,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A20,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A20,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A20,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A20,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A20,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0," "," "," "]
["O101.20.20","Financial Management",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A21,Database!$V:$V,C$7&\" \"&C$8)","v":9841216},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A21,Database!$V:$V,D$7&\" \"&D$8)","v":1073283},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A21,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A21,Database!$V:$V,F$7&\" \"&F$8)","v":1281065},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A21,Database!$V:$V,G$7&\" \"&G$8)","v":800000},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A21,Database!$V:$V,H$7&\" \"&H$8)","v":200000},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A21,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A21,Database!$V:$V,J$7&\" \"&J$8)","v":0},8086868,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A21,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},8086868,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A21,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A21,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A21,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A21,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A21,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L21","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A21,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A21,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A21,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A21,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A21,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A21,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A21,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},8086868,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A21,Database!$V:$V,R$7&\" \"&R$8)","v":9690448.3199999984},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A21,Database!$V:$V,S$7&\" \"&S$8)","v":997746.39},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A21,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A21,Database!$V:$V,U$7&\" \"&U$8)","v":510450},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A21,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A21,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A21,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A21,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},8182251.9299999978,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A21,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},8182251.9299999978,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A21,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A21,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A21,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A21,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A21,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA21","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A21,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A21,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A21,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A21,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A21,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A21,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A21,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},8182251.9299999978,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A21,Database!$V:$V,AG$7&\" \"&AG$8)","v":10473440.92},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A21,Database!$V:$V,AH$7&\" \"&AH$8)","v":969569.16999999993},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A21,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A21,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":539955.96},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A21,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A21,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A21,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A21,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},8963915.7899999991,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A21,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},8963915.7899999991,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A21,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A21,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A21,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A21,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A21,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP21","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A21,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A21,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A21,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A21,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A21,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A21,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A21,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},8963915.7899999991,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A21,Database!$V:$V,AV$7&\" \"&AV$8)","v":11379939.890000002},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A21,Database!$V:$V,AW$7&\" \"&AW$8)","v":955770.64},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A21,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A21,Database!$V:$V,AY$7&\" \"&AY$8)","v":573642},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A21,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A21,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A21,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A21,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},9850527.2500000019,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A21,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},9850527.2500000019,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A21,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A21,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A21,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A21,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A21,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE21","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A21,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A21,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A21,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A21,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A21,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A21,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A21,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},9850527.2500000019,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A21,Database!$V:$V,BK$7&\" \"&BK$8)","v":12377742.889999999},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A21,Database!$V:$V,BL$7&\" \"&BL$8)","v":941494.31},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A21,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A21,Database!$V:$V,BN$7&\" \"&BN$8)","v":608303.03},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A21,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A21,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A21,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A21,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},10827945.549999999,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A21,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},10827945.549999999,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A21,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A21,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A21,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A21,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A21,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT21","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A21,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A21,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A21,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A21,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A21,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A21,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A21,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},10827945.549999999,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A21,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":13485123.029999999},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A21,Database!$V:$V,CA$7&\" \"&CA$8)","v":929812.14000000013},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A21,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A21,Database!$V:$V,CC$7&\" \"&CC$8)","v":645058.38},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A21,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A21,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A21,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A21,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},11910252.509999998,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A21,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},11910252.509999998,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A21,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A21,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A21,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A21,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A21,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI21","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A21,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A21,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A21,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A21,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A21,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A21,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A21,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},11910252.509999998,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A21,Database!$V:$V,CO$7&\" \"&CO$8)","v":14034911.73},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A21,Database!$V:$V,CP$7&\" \"&CP$8)","v":916694.18},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A21,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A21,Database!$V:$V,CR$7&\" \"&CR$8)","v":507021.63},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A21,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A21,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A21,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A21,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},12611195.92,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A21,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},12611195.92,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A21,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A21,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A21,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A21,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A21,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX21","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A21,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A21,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A21,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A21,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A21,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A21,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A21,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},12611195.92,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A21,Database!$V:$V,DD$7&\" \"&DD$8)","v":14608325.760000002},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A21,Database!$V:$V,DE$7&\" \"&DE$8)","v":928271.13000000012},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A21,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A21,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A21,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A21,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A21,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A21,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},13680054.630000001,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A21,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},13680054.630000001,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A21,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A21,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A21,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A21,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A21,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM21","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A21,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A21,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A21,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A21,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A21,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A21,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A21,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},13680054.630000001,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A21,Database!$V:$V,DS$7&\" \"&DS$8)","v":15206390.509999998},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A21,Database!$V:$V,DT$7&\" \"&DT$8)","v":955669.26},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A21,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A21,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A21,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A21,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A21,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A21,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},14250721.249999998,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A21,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},14250721.249999998,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A21,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A21,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A21,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A21,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A21,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB21","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A21,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A21,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A21,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A21,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A21,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A21,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A21,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},14250721.249999998,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A21,Database!$V:$V,EH$7&\" \"&EH$8)","v":15830176.209999999},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A21,Database!$V:$V,EI$7&\" \"&EI$8)","v":983889.33000000007},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A21,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A21,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A21,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A21,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A21,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A21,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},14846286.879999999,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A21,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},14846286.879999999,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A21,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A21,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A21,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A21,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A21,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ21","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A21,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A21,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A21,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A21,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A21,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A21,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A21,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},14846286.879999999,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A21,Database!$V:$V,EW$7&\" \"&EW$8)","v":16480799.900000002},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A21,Database!$V:$V,EX$7&\" \"&EX$8)","v":1012956.0099999999},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A21,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A21,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A21,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A21,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A21,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A21,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},15467843.890000002,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A21,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},15467843.890000002,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A21,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A21,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A21,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A21,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A21,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF21","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A21,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A21,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A21,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A21,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A21,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A21,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A21,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},15467843.890000002," "," "," "]
["O101.20.25","Community Development",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A22,Database!$V:$V,C$7&\" \"&C$8)","v":3003},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A22,Database!$V:$V,D$7&\" \"&D$8)","v":235618},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A22,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A22,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A22,Database!$V:$V,G$7&\" \"&G$8)","v":51610},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A22,Database!$V:$V,H$7&\" \"&H$8)","v":10000},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A22,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A22,Database!$V:$V,J$7&\" \"&J$8)","v":0},-191005,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A22,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-191005,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A22,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A22,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A22,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A22,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A22,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L22","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A22,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A22,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A22,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A22,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A22,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A22,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A22,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-191005,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A22,Database!$V:$V,R$7&\" \"&R$8)","v":1500.09},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A22,Database!$V:$V,S$7&\" \"&S$8)","v":194131.12},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A22,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A22,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A22,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A22,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A22,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A22,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-192631.03,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A22,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-192631.03,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A22,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A22,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A22,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A22,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A22,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA22","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A22,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A22,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A22,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A22,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A22,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A22,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A22,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-192631.03,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A22,Database!$V:$V,AG$7&\" \"&AG$8)","v":1527.09},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A22,Database!$V:$V,AH$7&\" \"&AH$8)","v":198754.29},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A22,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A22,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A22,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A22,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A22,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A22,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-197227.2,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A22,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-197227.2,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A22,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A22,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A22,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A22,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A22,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP22","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A22,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A22,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A22,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A22,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A22,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A22,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A22,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-197227.2,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A22,Database!$V:$V,AV$7&\" \"&AV$8)","v":1565.27},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A22,Database!$V:$V,AW$7&\" \"&AW$8)","v":203876.97999999998},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A22,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A22,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A22,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A22,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A22,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A22,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-202311.71,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A22,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-202311.71,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A22,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A22,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A22,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A22,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A22,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE22","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A22,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A22,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A22,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A22,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A22,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A22,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A22,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-202311.71,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A22,Database!$V:$V,BK$7&\" \"&BK$8)","v":1604.4},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A22,Database!$V:$V,BL$7&\" \"&BL$8)","v":209212.72000000003},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A22,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A22,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A22,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A22,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A22,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A22,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-207608.32000000004,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A22,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-207608.32000000004,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A22,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A22,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A22,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A22,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A22,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT22","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A22,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A22,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A22,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A22,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A22,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A22,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A22,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-207608.32000000004,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A22,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":1652.53},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A22,Database!$V:$V,CA$7&\" \"&CA$8)","v":215654.67},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A22,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A22,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A22,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A22,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A22,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A22,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-214002.14,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A22,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-214002.14,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A22,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A22,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A22,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A22,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A22,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI22","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A22,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A22,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A22,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A22,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A22,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A22,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A22,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-214002.14,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A22,Database!$V:$V,CO$7&\" \"&CO$8)","v":1702.11},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A22,Database!$V:$V,CP$7&\" \"&CP$8)","v":222296.49999999997},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A22,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A22,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A22,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A22,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A22,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A22,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-220594.38999999998,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A22,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-220594.38999999998,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A22,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A22,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A22,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A22,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A22,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX22","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A22,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A22,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A22,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A22,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A22,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A22,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A22,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-220594.38999999998,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A22,Database!$V:$V,DD$7&\" \"&DD$8)","v":1753.17},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A22,Database!$V:$V,DE$7&\" \"&DE$8)","v":229144.48},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A22,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A22,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A22,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A22,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A22,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A22,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-227391.31,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A22,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-227391.31,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A22,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A22,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A22,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A22,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A22,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM22","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A22,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A22,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A22,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A22,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A22,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A22,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A22,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-227391.31,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A22,Database!$V:$V,DS$7&\" \"&DS$8)","v":1805.77},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A22,Database!$V:$V,DT$7&\" \"&DT$8)","v":236205.08},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A22,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A22,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A22,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A22,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A22,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A22,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-234399.31,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A22,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-234399.31,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A22,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A22,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A22,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A22,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A22,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB22","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A22,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A22,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A22,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A22,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A22,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A22,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A22,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-234399.31,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A22,Database!$V:$V,EH$7&\" \"&EH$8)","v":1859.94},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A22,Database!$V:$V,EI$7&\" \"&EI$8)","v":243484.94},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A22,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A22,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A22,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A22,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A22,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A22,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-241625,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A22,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-241625,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A22,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A22,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A22,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A22,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A22,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ22","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A22,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A22,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A22,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A22,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A22,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A22,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A22,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-241625,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A22,Database!$V:$V,EW$7&\" \"&EW$8)","v":1915.74},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A22,Database!$V:$V,EX$7&\" \"&EX$8)","v":250990.94999999998},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A22,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A22,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A22,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A22,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A22,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A22,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-249075.21,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A22,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-249075.21,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A22,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A22,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A22,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A22,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A22,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF22","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A22,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A22,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A22,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A22,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A22,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A22,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A22,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-249075.21," "," "," "]
["O101.20.30","Library",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A23,Database!$V:$V,C$7&\" \"&C$8)","v":84116},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A23,Database!$V:$V,D$7&\" \"&D$8)","v":496633},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A23,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A23,Database!$V:$V,F$7&\" \"&F$8)","v":36000},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A23,Database!$V:$V,G$7&\" \"&G$8)","v":36000},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A23,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A23,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A23,Database!$V:$V,J$7&\" \"&J$8)","v":0},-412517,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A23,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-412517,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A23,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A23,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A23,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A23,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A23,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L23","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A23,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A23,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A23,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A23,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A23,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A23,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A23,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-412517,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A23,Database!$V:$V,R$7&\" \"&R$8)","v":83999.48000000001},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A23,Database!$V:$V,S$7&\" \"&S$8)","v":485443.77999999997},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A23,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A23,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A23,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A23,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A23,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A23,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-401444.29999999993,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A23,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-401444.29999999993,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A23,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A23,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A23,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A23,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A23,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA23","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A23,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A23,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A23,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A23,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A23,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A23,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A23,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-401444.29999999993,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A23,Database!$V:$V,AG$7&\" \"&AG$8)","v":85790.47},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A23,Database!$V:$V,AH$7&\" \"&AH$8)","v":498299.2},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A23,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A23,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A23,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A23,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A23,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A23,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-412508.73,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A23,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-412508.73,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A23,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A23,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A23,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A23,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A23,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP23","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A23,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A23,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A23,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A23,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A23,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A23,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A23,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-412508.73,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A23,Database!$V:$V,AV$7&\" \"&AV$8)","v":87935.23},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A23,Database!$V:$V,AW$7&\" \"&AW$8)","v":512589.13},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A23,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A23,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A23,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A23,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A23,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A23,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-424653.9,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A23,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-424653.9,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A23,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A23,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A23,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A23,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A23,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE23","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A23,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A23,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A23,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A23,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A23,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A23,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A23,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-424653.9,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A23,Database!$V:$V,BK$7&\" \"&BK$8)","v":90133.61},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A23,Database!$V:$V,BL$7&\" \"&BL$8)","v":528290.14},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A23,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A23,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A23,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A23,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A23,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A23,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-438156.53,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A23,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-438156.53,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A23,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A23,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A23,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A23,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A23,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT23","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A23,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A23,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A23,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A23,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A23,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A23,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A23,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-438156.53,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A23,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":92837.62},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A23,Database!$V:$V,CA$7&\" \"&CA$8)","v":546101.99999999988},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A23,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A23,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A23,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A23,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A23,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A23,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-453264.37999999989,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A23,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-453264.37999999989,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A23,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A23,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A23,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A23,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A23,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI23","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A23,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A23,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A23,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A23,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A23,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A23,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A23,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-453264.37999999989,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A23,Database!$V:$V,CO$7&\" \"&CO$8)","v":95622.74},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A23,Database!$V:$V,CP$7&\" \"&CP$8)","v":564530.34},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A23,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A23,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A23,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A23,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A23,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A23,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-468907.6,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A23,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-468907.6,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A23,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A23,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A23,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A23,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A23,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX23","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A23,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A23,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A23,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A23,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A23,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A23,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A23,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-468907.6,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A23,Database!$V:$V,DD$7&\" \"&DD$8)","v":98491.43},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A23,Database!$V:$V,DE$7&\" \"&DE$8)","v":583596.92999999982},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A23,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A23,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A23,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A23,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A23,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A23,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-485105.49999999983,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A23,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-485105.49999999983,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A23,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A23,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A23,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A23,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A23,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM23","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A23,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A23,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A23,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A23,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A23,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A23,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A23,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-485105.49999999983,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A23,Database!$V:$V,DS$7&\" \"&DS$8)","v":101446.17},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A23,Database!$V:$V,DT$7&\" \"&DT$8)","v":603324.35},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A23,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A23,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A23,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A23,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A23,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A23,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-501878.18,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A23,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-501878.18,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A23,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A23,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A23,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A23,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A23,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB23","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A23,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A23,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A23,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A23,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A23,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A23,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A23,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-501878.18,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A23,Database!$V:$V,EH$7&\" \"&EH$8)","v":104489.55},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A23,Database!$V:$V,EI$7&\" \"&EI$8)","v":623735.97},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A23,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A23,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A23,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A23,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A23,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A23,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-519246.42,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A23,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-519246.42,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A23,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A23,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A23,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A23,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A23,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ23","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A23,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A23,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A23,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A23,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A23,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A23,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A23,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-519246.42,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A23,Database!$V:$V,EW$7&\" \"&EW$8)","v":107624.24},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A23,Database!$V:$V,EX$7&\" \"&EX$8)","v":644856.02},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A23,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A23,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A23,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A23,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A23,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A23,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-537231.78,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A23,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-537231.78,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A23,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A23,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A23,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A23,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A23,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF23","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A23,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A23,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A23,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A23,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A23,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A23,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A23,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-537231.78," "," "," "]
["O101.20.35","Visitor Services",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A24,Database!$V:$V,C$7&\" \"&C$8)","v":104668},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A24,Database!$V:$V,D$7&\" \"&D$8)","v":536288},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A24,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A24,Database!$V:$V,F$7&\" \"&F$8)","v":35051},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A24,Database!$V:$V,G$7&\" \"&G$8)","v":36404},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A24,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A24,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A24,Database!$V:$V,J$7&\" \"&J$8)","v":0},-430267,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A24,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-430267,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A24,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A24,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A24,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A24,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A24,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L24","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A24,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A24,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A24,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A24,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A24,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A24,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A24,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-430267,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A24,Database!$V:$V,R$7&\" \"&R$8)","v":404822.04},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A24,Database!$V:$V,S$7&\" \"&S$8)","v":612872.58000000007},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A24,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A24,Database!$V:$V,U$7&\" \"&U$8)","v":350000},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A24,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A24,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A24,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A24,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-558050.54,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A24,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-558050.54,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A24,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A24,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A24,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A24,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A24,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA24","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A24,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A24,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A24,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A24,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A24,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A24,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A24,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-558050.54,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A24,Database!$V:$V,AG$7&\" \"&AG$8)","v":106978.84},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A24,Database!$V:$V,AH$7&\" \"&AH$8)","v":627860.51},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A24,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A24,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A24,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A24,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A24,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A24,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-520881.67000000004,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A24,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-520881.67000000004,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A24,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A24,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A24,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A24,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A24,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP24","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A24,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A24,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A24,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A24,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A24,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A24,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A24,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-520881.67000000004,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A24,Database!$V:$V,AV$7&\" \"&AV$8)","v":109653.31999999999},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A24,Database!$V:$V,AW$7&\" \"&AW$8)","v":644504.91999999993},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A24,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A24,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A24,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A24,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A24,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A24,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-534851.6,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A24,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-534851.6,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A24,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A24,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A24,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A24,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A24,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE24","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A24,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A24,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A24,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A24,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A24,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A24,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A24,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-534851.6,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A24,Database!$V:$V,BK$7&\" \"&BK$8)","v":112394.66},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A24,Database!$V:$V,BL$7&\" \"&BL$8)","v":662296.33999999985},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A24,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A24,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A24,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A24,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A24,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A24,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-549901.67999999982,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A24,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-549901.67999999982,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A24,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A24,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A24,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A24,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A24,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT24","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A24,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A24,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A24,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A24,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A24,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A24,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A24,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-549901.67999999982,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A24,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":115766.51},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A24,Database!$V:$V,CA$7&\" \"&CA$8)","v":683139.17999999982},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A24,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A24,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A24,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A24,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A24,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A24,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-567372.66999999981,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A24,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-567372.66999999981,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A24,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A24,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A24,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A24,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A24,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI24","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A24,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A24,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A24,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A24,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A24,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A24,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A24,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-567372.66999999981,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A24,Database!$V:$V,CO$7&\" \"&CO$8)","v":119239.51},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A24,Database!$V:$V,CP$7&\" \"&CP$8)","v":704664.27},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A24,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A24,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A24,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A24,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A24,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A24,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-585424.76,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A24,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-585424.76,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A24,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A24,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A24,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A24,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A24,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX24","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A24,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A24,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A24,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A24,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A24,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A24,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A24,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-585424.76,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A24,Database!$V:$V,DD$7&\" \"&DD$8)","v":122816.7},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A24,Database!$V:$V,DE$7&\" \"&DE$8)","v":726894.3600000001},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A24,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A24,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A24,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A24,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A24,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A24,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-604077.66000000015,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A24,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-604077.66000000015,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A24,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A24,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A24,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A24,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A24,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM24","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A24,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A24,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A24,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A24,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A24,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A24,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A24,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-604077.66000000015,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A24,Database!$V:$V,DS$7&\" \"&DS$8)","v":126501.2},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A24,Database!$V:$V,DT$7&\" \"&DT$8)","v":749852.96999999986},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A24,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A24,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A24,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A24,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A24,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A24,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-623351.7699999999,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A24,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-623351.7699999999,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A24,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A24,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A24,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A24,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A24,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB24","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A24,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A24,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A24,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A24,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A24,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A24,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A24,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-623351.7699999999,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A24,Database!$V:$V,EH$7&\" \"&EH$8)","v":130296.23},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A24,Database!$V:$V,EI$7&\" \"&EI$8)","v":773564.4},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A24,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A24,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A24,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A24,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A24,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A24,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-643268.17000000004,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A24,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-643268.17000000004,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A24,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A24,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A24,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A24,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A24,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ24","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A24,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A24,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A24,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A24,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A24,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A24,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A24,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-643268.17000000004,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A24,Database!$V:$V,EW$7&\" \"&EW$8)","v":134205.12},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A24,Database!$V:$V,EX$7&\" \"&EX$8)","v":798053.81},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A24,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A24,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A24,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A24,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A24,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A24,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-663848.69000000006,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A24,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-663848.69000000006,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A24,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A24,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A24,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A24,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A24,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF24","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A24,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A24,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A24,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A24,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A24,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A24,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A24,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-663848.69000000006," "," "," "]
["O101.20.40","Home Living Support Service",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A25,Database!$V:$V,C$7&\" \"&C$8)","v":489164},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A25,Database!$V:$V,D$7&\" \"&D$8)","v":675230},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A25,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A25,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A25,Database!$V:$V,G$7&\" \"&G$8)","v":237639},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A25,Database!$V:$V,H$7&\" \"&H$8)","v":51573},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A25,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A25,Database!$V:$V,J$7&\" \"&J$8)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A25,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A25,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A25,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A25,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A25,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A25,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L25","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A25,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A25,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A25,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A25,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A25,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A25,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A25,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A25,Database!$V:$V,R$7&\" \"&R$8)","v":398583.45},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A25,Database!$V:$V,S$7&\" \"&S$8)","v":413815.45999999996},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A25,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A25,Database!$V:$V,U$7&\" \"&U$8)","v":-450000},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A25,Database!$V:$V,V$7&\" \"&V$8)","v":15232},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A25,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A25,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A25,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},449999.99000000005,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A25,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},449999.99000000005,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A25,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A25,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A25,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A25,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A25,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA25","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A25,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A25,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A25,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A25,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A25,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A25,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A25,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},449999.99000000005,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A25,Database!$V:$V,AG$7&\" \"&AG$8)","v":399897.46},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A25,Database!$V:$V,AH$7&\" \"&AH$8)","v":423769.36},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A25,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A25,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":1116561},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A25,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A25,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A25,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A25,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-1140432.8999999999,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A25,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-1140432.8999999999,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A25,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A25,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A25,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A25,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A25,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP25","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A25,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A25,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A25,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A25,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A25,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A25,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A25,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-1140432.8999999999,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A25,Database!$V:$V,AV$7&\" \"&AV$8)","v":401755.32},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A25,Database!$V:$V,AW$7&\" \"&AW$8)","v":434363.58999999997},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A25,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A25,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A25,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A25,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A25,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A25,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-32608.26999999996,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A25,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-32608.26999999996,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A25,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A25,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A25,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A25,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A25,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE25","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A25,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A25,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A25,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A25,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A25,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A25,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A25,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-32608.26999999996,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A25,Database!$V:$V,BK$7&\" \"&BK$8)","v":403659.63},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A25,Database!$V:$V,BL$7&\" \"&BL$8)","v":445222.68},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A25,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A25,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A25,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A25,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A25,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A25,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-41563.049999999988,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A25,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-41563.049999999988,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A25,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A25,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A25,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A25,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A25,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT25","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A25,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A25,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A25,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A25,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A25,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A25,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A25,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-41563.049999999988,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A25,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":406001.93},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A25,Database!$V:$V,CA$7&\" \"&CA$8)","v":458579.36},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A25,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A25,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A25,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A25,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A25,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A25,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-52577.429999999993,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A25,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-52577.429999999993,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A25,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A25,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A25,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A25,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A25,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI25","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A25,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A25,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A25,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A25,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A25,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A25,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A25,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-52577.429999999993,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A25,Database!$V:$V,CO$7&\" \"&CO$8)","v":408414.5},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A25,Database!$V:$V,CP$7&\" \"&CP$8)","v":472336.74},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A25,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A25,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A25,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A25,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A25,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A25,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-63922.239999999991,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A25,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-63922.239999999991,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A25,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A25,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A25,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A25,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A25,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX25","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A25,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A25,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A25,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A25,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A25,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A25,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A25,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-63922.239999999991,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A25,Database!$V:$V,DD$7&\" \"&DD$8)","v":410899.44},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A25,Database!$V:$V,DE$7&\" \"&DE$8)","v":486506.83999999997},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A25,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A25,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A25,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A25,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A25,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A25,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-75607.399999999965,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A25,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-75607.399999999965,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A25,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A25,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A25,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A25,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A25,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM25","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A25,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A25,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A25,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A25,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A25,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A25,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A25,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-75607.399999999965,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A25,Database!$V:$V,DS$7&\" \"&DS$8)","v":413458.93000000005},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A25,Database!$V:$V,DT$7&\" \"&DT$8)","v":501102.05},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A25,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A25,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A25,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A25,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A25,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A25,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-87643.119999999937,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A25,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-87643.119999999937,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A25,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A25,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A25,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A25,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A25,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB25","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A25,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A25,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A25,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A25,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A25,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A25,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A25,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-87643.119999999937,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A25,Database!$V:$V,EH$7&\" \"&EH$8)","v":416095.20999999996},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A25,Database!$V:$V,EI$7&\" \"&EI$8)","v":516135.12},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A25,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A25,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A25,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A25,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A25,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A25,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-100039.91000000003,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A25,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-100039.91000000003,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A25,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A25,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A25,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A25,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A25,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ25","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A25,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A25,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A25,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A25,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A25,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A25,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A25,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-100039.91000000003,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A25,Database!$V:$V,EW$7&\" \"&EW$8)","v":418810.58},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A25,Database!$V:$V,EX$7&\" \"&EX$8)","v":531619.17999999993},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A25,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A25,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A25,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A25,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A25,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A25,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-112808.59999999992,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A25,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-112808.59999999992,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A25,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A25,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A25,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A25,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A25,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF25","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A25,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A25,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A25,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A25,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A25,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A25,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A25,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-112808.59999999992," "," "," "]
["O101.30.05","Management and Administration",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A26,Database!$V:$V,C$7&\" \"&C$8)","v":10668},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A26,Database!$V:$V,D$7&\" \"&D$8)","v":338402},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A26,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A26,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A26,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A26,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A26,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A26,Database!$V:$V,J$7&\" \"&J$8)","v":0},-327734,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A26,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-327734,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A26,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A26,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A26,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A26,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A26,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L26","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A26,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A26,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A26,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A26,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A26,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A26,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A26,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-327734,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A26,Database!$V:$V,R$7&\" \"&R$8)","v":5000.04},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A26,Database!$V:$V,S$7&\" \"&S$8)","v":335439.09999999998},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A26,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A26,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A26,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A26,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A26,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A26,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-330439.06,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A26,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-330439.06,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A26,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A26,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A26,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A26,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A26,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA26","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A26,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A26,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A26,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A26,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A26,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A26,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A26,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-330439.06,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A26,Database!$V:$V,AG$7&\" \"&AG$8)","v":5090.04},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A26,Database!$V:$V,AH$7&\" \"&AH$8)","v":343866.39},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A26,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A26,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A26,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A26,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A26,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A26,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-338776.35000000003,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A26,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-338776.35000000003,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A26,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A26,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A26,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A26,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A26,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP26","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A26,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A26,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A26,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A26,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A26,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A26,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A26,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-338776.35000000003,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A26,Database!$V:$V,AV$7&\" \"&AV$8)","v":5217.29},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A26,Database!$V:$V,AW$7&\" \"&AW$8)","v":352344.42},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A26,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A26,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A26,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A26,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A26,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A26,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-347127.13,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A26,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-347127.13,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A26,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A26,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A26,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A26,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A26,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE26","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A26,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A26,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A26,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A26,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A26,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A26,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A26,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-347127.13,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A26,Database!$V:$V,BK$7&\" \"&BK$8)","v":5347.72},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A26,Database!$V:$V,BL$7&\" \"&BL$8)","v":361176.05},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A26,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A26,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A26,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A26,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A26,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A26,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-355828.33,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A26,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-355828.33,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A26,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A26,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A26,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A26,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A26,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT26","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A26,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A26,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A26,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A26,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A26,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A26,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A26,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-355828.33,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A26,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":5508.15},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A26,Database!$V:$V,CA$7&\" \"&CA$8)","v":371911.97},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A26,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A26,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A26,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A26,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A26,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A26,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-366403.81999999995,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A26,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-366403.81999999995,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A26,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A26,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A26,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A26,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A26,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI26","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A26,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A26,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A26,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A26,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A26,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A26,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A26,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-366403.81999999995,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A26,Database!$V:$V,CO$7&\" \"&CO$8)","v":5673.39},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A26,Database!$V:$V,CP$7&\" \"&CP$8)","v":382983.99},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A26,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A26,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A26,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A26,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A26,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A26,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-377310.6,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A26,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-377310.6,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A26,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A26,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A26,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A26,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A26,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX26","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A26,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A26,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A26,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A26,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A26,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A26,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A26,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-377310.6,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A26,Database!$V:$V,DD$7&\" \"&DD$8)","v":5843.59},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A26,Database!$V:$V,DE$7&\" \"&DE$8)","v":394402.75999999995},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A26,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A26,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A26,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A26,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A26,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A26,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-388559.16999999993,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A26,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-388559.16999999993,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A26,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A26,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A26,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A26,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A26,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM26","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A26,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A26,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A26,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A26,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A26,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A26,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A26,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-388559.16999999993,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A26,Database!$V:$V,DS$7&\" \"&DS$8)","v":6018.9},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A26,Database!$V:$V,DT$7&\" \"&DT$8)","v":406179.27000000008},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A26,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A26,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A26,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A26,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A26,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A26,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-400160.37000000005,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A26,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-400160.37000000005,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A26,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A26,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A26,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A26,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A26,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB26","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A26,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A26,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A26,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A26,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A26,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A26,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A26,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-400160.37000000005,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A26,Database!$V:$V,EH$7&\" \"&EH$8)","v":6199.47},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A26,Database!$V:$V,EI$7&\" \"&EI$8)","v":418324.85999999993},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A26,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A26,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A26,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A26,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A26,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A26,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-412125.38999999996,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A26,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-412125.38999999996,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A26,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A26,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A26,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A26,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A26,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ26","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A26,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A26,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A26,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A26,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A26,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A26,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A26,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-412125.38999999996,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A26,Database!$V:$V,EW$7&\" \"&EW$8)","v":6385.45},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A26,Database!$V:$V,EX$7&\" \"&EX$8)","v":430851.23},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A26,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A26,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A26,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A26,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A26,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A26,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-424465.77999999997,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A26,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-424465.77999999997,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A26,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A26,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A26,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A26,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A26,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF26","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A26,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A26,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A26,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A26,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A26,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A26,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A26,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-424465.77999999997," "," "," "]
["O101.30.10","Local Roads and Transport",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A27,Database!$V:$V,C$7&\" \"&C$8)","v":1298859},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A27,Database!$V:$V,D$7&\" \"&D$8)","v":1152460},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A27,Database!$V:$V,E$7&\" \"&E$8)","v":971900},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A27,Database!$V:$V,F$7&\" \"&F$8)","v":2795659},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A27,Database!$V:$V,G$7&\" \"&G$8)","v":728458},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A27,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A27,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A27,Database!$V:$V,J$7&\" \"&J$8)","v":0},-948902,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A27,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-948902,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A27,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A27,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A27,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A27,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A27,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L27","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A27,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A27,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A27,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A27,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A27,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A27,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A27,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-948902,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A27,Database!$V:$V,R$7&\" \"&R$8)","v":2401175.77},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A27,Database!$V:$V,S$7&\" \"&S$8)","v":1820705.35},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A27,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A27,Database!$V:$V,U$7&\" \"&U$8)","v":2583523},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A27,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A27,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A27,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A27,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-2003052.58,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A27,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-2003052.58,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A27,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A27,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A27,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A27,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A27,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA27","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A27,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A27,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A27,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A27,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A27,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A27,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A27,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-2003052.58,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A27,Database!$V:$V,AG$7&\" \"&AG$8)","v":3183595.6399999997},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A27,Database!$V:$V,AH$7&\" \"&AH$8)","v":1867092.97},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A27,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A27,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":3604902},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A27,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A27,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A27,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A27,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-2288399.33,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A27,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-2288399.33,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A27,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A27,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A27,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A27,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A27,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP27","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A27,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A27,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A27,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A27,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A27,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A27,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A27,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-2288399.33,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A27,Database!$V:$V,AV$7&\" \"&AV$8)","v":1845985.5399999998},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A27,Database!$V:$V,AW$7&\" \"&AW$8)","v":2479822.5699999998},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A27,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A27,Database!$V:$V,AY$7&\" \"&AY$8)","v":3405903},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A27,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A27,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A27,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A27,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-4039740.0300000003,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A27,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-4039740.0300000003,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A27,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A27,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A27,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A27,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A27,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE27","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A27,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A27,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A27,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A27,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A27,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A27,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A27,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-4039740.0300000003,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A27,Database!$V:$V,BK$7&\" \"&BK$8)","v":1877135.19},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A27,Database!$V:$V,BL$7&\" \"&BL$8)","v":2575061.25},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A27,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A27,Database!$V:$V,BN$7&\" \"&BN$8)","v":3615268.5},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A27,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A27,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A27,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A27,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-4313194.5600000005,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A27,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-4313194.5600000005,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A27,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A27,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A27,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A27,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A27,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT27","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A27,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A27,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A27,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A27,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A27,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A27,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A27,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-4313194.5600000005,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A27,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":1915449.24},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A27,Database!$V:$V,CA$7&\" \"&CA$8)","v":2675295.6399999997},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A27,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A27,Database!$V:$V,CC$7&\" \"&CC$8)","v":4106207.38},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A27,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A27,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A27,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A27,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-4866053.7799999993,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A27,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-4866053.7799999993,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A27,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A27,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A27,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A27,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A27,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI27","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A27,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A27,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A27,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A27,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A27,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A27,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A27,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-4866053.7799999993,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A27,Database!$V:$V,CO$7&\" \"&CO$8)","v":1954912.71},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A27,Database!$V:$V,CP$7&\" \"&CP$8)","v":2779462.63},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A27,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A27,Database!$V:$V,CR$7&\" \"&CR$8)","v":4248360.26},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A27,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A27,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A27,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A27,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-5072910.18,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A27,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-5072910.18,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A27,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A27,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A27,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A27,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A27,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX27","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A27,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A27,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A27,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A27,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A27,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A27,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A27,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-5072910.18,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A27,Database!$V:$V,DD$7&\" \"&DD$8)","v":2005560.1},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A27,Database!$V:$V,DE$7&\" \"&DE$8)","v":2887717.2},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A27,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A27,Database!$V:$V,DG$7&\" \"&DG$8)","v":4495897.68},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A27,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A27,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A27,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A27,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-5378054.7799999993,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A27,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-5378054.7799999993,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A27,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A27,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A27,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A27,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A27,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM27","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A27,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A27,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A27,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A27,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A27,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A27,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A27,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-5378054.7799999993,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A27,Database!$V:$V,DS$7&\" \"&DS$8)","v":2047426.9000000001},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A27,Database!$V:$V,DT$7&\" \"&DT$8)","v":3000220.5000000005},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A27,Database!$V:$V,DU$7&\" \"&DU$8)","v":30863},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A27,Database!$V:$V,DV$7&\" \"&DV$8)","v":4665856.93},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A27,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A27,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A27,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A27,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-5587787.5300000003,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A27,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-5587787.5300000003,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A27,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A27,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A27,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A27,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A27,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB27","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A27,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A27,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A27,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A27,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A27,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A27,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A27,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-5587787.5300000003,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A27,Database!$V:$V,EH$7&\" \"&EH$8)","v":2090549.7099999997},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A27,Database!$V:$V,EI$7&\" \"&EI$8)","v":3117140.02},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A27,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A27,Database!$V:$V,EK$7&\" \"&EK$8)","v":4843476.0999999996},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A27,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A27,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A27,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A27,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-5870066.4100000001,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A27,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-5870066.4100000001,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A27,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A27,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A27,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A27,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A27,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ27","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A27,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A27,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A27,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A27,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A27,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A27,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A27,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-5870066.4100000001,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A27,Database!$V:$V,EW$7&\" \"&EW$8)","v":2134966.2000000002},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A27,Database!$V:$V,EX$7&\" \"&EX$8)","v":3238649.88},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A27,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A27,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":5026015.08},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A27,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A27,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A27,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A27,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-6129698.7599999998,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A27,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-6129698.7599999998,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A27,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A27,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A27,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A27,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A27,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF27","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A27,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A27,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A27,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A27,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A27,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A27,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A27,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-6129698.7599999998," "," "," "]
["O101.30.15","Regional Roads",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A28,Database!$V:$V,C$7&\" \"&C$8)","v":702000},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A28,Database!$V:$V,D$7&\" \"&D$8)","v":736250},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A28,Database!$V:$V,E$7&\" \"&E$8)","v":1418000},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A28,Database!$V:$V,F$7&\" \"&F$8)","v":1418000},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A28,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A28,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A28,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A28,Database!$V:$V,J$7&\" \"&J$8)","v":0},-34250,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A28,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-34250,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A28,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A28,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A28,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A28,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A28,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L28","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A28,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A28,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A28,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A28,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A28,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A28,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A28,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-34250,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A28,Database!$V:$V,R$7&\" \"&R$8)","v":680525},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A28,Database!$V:$V,S$7&\" \"&S$8)","v":720525.36},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A28,Database!$V:$V,T$7&\" \"&T$8)","v":698000},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A28,Database!$V:$V,U$7&\" \"&U$8)","v":698000},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A28,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A28,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A28,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A28,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-40000.359999999986,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A28,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-40000.359999999986,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A28,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A28,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A28,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A28,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A28,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA28","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A28,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A28,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A28,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A28,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A28,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A28,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A28,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-40000.359999999986,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A28,Database!$V:$V,AG$7&\" \"&AG$8)","v":670123.81000000006},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A28,Database!$V:$V,AH$7&\" \"&AH$8)","v":738903.38},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A28,Database!$V:$V,AI$7&\" \"&AI$8)","v":680295},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A28,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":680295},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A28,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A28,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A28,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A28,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-68779.569999999949,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A28,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-68779.569999999949,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A28,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A28,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A28,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A28,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A28,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP28","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A28,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A28,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A28,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A28,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A28,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A28,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A28,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-68779.569999999949,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A28,Database!$V:$V,AV$7&\" \"&AV$8)","v":713232.73},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A28,Database!$V:$V,AW$7&\" \"&AW$8)","v":762768.14},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A28,Database!$V:$V,AX$7&\" \"&AX$8)","v":697302.63},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A28,Database!$V:$V,AY$7&\" \"&AY$8)","v":697302.38},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A28,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A28,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A28,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A28,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-49535.160000000033,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A28,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-49535.160000000033,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A28,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A28,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A28,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A28,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A28,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE28","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A28,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A28,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A28,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A28,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A28,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A28,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A28,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-49535.160000000033,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A28,Database!$V:$V,BK$7&\" \"&BK$8)","v":731063.55},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A28,Database!$V:$V,BL$7&\" \"&BL$8)","v":790404.04999999993},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A28,Database!$V:$V,BM$7&\" \"&BM$8)","v":714735.32},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A28,Database!$V:$V,BN$7&\" \"&BN$8)","v":714734.94},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A28,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A28,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A28,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A28,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-59340.119999999879,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A28,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-59340.119999999879,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A28,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A28,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A28,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A28,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A28,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT28","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A28,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A28,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A28,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A28,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A28,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A28,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A28,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-59340.119999999879,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A28,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":752995.46},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A28,Database!$V:$V,CA$7&\" \"&CA$8)","v":819876.61},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A28,Database!$V:$V,CB$7&\" \"&CB$8)","v":771916.41},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A28,Database!$V:$V,CC$7&\" \"&CC$8)","v":736176.99},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A28,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A28,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A28,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A28,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-31141.729999999981,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A28,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-31141.729999999981,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A28,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A28,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A28,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A28,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A28,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI28","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A28,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A28,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A28,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A28,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A28,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A28,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A28,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-31141.729999999981,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A28,Database!$V:$V,CO$7&\" \"&CO$8)","v":775585.32},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A28,Database!$V:$V,CP$7&\" \"&CP$8)","v":850480.74},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A28,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":795070.35},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A28,Database!$V:$V,CR$7&\" \"&CR$8)","v":758262.3},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A28,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A28,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A28,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A28,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-38087.370000000112,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A28,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-38087.370000000112,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A28,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A28,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A28,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A28,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A28,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX28","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A28,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A28,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A28,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A28,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A28,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A28,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A28,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-38087.370000000112,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A28,Database!$V:$V,DD$7&\" \"&DD$8)","v":798852.88},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A28,Database!$V:$V,DE$7&\" \"&DE$8)","v":882260.27999999991},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A28,Database!$V:$V,DF$7&\" \"&DF$8)","v":818925.46},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A28,Database!$V:$V,DG$7&\" \"&DG$8)","v":781010.17},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A28,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A28,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A28,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A28,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-45492.109999999986,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A28,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-45492.109999999986,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A28,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A28,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A28,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A28,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A28,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM28","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A28,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A28,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A28,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A28,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A28,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A28,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A28,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-45492.109999999986,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A28,Database!$V:$V,DS$7&\" \"&DS$8)","v":822818.47},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A28,Database!$V:$V,DT$7&\" \"&DT$8)","v":915260.78},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A28,Database!$V:$V,DU$7&\" \"&DU$8)","v":804440.22},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A28,Database!$V:$V,DV$7&\" \"&DV$8)","v":804440.48},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A28,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A28,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A28,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A28,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-92442.570000000065,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A28,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-92442.570000000065,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A28,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A28,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A28,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A28,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A28,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB28","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A28,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A28,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A28,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A28,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A28,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A28,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A28,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-92442.570000000065,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A28,Database!$V:$V,EH$7&\" \"&EH$8)","v":847503.02},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A28,Database!$V:$V,EI$7&\" \"&EI$8)","v":949529.58000000007},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A28,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":868613.02},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A28,Database!$V:$V,EK$7&\" \"&EK$8)","v":828573.69},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A28,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A28,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A28,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A28,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-61987.229999999981,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A28,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-61987.229999999981,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A28,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A28,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A28,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A28,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A28,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ28","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A28,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A28,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A28,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A28,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A28,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A28,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A28,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-61987.229999999981,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A28,Database!$V:$V,EW$7&\" \"&EW$8)","v":872928.11},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A28,Database!$V:$V,EX$7&\" \"&EX$8)","v":985115.84},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A28,Database!$V:$V,EY$7&\" \"&EY$8)","v":894669.96},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A28,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":853430.9},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A28,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A28,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A28,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A28,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-70948.670000000042,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A28,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-70948.670000000042,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A28,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A28,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A28,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A28,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A28,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF28","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A28,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A28,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A28,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A28,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A28,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A28,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A28,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-70948.670000000042," "," "," "]
["O101.30.20","State Roads",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A29,Database!$V:$V,C$7&\" \"&C$8)","v":864710},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A29,Database!$V:$V,D$7&\" \"&D$8)","v":864710},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A29,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A29,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A29,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A29,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A29,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A29,Database!$V:$V,J$7&\" \"&J$8)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A29,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A29,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A29,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A29,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A29,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A29,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L29","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A29,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A29,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A29,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A29,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A29,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A29,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A29,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A29,Database!$V:$V,R$7&\" \"&R$8)","v":1609999.3},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A29,Database!$V:$V,S$7&\" \"&S$8)","v":1609999.38},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A29,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A29,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A29,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A29,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A29,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A29,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-7.9999999841675162E-2,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A29,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-7.9999999841675162E-2,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A29,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A29,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A29,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A29,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A29,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA29","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A29,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A29,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A29,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A29,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A29,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A29,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A29,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-7.9999999841675162E-2,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A29,Database!$V:$V,AG$7&\" \"&AG$8)","v":1646224.28},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A29,Database!$V:$V,AH$7&\" \"&AH$8)","v":1650116.8699999999},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A29,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A29,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A29,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A29,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A29,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A29,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-3892.589999999851,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A29,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-3892.589999999851,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A29,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A29,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A29,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A29,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A29,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP29","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A29,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A29,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A29,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A29,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A29,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A29,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A29,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-3892.589999999851,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A29,Database!$V:$V,AV$7&\" \"&AV$8)","v":1687379.88},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A29,Database!$V:$V,AW$7&\" \"&AW$8)","v":1706598.45},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A29,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A29,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A29,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A29,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A29,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A29,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-19218.570000000065,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A29,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-19218.570000000065,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A29,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A29,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A29,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A29,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A29,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE29","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A29,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A29,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A29,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A29,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A29,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A29,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A29,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-19218.570000000065,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A29,Database!$V:$V,BK$7&\" \"&BK$8)","v":1729564.38},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A29,Database!$V:$V,BL$7&\" \"&BL$8)","v":1772905.92},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A29,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A29,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A29,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A29,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A29,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A29,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-43341.540000000037,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A29,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-43341.540000000037,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A29,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A29,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A29,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A29,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A29,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT29","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A29,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A29,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A29,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A29,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A29,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A29,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A29,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-43341.540000000037,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A29,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":1781451.31},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A29,Database!$V:$V,CA$7&\" \"&CA$8)","v":1842485.2400000002},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A29,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A29,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A29,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A29,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A29,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A29,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-61033.930000000168,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A29,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-61033.930000000168,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A29,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A29,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A29,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A29,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A29,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI29","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A29,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A29,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A29,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A29,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A29,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A29,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A29,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-61033.930000000168,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A29,Database!$V:$V,CO$7&\" \"&CO$8)","v":1834894.85},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A29,Database!$V:$V,CP$7&\" \"&CP$8)","v":1914807.61},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A29,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A29,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A29,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A29,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A29,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A29,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-79912.760000000009,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A29,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-79912.760000000009,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A29,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A29,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A29,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A29,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A29,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX29","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A29,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A29,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A29,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A29,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A29,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A29,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A29,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-79912.760000000009,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A29,Database!$V:$V,DD$7&\" \"&DD$8)","v":1889941.7},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A29,Database!$V:$V,DE$7&\" \"&DE$8)","v":1989981.58},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A29,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A29,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A29,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A29,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A29,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A29,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-100039.88000000012,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A29,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-100039.88000000012,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A29,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A29,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A29,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A29,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A29,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM29","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A29,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A29,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A29,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A29,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A29,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A29,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A29,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-100039.88000000012,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A29,Database!$V:$V,DS$7&\" \"&DS$8)","v":1946639.95},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A29,Database!$V:$V,DT$7&\" \"&DT$8)","v":2068119.96},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A29,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A29,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A29,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A29,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A29,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A29,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-121480.01000000001,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A29,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-121480.01000000001,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A29,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A29,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A29,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A29,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A29,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB29","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A29,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A29,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A29,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A29,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A29,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A29,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A29,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-121480.01000000001,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A29,Database!$V:$V,EH$7&\" \"&EH$8)","v":2005039.14},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A29,Database!$V:$V,EI$7&\" \"&EI$8)","v":2149340.06},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A29,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A29,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A29,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A29,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A29,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A29,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-144300.92000000016,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A29,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-144300.92000000016,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A29,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A29,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A29,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A29,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A29,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ29","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A29,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A29,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A29,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A29,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A29,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A29,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A29,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-144300.92000000016,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A29,Database!$V:$V,EW$7&\" \"&EW$8)","v":2065190.31},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A29,Database!$V:$V,EX$7&\" \"&EX$8)","v":2233763.81},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A29,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A29,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A29,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A29,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A29,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A29,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-168573.5,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A29,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-168573.5,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A29,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A29,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A29,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A29,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A29,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF29","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A29,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A29,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A29,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A29,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A29,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A29,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A29,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-168573.5," "," "," "]
["O101.30.25","Commercial Operations",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A30,Database!$V:$V,C$7&\" \"&C$8)","v":453748},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A30,Database!$V:$V,D$7&\" \"&D$8)","v":432418},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A30,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A30,Database!$V:$V,F$7&\" \"&F$8)","v":248285},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A30,Database!$V:$V,G$7&\" \"&G$8)","v":258285},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A30,Database!$V:$V,H$7&\" \"&H$8)","v":97900},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A30,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A30,Database!$V:$V,J$7&\" \"&J$8)","v":0},-66570,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A30,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-66570,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A30,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A30,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A30,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A30,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A30,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L30","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A30,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A30,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A30,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A30,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A30,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A30,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A30,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-66570,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A30,Database!$V:$V,R$7&\" \"&R$8)","v":430000.44},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A30,Database!$V:$V,S$7&\" \"&S$8)","v":342500},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A30,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A30,Database!$V:$V,U$7&\" \"&U$8)","v":175000},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A30,Database!$V:$V,V$7&\" \"&V$8)","v":175000},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A30,Database!$V:$V,W$7&\" \"&W$8)","v":167802},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A30,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A30,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-80301.56,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A30,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-80301.56,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A30,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A30,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A30,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A30,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A30,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA30","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A30,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A30,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A30,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A30,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A30,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A30,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A30,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-80301.56,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A30,Database!$V:$V,AG$7&\" \"&AG$8)","v":437740.45},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A30,Database!$V:$V,AH$7&\" \"&AH$8)","v":351233.75},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A30,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A30,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":127875},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A30,Database!$V:$V,AK$7&\" \"&AK$8)","v":158550},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A30,Database!$V:$V,AL$7&\" \"&AL$8)","v":83275},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A30,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A30,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},33906.700000000012,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A30,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},33906.700000000012,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A30,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A30,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A30,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A30,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A30,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP30","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A30,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A30,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A30,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A30,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A30,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A30,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A30,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},33906.700000000012,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A30,Database!$V:$V,AV$7&\" \"&AV$8)","v":448683.96},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A30,Database!$V:$V,AW$7&\" \"&AW$8)","v":363526.93000000005},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A30,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A30,Database!$V:$V,AY$7&\" \"&AY$8)","v":51250},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A30,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":72211},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A30,Database!$V:$V,BA$7&\" \"&BA$8)","v":78581},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A30,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A30,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},27537.02999999997,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A30,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},27537.02999999997,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A30,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A30,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A30,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A30,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A30,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE30","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A30,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A30,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A30,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A30,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A30,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A30,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A30,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},27537.02999999997,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A30,Database!$V:$V,BK$7&\" \"&BK$8)","v":459901.06000000006},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A30,Database!$V:$V,BL$7&\" \"&BL$8)","v":378068.01},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A30,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A30,Database!$V:$V,BN$7&\" \"&BN$8)","v":52531.25},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A30,Database!$V:$V,BO$7&\" \"&BO$8)","v":74016},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A30,Database!$V:$V,BP$7&\" \"&BP$8)","v":73387},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A30,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A30,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},29930.800000000047,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A30,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},29930.800000000047,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A30,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A30,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A30,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A30,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A30,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT30","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A30,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A30,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A30,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A30,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A30,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A30,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A30,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},29930.800000000047,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A30,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":473698.08999999997},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A30,Database!$V:$V,CA$7&\" \"&CA$8)","v":393190.73},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A30,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A30,Database!$V:$V,CC$7&\" \"&CC$8)","v":54107.19},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A30,Database!$V:$V,CD$7&\" \"&CD$8)","v":76237},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A30,Database!$V:$V,CE$7&\" \"&CE$8)","v":67658},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A30,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A30,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},34979.169999999984,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A30,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},34979.169999999984,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A30,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A30,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A30,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A30,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A30,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI30","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A30,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A30,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A30,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A30,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A30,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A30,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A30,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},34979.169999999984,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A30,Database!$V:$V,CO$7&\" \"&CO$8)","v":487909.02999999997},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A30,Database!$V:$V,CP$7&\" \"&CP$8)","v":408918.36},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A30,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A30,Database!$V:$V,CR$7&\" \"&CR$8)","v":55730.41},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A30,Database!$V:$V,CS$7&\" \"&CS$8)","v":78523},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A30,Database!$V:$V,CT$7&\" \"&CT$8)","v":61362},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A30,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A30,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},40421.25999999998,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A30,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},40421.25999999998,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A30,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A30,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A30,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A30,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A30,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX30","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A30,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A30,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A30,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A30,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A30,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A30,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A30,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},40421.25999999998,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A30,Database!$V:$V,DD$7&\" \"&DD$8)","v":502546.3},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A30,Database!$V:$V,DE$7&\" \"&DE$8)","v":425275.09},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A30,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A30,Database!$V:$V,DG$7&\" \"&DG$8)","v":57402.32},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A30,Database!$V:$V,DH$7&\" \"&DH$8)","v":7402},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A30,Database!$V:$V,DI$7&\" \"&DI$8)","v":54460},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A30,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A30,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-27189.110000000037,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A30,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-27189.110000000037,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A30,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A30,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A30,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A30,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A30,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM30","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A30,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A30,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A30,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A30,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A30,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A30,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A30,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-27189.110000000037,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A30,Database!$V:$V,DS$7&\" \"&DS$8)","v":517622.69},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A30,Database!$V:$V,DT$7&\" \"&DT$8)","v":442286.09},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A30,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A30,Database!$V:$V,DV$7&\" \"&DV$8)","v":59124.39},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A30,Database!$V:$V,DW$7&\" \"&DW$8)","v":9124},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A30,Database!$V:$V,DX$7&\" \"&DX$8)","v":46914},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A30,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A30,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-21577.790000000023,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A30,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-21577.790000000023,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A30,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A30,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A30,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A30,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A30,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB30","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A30,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A30,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A30,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A30,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A30,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A30,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A30,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-21577.790000000023,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A30,Database!$V:$V,EH$7&\" \"&EH$8)","v":533151.37},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A30,Database!$V:$V,EI$7&\" \"&EI$8)","v":459977.53},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A30,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A30,Database!$V:$V,EK$7&\" \"&EK$8)","v":60898.12},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A30,Database!$V:$V,EL$7&\" \"&EL$8)","v":10898},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A30,Database!$V:$V,EM$7&\" \"&EM$8)","v":38683},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A30,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A30,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-15509.280000000035,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A30,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-15509.280000000035,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A30,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A30,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A30,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A30,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A30,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ30","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A30,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A30,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A30,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A30,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A30,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A30,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A30,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-15509.280000000035,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A30,Database!$V:$V,EW$7&\" \"&EW$8)","v":549145.91},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A30,Database!$V:$V,EX$7&\" \"&EX$8)","v":478376.63},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A30,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A30,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":62725.06},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A30,Database!$V:$V,FA$7&\" \"&FA$8)","v":12725},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A30,Database!$V:$V,FB$7&\" \"&FB$8)","v":29723},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A30,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A30,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-8953.7799999999697,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A30,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-8953.7799999999697,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A30,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A30,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A30,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A30,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A30,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF30","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A30,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A30,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A30,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A30,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A30,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A30,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A30,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-8953.7799999999697," "," "," "]
["O101.30.30","Swimming Pool",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A31,Database!$V:$V,C$7&\" \"&C$8)","v":146451},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A31,Database!$V:$V,D$7&\" \"&D$8)","v":296730},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A31,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A31,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A31,Database!$V:$V,G$7&\" \"&G$8)","v":18000},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A31,Database!$V:$V,H$7&\" \"&H$8)","v":26451},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A31,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A31,Database!$V:$V,J$7&\" \"&J$8)","v":0},-158730,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A31,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-158730,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A31,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A31,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A31,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A31,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A31,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L31","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A31,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A31,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A31,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A31,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A31,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A31,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A31,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-158730,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A31,Database!$V:$V,R$7&\" \"&R$8)","v":119999.53},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A31,Database!$V:$V,S$7&\" \"&S$8)","v":311049.5},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A31,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A31,Database!$V:$V,U$7&\" \"&U$8)","v":30000},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A31,Database!$V:$V,V$7&\" \"&V$8)","v":30000},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A31,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A31,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A31,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-191049.97,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A31,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-191049.97,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A31,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A31,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A31,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A31,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A31,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA31","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A31,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A31,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A31,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A31,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A31,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A31,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A31,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-191049.97,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A31,Database!$V:$V,AG$7&\" \"&AG$8)","v":122159.52},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A31,Database!$V:$V,AH$7&\" \"&AH$8)","v":318981.26},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A31,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A31,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":20310},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A31,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A31,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A31,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A31,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-217131.74,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A31,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-217131.74,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A31,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A31,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A31,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A31,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A31,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP31","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A31,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A31,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A31,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A31,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A31,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A31,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A31,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-217131.74,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A31,Database!$V:$V,AV$7&\" \"&AV$8)","v":125213.51},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A31,Database!$V:$V,AW$7&\" \"&AW$8)","v":330145.61},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A31,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A31,Database!$V:$V,AY$7&\" \"&AY$8)","v":20817.75},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A31,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A31,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A31,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A31,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-225749.84999999998,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A31,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-225749.84999999998,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A31,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A31,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A31,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A31,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A31,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE31","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A31,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A31,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A31,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A31,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A31,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A31,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A31,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-225749.84999999998,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A31,Database!$V:$V,BK$7&\" \"&BK$8)","v":128343.85},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A31,Database!$V:$V,BL$7&\" \"&BL$8)","v":343351.43000000005},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A31,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A31,Database!$V:$V,BN$7&\" \"&BN$8)","v":21338.19},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A31,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A31,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A31,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A31,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-236345.77000000005,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A31,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-236345.77000000005,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A31,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A31,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A31,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A31,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A31,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT31","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A31,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A31,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A31,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A31,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A31,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A31,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A31,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-236345.77000000005,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A31,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":132194.16},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A31,Database!$V:$V,CA$7&\" \"&CA$8)","v":357085.49},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A31,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A31,Database!$V:$V,CC$7&\" \"&CC$8)","v":21978.34},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A31,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A31,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A31,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A31,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-246869.66999999998,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A31,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-246869.66999999998,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A31,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A31,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A31,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A31,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A31,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI31","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A31,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A31,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A31,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A31,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A31,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A31,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A31,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-246869.66999999998,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A31,Database!$V:$V,CO$7&\" \"&CO$8)","v":136159.97999999998},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A31,Database!$V:$V,CP$7&\" \"&CP$8)","v":371368.91000000003},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A31,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A31,Database!$V:$V,CR$7&\" \"&CR$8)","v":22637.69},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A31,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A31,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A31,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A31,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-257846.62000000005,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A31,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-257846.62000000005,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A31,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A31,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A31,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A31,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A31,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX31","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A31,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A31,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A31,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A31,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A31,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A31,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A31,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-257846.62000000005,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A31,Database!$V:$V,DD$7&\" \"&DD$8)","v":140244.78},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A31,Database!$V:$V,DE$7&\" \"&DE$8)","v":386223.67000000004},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A31,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A31,Database!$V:$V,DG$7&\" \"&DG$8)","v":23316.82},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A31,Database!$V:$V,DH$7&\" \"&DH$8)","v":3477},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A31,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A31,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A31,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-265818.71000000002,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A31,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-265818.71000000002,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A31,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A31,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A31,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A31,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A31,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM31","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A31,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A31,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A31,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A31,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A31,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A31,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A31,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-265818.71000000002,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A31,Database!$V:$V,DS$7&\" \"&DS$8)","v":144452.12000000002},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A31,Database!$V:$V,DT$7&\" \"&DT$8)","v":401672.61},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A31,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A31,Database!$V:$V,DV$7&\" \"&DV$8)","v":24016.32},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A31,Database!$V:$V,DW$7&\" \"&DW$8)","v":4182},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A31,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A31,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A31,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-277054.80999999994,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A31,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-277054.80999999994,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A31,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A31,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A31,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A31,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A31,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB31","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A31,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A31,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A31,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A31,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A31,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A31,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A31,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-277054.80999999994,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A31,Database!$V:$V,EH$7&\" \"&EH$8)","v":148785.68},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A31,Database!$V:$V,EI$7&\" \"&EI$8)","v":417739.51},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A31,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A31,Database!$V:$V,EK$7&\" \"&EK$8)","v":24736.81},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A31,Database!$V:$V,EL$7&\" \"&EL$8)","v":4907},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A31,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A31,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A31,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-288783.64,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A31,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-288783.64,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A31,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A31,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A31,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A31,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A31,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ31","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A31,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A31,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A31,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A31,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A31,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A31,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A31,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-288783.64,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A31,Database!$V:$V,EW$7&\" \"&EW$8)","v":153249.25},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A31,Database!$V:$V,EX$7&\" \"&EX$8)","v":434449.09},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A31,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A31,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":25478.91},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A31,Database!$V:$V,FA$7&\" \"&FA$8)","v":5654},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A31,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A31,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A31,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-301024.75,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A31,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-301024.75,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A31,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A31,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A31,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A31,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A31,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF31","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A31,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A31,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A31,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A31,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A31,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A31,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A31,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-301024.75," "," "," "]
["O101.30.35","Property Management",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A32,Database!$V:$V,C$7&\" \"&C$8)","v":172200},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A32,Database!$V:$V,D$7&\" \"&D$8)","v":720795},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A32,Database!$V:$V,E$7&\" \"&E$8)","v":7825},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A32,Database!$V:$V,F$7&\" \"&F$8)","v":60568},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A32,Database!$V:$V,G$7&\" \"&G$8)","v":88568},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A32,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A32,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A32,Database!$V:$V,J$7&\" \"&J$8)","v":0},-512770,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A32,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-512770,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A32,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A32,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A32,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A32,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A32,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L32","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A32,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A32,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A32,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A32,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A32,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A32,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A32,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-512770,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A32,Database!$V:$V,R$7&\" \"&R$8)","v":180000},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A32,Database!$V:$V,S$7&\" \"&S$8)","v":728564.38},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A32,Database!$V:$V,T$7&\" \"&T$8)","v":-0.25},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A32,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A32,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A32,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A32,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A32,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-548564.63,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A32,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-548564.63,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A32,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A32,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A32,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A32,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A32,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA32","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A32,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A32,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A32,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A32,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A32,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A32,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A32,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-548564.63,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A32,Database!$V:$V,AG$7&\" \"&AG$8)","v":184050},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A32,Database!$V:$V,AH$7&\" \"&AH$8)","v":704528.46000000008},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A32,Database!$V:$V,AI$7&\" \"&AI$8)","v":-0.26},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A32,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":30690},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A32,Database!$V:$V,AK$7&\" \"&AK$8)","v":81800},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A32,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A32,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A32,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-469368.72000000009,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A32,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-469368.72000000009,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A32,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A32,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A32,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A32,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A32,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP32","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A32,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A32,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A32,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A32,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A32,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A32,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A32,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-469368.72000000009,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A32,Database!$V:$V,AV$7&\" \"&AV$8)","v":188651.25},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A32,Database!$V:$V,AW$7&\" \"&AW$8)","v":728623.2},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A32,Database!$V:$V,AX$7&\" \"&AX$8)","v":-0.27},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A32,Database!$V:$V,AY$7&\" \"&AY$8)","v":31458.25},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A32,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":524031},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A32,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A32,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A32,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-47399.469999999972,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A32,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-47399.469999999972,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A32,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A32,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A32,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A32,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A32,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE32","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A32,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A32,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A32,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A32,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A32,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A32,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A32,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-47399.469999999972,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A32,Database!$V:$V,BK$7&\" \"&BK$8)","v":193367.53},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A32,Database!$V:$V,BL$7&\" \"&BL$8)","v":757003.45000000007},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A32,Database!$V:$V,BM$7&\" \"&BM$8)","v":-0.28000000000000003},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A32,Database!$V:$V,BN$7&\" \"&BN$8)","v":32243.68},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A32,Database!$V:$V,BO$7&\" \"&BO$8)","v":322279},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A32,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A32,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A32,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-273600.88000000012,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A32,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-273600.88000000012,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A32,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A32,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A32,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A32,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A32,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT32","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A32,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A32,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A32,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A32,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A32,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A32,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A32,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-273600.88000000012,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A32,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":199168.56},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A32,Database!$V:$V,CA$7&\" \"&CA$8)","v":786667.42},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A32,Database!$V:$V,CB$7&\" \"&CB$8)","v":-0.28999999999999998},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A32,Database!$V:$V,CC$7&\" \"&CC$8)","v":33210.99},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A32,Database!$V:$V,CD$7&\" \"&CD$8)","v":221298},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A32,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A32,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A32,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-399412.14000000013,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A32,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-399412.14000000013,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A32,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A32,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A32,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A32,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A32,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI32","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A32,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A32,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A32,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A32,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A32,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A32,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A32,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-399412.14000000013,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A32,Database!$V:$V,CO$7&\" \"&CO$8)","v":205143.62},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A32,Database!$V:$V,CP$7&\" \"&CP$8)","v":817508.35000000009},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A32,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":-0.3},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A32,Database!$V:$V,CR$7&\" \"&CR$8)","v":34207.32},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A32,Database!$V:$V,CS$7&\" \"&CS$8)","v":227937},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A32,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A32,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A32,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-418635.35000000009,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A32,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-418635.35000000009,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A32,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A32,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A32,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A32,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A32,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX32","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A32,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A32,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A32,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A32,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A32,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A32,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A32,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-418635.35000000009,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A32,Database!$V:$V,DD$7&\" \"&DD$8)","v":211297.91999999998},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A32,Database!$V:$V,DE$7&\" \"&DE$8)","v":849573},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A32,Database!$V:$V,DF$7&\" \"&DF$8)","v":-0.31},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A32,Database!$V:$V,DG$7&\" \"&DG$8)","v":35233.54},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A32,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A32,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A32,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A32,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-673508.93000000017,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A32,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-673508.93000000017,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A32,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A32,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A32,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A32,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A32,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM32","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A32,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A32,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A32,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A32,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A32,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A32,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A32,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-673508.93000000017,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A32,Database!$V:$V,DS$7&\" \"&DS$8)","v":217636.84999999998},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A32,Database!$V:$V,DT$7&\" \"&DT$8)","v":882910.05},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A32,Database!$V:$V,DU$7&\" \"&DU$8)","v":-0.32},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A32,Database!$V:$V,DV$7&\" \"&DV$8)","v":36290.550000000003},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A32,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A32,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A32,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A32,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-701564.07000000007,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A32,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-701564.07000000007,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A32,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A32,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A32,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A32,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A32,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB32","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A32,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A32,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A32,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A32,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A32,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A32,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A32,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-701564.07000000007,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A32,Database!$V:$V,EH$7&\" \"&EH$8)","v":224165.94999999998},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A32,Database!$V:$V,EI$7&\" \"&EI$8)","v":917570.07000000007},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A32,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":-0.33},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A32,Database!$V:$V,EK$7&\" \"&EK$8)","v":37379.269999999997},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A32,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A32,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A32,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A32,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-730783.72000000009,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A32,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-730783.72000000009,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A32,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A32,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A32,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A32,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A32,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ32","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A32,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A32,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A32,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A32,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A32,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A32,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A32,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-730783.72000000009,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A32,Database!$V:$V,EW$7&\" \"&EW$8)","v":230890.93},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A32,Database!$V:$V,EX$7&\" \"&EX$8)","v":953605.66999999993},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A32,Database!$V:$V,EY$7&\" \"&EY$8)","v":-0.34},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A32,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":38500.65},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A32,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A32,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A32,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A32,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-761215.73,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A32,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-761215.73,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A32,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A32,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A32,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A32,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A32,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF32","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A32,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A32,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A32,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A32,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A32,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A32,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A32,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-761215.73," "," "," "]
["O101.30.40","Parks Gardens and Recreation",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A33,Database!$V:$V,C$7&\" \"&C$8)","v":40668},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A33,Database!$V:$V,D$7&\" \"&D$8)","v":679166},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A33,Database!$V:$V,E$7&\" \"&E$8)","v":125000},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A33,Database!$V:$V,F$7&\" \"&F$8)","v":225000},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A33,Database!$V:$V,G$7&\" \"&G$8)","v":100000},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A33,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A33,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A33,Database!$V:$V,J$7&\" \"&J$8)","v":0},-638498,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A33,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-638498,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A33,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A33,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A33,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A33,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A33,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L33","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A33,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A33,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A33,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A33,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A33,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A33,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A33,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-638498,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A33,Database!$V:$V,R$7&\" \"&R$8)","v":22822.04},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A33,Database!$V:$V,S$7&\" \"&S$8)","v":658567.07000000007},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A33,Database!$V:$V,T$7&\" \"&T$8)","v":100000},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A33,Database!$V:$V,U$7&\" \"&U$8)","v":129000},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A33,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A33,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A33,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A33,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-664745.03,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A33,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-664745.03,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A33,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A33,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A33,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A33,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A33,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA33","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A33,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A33,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A33,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A33,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A33,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A33,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A33,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-664745.03,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A33,Database!$V:$V,AG$7&\" \"&AG$8)","v":23232.84},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A33,Database!$V:$V,AH$7&\" \"&AH$8)","v":726952.95000000007},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A33,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A33,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A33,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A33,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A33,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A33,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-703720.1100000001,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A33,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-703720.1100000001,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A33,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A33,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A33,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A33,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A33,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP33","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A33,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A33,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A33,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A33,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A33,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A33,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A33,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-703720.1100000001,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A33,Database!$V:$V,AV$7&\" \"&AV$8)","v":23813.660000000003},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A33,Database!$V:$V,AW$7&\" \"&AW$8)","v":706603.26},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A33,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A33,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A33,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A33,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A33,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A33,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-682789.6,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A33,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-682789.6,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A33,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A33,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A33,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A33,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A33,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE33","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A33,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A33,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A33,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A33,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A33,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A33,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A33,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-682789.6,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A33,Database!$V:$V,BK$7&\" \"&BK$8)","v":24409.01},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A33,Database!$V:$V,BL$7&\" \"&BL$8)","v":732298.54000000015},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A33,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A33,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A33,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A33,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A33,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A33,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-707889.53000000014,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A33,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-707889.53000000014,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A33,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A33,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A33,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A33,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A33,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT33","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A33,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A33,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A33,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A33,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A33,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A33,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A33,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-707889.53000000014,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A33,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":25141.280000000002},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A33,Database!$V:$V,CA$7&\" \"&CA$8)","v":759645.1},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A33,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A33,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A33,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A33,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A33,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A33,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-734503.82,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A33,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-734503.82,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A33,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A33,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A33,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A33,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A33,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI33","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A33,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A33,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A33,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A33,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A33,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A33,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A33,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-734503.82,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A33,Database!$V:$V,CO$7&\" \"&CO$8)","v":25895.52},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A33,Database!$V:$V,CP$7&\" \"&CP$8)","v":788045.15},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A33,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A33,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A33,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A33,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A33,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A33,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-762149.63,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A33,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-762149.63,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A33,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A33,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A33,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A33,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A33,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX33","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A33,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A33,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A33,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A33,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A33,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A33,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A33,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-762149.63,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A33,Database!$V:$V,DD$7&\" \"&DD$8)","v":26672.38},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A33,Database!$V:$V,DE$7&\" \"&DE$8)","v":817539.65999999992},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A33,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A33,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A33,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A33,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A33,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A33,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-790867.27999999991,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A33,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-790867.27999999991,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A33,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A33,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A33,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A33,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A33,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM33","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A33,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A33,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A33,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A33,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A33,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A33,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A33,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-790867.27999999991,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A33,Database!$V:$V,DS$7&\" \"&DS$8)","v":27472.550000000003},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A33,Database!$V:$V,DT$7&\" \"&DT$8)","v":848171.12},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A33,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A33,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A33,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A33,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A33,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A33,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-820698.57,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A33,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-820698.57,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A33,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A33,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A33,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A33,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A33,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB33","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A33,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A33,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A33,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A33,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A33,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A33,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A33,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-820698.57,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A33,Database!$V:$V,EH$7&\" \"&EH$8)","v":28296.720000000001},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A33,Database!$V:$V,EI$7&\" \"&EI$8)","v":879983.72},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A33,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A33,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A33,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A33,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A33,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A33,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-851687,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A33,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-851687,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A33,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A33,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A33,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A33,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A33,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ33","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A33,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A33,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A33,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A33,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A33,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A33,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A33,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-851687,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A33,Database!$V:$V,EW$7&\" \"&EW$8)","v":29145.62},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A33,Database!$V:$V,EX$7&\" \"&EX$8)","v":913023.39000000013},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A33,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A33,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A33,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A33,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A33,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A33,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-883877.77000000014,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A33,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-883877.77000000014,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A33,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A33,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A33,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A33,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A33,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF33","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A33,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A33,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A33,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A33,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A33,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A33,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A33,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-883877.77000000014," "," "," "]
["O101.30.45","Stormwater",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A34,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A34,Database!$V:$V,D$7&\" \"&D$8)","v":89065},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A34,Database!$V:$V,E$7&\" \"&E$8)","v":55600},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A34,Database!$V:$V,F$7&\" \"&F$8)","v":210000},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A34,Database!$V:$V,G$7&\" \"&G$8)","v":169065},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A34,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A34,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A34,Database!$V:$V,J$7&\" \"&J$8)","v":0},-74400,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A34,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-74400,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A34,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A34,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A34,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A34,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A34,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L34","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A34,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A34,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A34,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A34,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A34,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A34,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A34,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-74400,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A34,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A34,Database!$V:$V,S$7&\" \"&S$8)","v":35000.25},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A34,Database!$V:$V,T$7&\" \"&T$8)","v":54332},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A34,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A34,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A34,Database!$V:$V,W$7&\" \"&W$8)","v":56000},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A34,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A34,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-36668.25,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A34,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-36668.25,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A34,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A34,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A34,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A34,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A34,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA34","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A34,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A34,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A34,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A34,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A34,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A34,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A34,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-36668.25,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A34,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A34,Database!$V:$V,AH$7&\" \"&AH$8)","v":35892.76},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A34,Database!$V:$V,AI$7&\" \"&AI$8)","v":54332},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A34,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A34,Database!$V:$V,AK$7&\" \"&AK$8)","v":104653},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A34,Database!$V:$V,AL$7&\" \"&AL$8)","v":57680},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A34,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A34,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},65412.239999999991,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A34,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},65412.239999999991,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A34,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A34,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A34,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A34,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A34,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP34","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A34,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A34,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A34,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A34,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A34,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A34,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A34,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},65412.239999999991,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A34,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A34,Database!$V:$V,AW$7&\" \"&AW$8)","v":37149.009999999995},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A34,Database!$V:$V,AX$7&\" \"&AX$8)","v":54332},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A34,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A34,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A34,Database!$V:$V,BA$7&\" \"&BA$8)","v":59410},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A34,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A34,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-42227.009999999995,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A34,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-42227.009999999995,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A34,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A34,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A34,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A34,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A34,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE34","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A34,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A34,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A34,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A34,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A34,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A34,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A34,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-42227.009999999995,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A34,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A34,Database!$V:$V,BL$7&\" \"&BL$8)","v":38634.97},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A34,Database!$V:$V,BM$7&\" \"&BM$8)","v":54332},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A34,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A34,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A34,Database!$V:$V,BP$7&\" \"&BP$8)","v":61193},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A34,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A34,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-45495.97,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A34,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-45495.97,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A34,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A34,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A34,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A34,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A34,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT34","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A34,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A34,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A34,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A34,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A34,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A34,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A34,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-45495.97,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A34,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A34,Database!$V:$V,CA$7&\" \"&CA$8)","v":40180.370000000003},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A34,Database!$V:$V,CB$7&\" \"&CB$8)","v":54332},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A34,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A34,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A34,Database!$V:$V,CE$7&\" \"&CE$8)","v":63028},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A34,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A34,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-48876.37,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A34,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-48876.37,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A34,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A34,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A34,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A34,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A34,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI34","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A34,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A34,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A34,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A34,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A34,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A34,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A34,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-48876.37,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A34,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A34,Database!$V:$V,CP$7&\" \"&CP$8)","v":41787.58},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A34,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":54332},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A34,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A34,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A34,Database!$V:$V,CT$7&\" \"&CT$8)","v":64919},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A34,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A34,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-52374.58,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A34,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-52374.58,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A34,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A34,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A34,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A34,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A34,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX34","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A34,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A34,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A34,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A34,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A34,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A34,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A34,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-52374.58,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A34,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A34,Database!$V:$V,DE$7&\" \"&DE$8)","v":43459.09},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A34,Database!$V:$V,DF$7&\" \"&DF$8)","v":54332},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A34,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A34,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A34,Database!$V:$V,DI$7&\" \"&DI$8)","v":66867},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A34,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A34,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-55994.09,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A34,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-55994.09,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A34,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A34,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A34,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A34,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A34,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM34","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A34,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A34,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A34,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A34,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A34,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A34,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A34,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-55994.09,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A34,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A34,Database!$V:$V,DT$7&\" \"&DT$8)","v":45197.45},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A34,Database!$V:$V,DU$7&\" \"&DU$8)","v":54332},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A34,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A34,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A34,Database!$V:$V,DX$7&\" \"&DX$8)","v":68873},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A34,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A34,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-59738.45,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A34,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-59738.45,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A34,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A34,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A34,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A34,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A34,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB34","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A34,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A34,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A34,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A34,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A34,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A34,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A34,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-59738.45,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A34,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A34,Database!$V:$V,EI$7&\" \"&EI$8)","v":47005.35},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A34,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":54332},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A34,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A34,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A34,Database!$V:$V,EM$7&\" \"&EM$8)","v":70939},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A34,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A34,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-63612.35,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A34,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-63612.35,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A34,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A34,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A34,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A34,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A34,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ34","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A34,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A34,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A34,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A34,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A34,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A34,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A34,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-63612.35,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A34,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A34,Database!$V:$V,EX$7&\" \"&EX$8)","v":48885.56},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A34,Database!$V:$V,EY$7&\" \"&EY$8)","v":54332},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A34,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A34,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A34,Database!$V:$V,FB$7&\" \"&FB$8)","v":73067},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A34,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A34,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-67620.56,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A34,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-67620.56,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A34,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A34,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A34,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A34,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A34,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF34","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A34,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A34,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A34,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A34,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A34,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A34,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A34,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-67620.56," "," "," "]
["O101.30.50","Cemeteries",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A35,Database!$V:$V,C$7&\" \"&C$8)","v":131500},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A35,Database!$V:$V,D$7&\" \"&D$8)","v":139633},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A35,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A35,Database!$V:$V,F$7&\" \"&F$8)","v":26000},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A35,Database!$V:$V,G$7&\" \"&G$8)","v":12133},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A35,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A35,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A35,Database!$V:$V,J$7&\" \"&J$8)","v":0},-22000,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A35,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-22000,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A35,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A35,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A35,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A35,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A35,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L35","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A35,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A35,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A35,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A35,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A35,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A35,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A35,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-22000,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A35,Database!$V:$V,R$7&\" \"&R$8)","v":132000},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A35,Database!$V:$V,S$7&\" \"&S$8)","v":130688.2},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A35,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A35,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A35,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A35,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A35,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A35,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},1311.8000000000029,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A35,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},1311.8000000000029,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A35,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A35,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A35,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A35,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A35,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA35","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A35,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A35,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A35,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A35,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A35,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A35,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A35,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},1311.8000000000029,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A35,Database!$V:$V,AG$7&\" \"&AG$8)","v":134376},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A35,Database!$V:$V,AH$7&\" \"&AH$8)","v":132992.21},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A35,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A35,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A35,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A35,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A35,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A35,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},1383.7900000000081,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A35,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},1383.7900000000081,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A35,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A35,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A35,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A35,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A35,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP35","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A35,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A35,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A35,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A35,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A35,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A35,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A35,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},1383.7900000000081,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A35,Database!$V:$V,AV$7&\" \"&AV$8)","v":137735.4},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A35,Database!$V:$V,AW$7&\" \"&AW$8)","v":136249.82},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A35,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A35,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A35,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A35,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A35,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A35,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},1485.5799999999872,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A35,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},1485.5799999999872,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A35,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A35,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A35,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A35,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A35,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE35","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A35,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A35,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A35,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A35,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A35,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A35,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A35,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},1485.5799999999872,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A35,Database!$V:$V,BK$7&\" \"&BK$8)","v":141178.79},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A35,Database!$V:$V,BL$7&\" \"&BL$8)","v":139588.87000000002},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A35,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A35,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A35,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A35,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A35,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A35,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},1589.9199999999837,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A35,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},1589.9199999999837,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A35,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A35,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A35,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A35,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A35,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT35","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A35,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A35,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A35,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A35,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A35,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A35,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A35,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},1589.9199999999837,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A35,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":145414.15},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A35,Database!$V:$V,CA$7&\" \"&CA$8)","v":143695.9},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A35,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A35,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A35,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A35,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A35,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A35,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},1718.25,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A35,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},1718.25,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A35,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A35,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A35,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A35,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A35,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI35","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A35,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A35,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A35,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A35,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A35,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A35,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A35,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},1718.25,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A35,Database!$V:$V,CO$7&\" \"&CO$8)","v":149776.57},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A35,Database!$V:$V,CP$7&\" \"&CP$8)","v":147926.14000000001},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A35,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A35,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A35,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A35,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A35,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A35,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},1850.429999999993,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A35,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},1850.429999999993,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A35,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A35,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A35,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A35,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A35,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX35","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A35,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A35,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A35,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A35,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A35,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A35,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A35,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},1850.429999999993,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A35,Database!$V:$V,DD$7&\" \"&DD$8)","v":154269.87},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A35,Database!$V:$V,DE$7&\" \"&DE$8)","v":152283.29},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A35,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A35,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A35,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A35,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A35,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A35,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},1986.5799999999872,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A35,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},1986.5799999999872,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A35,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A35,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A35,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A35,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A35,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM35","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A35,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A35,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A35,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A35,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A35,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A35,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A35,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},1986.5799999999872,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A35,Database!$V:$V,DS$7&\" \"&DS$8)","v":158897.97},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A35,Database!$V:$V,DT$7&\" \"&DT$8)","v":156771.15},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A35,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A35,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A35,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A35,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A35,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A35,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},2126.820000000007,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A35,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},2126.820000000007,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A35,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A35,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A35,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A35,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A35,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB35","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A35,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A35,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A35,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A35,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A35,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A35,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A35,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},2126.820000000007,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A35,Database!$V:$V,EH$7&\" \"&EH$8)","v":163664.91},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A35,Database!$V:$V,EI$7&\" \"&EI$8)","v":161393.65},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A35,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A35,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A35,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A35,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A35,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A35,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},2271.2600000000093,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A35,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},2271.2600000000093,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A35,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A35,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A35,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A35,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A35,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ35","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A35,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A35,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A35,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A35,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A35,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A35,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A35,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},2271.2600000000093,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A35,Database!$V:$V,EW$7&\" \"&EW$8)","v":168574.86},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A35,Database!$V:$V,EX$7&\" \"&EX$8)","v":166154.82},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A35,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A35,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A35,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A35,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A35,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A35,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},2420.039999999979,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A35,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},2420.039999999979,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A35,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A35,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A35,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A35,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A35,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF35","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A35,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A35,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A35,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A35,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A35,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A35,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A35,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},2420.039999999979," "," "," "]
["O101.30.55","Depot Operations",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A36,Database!$V:$V,C$7&\" \"&C$8)","v":2567000},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A36,Database!$V:$V,D$7&\" \"&D$8)","v":2007153},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A36,Database!$V:$V,E$7&\" \"&E$8)","v":400000},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A36,Database!$V:$V,F$7&\" \"&F$8)","v":1050000},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A36,Database!$V:$V,G$7&\" \"&G$8)","v":650000},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A36,Database!$V:$V,H$7&\" \"&H$8)","v":559847},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A36,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A36,Database!$V:$V,J$7&\" \"&J$8)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A36,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A36,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A36,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A36,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A36,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A36,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L36","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A36,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A36,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A36,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A36,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A36,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A36,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A36,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A36,Database!$V:$V,R$7&\" \"&R$8)","v":2481000},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A36,Database!$V:$V,S$7&\" \"&S$8)","v":2164332.2800000003},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A36,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A36,Database!$V:$V,U$7&\" \"&U$8)","v":675000},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A36,Database!$V:$V,V$7&\" \"&V$8)","v":675000},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A36,Database!$V:$V,W$7&\" \"&W$8)","v":316668},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A36,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A36,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-0.28000000026077032,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A36,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-0.28000000026077032,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A36,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A36,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A36,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A36,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A36,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA36","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A36,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A36,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A36,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A36,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A36,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A36,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A36,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-0.28000000026077032,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A36,Database!$V:$V,AG$7&\" \"&AG$8)","v":2535900},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A36,Database!$V:$V,AH$7&\" \"&AH$8)","v":2218280.02},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A36,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A36,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":25563},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A36,Database!$V:$V,AK$7&\" \"&AK$8)","v":25563},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A36,Database!$V:$V,AL$7&\" \"&AL$8)","v":304619},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A36,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A36,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},13000.979999999981,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A36,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},13000.979999999981,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A36,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A36,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A36,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A36,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A36,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP36","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A36,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A36,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A36,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A36,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A36,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A36,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A36,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},13000.979999999981,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A36,Database!$V:$V,AV$7&\" \"&AV$8)","v":2598272.5},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A36,Database!$V:$V,AW$7&\" \"&AW$8)","v":2291015.5699999998},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A36,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A36,Database!$V:$V,AY$7&\" \"&AY$8)","v":26202},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A36,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":26202},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A36,Database!$V:$V,BA$7&\" \"&BA$8)","v":293802},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A36,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A36,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},13454.930000000168,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A36,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},13454.930000000168,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A36,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A36,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A36,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A36,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A36,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE36","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A36,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A36,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A36,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A36,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A36,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A36,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A36,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},13454.930000000168,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A36,Database!$V:$V,BK$7&\" \"&BK$8)","v":2662204.31},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A36,Database!$V:$V,BL$7&\" \"&BL$8)","v":2375983.4099999997},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A36,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A36,Database!$V:$V,BN$7&\" \"&BN$8)","v":26857},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A36,Database!$V:$V,BO$7&\" \"&BO$8)","v":26857},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A36,Database!$V:$V,BP$7&\" \"&BP$8)","v":272230},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A36,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A36,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},13990.900000000373,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A36,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},13990.900000000373,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A36,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A36,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A36,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A36,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A36,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT36","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A36,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A36,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A36,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A36,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A36,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A36,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A36,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},13990.900000000373,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A36,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":2740840.44},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A36,Database!$V:$V,CA$7&\" \"&CA$8)","v":2465667.46},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A36,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A36,Database!$V:$V,CC$7&\" \"&CC$8)","v":27662},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A36,Database!$V:$V,CD$7&\" \"&CD$8)","v":27662},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A36,Database!$V:$V,CE$7&\" \"&CE$8)","v":260624},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A36,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A36,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},14548.979999999981,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A36,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},14548.979999999981,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A36,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A36,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A36,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A36,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A36,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI36","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A36,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A36,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A36,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A36,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A36,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A36,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A36,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},14548.979999999981,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A36,Database!$V:$V,CO$7&\" \"&CO$8)","v":2821835.6500000004},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A36,Database!$V:$V,CP$7&\" \"&CP$8)","v":2558853.58},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A36,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A36,Database!$V:$V,CR$7&\" \"&CR$8)","v":28492},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A36,Database!$V:$V,CS$7&\" \"&CS$8)","v":28492},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A36,Database!$V:$V,CT$7&\" \"&CT$8)","v":247853},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A36,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A36,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},15129.070000000298,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A36,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},15129.070000000298,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A36,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A36,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A36,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A36,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A36,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX36","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A36,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A36,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A36,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A36,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A36,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A36,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A36,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},15129.070000000298,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A36,Database!$V:$V,DD$7&\" \"&DD$8)","v":2905260.7199999997},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A36,Database!$V:$V,DE$7&\" \"&DE$8)","v":2655679.3000000003},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A36,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A36,Database!$V:$V,DG$7&\" \"&DG$8)","v":29347},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A36,Database!$V:$V,DH$7&\" \"&DH$8)","v":29347},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A36,Database!$V:$V,DI$7&\" \"&DI$8)","v":233848},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A36,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A36,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},15733.41999999946,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A36,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},15733.41999999946,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A36,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A36,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A36,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A36,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A36,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM36","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A36,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A36,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A36,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A36,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A36,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A36,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A36,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},15733.41999999946,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A36,Database!$V:$V,DS$7&\" \"&DS$8)","v":2991188.54},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A36,Database!$V:$V,DT$7&\" \"&DT$8)","v":2756287.5599999996},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A36,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A36,Database!$V:$V,DV$7&\" \"&DV$8)","v":30227},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A36,Database!$V:$V,DW$7&\" \"&DW$8)","v":30227},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A36,Database!$V:$V,DX$7&\" \"&DX$8)","v":218540},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A36,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A36,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},16360.980000000447,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A36,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},16360.980000000447,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A36,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A36,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A36,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A36,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A36,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB36","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A36,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A36,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A36,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A36,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A36,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A36,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A36,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},16360.980000000447,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A36,Database!$V:$V,EH$7&\" \"&EH$8)","v":3079694.19},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A36,Database!$V:$V,EI$7&\" \"&EI$8)","v":2860826.96},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A36,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A36,Database!$V:$V,EK$7&\" \"&EK$8)","v":31134},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A36,Database!$V:$V,EL$7&\" \"&EL$8)","v":31134},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A36,Database!$V:$V,EM$7&\" \"&EM$8)","v":201854},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A36,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A36,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},17013.229999999981,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A36,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},17013.229999999981,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A36,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A36,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A36,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A36,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A36,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ36","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A36,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A36,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A36,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A36,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A36,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A36,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A36,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},17013.229999999981,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A36,Database!$V:$V,EW$7&\" \"&EW$8)","v":3170855.02},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A36,Database!$V:$V,EX$7&\" \"&EX$8)","v":2969451.93},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A36,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A36,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":32068},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A36,Database!$V:$V,FA$7&\" \"&FA$8)","v":32068},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A36,Database!$V:$V,FB$7&\" \"&FB$8)","v":183711},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A36,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A36,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},17692.089999999851,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A36,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},17692.089999999851,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A36,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A36,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A36,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A36,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A36,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF36","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A36,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A36,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A36,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A36,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A36,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A36,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A36,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},17692.089999999851," "," "," "]
["O101.30.60","Engineering Services",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A37,Database!$V:$V,C$7&\" \"&C$8)","v":102745},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A37,Database!$V:$V,D$7&\" \"&D$8)","v":761048},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A37,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A37,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A37,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A37,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A37,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A37,Database!$V:$V,J$7&\" \"&J$8)","v":0},-658303,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A37,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-658303,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A37,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A37,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A37,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A37,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A37,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L37","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A37,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A37,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A37,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A37,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A37,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A37,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A37,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-658303,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A37,Database!$V:$V,R$7&\" \"&R$8)","v":103799.35},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A37,Database!$V:$V,S$7&\" \"&S$8)","v":599661.27},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A37,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A37,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A37,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A37,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A37,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A37,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-495861.92000000004,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A37,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-495861.92000000004,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A37,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A37,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A37,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A37,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A37,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA37","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A37,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A37,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A37,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A37,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A37,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A37,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A37,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-495861.92000000004,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A37,Database!$V:$V,AG$7&\" \"&AG$8)","v":106041.24},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A37,Database!$V:$V,AH$7&\" \"&AH$8)","v":613065.56999999995},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A37,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A37,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A37,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A37,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A37,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A37,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-507024.32999999996,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A37,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-507024.32999999996,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A37,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A37,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A37,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A37,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A37,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP37","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A37,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A37,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A37,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A37,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A37,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A37,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A37,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-507024.32999999996,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A37,Database!$V:$V,AV$7&\" \"&AV$8)","v":108692.28},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A37,Database!$V:$V,AW$7&\" \"&AW$8)","v":777028.92999999993},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A37,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A37,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A37,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A37,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A37,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A37,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-668336.64999999991,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A37,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-668336.64999999991,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A37,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A37,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A37,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A37,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A37,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE37","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A37,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A37,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A37,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A37,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A37,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A37,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A37,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-668336.64999999991,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A37,Database!$V:$V,BK$7&\" \"&BK$8)","v":111409.59},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A37,Database!$V:$V,BL$7&\" \"&BL$8)","v":870346.33999999985},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A37,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A37,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A37,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A37,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A37,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A37,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-758936.74999999988,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A37,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-758936.74999999988,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A37,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A37,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A37,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A37,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A37,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT37","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A37,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A37,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A37,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A37,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A37,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A37,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A37,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-758936.74999999988,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A37,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":114751.88},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A37,Database!$V:$V,CA$7&\" \"&CA$8)","v":969763.77},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A37,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A37,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A37,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A37,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A37,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A37,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-855011.89,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A37,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-855011.89,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A37,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A37,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A37,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A37,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A37,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI37","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A37,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A37,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A37,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A37,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A37,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A37,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A37,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-855011.89,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A37,Database!$V:$V,CO$7&\" \"&CO$8)","v":118194.44},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A37,Database!$V:$V,CP$7&\" \"&CP$8)","v":997183.57},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A37,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A37,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A37,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A37,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A37,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A37,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-878989.12999999989,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A37,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-878989.12999999989,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A37,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A37,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A37,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A37,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A37,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX37","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A37,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A37,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A37,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A37,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A37,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A37,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A37,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-878989.12999999989,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A37,Database!$V:$V,DD$7&\" \"&DD$8)","v":121740.27},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A37,Database!$V:$V,DE$7&\" \"&DE$8)","v":1025446.6399999999},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A37,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A37,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A37,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A37,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A37,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A37,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-903706.36999999988,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A37,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-903706.36999999988,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A37,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A37,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A37,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A37,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A37,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM37","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A37,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A37,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A37,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A37,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A37,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A37,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A37,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-903706.36999999988,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A37,Database!$V:$V,DS$7&\" \"&DS$8)","v":125392.48000000001},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A37,Database!$V:$V,DT$7&\" \"&DT$8)","v":1054579.1000000001},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A37,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A37,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A37,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A37,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A37,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A37,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-929186.62000000011,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A37,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-929186.62000000011,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A37,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A37,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A37,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A37,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A37,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB37","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A37,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A37,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A37,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A37,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A37,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A37,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A37,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-929186.62000000011,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A37,Database!$V:$V,EH$7&\" \"&EH$8)","v":129154.26},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A37,Database!$V:$V,EI$7&\" \"&EI$8)","v":1084607.8899999999},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A37,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A37,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A37,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A37,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A37,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A37,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-955453.62999999989,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A37,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-955453.62999999989,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A37,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A37,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A37,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A37,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A37,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ37","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A37,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A37,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A37,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A37,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A37,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A37,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A37,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-955453.62999999989,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A37,Database!$V:$V,EW$7&\" \"&EW$8)","v":133028.88999999998},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A37,Database!$V:$V,EX$7&\" \"&EX$8)","v":1115560.7799999998},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A37,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A37,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A37,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A37,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A37,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A37,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-982531.88999999978,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A37,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-982531.88999999978,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A37,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A37,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A37,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A37,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A37,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF37","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A37,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A37,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A37,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A37,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A37,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A37,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A37,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-982531.88999999978," "," "," "]
["O101.30.65","Emergency Services",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A38,Database!$V:$V,C$7&\" \"&C$8)","v":391935},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A38,Database!$V:$V,D$7&\" \"&D$8)","v":740935},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A38,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A38,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A38,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A38,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A38,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A38,Database!$V:$V,J$7&\" \"&J$8)","v":0},-349000,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A38,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-349000,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A38,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A38,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A38,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A38,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A38,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L38","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A38,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A38,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A38,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A38,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A38,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A38,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A38,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-349000,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A38,Database!$V:$V,R$7&\" \"&R$8)","v":399000.05},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A38,Database!$V:$V,S$7&\" \"&S$8)","v":377999.92999999993},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A38,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A38,Database!$V:$V,U$7&\" \"&U$8)","v":300000},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A38,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A38,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A38,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A38,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-278999.87999999995,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A38,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-278999.87999999995,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A38,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A38,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A38,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A38,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A38,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA38","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A38,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A38,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A38,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A38,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A38,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A38,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A38,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-278999.87999999995,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A38,Database!$V:$V,AG$7&\" \"&AG$8)","v":407977.55},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A38,Database!$V:$V,AH$7&\" \"&AH$8)","v":390203.92999999993},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A38,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A38,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A38,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A38,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A38,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A38,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},17773.620000000054,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A38,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},17773.620000000054,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A38,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A38,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A38,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A38,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A38,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP38","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A38,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A38,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A38,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A38,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A38,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A38,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A38,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},17773.620000000054,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A38,Database!$V:$V,AV$7&\" \"&AV$8)","v":418176.99},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A38,Database!$V:$V,AW$7&\" \"&AW$8)","v":396959.02999999991},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A38,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A38,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A38,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A38,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A38,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A38,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},21217.960000000079,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A38,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},21217.960000000079,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A38,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A38,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A38,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A38,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A38,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE38","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A38,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A38,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A38,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A38,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A38,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A38,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A38,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},21217.960000000079,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A38,Database!$V:$V,BK$7&\" \"&BK$8)","v":428631.41},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A38,Database!$V:$V,BL$7&\" \"&BL$8)","v":402225.52},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A38,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A38,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A38,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A38,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A38,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A38,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},26405.889999999956,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A38,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},26405.889999999956,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A38,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A38,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A38,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A38,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A38,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT38","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A38,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A38,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A38,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A38,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A38,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A38,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A38,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},26405.889999999956,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A38,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":441490.35},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A38,Database!$V:$V,CA$7&\" \"&CA$8)","v":411063.09},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A38,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A38,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A38,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A38,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A38,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A38,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},30427.259999999951,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A38,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},30427.259999999951,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A38,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A38,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A38,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A38,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A38,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI38","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A38,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A38,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A38,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A38,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A38,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A38,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A38,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},30427.259999999951,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A38,Database!$V:$V,CO$7&\" \"&CO$8)","v":454735.06},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A38,Database!$V:$V,CP$7&\" \"&CP$8)","v":420036.62000000005},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A38,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A38,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A38,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A38,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A38,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A38,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},34698.439999999944,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A38,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},34698.439999999944,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A38,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A38,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A38,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A38,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A38,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX38","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A38,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A38,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A38,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A38,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A38,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A38,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A38,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},34698.439999999944,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A38,Database!$V:$V,DD$7&\" \"&DD$8)","v":468377.11},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A38,Database!$V:$V,DE$7&\" \"&DE$8)","v":429145.02},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A38,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A38,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A38,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A38,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A38,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A38,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},39232.089999999967,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A38,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},39232.089999999967,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A38,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A38,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A38,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A38,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A38,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM38","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A38,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A38,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A38,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A38,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A38,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A38,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A38,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},39232.089999999967,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A38,Database!$V:$V,DS$7&\" \"&DS$8)","v":482428.42},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A38,Database!$V:$V,DT$7&\" \"&DT$8)","v":438386.95},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A38,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A38,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A38,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A38,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A38,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A38,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},44041.469999999972,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A38,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},44041.469999999972,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A38,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A38,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A38,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A38,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A38,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB38","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A38,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A38,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A38,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A38,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A38,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A38,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A38,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},44041.469999999972,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A38,Database!$V:$V,EH$7&\" \"&EH$8)","v":496901.27},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A38,Database!$V:$V,EI$7&\" \"&EI$8)","v":447760.83999999997},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A38,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A38,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A38,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A38,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A38,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A38,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},49140.430000000051,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A38,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},49140.430000000051,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A38,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A38,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A38,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A38,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A38,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ38","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A38,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A38,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A38,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A38,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A38,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A38,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A38,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},49140.430000000051,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A38,Database!$V:$V,EW$7&\" \"&EW$8)","v":511808.31},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A38,Database!$V:$V,EX$7&\" \"&EX$8)","v":457264.84999999992},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A38,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A38,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A38,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A38,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A38,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A38,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},54543.460000000079,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A38,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},54543.460000000079,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A38,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A38,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A38,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A38,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A38,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF38","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A38,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A38,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A38,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A38,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A38,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A38,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A38,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},54543.460000000079," "," "," "]
["O101.40.05","Management and Administration",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A39,Database!$V:$V,C$7&\" \"&C$8)","v":5668},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A39,Database!$V:$V,D$7&\" \"&D$8)","v":360240},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A39,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A39,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A39,Database!$V:$V,G$7&\" \"&G$8)","v":135220},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A39,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A39,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A39,Database!$V:$V,J$7&\" \"&J$8)","v":0},-219352,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A39,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-219352,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A39,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A39,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A39,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A39,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A39,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L39","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A39,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A39,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A39,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A39,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A39,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A39,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A39,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-219352,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A39,Database!$V:$V,R$7&\" \"&R$8)","v":5822.04},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A39,Database!$V:$V,S$7&\" \"&S$8)","v":235091.42},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A39,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A39,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A39,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A39,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A39,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A39,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-229269.38,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A39,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-229269.38,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A39,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A39,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A39,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A39,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A39,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA39","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A39,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A39,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A39,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A39,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A39,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A39,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A39,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-229269.38,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A39,Database!$V:$V,AG$7&\" \"&AG$8)","v":5926.84},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A39,Database!$V:$V,AH$7&\" \"&AH$8)","v":240618.98},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A39,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A39,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A39,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A39,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A39,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A39,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-234692.14,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A39,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-234692.14,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A39,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A39,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A39,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A39,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A39,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP39","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A39,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A39,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A39,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A39,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A39,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A39,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A39,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-234692.14,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A39,Database!$V:$V,AV$7&\" \"&AV$8)","v":6075.01},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A39,Database!$V:$V,AW$7&\" \"&AW$8)","v":246029.97},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A39,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A39,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A39,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A39,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A39,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A39,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-239954.96,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A39,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-239954.96,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A39,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A39,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A39,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A39,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A39,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE39","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A39,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A39,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A39,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A39,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A39,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A39,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A39,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-239954.96,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A39,Database!$V:$V,BK$7&\" \"&BK$8)","v":6226.89},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A39,Database!$V:$V,BL$7&\" \"&BL$8)","v":251587.56},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A39,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A39,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A39,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A39,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A39,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A39,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-245360.66999999998,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A39,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-245360.66999999998,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A39,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A39,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A39,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A39,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A39,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT39","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A39,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A39,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A39,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A39,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A39,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A39,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A39,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-245360.66999999998,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A39,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":6413.7},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A39,Database!$V:$V,CA$7&\" \"&CA$8)","v":258407.26},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A39,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A39,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A39,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A39,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A39,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A39,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-251993.56,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A39,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-251993.56,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A39,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A39,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A39,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A39,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A39,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI39","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A39,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A39,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A39,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A39,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A39,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A39,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A39,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-251993.56,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A39,Database!$V:$V,CO$7&\" \"&CO$8)","v":6606.11},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A39,Database!$V:$V,CP$7&\" \"&CP$8)","v":265432.43000000005},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A39,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A39,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A39,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A39,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A39,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A39,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-258826.32000000007,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A39,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-258826.32000000007,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A39,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A39,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A39,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A39,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A39,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX39","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A39,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A39,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A39,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A39,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A39,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A39,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A39,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-258826.32000000007,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A39,Database!$V:$V,DD$7&\" \"&DD$8)","v":6804.29},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A39,Database!$V:$V,DE$7&\" \"&DE$8)","v":272669.26999999996},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A39,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A39,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A39,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A39,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A39,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A39,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-265864.98,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A39,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-265864.98,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A39,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A39,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A39,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A39,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A39,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM39","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A39,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A39,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A39,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A39,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A39,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A39,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A39,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-265864.98,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A39,Database!$V:$V,DS$7&\" \"&DS$8)","v":7008.42},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A39,Database!$V:$V,DT$7&\" \"&DT$8)","v":280124.18},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A39,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A39,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A39,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A39,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A39,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A39,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-273115.76,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A39,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-273115.76,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A39,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A39,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A39,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A39,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A39,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB39","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A39,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A39,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A39,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A39,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A39,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A39,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A39,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-273115.76,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A39,Database!$V:$V,EH$7&\" \"&EH$8)","v":7218.67},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A39,Database!$V:$V,EI$7&\" \"&EI$8)","v":287803.72999999992},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A39,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A39,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A39,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A39,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A39,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A39,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-280585.05999999994,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A39,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-280585.05999999994,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A39,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A39,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A39,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A39,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A39,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ39","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A39,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A39,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A39,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A39,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A39,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A39,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A39,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-280585.05999999994,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A39,Database!$V:$V,EW$7&\" \"&EW$8)","v":7435.23},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A39,Database!$V:$V,EX$7&\" \"&EX$8)","v":295714.7},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A39,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A39,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A39,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A39,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A39,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A39,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-288279.47000000003,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A39,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-288279.47000000003,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A39,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A39,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A39,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A39,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A39,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF39","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A39,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A39,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A39,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A39,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A39,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A39,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A39,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-288279.47000000003," "," "," "]
["O101.40.10","Land Use Planning",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A40,Database!$V:$V,C$7&\" \"&C$8)","v":80668},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A40,Database!$V:$V,D$7&\" \"&D$8)","v":463011},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A40,Database!$V:$V,E$7&\" \"&E$8)","v":604230},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A40,Database!$V:$V,F$7&\" \"&F$8)","v":161094},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A40,Database!$V:$V,G$7&\" \"&G$8)","v":716094},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A40,Database!$V:$V,H$7&\" \"&H$8)","v":604230},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A40,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A40,Database!$V:$V,J$7&\" \"&J$8)","v":0},172657,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A40,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},172657,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A40,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A40,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A40,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A40,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A40,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L40","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A40,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A40,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A40,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A40,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A40,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A40,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A40,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},172657,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A40,Database!$V:$V,R$7&\" \"&R$8)","v":100066.04},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A40,Database!$V:$V,S$7&\" \"&S$8)","v":419809.54},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A40,Database!$V:$V,T$7&\" \"&T$8)","v":149998.47000000006},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A40,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A40,Database!$V:$V,V$7&\" \"&V$8)","v":1265000},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A40,Database!$V:$V,W$7&\" \"&W$8)","v":150000},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A40,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A40,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},945254.97,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A40,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},945254.97,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A40,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A40,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A40,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A40,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A40,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA40","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A40,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A40,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A40,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A40,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A40,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A40,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A40,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},945254.97,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A40,Database!$V:$V,AG$7&\" \"&AG$8)","v":101908.83},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A40,Database!$V:$V,AH$7&\" \"&AH$8)","v":430564.21},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A40,Database!$V:$V,AI$7&\" \"&AI$8)","v":156283.42000000001},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A40,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A40,Database!$V:$V,AK$7&\" \"&AK$8)","v":644375},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A40,Database!$V:$V,AL$7&\" \"&AL$8)","v":157408},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A40,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A40,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},314595.04000000004,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A40,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},314595.04000000004,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A40,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A40,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A40,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A40,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A40,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP40","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A40,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A40,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A40,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A40,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A40,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A40,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A40,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},314595.04000000004,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A40,Database!$V:$V,AV$7&\" \"&AV$8)","v":104456.55},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A40,Database!$V:$V,AW$7&\" \"&AW$8)","v":441466.07999999996},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A40,Database!$V:$V,AX$7&\" \"&AX$8)","v":163222.40000000002},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A40,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A40,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":546228},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A40,Database!$V:$V,BA$7&\" \"&BA$8)","v":165184},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A40,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A40,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},207256.87000000005,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A40,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},207256.87000000005,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A40,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A40,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A40,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A40,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A40,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE40","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A40,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A40,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A40,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A40,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A40,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A40,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A40,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},207256.87000000005,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A40,Database!$V:$V,BK$7&\" \"&BK$8)","v":107067.97},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A40,Database!$V:$V,BL$7&\" \"&BL$8)","v":452923.79000000004},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A40,Database!$V:$V,BM$7&\" \"&BM$8)","v":170469.48000000004},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A40,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A40,Database!$V:$V,BO$7&\" \"&BO$8)","v":516390},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A40,Database!$V:$V,BP$7&\" \"&BP$8)","v":173344},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A40,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A40,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},167659.65999999997,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A40,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},167659.65999999997,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A40,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A40,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A40,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A40,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A40,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT40","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A40,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A40,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A40,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A40,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A40,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A40,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A40,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},167659.65999999997,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A40,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":110280.01999999999},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A40,Database!$V:$V,CA$7&\" \"&CA$8)","v":466613.42},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A40,Database!$V:$V,CB$7&\" \"&CB$8)","v":178890.67000000004},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A40,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A40,Database!$V:$V,CD$7&\" \"&CD$8)","v":532104},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A40,Database!$V:$V,CE$7&\" \"&CE$8)","v":181908},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A40,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A40,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},172753.27000000002,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A40,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},172753.27000000002,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A40,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A40,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A40,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A40,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A40,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI40","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A40,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A40,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A40,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A40,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A40,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A40,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A40,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},172753.27000000002,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A40,Database!$V:$V,CO$7&\" \"&CO$8)","v":113588.42},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A40,Database!$V:$V,CP$7&\" \"&CP$8)","v":480735.80999999994},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A40,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":187727.87},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A40,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A40,Database!$V:$V,CS$7&\" \"&CS$8)","v":548297},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A40,Database!$V:$V,CT$7&\" \"&CT$8)","v":190894},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A40,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A40,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},177983.48000000004,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A40,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},177983.48000000004,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A40,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A40,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A40,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A40,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A40,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX40","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A40,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A40,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A40,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A40,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A40,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A40,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A40,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},177983.48000000004,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A40,Database!$V:$V,DD$7&\" \"&DD$8)","v":116996.06999999999},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A40,Database!$V:$V,DE$7&\" \"&DE$8)","v":495304.84000000008},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A40,Database!$V:$V,DF$7&\" \"&DF$8)","v":197001.62999999995},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A40,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A40,Database!$V:$V,DH$7&\" \"&DH$8)","v":507558},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A40,Database!$V:$V,DI$7&\" \"&DI$8)","v":200324},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A40,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A40,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},125926.85999999987,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A40,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},125926.85999999987,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A40,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A40,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A40,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A40,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A40,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM40","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A40,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A40,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A40,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A40,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A40,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A40,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A40,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},125926.85999999987,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A40,Database!$V:$V,DS$7&\" \"&DS$8)","v":120505.95},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A40,Database!$V:$V,DT$7&\" \"&DT$8)","v":510334.84},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A40,Database!$V:$V,DU$7&\" \"&DU$8)","v":206733.51000000004},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A40,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A40,Database!$V:$V,DW$7&\" \"&DW$8)","v":522785},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A40,Database!$V:$V,DX$7&\" \"&DX$8)","v":210220},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A40,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A40,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},129469.62,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A40,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},129469.62,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A40,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A40,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A40,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A40,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A40,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB40","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A40,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A40,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A40,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A40,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A40,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A40,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A40,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},129469.62,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A40,Database!$V:$V,EH$7&\" \"&EH$8)","v":124121.12999999999},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A40,Database!$V:$V,EI$7&\" \"&EI$8)","v":525840.55999999994},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A40,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":216946.14999999997},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A40,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A40,Database!$V:$V,EL$7&\" \"&EL$8)","v":538469},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A40,Database!$V:$V,EM$7&\" \"&EM$8)","v":220605},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A40,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A40,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},133090.72000000003,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A40,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},133090.72000000003,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A40,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A40,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A40,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A40,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A40,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ40","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A40,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A40,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A40,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A40,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A40,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A40,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A40,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},133090.72000000003,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A40,Database!$V:$V,EW$7&\" \"&EW$8)","v":127844.77},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A40,Database!$V:$V,EX$7&\" \"&EX$8)","v":541837.28},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A40,Database!$V:$V,EY$7&\" \"&EY$8)","v":227663.29999999996},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A40,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A40,Database!$V:$V,FA$7&\" \"&FA$8)","v":554622},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A40,Database!$V:$V,FB$7&\" \"&FB$8)","v":231503},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A40,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A40,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},136789.78999999992,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A40,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},136789.78999999992,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A40,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A40,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A40,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A40,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A40,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF40","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A40,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A40,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A40,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A40,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A40,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A40,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A40,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},136789.78999999992," "," "," "]
["O101.40.15","Development Services",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A41,Database!$V:$V,C$7&\" \"&C$8)","v":681530},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A41,Database!$V:$V,D$7&\" \"&D$8)","v":939393},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A41,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A41,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A41,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A41,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A41,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A41,Database!$V:$V,J$7&\" \"&J$8)","v":0},-257863,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A41,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-257863,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A41,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A41,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A41,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A41,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A41,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L41","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A41,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A41,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A41,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A41,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A41,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A41,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A41,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-257863,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A41,Database!$V:$V,R$7&\" \"&R$8)","v":679109.9},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A41,Database!$V:$V,S$7&\" \"&S$8)","v":817670.56},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A41,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A41,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A41,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A41,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A41,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A41,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-138560.66000000003,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A41,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-138560.66000000003,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A41,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A41,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A41,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A41,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A41,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA41","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A41,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A41,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A41,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A41,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A41,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A41,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A41,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-138560.66000000003,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A41,Database!$V:$V,AG$7&\" \"&AG$8)","v":691333.88},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A41,Database!$V:$V,AH$7&\" \"&AH$8)","v":838410.34},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A41,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A41,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A41,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A41,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A41,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A41,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-147076.45999999996,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A41,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-147076.45999999996,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A41,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A41,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A41,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A41,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A41,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP41","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A41,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A41,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A41,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A41,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A41,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A41,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A41,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-147076.45999999996,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A41,Database!$V:$V,AV$7&\" \"&AV$8)","v":708617.23},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A41,Database!$V:$V,AW$7&\" \"&AW$8)","v":857495.6},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A41,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A41,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A41,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A41,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A41,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A41,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-148878.37,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A41,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-148878.37,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A41,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A41,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A41,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A41,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A41,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE41","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A41,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A41,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A41,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A41,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A41,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A41,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A41,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-148878.37,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A41,Database!$V:$V,BK$7&\" \"&BK$8)","v":726332.66},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A41,Database!$V:$V,BL$7&\" \"&BL$8)","v":877057.99000000011},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A41,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A41,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A41,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A41,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A41,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A41,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-150725.33000000007,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A41,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-150725.33000000007,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A41,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A41,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A41,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A41,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A41,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT41","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A41,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A41,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A41,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A41,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A41,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A41,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A41,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-150725.33000000007,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A41,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":748122.64},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A41,Database!$V:$V,CA$7&\" \"&CA$8)","v":901119.7300000001},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A41,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A41,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A41,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A41,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A41,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A41,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-152997.09000000008,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A41,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-152997.09000000008,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A41,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A41,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A41,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A41,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A41,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI41","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A41,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A41,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A41,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A41,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A41,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A41,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A41,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-152997.09000000008,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A41,Database!$V:$V,CO$7&\" \"&CO$8)","v":770566.32000000007},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A41,Database!$V:$V,CP$7&\" \"&CP$8)","v":925903.30999999994},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A41,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A41,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A41,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A41,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A41,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A41,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-155336.98999999987,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A41,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-155336.98999999987,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A41,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A41,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A41,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A41,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A41,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX41","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A41,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A41,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A41,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A41,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A41,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A41,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A41,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-155336.98999999987,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A41,Database!$V:$V,DD$7&\" \"&DD$8)","v":793683.3},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A41,Database!$V:$V,DE$7&\" \"&DE$8)","v":951430.41},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A41,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A41,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A41,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A41,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A41,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A41,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-157747.10999999999,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A41,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-157747.10999999999,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A41,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A41,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A41,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A41,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A41,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM41","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A41,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A41,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A41,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A41,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A41,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A41,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A41,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-157747.10999999999,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A41,Database!$V:$V,DS$7&\" \"&DS$8)","v":817493.8},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A41,Database!$V:$V,DT$7&\" \"&DT$8)","v":977723.33},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A41,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A41,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A41,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A41,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A41,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A41,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-160229.52999999991,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A41,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-160229.52999999991,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A41,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A41,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A41,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A41,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A41,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB41","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A41,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A41,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A41,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A41,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A41,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A41,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A41,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-160229.52999999991,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A41,Database!$V:$V,EH$7&\" \"&EH$8)","v":842018.6100000001},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A41,Database!$V:$V,EI$7&\" \"&EI$8)","v":1004805.04},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A41,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A41,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A41,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A41,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A41,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A41,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-162786.42999999993,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A41,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-162786.42999999993,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A41,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A41,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A41,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A41,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A41,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ41","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A41,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A41,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A41,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A41,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A41,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A41,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A41,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-162786.42999999993,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A41,Database!$V:$V,EW$7&\" \"&EW$8)","v":867279.16999999993},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A41,Database!$V:$V,EX$7&\" \"&EX$8)","v":1032699.1900000001},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A41,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A41,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A41,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A41,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A41,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A41,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-165420.02000000014,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A41,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-165420.02000000014,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A41,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A41,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A41,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A41,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A41,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF41","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A41,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A41,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A41,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A41,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A41,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A41,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A41,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-165420.02000000014," "," "," "]
["O101.40.20","Public Health and Environment",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A42,Database!$V:$V,C$7&\" \"&C$8)","v":81174},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A42,Database!$V:$V,D$7&\" \"&D$8)","v":443698},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A42,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A42,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A42,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A42,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A42,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A42,Database!$V:$V,J$7&\" \"&J$8)","v":0},-362524,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A42,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-362524,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A42,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A42,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A42,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A42,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A42,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L42","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A42,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A42,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A42,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A42,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A42,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A42,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A42,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-362524,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A42,Database!$V:$V,R$7&\" \"&R$8)","v":61764.22},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A42,Database!$V:$V,S$7&\" \"&S$8)","v":484805.39999999997},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A42,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A42,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A42,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A42,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A42,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A42,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-423041.17999999993,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A42,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-423041.17999999993,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A42,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A42,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A42,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A42,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A42,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA42","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A42,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A42,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A42,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A42,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A42,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A42,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A42,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-423041.17999999993,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A42,Database!$V:$V,AG$7&\" \"&AG$8)","v":62875.97},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A42,Database!$V:$V,AH$7&\" \"&AH$8)","v":496313.23999999993},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A42,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A42,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A42,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A42,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A42,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A42,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-433437.2699999999,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A42,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-433437.2699999999,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A42,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A42,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A42,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A42,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A42,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP42","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A42,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A42,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A42,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A42,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A42,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A42,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A42,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-433437.2699999999,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A42,Database!$V:$V,AV$7&\" \"&AV$8)","v":64447.87},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A42,Database!$V:$V,AW$7&\" \"&AW$8)","v":507971.07},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A42,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A42,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A42,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A42,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A42,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A42,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-443523.2,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A42,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-443523.2,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A42,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A42,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A42,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A42,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A42,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE42","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A42,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A42,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A42,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A42,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A42,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A42,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A42,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-443523.2,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A42,Database!$V:$V,BK$7&\" \"&BK$8)","v":66059.06},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A42,Database!$V:$V,BL$7&\" \"&BL$8)","v":519920.34999999992},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A42,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A42,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A42,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A42,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A42,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A42,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-453861.28999999992,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A42,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-453861.28999999992,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A42,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A42,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A42,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A42,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A42,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT42","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A42,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A42,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A42,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A42,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A42,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A42,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A42,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-453861.28999999992,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A42,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":68040.820000000007},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A42,Database!$V:$V,CA$7&\" \"&CA$8)","v":534617.97000000009},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A42,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A42,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A42,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A42,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A42,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A42,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-466577.15000000008,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A42,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-466577.15000000008,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A42,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A42,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A42,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A42,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A42,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI42","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A42,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A42,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A42,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A42,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A42,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A42,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A42,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-466577.15000000008,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A42,Database!$V:$V,CO$7&\" \"&CO$8)","v":70082.040000000008},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A42,Database!$V:$V,CP$7&\" \"&CP$8)","v":549756.50999999989},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A42,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A42,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A42,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A42,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A42,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A42,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-479674.46999999986,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A42,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-479674.46999999986,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A42,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A42,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A42,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A42,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A42,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX42","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A42,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A42,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A42,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A42,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A42,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A42,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A42,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-479674.46999999986,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A42,Database!$V:$V,DD$7&\" \"&DD$8)","v":72184.500000000015},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A42,Database!$V:$V,DE$7&\" \"&DE$8)","v":565349.19999999995},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A42,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A42,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A42,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A42,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A42,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A42,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-493164.69999999995,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A42,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-493164.69999999995,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A42,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A42,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A42,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A42,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A42,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM42","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A42,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A42,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A42,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A42,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A42,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A42,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A42,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-493164.69999999995,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A42,Database!$V:$V,DS$7&\" \"&DS$8)","v":74350.040000000008},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A42,Database!$V:$V,DT$7&\" \"&DT$8)","v":581409.67000000004},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A42,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A42,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A42,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A42,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A42,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A42,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-507059.63,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A42,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-507059.63,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A42,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A42,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A42,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A42,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A42,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB42","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A42,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A42,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A42,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A42,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A42,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A42,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A42,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-507059.63,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A42,Database!$V:$V,EH$7&\" \"&EH$8)","v":76580.540000000008},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A42,Database!$V:$V,EI$7&\" \"&EI$8)","v":597951.96},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A42,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A42,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A42,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A42,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A42,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A42,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-521371.41999999993,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A42,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-521371.41999999993,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A42,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A42,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A42,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A42,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A42,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ42","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A42,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A42,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A42,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A42,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A42,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A42,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A42,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-521371.41999999993,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A42,Database!$V:$V,EW$7&\" \"&EW$8)","v":78877.950000000012},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A42,Database!$V:$V,EX$7&\" \"&EX$8)","v":614990.52000000014},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A42,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A42,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A42,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A42,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A42,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A42,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-536112.57000000007,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A42,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-536112.57000000007,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A42,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A42,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A42,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A42,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A42,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF42","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A42,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A42,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A42,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A42,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A42,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A42,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A42,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-536112.57000000007," "," "," "]
["O101.40.25","Ranger Services",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A43,Database!$V:$V,C$7&\" \"&C$8)","v":60000},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A43,Database!$V:$V,D$7&\" \"&D$8)","v":79934},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A43,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A43,Database!$V:$V,F$7&\" \"&F$8)","v":1025000},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A43,Database!$V:$V,G$7&\" \"&G$8)","v":25000},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A43,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A43,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A43,Database!$V:$V,J$7&\" \"&J$8)","v":0},-1019934,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A43,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-1019934,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A43,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A43,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A43,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A43,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A43,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L43","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A43,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A43,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A43,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A43,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A43,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A43,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A43,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-1019934,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A43,Database!$V:$V,R$7&\" \"&R$8)","v":50000},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A43,Database!$V:$V,S$7&\" \"&S$8)","v":110367.27},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A43,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A43,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A43,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A43,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A43,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A43,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-60367.270000000004,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A43,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-60367.270000000004,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A43,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A43,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A43,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A43,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A43,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA43","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A43,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A43,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A43,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A43,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A43,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A43,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A43,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-60367.270000000004,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A43,Database!$V:$V,AG$7&\" \"&AG$8)","v":50900},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A43,Database!$V:$V,AH$7&\" \"&AH$8)","v":112745.55},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A43,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A43,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A43,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A43,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A43,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A43,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-61845.55,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A43,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-61845.55,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A43,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A43,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A43,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A43,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A43,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP43","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A43,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A43,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A43,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A43,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A43,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A43,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A43,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-61845.55,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A43,Database!$V:$V,AV$7&\" \"&AV$8)","v":52172.5},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A43,Database!$V:$V,AW$7&\" \"&AW$8)","v":115189.19},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A43,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A43,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A43,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A43,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A43,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A43,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-63016.69,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A43,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-63016.69,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A43,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A43,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A43,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A43,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A43,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE43","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A43,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A43,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A43,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A43,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A43,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A43,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A43,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-63016.69,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A43,Database!$V:$V,BK$7&\" \"&BK$8)","v":53476.81},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A43,Database!$V:$V,BL$7&\" \"&BL$8)","v":117693.92000000001},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A43,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A43,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A43,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A43,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A43,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A43,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-64217.110000000015,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A43,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-64217.110000000015,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A43,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A43,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A43,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A43,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A43,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT43","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A43,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A43,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A43,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A43,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A43,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A43,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A43,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-64217.110000000015,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A43,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":55081.11},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A43,Database!$V:$V,CA$7&\" \"&CA$8)","v":120774.74},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A43,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A43,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A43,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A43,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A43,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A43,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-65693.63,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A43,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-65693.63,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A43,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A43,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A43,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A43,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A43,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI43","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A43,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A43,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A43,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A43,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A43,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A43,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A43,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-65693.63,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A43,Database!$V:$V,CO$7&\" \"&CO$8)","v":56733.54},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A43,Database!$V:$V,CP$7&\" \"&CP$8)","v":123947.98000000001},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A43,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A43,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A43,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A43,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A43,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A43,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-67214.44,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A43,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-67214.44,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A43,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A43,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A43,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A43,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A43,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX43","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A43,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A43,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A43,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A43,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A43,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A43,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A43,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-67214.44,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A43,Database!$V:$V,DD$7&\" \"&DD$8)","v":58435.55},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A43,Database!$V:$V,DE$7&\" \"&DE$8)","v":127216.42000000001},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A43,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A43,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A43,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A43,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A43,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A43,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-68780.87000000001,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A43,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-68780.87000000001,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A43,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A43,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A43,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A43,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A43,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM43","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A43,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A43,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A43,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A43,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A43,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A43,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A43,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-68780.87000000001,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A43,Database!$V:$V,DS$7&\" \"&DS$8)","v":60188.62},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A43,Database!$V:$V,DT$7&\" \"&DT$8)","v":130582.91},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A43,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A43,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A43,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A43,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A43,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A43,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-70394.290000000008,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A43,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-70394.290000000008,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A43,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A43,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A43,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A43,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A43,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB43","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A43,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A43,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A43,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A43,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A43,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A43,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A43,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-70394.290000000008,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A43,Database!$V:$V,EH$7&\" \"&EH$8)","v":61994.28},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A43,Database!$V:$V,EI$7&\" \"&EI$8)","v":134050.4},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A43,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A43,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A43,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A43,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A43,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A43,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-72056.12,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A43,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-72056.12,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A43,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A43,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A43,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A43,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A43,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ43","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A43,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A43,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A43,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A43,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A43,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A43,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A43,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-72056.12,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A43,Database!$V:$V,EW$7&\" \"&EW$8)","v":63854.11},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A43,Database!$V:$V,EX$7&\" \"&EX$8)","v":137621.91},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A43,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A43,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A43,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A43,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A43,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A43,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-73767.8,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A43,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},-73767.8,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A43,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A43,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A43,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A43,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A43,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF43","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A43,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A43,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A43,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A43,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A43,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A43,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A43,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-73767.8," "," "," "]
["O105.05.05","Current Assets",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A44,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A44,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A44,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A44,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A44,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A44,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A44,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A44,Database!$V:$V,J$7&\" \"&J$8)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A44,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A44,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A44,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A44,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A44,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A44,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L44","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A44,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A44,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A44,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A44,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A44,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A44,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A44,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A44,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A44,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A44,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A44,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A44,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A44,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A44,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A44,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A44,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A44,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A44,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A44,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A44,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A44,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA44","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A44,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A44,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A44,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A44,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A44,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A44,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A44,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A44,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A44,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A44,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A44,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A44,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A44,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A44,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A44,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A44,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A44,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A44,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A44,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A44,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A44,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP44","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A44,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A44,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A44,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A44,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A44,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A44,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A44,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A44,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A44,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A44,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A44,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A44,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A44,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A44,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A44,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A44,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A44,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A44,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A44,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A44,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A44,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE44","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A44,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A44,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A44,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A44,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A44,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A44,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A44,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A44,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A44,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A44,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A44,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A44,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A44,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A44,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A44,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A44,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A44,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A44,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A44,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A44,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A44,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT44","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A44,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A44,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A44,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A44,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A44,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A44,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A44,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A44,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A44,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A44,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A44,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A44,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A44,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A44,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A44,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A44,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A44,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A44,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A44,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A44,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A44,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI44","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A44,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A44,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A44,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A44,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A44,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A44,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A44,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A44,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A44,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A44,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A44,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A44,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A44,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A44,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A44,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A44,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A44,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A44,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A44,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A44,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A44,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX44","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A44,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A44,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A44,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A44,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A44,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A44,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A44,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A44,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A44,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A44,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A44,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A44,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A44,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A44,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A44,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A44,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A44,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A44,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A44,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A44,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A44,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM44","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A44,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A44,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A44,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A44,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A44,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A44,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A44,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A44,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A44,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A44,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A44,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A44,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A44,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A44,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A44,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A44,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A44,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A44,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A44,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A44,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A44,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB44","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A44,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A44,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A44,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A44,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A44,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A44,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A44,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A44,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A44,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A44,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A44,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A44,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A44,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A44,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A44,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A44,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A44,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A44,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A44,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A44,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A44,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ44","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A44,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A44,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A44,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A44,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A44,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A44,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A44,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A44,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A44,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A44,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A44,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A44,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A44,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A44,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A44,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A44,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A44,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A44,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A44,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A44,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A44,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF44","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A44,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A44,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A44,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A44,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A44,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A44,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A44,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0," "," "," "]
["O105.05.10","Current Liabilities",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A45,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A45,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A45,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A45,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A45,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A45,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A45,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A45,Database!$V:$V,J$7&\" \"&J$8)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A45,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A45,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A45,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A45,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A45,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A45,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L45","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A45,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A45,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A45,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A45,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A45,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A45,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A45,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A45,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A45,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A45,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A45,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A45,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A45,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A45,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A45,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A45,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A45,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A45,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A45,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A45,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A45,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA45","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A45,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A45,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A45,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A45,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A45,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A45,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A45,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A45,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A45,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A45,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A45,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A45,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A45,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A45,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A45,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A45,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A45,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A45,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A45,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A45,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A45,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP45","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A45,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A45,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A45,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A45,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A45,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A45,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A45,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A45,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A45,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A45,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A45,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A45,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A45,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A45,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A45,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A45,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A45,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A45,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A45,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A45,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A45,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE45","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A45,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A45,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A45,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A45,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A45,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A45,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A45,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A45,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A45,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A45,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A45,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A45,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A45,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A45,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A45,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A45,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A45,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A45,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A45,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A45,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A45,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT45","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A45,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A45,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A45,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A45,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A45,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A45,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A45,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A45,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A45,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A45,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A45,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A45,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A45,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A45,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A45,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A45,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A45,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A45,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A45,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A45,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A45,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI45","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A45,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A45,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A45,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A45,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A45,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A45,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A45,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A45,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A45,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A45,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A45,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A45,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A45,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A45,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A45,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A45,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A45,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A45,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A45,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A45,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A45,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX45","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A45,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A45,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A45,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A45,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A45,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A45,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A45,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A45,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A45,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A45,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A45,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A45,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A45,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A45,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A45,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A45,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A45,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A45,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A45,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A45,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A45,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM45","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A45,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A45,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A45,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A45,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A45,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A45,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A45,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A45,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A45,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A45,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A45,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A45,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A45,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A45,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A45,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A45,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A45,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A45,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A45,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A45,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A45,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB45","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A45,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A45,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A45,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A45,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A45,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A45,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A45,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A45,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A45,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A45,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A45,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A45,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A45,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A45,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A45,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A45,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A45,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A45,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A45,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A45,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A45,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ45","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A45,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A45,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A45,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A45,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A45,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A45,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A45,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A45,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A45,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A45,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A45,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A45,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A45,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A45,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A45,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A45,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A45,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A45,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A45,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A45,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A45,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF45","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A45,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A45,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A45,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A45,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A45,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A45,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A45,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0," "," "," "]
["O105.10.05","Non Current Assets",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A46,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A46,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A46,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A46,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A46,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A46,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A46,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A46,Database!$V:$V,J$7&\" \"&J$8)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A46,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A46,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A46,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A46,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A46,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A46,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L46","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A46,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A46,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A46,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A46,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A46,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A46,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A46,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A46,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A46,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A46,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A46,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A46,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A46,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A46,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A46,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A46,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A46,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A46,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A46,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A46,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A46,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA46","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A46,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A46,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A46,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A46,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A46,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A46,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A46,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A46,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A46,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A46,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A46,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A46,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A46,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A46,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A46,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A46,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A46,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A46,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A46,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A46,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A46,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP46","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A46,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A46,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A46,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A46,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A46,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A46,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A46,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A46,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A46,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A46,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A46,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A46,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A46,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A46,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A46,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A46,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A46,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A46,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A46,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A46,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A46,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE46","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A46,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A46,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A46,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A46,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A46,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A46,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A46,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A46,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A46,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A46,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A46,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A46,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A46,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A46,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A46,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A46,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A46,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A46,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A46,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A46,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A46,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT46","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A46,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A46,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A46,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A46,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A46,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A46,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A46,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A46,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A46,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A46,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A46,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A46,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A46,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A46,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A46,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A46,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A46,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A46,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A46,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A46,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A46,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI46","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A46,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A46,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A46,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A46,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A46,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A46,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A46,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A46,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A46,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A46,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A46,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A46,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A46,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A46,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A46,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A46,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A46,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A46,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A46,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A46,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A46,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX46","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A46,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A46,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A46,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A46,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A46,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A46,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A46,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A46,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A46,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A46,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A46,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A46,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A46,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A46,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A46,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A46,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A46,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A46,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A46,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A46,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A46,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM46","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A46,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A46,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A46,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A46,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A46,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A46,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A46,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A46,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A46,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A46,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A46,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A46,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A46,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A46,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A46,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A46,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A46,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A46,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A46,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A46,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A46,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB46","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A46,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A46,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A46,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A46,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A46,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A46,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A46,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A46,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A46,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A46,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A46,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A46,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A46,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A46,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A46,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A46,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A46,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A46,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A46,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A46,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A46,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ46","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A46,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A46,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A46,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A46,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A46,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A46,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A46,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A46,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A46,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A46,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A46,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A46,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A46,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A46,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A46,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A46,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A46,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A46,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A46,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A46,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A46,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF46","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A46,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A46,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A46,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A46,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A46,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A46,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A46,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0," "," "," "]
["O105.10.10","Non Current Liabilities",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A47,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A47,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A47,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A47,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A47,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A47,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A47,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A47,Database!$V:$V,J$7&\" \"&J$8)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A47,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A47,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A47,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A47,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A47,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A47,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L47","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A47,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A47,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A47,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A47,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A47,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A47,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A47,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A47,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A47,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A47,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A47,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A47,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A47,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A47,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A47,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A47,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A47,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A47,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A47,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A47,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A47,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA47","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A47,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A47,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A47,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A47,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A47,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A47,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A47,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A47,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A47,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A47,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A47,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A47,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A47,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A47,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A47,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A47,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A47,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A47,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A47,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A47,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A47,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP47","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A47,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A47,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A47,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A47,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A47,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A47,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A47,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A47,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A47,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A47,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A47,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A47,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A47,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A47,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A47,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A47,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A47,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A47,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A47,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A47,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A47,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE47","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A47,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A47,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A47,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A47,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A47,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A47,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A47,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A47,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A47,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A47,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A47,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A47,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A47,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A47,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A47,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A47,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A47,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A47,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A47,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A47,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A47,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT47","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A47,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A47,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A47,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A47,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A47,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A47,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A47,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A47,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A47,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A47,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A47,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A47,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A47,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A47,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A47,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A47,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A47,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A47,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A47,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A47,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A47,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI47","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A47,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A47,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A47,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A47,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A47,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A47,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A47,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A47,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A47,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A47,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A47,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A47,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A47,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A47,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A47,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A47,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A47,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A47,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A47,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A47,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A47,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX47","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A47,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A47,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A47,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A47,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A47,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A47,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A47,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A47,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A47,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A47,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A47,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A47,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A47,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A47,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A47,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A47,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A47,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A47,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A47,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A47,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A47,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM47","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A47,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A47,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A47,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A47,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A47,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A47,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A47,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A47,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A47,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A47,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A47,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A47,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A47,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A47,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A47,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A47,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A47,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A47,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A47,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A47,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A47,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB47","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A47,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A47,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A47,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A47,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A47,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A47,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A47,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A47,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A47,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A47,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A47,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A47,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A47,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A47,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A47,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A47,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A47,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A47,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A47,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A47,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A47,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ47","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A47,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A47,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A47,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A47,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A47,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A47,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A47,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A47,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A47,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A47,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A47,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A47,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A47,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A47,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A47,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A47,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A47,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A47,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A47,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A47,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A47,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF47","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A47,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A47,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A47,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A47,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A47,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A47,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A47,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0," "," "," "]
["O105.15.00","Equity",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A48,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A48,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A48,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A48,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A48,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A48,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$F:$F,$A48,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A48,Database!$V:$V,J$7&\" \"&J$8)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A48,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A48,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A48,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A48,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A48,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A48,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L48","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$F:$F,$A48,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A48,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A48,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A48,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A48,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A48,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$F:$F,$A48,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A48,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A48,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A48,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A48,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A48,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A48,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$F:$F,$A48,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A48,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A48,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A48,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A48,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A48,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A48,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A48,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA48","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$F:$F,$A48,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A48,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A48,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A48,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A48,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A48,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$F:$F,$A48,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A48,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A48,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A48,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A48,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A48,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A48,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$F:$F,$A48,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A48,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A48,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A48,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A48,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A48,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A48,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A48,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP48","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$F:$F,$A48,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A48,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A48,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A48,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A48,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A48,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$F:$F,$A48,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A48,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A48,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A48,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A48,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A48,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A48,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$F:$F,$A48,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A48,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A48,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A48,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A48,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A48,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A48,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A48,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE48","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$F:$F,$A48,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A48,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A48,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A48,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A48,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A48,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$F:$F,$A48,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A48,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A48,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A48,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A48,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A48,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A48,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$F:$F,$A48,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A48,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A48,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A48,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A48,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A48,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A48,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A48,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT48","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$F:$F,$A48,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A48,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A48,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A48,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A48,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A48,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$F:$F,$A48,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A48,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A48,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A48,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A48,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A48,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A48,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$F:$F,$A48,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A48,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A48,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A48,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A48,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A48,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A48,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A48,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI48","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$F:$F,$A48,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A48,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A48,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A48,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A48,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A48,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$F:$F,$A48,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A48,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A48,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A48,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A48,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A48,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A48,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$F:$F,$A48,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A48,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A48,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A48,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A48,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A48,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A48,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A48,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX48","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$F:$F,$A48,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A48,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A48,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A48,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A48,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A48,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$F:$F,$A48,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A48,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A48,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A48,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A48,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A48,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A48,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$F:$F,$A48,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A48,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A48,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A48,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A48,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A48,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A48,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A48,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM48","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$F:$F,$A48,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A48,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A48,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A48,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A48,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A48,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$F:$F,$A48,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A48,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A48,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A48,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A48,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A48,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A48,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$F:$F,$A48,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A48,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A48,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A48,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A48,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A48,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A48,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A48,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB48","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$F:$F,$A48,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A48,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A48,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A48,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A48,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A48,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$F:$F,$A48,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A48,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A48,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A48,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A48,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A48,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A48,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$F:$F,$A48,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A48,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A48,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A48,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A48,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A48,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A48,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A48,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ48","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$F:$F,$A48,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A48,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A48,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A48,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A48,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A48,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$F:$F,$A48,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A48,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A48,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A48,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A48,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A48,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A48,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$F:$F,$A48,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A48,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A48,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A48,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A48,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A48,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A48,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A48,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF48","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$F:$F,$A48,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A48,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A48,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A48,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A48,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A48,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$F:$F,$A48,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,{"$f":"SUBTOTAL(109,C9:C508)","v":19840490},23452404,8328678,9291812,4842166,1570001,752636,0,-550247,4746123,4195876,0,-4746123,-550247,null,21502220.699999996,23771957.249999993,5851843.7000000002,5291973,2160232,1227470,777104,0,0.14999999840802047,4849513.040000001,4849513.1899999995,0,-4849513.4800000004,-0.29000000107043888,null,22929015.589999992,24138138.180000007,6369066.5600000005,6146151.96,1376241,1184265,794232,0,9.9999998201383278E-3,4978156.0999999996,4978156.1100000022,0,-4978156.4000000004,-0.29000000092491973,null,22745145.200000007,25209951.130000006,6492857.7200000007,4806575.38,1483091,1536199,831632,0,0.41000000201165676,5078001.25,5078001.66,0,-5078000.96,0.70000000204890966,null,24001163.809999995,25779992.310000002,6120999.9800000004,5071276.5900000008,939542,1081142,870705,0,-0.11000000269268639,5181462.66,5181462.549999997,0,-5181463.46,-0.9100000015750993,null,25426149.099999994,26664456.840000004,6351842.0999999996,5624401.2700000005,857301,1257962,911528,0,8.9999996300321072E-2,5346702.6500000004,5346702.7399999974,0,-5346703.3099999996,-0.57000000384869054,null,26303071.060000002,27486863.559999999,6537917.9199999999,5654711.6100000003,883249,1530575,947912,0,-0.18999999883817509,5500787.5699999994,5500787.3799999971,0,-5500788,-0.62000000040279701,null,27223432.350000001,{"$f":"SUBTOTAL(109,DE9:DE508)","v":28354571.210000005},6721543.9100000001,5422207.5300000003,547784,1701888,985906,0,-0.4799999996466795,5651285.040000001,5651284.5599999977,0,-5651285.1299999999,-0.56999999949766789,null,28168552.800000001,29289518.049999997,6924499.8199999994,5619955.6699999999,566318,1775486,1025589,0,-9.9999997153645381E-2,5828131.2699999996,5828131.1700000027,0,-5828131.4100000001,-0.23999999774969183,null,29149805.820000004,30182204.940000001,7075808.4900000002,5826197.9899999984,585408,1869654,1067035,0,0.37999999837484211,5935918.3399999999,5935918.7199999969,0,-5935917.6500000004,1.0699999978533015,null,30168620.919999991,31156474.690000001,7274187.6899999995,6038218.6000000006,605069,1963512,1110328,0,0.32000000499829184,6097522.8799999999,6097523.2000000002,0,-6097522.7699999996,0.43000000440224539," "," "," "]
[null,"Sum above",{"$f":"C509","v":19840490},23452404,8328678,9291812,4842166,1570001,752636,0,-550247,4746123,4195876,0,-4746123,-550247,null,21502220.699999996,23771957.249999993,5851843.7000000002,5291973,2160232,1227470,777104,0,0.14999999840802047,4849513.040000001,4849513.1899999995,0,-4849513.4800000004,-0.29000000107043888,null,22929015.589999992,24138138.180000007,6369066.5600000005,6146151.96,1376241,1184265,794232,0,9.9999998201383278E-3,4978156.0999999996,4978156.1100000022,0,-4978156.4000000004,-0.29000000092491973,null,22745145.200000007,25209951.130000006,6492857.7200000007,4806575.38,1483091,1536199,831632,0,0.41000000201165676,5078001.25,5078001.66,0,-5078000.96,0.70000000204890966,null,24001163.809999995,25779992.310000002,6120999.9800000004,5071276.5900000008,939542,1081142,870705,0,-0.11000000269268639,5181462.66,5181462.549999997,0,-5181463.46,-0.9100000015750993,null,25426149.099999994,26664456.840000004,6351842.0999999996,5624401.2700000005,857301,1257962,911528,0,8.9999996300321072E-2,5346702.6500000004,5346702.7399999974,0,-5346703.3099999996,-0.57000000384869054,null,26303071.060000002,27486863.559999999,6537917.9199999999,5654711.6100000003,883249,1530575,947912,0,-0.18999999883817509,5500787.5699999994,5500787.3799999971,0,-5500788,-0.62000000040279701,null,27223432.350000001,{"$f":"DE509","v":28354571.210000005},6721543.9100000001,5422207.5300000003,547784,1701888,985906,0,-0.4799999996466795,5651285.040000001,5651284.5599999977,0,-5651285.1299999999,-0.56999999949766789,null,28168552.800000001,29289518.049999997,6924499.8199999994,5619955.6699999999,566318,1775486,1025589,0,-9.9999997153645381E-2,5828131.2699999996,5828131.1700000027,0,-5828131.4100000001,-0.23999999774969183,null,29149805.820000004,30182204.940000001,7075808.4900000002,5826197.9899999984,585408,1869654,1067035,0,0.37999999837484211,5935918.3399999999,5935918.7199999969,0,-5935917.6500000004,1.0699999978533015,null,30168620.919999991,31156474.690000001,7274187.6899999995,6038218.6000000006,605069,1963512,1110328,0,0.32000000499829184,6097522.8799999999,6097523.2000000002,0,-6097522.7699999996,0.43000000440224539," "," "," "]
[null,"per statutory format",{"$f":"'Budget Summary 1'!$J32","v":19840490},{"$f":"'Budget Summary 1'!$J64","v":23452404},{"$f":"'Budget Summary 1'!$J92","v":8328678},{"$f":"'Budget Summary 1'!$J111","v":9291812},{"$f":"'Budget Summary 1'!$J118","v":4842166},{"$f":"'Budget Summary 1'!$J122","v":1570001},{"$f":"'Budget Summary 1'!$J133","v":752636},{"$f":"'Budget Summary 1'!$J143","v":0},{"$f":"'Budget Summary 1'!$J148","v":-550247},{"$f":"'Budget Summary 1'!$J50+'Budget Summary 1'!$J51+'Budget Summary 1'!$J52","v":4746123},{"$f":"K512+L512","v":4195876},{"$f":"'Budget Reconciliation'!$C9","v":0},{"$f":"'Budget Reconciliation'!$C10","v":-4746123},{"$f":"SUM(M512,N512,O512)","v":-550247},null,{"$f":"'Budget Summary 1'!$L32","v":21502220.699999999},{"$f":"'Budget Summary 1'!$L64","v":23771957.25},{"$f":"'Budget Summary 1'!$L92","v":5851843.7000000002},{"$f":"'Budget Summary 1'!$L111","v":5291973},{"$f":"'Budget Summary 1'!$L118","v":2160232},{"$f":"'Budget Summary 1'!$L122","v":1227470},{"$f":"'Budget Summary 1'!$L133","v":777104},{"$f":"'Budget Summary 1'!$L143","v":0},{"$f":"'Budget Summary 1'!$L148","v":0.14999999944120646},{"$f":"'Budget Summary 1'!$L50+'Budget Summary 1'!$L51+'Budget Summary 1'!$L52","v":4849513.040000001},{"$f":"Z512+AA512","v":4849513.1900000004},{"$f":"'Budget Reconciliation'!$E9","v":0},{"$f":"'Budget Reconciliation'!$E10","v":-4849513.4800000004},{"$f":"SUM(AB512,AC512,AD512)","v":-0.2900000000372529},null,{"$f":"'Budget Summary 1'!$M32","v":22929015.59},{"$f":"'Budget Summary 1'!$M64","v":24138138.18},{"$f":"'Budget Summary 1'!$M92","v":6369066.5600000005},{"$f":"'Budget Summary 1'!$M111","v":6146151.96},{"$f":"'Budget Summary 1'!$M118","v":1376241},{"$f":"'Budget Summary 1'!$M122","v":1184265},{"$f":"'Budget Summary 1'!$M133","v":794232},{"$f":"'Budget Summary 1'!$M143","v":0},{"$f":"'Budget Summary 1'!$M148","v":1.0000000707805157E-2},{"$f":"'Budget Summary 1'!$M50+'Budget Summary 1'!$M51+'Budget Summary 1'!$M52","v":4978156.0999999996},{"$f":"AO512+AP512","v":4978156.1100000003},{"$f":"'Budget Reconciliation'!$F9","v":0},{"$f":"'Budget Reconciliation'!$F10","v":-4978156.4000000004},{"$f":"SUM(AQ512,AR512,AS512)","v":-0.2900000000372529},null,{"$f":"'Budget Summary 1'!$N32","v":22745145.200000003},{"$f":"'Budget Summary 1'!$N64","v":25209951.130000003},{"$f":"'Budget Summary 1'!$N92","v":6492857.7199999997},{"$f":"'Budget Summary 1'!$N111","v":4806575.38},{"$f":"'Budget Summary 1'!$N118","v":1483091},{"$f":"'Budget Summary 1'!$N122","v":1536199},{"$f":"'Budget Summary 1'!$N133","v":831632},{"$f":"'Budget Summary 1'!$N143","v":0},{"$f":"'Budget Summary 1'!$N148","v":0.41000000014901161},{"$f":"'Budget Summary 1'!$N50+'Budget Summary 1'!$N51+'Budget Summary 1'!$N52","v":5078001.25},{"$f":"BD512+BE512","v":5078001.66},{"$f":"'Budget Reconciliation'!$G9","v":0},{"$f":"'Budget Reconciliation'!$G10","v":-5078000.96},{"$f":"SUM(BF512,BG512,BH512)","v":0.70000000018626451},null,{"$f":"'Budget Summary 1'!$O32","v":24001163.810000002},{"$f":"'Budget Summary 1'!$O64","v":25779992.309999999},{"$f":"'Budget Summary 1'!$O92","v":6120999.9800000004},{"$f":"'Budget Summary 1'!$O111","v":5071276.59},{"$f":"'Budget Summary 1'!$O118","v":939542},{"$f":"'Budget Summary 1'!$O122","v":1081142},{"$f":"'Budget Summary 1'!$O133","v":870705},{"$f":"'Budget Summary 1'!$O143","v":0},{"$f":"'Budget Summary 1'!$O148","v":-0.10999999567866325},{"$f":"'Budget Summary 1'!$O50+'Budget Summary 1'!$O51+'Budget Summary 1'!$O52","v":5181462.66},{"$f":"BS512+BT512","v":5181462.5500000045},{"$f":"'Budget Reconciliation'!$H9","v":0},{"$f":"'Budget Reconciliation'!$H10","v":-5181463.46},{"$f":"SUM(BU512,BV512,BW512)","v":-0.90999999549239874},null,{"$f":"'Budget Summary 1'!$P32","v":25426149.100000001},{"$f":"'Budget Summary 1'!$P64","v":26664456.839999992},{"$f":"'Budget Summary 1'!$P92","v":6351842.0999999996},{"$f":"'Budget Summary 1'!$P111","v":5624401.2700000005},{"$f":"'Budget Summary 1'!$P118","v":857301},{"$f":"'Budget Summary 1'!$P122","v":1257962},{"$f":"'Budget Summary 1'!$P133","v":911528},{"$f":"'Budget Summary 1'!$P143","v":0},{"$f":"'Budget Summary 1'!$P148","v":9.000000823289156E-2},{"$f":"'Budget Summary 1'!$P50+'Budget Summary 1'!$P51+'Budget Summary 1'!$P52","v":5346702.6500000004},{"$f":"CH512+CI512","v":5346702.7400000086},{"$f":"'Budget Reconciliation'!$I9","v":0},{"$f":"'Budget Reconciliation'!$I10","v":-5346703.3099999996},{"$f":"SUM(CJ512,CK512,CL512)","v":-0.56999999098479748},null,{"$f":"'Budget Summary 1'!$Q32","v":26303071.060000002},{"$f":"'Budget Summary 1'!$Q64","v":27486863.559999995},{"$f":"'Budget Summary 1'!$Q92","v":6537917.9199999999},{"$f":"'Budget Summary 1'!$Q111","v":5654711.6100000003},{"$f":"'Budget Summary 1'!$Q118","v":883249},{"$f":"'Budget Summary 1'!$Q122","v":1530575},{"$f":"'Budget Summary 1'!$Q133","v":947912},{"$f":"'Budget Summary 1'!$Q143","v":0},{"$f":"'Budget Summary 1'!$Q148","v":-0.18999999295920134},{"$f":"'Budget Summary 1'!$Q50+'Budget Summary 1'!$Q51+'Budget Summary 1'!$Q52","v":5500787.5699999994},{"$f":"CW512+CX512","v":5500787.3800000064},{"$f":"'Budget Reconciliation'!$J9","v":0},{"$f":"'Budget Reconciliation'!$J10","v":-5500788},{"$f":"SUM(CY512,CZ512,DA512)","v":-0.61999999359250069},null,{"$f":"'Budget Summary 1'!$R32","v":27223432.349999998},{"$f":"'Budget Summary 1'!$R64","v":28354571.210000005},{"$f":"'Budget Summary 1'!$R92","v":6721543.9100000001},{"$f":"'Budget Summary 1'!$R111","v":5422207.5300000003},{"$f":"'Budget Summary 1'!$R118","v":547784},{"$f":"'Budget Summary 1'!$R122","v":1701888},{"$f":"'Budget Summary 1'!$R133","v":985906},{"$f":"'Budget Summary 1'!$R143","v":0},{"$f":"'Budget Summary 1'!$R148","v":-0.48000000696629286},{"$f":"'Budget Summary 1'!$R50+'Budget Summary 1'!$R51+'Budget Summary 1'!$R52","v":5651285.040000001},{"$f":"DL512+DM512","v":5651284.559999994},{"$f":"'Budget Reconciliation'!$K9","v":0},{"$f":"'Budget Reconciliation'!$K10","v":-5651285.1299999999},{"$f":"SUM(DN512,DO512,DP512)","v":-0.57000000588595867},null,{"$f":"'Budget Summary 1'!$S32","v":28168552.800000001},{"$f":"'Budget Summary 1'!$S64","v":29289518.049999997},{"$f":"'Budget Summary 1'!$S92","v":6924499.8200000003},{"$f":"'Budget Summary 1'!$S111","v":5619955.6699999999},{"$f":"'Budget Summary 1'!$S118","v":566318},{"$f":"'Budget Summary 1'!$S122","v":1775486},{"$f":"'Budget Summary 1'!$S133","v":1025589},{"$f":"'Budget Summary 1'!$S143","v":0},{"$f":"'Budget Summary 1'!$S148","v":-9.9999995902180672E-2},{"$f":"'Budget Summary 1'!$S50+'Budget Summary 1'!$S51+'Budget Summary 1'!$S52","v":5828131.2699999996},{"$f":"EA512+EB512","v":5828131.1700000037},{"$f":"'Budget Reconciliation'!$L9","v":0},{"$f":"'Budget Reconciliation'!$L10","v":-5828131.4100000001},{"$f":"SUM(EC512,ED512,EE512)","v":-0.23999999649822712},null,{"$f":"'Budget Summary 1'!$T32","v":29149805.82},{"$f":"'Budget Summary 1'!$T64","v":30182204.939999994},{"$f":"'Budget Summary 1'!$T92","v":7075808.4900000002},{"$f":"'Budget Summary 1'!$T111","v":5826197.9899999984},{"$f":"'Budget Summary 1'!$T118","v":585408},{"$f":"'Budget Summary 1'!$T122","v":1869654},{"$f":"'Budget Summary 1'!$T133","v":1067035},{"$f":"'Budget Summary 1'!$T143","v":0},{"$f":"'Budget Summary 1'!$T148","v":0.38000000827014446},{"$f":"'Budget Summary 1'!$T50+'Budget Summary 1'!$T51+'Budget Summary 1'!$T52","v":5935918.3399999999},{"$f":"EP512+EQ512","v":5935918.7200000081},{"$f":"'Budget Reconciliation'!$M9","v":0},{"$f":"'Budget Reconciliation'!$M10","v":-5935917.6500000004},{"$f":"SUM(ER512,ES512,ET512)","v":1.0700000077486038},null,{"$f":"'Budget Summary 1'!$U32","v":30168620.920000006},{"$f":"'Budget Summary 1'!$U64","v":31156474.689999998},{"$f":"'Budget Summary 1'!$U92","v":7274187.6899999995},{"$f":"'Budget Summary 1'!$U111","v":6038218.6000000006},{"$f":"'Budget Summary 1'!$U118","v":605069},{"$f":"'Budget Summary 1'!$U122","v":1963512},{"$f":"'Budget Summary 1'!$U133","v":1110328},{"$f":"'Budget Summary 1'!$U143","v":0},{"$f":"'Budget Summary 1'!$U148","v":0.32000000681728125},{"$f":"'Budget Summary 1'!$U50+'Budget Summary 1'!$U51+'Budget Summary 1'!$U52","v":6097522.8799999999},{"$f":"FE512+FF512","v":6097523.2000000067},{"$f":"'Budget Reconciliation'!$N9","v":0},{"$f":"'Budget Reconciliation'!$N10","v":-6097522.7699999996},{"$f":"SUM(FG512,FH512,FI512)","v":0.43000000715255737}," "," "," "]
[null,"variance",{"$f":"ROUND(C511-C512,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"ROUND(DE511-DE512,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P511","v":-550247},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE511","v":-0.29000000107043888},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT511","v":-0.29000000092491973},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI511","v":0.70000000204890966},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX511","v":-0.9100000015750993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CM511","v":-0.57000000384869054},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DB511","v":-0.62000000040279701},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DQ511","v":-0.56999999949766789},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EF511","v":-0.23999999774969183},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EU511","v":1.0699999978533015},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FJ511","v":0.43000000440224539}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$C11","v":-550247},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$E11","v":-0.2900000000372529},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$F11","v":-0.2900000000372529},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$G11","v":0.70000000018626451},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$H11","v":-0.90999999549239874},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$I11","v":-0.56999999098479748},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$J11","v":-0.61999999359250069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$K11","v":-0.57000000588595867},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$L11","v":-0.23999999649822712},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$M11","v":1.0700000077486038},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$N11","v":0.43000000715255737}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(P515-P516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AE515-AE516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AT515-AT516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BI515-BI516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BX515-BX516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(CM515-CM516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(DB515-DB516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(DQ515-DQ516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(EF515-EF516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(EU515-EU516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(FJ515-FJ516,2)","v":0}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Summary L3","index":26,"n_rows":525,"n_cols":169,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,122,3,135],[3,137,3,150],[3,152,3,165],[3,47,3,60],[3,62,3,75],[3,77,3,90],[3,92,3,105],[3,107,3,120],[4,122,4,135],[4,137,4,150],[4,152,4,165],[4,47,4,60],[4,62,4,75],[4,77,4,90],[4,92,4,105],[4,107,4,120],[1,0,2,1],[3,0,4,1],[4,2,4,15],[4,17,4,30],[4,32,4,45],[3,2,3,15],[3,17,3,30],[3,32,3,45]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"MID('Cover Page'!$A$5,1,FIND(\"ending\",'Cover Page'!$A$5)+6)&CHAR(10)&MID('Cover Page'!$A$5,FIND(\"ending\",'Cover Page'!$A$5)+7,LEN('Cover Page'!$A$5))","v":"10 Year Financial Plan for the Years ending \n30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"SUMMARY OF ALL G/L ACCOUNTS - \"&UPPER(general_fund_name)","v":"SUMMARY OF ALL G/L ACCOUNTS - GENERAL FUND"},null,{"$f":"'Budget Summary 1'!J5","v":"Current Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Summary 1'!L5","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CO4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DD4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DS4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},"2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15",null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},"2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16",null,{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},"2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17",null,{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},"2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18",null,{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},"2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19",null,{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},"2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20",null,{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},"2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21",null,{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},"2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22",null,{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},"2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23",null,{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},"2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24",null,{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},"2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25"," "," "," "]
[{"$f":"\"by \"&general_database_level_4","v":"by Inc/Exp Type"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"}," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after"," "," "," "]
["Code","Description","Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash"," "," "," "]
["Cap Exp","Capital Expenditure",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$G:$G,$A9,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$G:$G,$A9,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$G:$G,$A9,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$G:$G,$A9,Database!$V:$V,F$7&\" \"&F$8)","v":9291812},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$G:$G,$A9,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$G:$G,$A9,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$G:$G,$A9,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$G:$G,$A9,Database!$V:$V,J$7&\" \"&J$8)","v":0},{"$f":"SUM(C9,-D9,E9,-F9,G9,-H9,I9,-J9)","v":-9291812},{"$f":"SUMIFS(Database!$AV:$AV,Database!$G:$G,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(K9,L9)","v":-9291812},{"$f":"SUMIFS(Database!$AV:$AV,Database!$G:$G,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L9","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$G:$G,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(M9,N9,O9)","v":-9291812},null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$G:$G,$A9,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$G:$G,$A9,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$G:$G,$A9,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$G:$G,$A9,Database!$V:$V,U$7&\" \"&U$8)","v":5291973},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$G:$G,$A9,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$G:$G,$A9,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$G:$G,$A9,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$G:$G,$A9,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},{"$f":"SUM(R9,-S9,T9,-U9,V9,-W9,X9,-Y9)","v":-5291973},{"$f":"SUMIFS(Database!$BD:$BD,Database!$G:$G,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(Z9,AA9)","v":-5291973},{"$f":"SUMIFS(Database!$BD:$BD,Database!$G:$G,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA9","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$G:$G,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AB9,AC9,AD9)","v":-5291973},null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$G:$G,$A9,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$G:$G,$A9,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$G:$G,$A9,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$G:$G,$A9,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":6146151.96},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$G:$G,$A9,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$G:$G,$A9,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$G:$G,$A9,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$G:$G,$A9,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},{"$f":"SUM(AG9,-AH9,AI9,-AJ9,AK9,-AL9,AM9,-AN9)","v":-6146151.96},{"$f":"SUMIFS(Database!$BK:$BK,Database!$G:$G,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(AO9,AP9)","v":-6146151.96},{"$f":"SUMIFS(Database!$BK:$BK,Database!$G:$G,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP9","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$G:$G,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AQ9,AR9,AS9)","v":-6146151.96},null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$G:$G,$A9,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$G:$G,$A9,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$G:$G,$A9,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$G:$G,$A9,Database!$V:$V,AY$7&\" \"&AY$8)","v":4806575.38},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$G:$G,$A9,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$G:$G,$A9,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$G:$G,$A9,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$G:$G,$A9,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},{"$f":"SUM(AV9,-AW9,AX9,-AY9,AZ9,-BA9,BB9,-BC9)","v":-4806575.38},{"$f":"SUMIFS(Database!$BR:$BR,Database!$G:$G,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BD9,BE9)","v":-4806575.38},{"$f":"SUMIFS(Database!$BR:$BR,Database!$G:$G,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE9","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$G:$G,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BF9,BG9,BH9)","v":-4806575.38},null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$G:$G,$A9,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$G:$G,$A9,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$G:$G,$A9,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$G:$G,$A9,Database!$V:$V,BN$7&\" \"&BN$8)","v":5071276.5900000008},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$G:$G,$A9,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$G:$G,$A9,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$G:$G,$A9,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$G:$G,$A9,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},{"$f":"SUM(BK9,-BL9,BM9,-BN9,BO9,-BP9,BQ9,-BR9)","v":-5071276.5900000008},{"$f":"SUMIFS(Database!$BY:$BY,Database!$G:$G,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BS9,BT9)","v":-5071276.5900000008},{"$f":"SUMIFS(Database!$BY:$BY,Database!$G:$G,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT9","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$G:$G,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BU9,BV9,BW9)","v":-5071276.5900000008},null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$G:$G,$A9,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$G:$G,$A9,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$G:$G,$A9,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$G:$G,$A9,Database!$V:$V,CC$7&\" \"&CC$8)","v":5624401.2700000005},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$G:$G,$A9,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$G:$G,$A9,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$G:$G,$A9,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$G:$G,$A9,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},{"$f":"SUM(BZ9,-CA9,CB9,-CC9,CD9,-CE9,CF9,-CG9)","v":-5624401.2700000005},{"$f":"SUMIFS(Database!$CF:$CF,Database!$G:$G,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CH9,CI9)","v":-5624401.2700000005},{"$f":"SUMIFS(Database!$CF:$CF,Database!$G:$G,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI9","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$G:$G,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CJ9,CK9,CL9)","v":-5624401.2700000005},null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$G:$G,$A9,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$G:$G,$A9,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$G:$G,$A9,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$G:$G,$A9,Database!$V:$V,CR$7&\" \"&CR$8)","v":5654711.6100000003},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$G:$G,$A9,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$G:$G,$A9,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$G:$G,$A9,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$G:$G,$A9,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},{"$f":"SUM(CO9,-CP9,CQ9,-CR9,CS9,-CT9,CU9,-CV9)","v":-5654711.6100000003},{"$f":"SUMIFS(Database!$CM:$CM,Database!$G:$G,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CW9,CX9)","v":-5654711.6100000003},{"$f":"SUMIFS(Database!$CM:$CM,Database!$G:$G,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX9","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$G:$G,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CY9,CZ9,DA9)","v":-5654711.6100000003},null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$G:$G,$A9,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$G:$G,$A9,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$G:$G,$A9,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$G:$G,$A9,Database!$V:$V,DG$7&\" \"&DG$8)","v":5422207.5300000003},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$G:$G,$A9,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$G:$G,$A9,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$G:$G,$A9,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$G:$G,$A9,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},{"$f":"SUM(DD9,-DE9,DF9,-DG9,DH9,-DI9,DJ9,-DK9)","v":-5422207.5300000003},{"$f":"SUMIFS(Database!$CT:$CT,Database!$G:$G,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(DL9,DM9)","v":-5422207.5300000003},{"$f":"SUMIFS(Database!$CT:$CT,Database!$G:$G,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM9","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$G:$G,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(DN9,DO9,DP9)","v":-5422207.5300000003},null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$G:$G,$A9,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$G:$G,$A9,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$G:$G,$A9,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$G:$G,$A9,Database!$V:$V,DV$7&\" \"&DV$8)","v":5619955.6699999999},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$G:$G,$A9,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$G:$G,$A9,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$G:$G,$A9,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$G:$G,$A9,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},{"$f":"SUM(DS9,-DT9,DU9,-DV9,DW9,-DX9,DY9,-DZ9)","v":-5619955.6699999999},{"$f":"SUMIFS(Database!$DA:$DA,Database!$G:$G,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EA9,EB9)","v":-5619955.6699999999},{"$f":"SUMIFS(Database!$DA:$DA,Database!$G:$G,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB9","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$G:$G,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(EC9,ED9,EE9)","v":-5619955.6699999999},null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$G:$G,$A9,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$G:$G,$A9,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$G:$G,$A9,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$G:$G,$A9,Database!$V:$V,EK$7&\" \"&EK$8)","v":5826197.9899999984},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$G:$G,$A9,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$G:$G,$A9,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$G:$G,$A9,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$G:$G,$A9,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},{"$f":"SUM(EH9,-EI9,EJ9,-EK9,EL9,-EM9,EN9,-EO9)","v":-5826197.9899999984},{"$f":"SUMIFS(Database!$DH:$DH,Database!$G:$G,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EP9,EQ9)","v":-5826197.9899999984},{"$f":"SUMIFS(Database!$DH:$DH,Database!$G:$G,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ9","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$G:$G,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(ER9,ES9,ET9)","v":-5826197.9899999984},null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$G:$G,$A9,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$G:$G,$A9,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$G:$G,$A9,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$G:$G,$A9,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":6038218.6000000006},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$G:$G,$A9,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$G:$G,$A9,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$G:$G,$A9,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$G:$G,$A9,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},{"$f":"SUM(EW9,-EX9,EY9,-EZ9,FA9,-FB9,FC9,-FD9)","v":-6038218.6000000006},{"$f":"SUMIFS(Database!$DO:$DO,Database!$G:$G,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(FE9,FF9)","v":-6038218.6000000006},{"$f":"SUMIFS(Database!$DO:$DO,Database!$G:$G,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF9","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$G:$G,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(FG9,FH9,FI9)","v":-6038218.6000000006}," "," "," "]
["Cap Inc","Capital Income",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$G:$G,$A10,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$G:$G,$A10,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$G:$G,$A10,Database!$V:$V,E$7&\" \"&E$8)","v":2978325},{"$f":"SUMIFS(Database!$AV:$AV,Database!$G:$G,$A10,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$G:$G,$A10,Database!$V:$V,G$7&\" \"&G$8)","v":3618546},{"$f":"SUMIFS(Database!$AV:$AV,Database!$G:$G,$A10,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$G:$G,$A10,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$G:$G,$A10,Database!$V:$V,J$7&\" \"&J$8)","v":0},{"$f":"SUM(C10,-D10,E10,-F10,G10,-H10,I10,-J10)","v":6596871},{"$f":"SUMIFS(Database!$AV:$AV,Database!$G:$G,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(K10,L10)","v":6596871},{"$f":"SUMIFS(Database!$AV:$AV,Database!$G:$G,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L10","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$G:$G,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(M10,N10,O10)","v":6596871},null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$G:$G,$A10,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$G:$G,$A10,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$G:$G,$A10,Database!$V:$V,T$7&\" \"&T$8)","v":852331.75},{"$f":"SUMIFS(Database!$BD:$BD,Database!$G:$G,$A10,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$G:$G,$A10,Database!$V:$V,V$7&\" \"&V$8)","v":2145000},{"$f":"SUMIFS(Database!$BD:$BD,Database!$G:$G,$A10,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$G:$G,$A10,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$G:$G,$A10,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},{"$f":"SUM(R10,-S10,T10,-U10,V10,-W10,X10,-Y10)","v":2997331.75},{"$f":"SUMIFS(Database!$BD:$BD,Database!$G:$G,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(Z10,AA10)","v":2997331.75},{"$f":"SUMIFS(Database!$BD:$BD,Database!$G:$G,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA10","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$G:$G,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AB10,AC10,AD10)","v":2997331.75},null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$G:$G,$A10,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$G:$G,$A10,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$G:$G,$A10,Database!$V:$V,AI$7&\" \"&AI$8)","v":1234626.74},{"$f":"SUMIFS(Database!$BK:$BK,Database!$G:$G,$A10,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$G:$G,$A10,Database!$V:$V,AK$7&\" \"&AK$8)","v":1087475},{"$f":"SUMIFS(Database!$BK:$BK,Database!$G:$G,$A10,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$G:$G,$A10,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$G:$G,$A10,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},{"$f":"SUM(AG10,-AH10,AI10,-AJ10,AK10,-AL10,AM10,-AN10)","v":2322101.7400000002},{"$f":"SUMIFS(Database!$BK:$BK,Database!$G:$G,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(AO10,AP10)","v":2322101.7400000002},{"$f":"SUMIFS(Database!$BK:$BK,Database!$G:$G,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP10","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$G:$G,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AQ10,AR10,AS10)","v":2322101.7400000002},null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$G:$G,$A10,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$G:$G,$A10,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$G:$G,$A10,Database!$V:$V,AX$7&\" \"&AX$8)","v":1251634.3599999999},{"$f":"SUMIFS(Database!$BR:$BR,Database!$G:$G,$A10,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$G:$G,$A10,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":1384678},{"$f":"SUMIFS(Database!$BR:$BR,Database!$G:$G,$A10,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$G:$G,$A10,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$G:$G,$A10,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},{"$f":"SUM(AV10,-AW10,AX10,-AY10,AZ10,-BA10,BB10,-BC10)","v":2636312.36},{"$f":"SUMIFS(Database!$BR:$BR,Database!$G:$G,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BD10,BE10)","v":2636312.36},{"$f":"SUMIFS(Database!$BR:$BR,Database!$G:$G,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE10","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$G:$G,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BF10,BG10,BH10)","v":2636312.36},null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$G:$G,$A10,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$G:$G,$A10,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$G:$G,$A10,Database!$V:$V,BM$7&\" \"&BM$8)","v":769067.03999999992},{"$f":"SUMIFS(Database!$BY:$BY,Database!$G:$G,$A10,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$G:$G,$A10,Database!$V:$V,BO$7&\" \"&BO$8)","v":838669},{"$f":"SUMIFS(Database!$BY:$BY,Database!$G:$G,$A10,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$G:$G,$A10,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$G:$G,$A10,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},{"$f":"SUM(BK10,-BL10,BM10,-BN10,BO10,-BP10,BQ10,-BR10)","v":1607736.04},{"$f":"SUMIFS(Database!$BY:$BY,Database!$G:$G,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BS10,BT10)","v":1607736.04},{"$f":"SUMIFS(Database!$BY:$BY,Database!$G:$G,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT10","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$G:$G,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BU10,BV10,BW10)","v":1607736.04},null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$G:$G,$A10,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$G:$G,$A10,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$G:$G,$A10,Database!$V:$V,CB$7&\" \"&CB$8)","v":826248.12},{"$f":"SUMIFS(Database!$CF:$CF,Database!$G:$G,$A10,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$G:$G,$A10,Database!$V:$V,CD$7&\" \"&CD$8)","v":753402},{"$f":"SUMIFS(Database!$CF:$CF,Database!$G:$G,$A10,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$G:$G,$A10,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$G:$G,$A10,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},{"$f":"SUM(BZ10,-CA10,CB10,-CC10,CD10,-CE10,CF10,-CG10)","v":1579650.12},{"$f":"SUMIFS(Database!$CF:$CF,Database!$G:$G,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CH10,CI10)","v":1579650.12},{"$f":"SUMIFS(Database!$CF:$CF,Database!$G:$G,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI10","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$G:$G,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CJ10,CK10,CL10)","v":1579650.12},null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$G:$G,$A10,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$G:$G,$A10,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$G:$G,$A10,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":849402.04999999993},{"$f":"SUMIFS(Database!$CM:$CM,Database!$G:$G,$A10,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$G:$G,$A10,Database!$V:$V,CS$7&\" \"&CS$8)","v":854757},{"$f":"SUMIFS(Database!$CM:$CM,Database!$G:$G,$A10,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$G:$G,$A10,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$G:$G,$A10,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},{"$f":"SUM(CO10,-CP10,CQ10,-CR10,CS10,-CT10,CU10,-CV10)","v":1704159.0499999998},{"$f":"SUMIFS(Database!$CM:$CM,Database!$G:$G,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CW10,CX10)","v":1704159.0499999998},{"$f":"SUMIFS(Database!$CM:$CM,Database!$G:$G,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX10","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$G:$G,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CY10,CZ10,DA10)","v":1704159.0499999998},null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$G:$G,$A10,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$G:$G,$A10,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$G:$G,$A10,Database!$V:$V,DF$7&\" \"&DF$8)","v":873257.14999999991},{"$f":"SUMIFS(Database!$CT:$CT,Database!$G:$G,$A10,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$G:$G,$A10,Database!$V:$V,DH$7&\" \"&DH$8)","v":518437},{"$f":"SUMIFS(Database!$CT:$CT,Database!$G:$G,$A10,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$G:$G,$A10,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$G:$G,$A10,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},{"$f":"SUM(DD10,-DE10,DF10,-DG10,DH10,-DI10,DJ10,-DK10)","v":1391694.15},{"$f":"SUMIFS(Database!$CT:$CT,Database!$G:$G,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(DL10,DM10)","v":1391694.15},{"$f":"SUMIFS(Database!$CT:$CT,Database!$G:$G,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM10","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$G:$G,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(DN10,DO10,DP10)","v":1391694.15},null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$G:$G,$A10,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$G:$G,$A10,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$G:$G,$A10,Database!$V:$V,DU$7&\" \"&DU$8)","v":889634.9},{"$f":"SUMIFS(Database!$DA:$DA,Database!$G:$G,$A10,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$G:$G,$A10,Database!$V:$V,DW$7&\" \"&DW$8)","v":536091},{"$f":"SUMIFS(Database!$DA:$DA,Database!$G:$G,$A10,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$G:$G,$A10,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$G:$G,$A10,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},{"$f":"SUM(DS10,-DT10,DU10,-DV10,DW10,-DX10,DY10,-DZ10)","v":1425725.9},{"$f":"SUMIFS(Database!$DA:$DA,Database!$G:$G,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EA10,EB10)","v":1425725.9},{"$f":"SUMIFS(Database!$DA:$DA,Database!$G:$G,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB10","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$G:$G,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(EC10,ED10,EE10)","v":1425725.9},null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$G:$G,$A10,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$G:$G,$A10,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$G:$G,$A10,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":922944.69000000006},{"$f":"SUMIFS(Database!$DH:$DH,Database!$G:$G,$A10,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$G:$G,$A10,Database!$V:$V,EL$7&\" \"&EL$8)","v":554274},{"$f":"SUMIFS(Database!$DH:$DH,Database!$G:$G,$A10,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$G:$G,$A10,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$G:$G,$A10,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},{"$f":"SUM(EH10,-EI10,EJ10,-EK10,EL10,-EM10,EN10,-EO10)","v":1477218.69},{"$f":"SUMIFS(Database!$DH:$DH,Database!$G:$G,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EP10,EQ10)","v":1477218.69},{"$f":"SUMIFS(Database!$DH:$DH,Database!$G:$G,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ10","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$G:$G,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(ER10,ES10,ET10)","v":1477218.69},null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$G:$G,$A10,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$G:$G,$A10,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$G:$G,$A10,Database!$V:$V,EY$7&\" \"&EY$8)","v":949001.62},{"$f":"SUMIFS(Database!$DO:$DO,Database!$G:$G,$A10,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$G:$G,$A10,Database!$V:$V,FA$7&\" \"&FA$8)","v":573001},{"$f":"SUMIFS(Database!$DO:$DO,Database!$G:$G,$A10,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$G:$G,$A10,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$G:$G,$A10,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},{"$f":"SUM(EW10,-EX10,EY10,-EZ10,FA10,-FB10,FC10,-FD10)","v":1522002.62},{"$f":"SUMIFS(Database!$DO:$DO,Database!$G:$G,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(FE10,FF10)","v":1522002.62},{"$f":"SUMIFS(Database!$DO:$DO,Database!$G:$G,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF10","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$G:$G,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(FG10,FH10,FI10)","v":1522002.62}," "," "," "]
["Op Exp","Operating Expenditure",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$G:$G,$A11,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$G:$G,$A11,Database!$V:$V,D$7&\" \"&D$8)","v":23452404},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$G:$G,$A11,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$G:$G,$A11,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$G:$G,$A11,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$G:$G,$A11,Database!$V:$V,H$7&\" \"&H$8)","v":1570001},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$G:$G,$A11,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$G:$G,$A11,Database!$V:$V,J$7&\" \"&J$8)","v":0},{"$f":"SUM(C11,-D11,E11,-F11,G11,-H11,I11,-J11)","v":-25022405},{"$f":"SUMIFS(Database!$AV:$AV,Database!$G:$G,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":4746123},{"$f":"SUM(K11,L11)","v":-20276282},{"$f":"SUMIFS(Database!$AV:$AV,Database!$G:$G,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L11","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$G:$G,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(M11,N11,O11)","v":-20276282},null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$G:$G,$A11,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$G:$G,$A11,Database!$V:$V,S$7&\" \"&S$8)","v":23771957.250000004},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$G:$G,$A11,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$G:$G,$A11,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$G:$G,$A11,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$G:$G,$A11,Database!$V:$V,W$7&\" \"&W$8)","v":1227470},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$G:$G,$A11,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$G:$G,$A11,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},{"$f":"SUM(R11,-S11,T11,-U11,V11,-W11,X11,-Y11)","v":-24999427.250000004},{"$f":"SUMIFS(Database!$BD:$BD,Database!$G:$G,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":4849513.040000001},{"$f":"SUM(Z11,AA11)","v":-20149914.210000001},{"$f":"SUMIFS(Database!$BD:$BD,Database!$G:$G,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA11","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$G:$G,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AB11,AC11,AD11)","v":-20149914.210000001},null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$G:$G,$A11,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$G:$G,$A11,Database!$V:$V,AH$7&\" \"&AH$8)","v":24138138.18},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$G:$G,$A11,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$G:$G,$A11,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$G:$G,$A11,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$G:$G,$A11,Database!$V:$V,AL$7&\" \"&AL$8)","v":1184265},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$G:$G,$A11,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$G:$G,$A11,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},{"$f":"SUM(AG11,-AH11,AI11,-AJ11,AK11,-AL11,AM11,-AN11)","v":-25322403.18},{"$f":"SUMIFS(Database!$BK:$BK,Database!$G:$G,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":4978156.0999999996},{"$f":"SUM(AO11,AP11)","v":-20344247.079999998},{"$f":"SUMIFS(Database!$BK:$BK,Database!$G:$G,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP11","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$G:$G,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AQ11,AR11,AS11)","v":-20344247.079999998},null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$G:$G,$A11,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$G:$G,$A11,Database!$V:$V,AW$7&\" \"&AW$8)","v":25209951.130000014},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$G:$G,$A11,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$G:$G,$A11,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$G:$G,$A11,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$G:$G,$A11,Database!$V:$V,BA$7&\" \"&BA$8)","v":1536199},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$G:$G,$A11,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$G:$G,$A11,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},{"$f":"SUM(AV11,-AW11,AX11,-AY11,AZ11,-BA11,BB11,-BC11)","v":-26746150.130000014},{"$f":"SUMIFS(Database!$BR:$BR,Database!$G:$G,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":5078001.25},{"$f":"SUM(BD11,BE11)","v":-21668148.880000014},{"$f":"SUMIFS(Database!$BR:$BR,Database!$G:$G,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE11","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$G:$G,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BF11,BG11,BH11)","v":-21668148.880000014},null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$G:$G,$A11,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$G:$G,$A11,Database!$V:$V,BL$7&\" \"&BL$8)","v":25779992.309999991},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$G:$G,$A11,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$G:$G,$A11,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$G:$G,$A11,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$G:$G,$A11,Database!$V:$V,BP$7&\" \"&BP$8)","v":1081142},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$G:$G,$A11,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$G:$G,$A11,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},{"$f":"SUM(BK11,-BL11,BM11,-BN11,BO11,-BP11,BQ11,-BR11)","v":-26861134.309999991},{"$f":"SUMIFS(Database!$BY:$BY,Database!$G:$G,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":5181462.66},{"$f":"SUM(BS11,BT11)","v":-21679671.649999991},{"$f":"SUMIFS(Database!$BY:$BY,Database!$G:$G,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT11","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$G:$G,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BU11,BV11,BW11)","v":-21679671.649999991},null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$G:$G,$A11,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$G:$G,$A11,Database!$V:$V,CA$7&\" \"&CA$8)","v":26664456.839999985},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$G:$G,$A11,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$G:$G,$A11,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$G:$G,$A11,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$G:$G,$A11,Database!$V:$V,CE$7&\" \"&CE$8)","v":1257962},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$G:$G,$A11,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$G:$G,$A11,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},{"$f":"SUM(BZ11,-CA11,CB11,-CC11,CD11,-CE11,CF11,-CG11)","v":-27922418.839999985},{"$f":"SUMIFS(Database!$CF:$CF,Database!$G:$G,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":5346702.6500000004},{"$f":"SUM(CH11,CI11)","v":-22575716.189999983},{"$f":"SUMIFS(Database!$CF:$CF,Database!$G:$G,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI11","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$G:$G,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CJ11,CK11,CL11)","v":-22575716.189999983},null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$G:$G,$A11,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$G:$G,$A11,Database!$V:$V,CP$7&\" \"&CP$8)","v":27486863.560000025},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$G:$G,$A11,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$G:$G,$A11,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$G:$G,$A11,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$G:$G,$A11,Database!$V:$V,CT$7&\" \"&CT$8)","v":1530575},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$G:$G,$A11,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$G:$G,$A11,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},{"$f":"SUM(CO11,-CP11,CQ11,-CR11,CS11,-CT11,CU11,-CV11)","v":-29017438.560000025},{"$f":"SUMIFS(Database!$CM:$CM,Database!$G:$G,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":5500787.5699999994},{"$f":"SUM(CW11,CX11)","v":-23516650.990000024},{"$f":"SUMIFS(Database!$CM:$CM,Database!$G:$G,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX11","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$G:$G,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CY11,CZ11,DA11)","v":-23516650.990000024},null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$G:$G,$A11,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$G:$G,$A11,Database!$V:$V,DE$7&\" \"&DE$8)","v":28354571.209999997},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$G:$G,$A11,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$G:$G,$A11,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$G:$G,$A11,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$G:$G,$A11,Database!$V:$V,DI$7&\" \"&DI$8)","v":1701888},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$G:$G,$A11,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$G:$G,$A11,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},{"$f":"SUM(DD11,-DE11,DF11,-DG11,DH11,-DI11,DJ11,-DK11)","v":-30056459.209999997},{"$f":"SUMIFS(Database!$CT:$CT,Database!$G:$G,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":5651285.040000001},{"$f":"SUM(DL11,DM11)","v":-24405174.169999994},{"$f":"SUMIFS(Database!$CT:$CT,Database!$G:$G,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM11","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$G:$G,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(DN11,DO11,DP11)","v":-24405174.169999994},null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$G:$G,$A11,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$G:$G,$A11,Database!$V:$V,DT$7&\" \"&DT$8)","v":29289518.050000012},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$G:$G,$A11,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$G:$G,$A11,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$G:$G,$A11,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$G:$G,$A11,Database!$V:$V,DX$7&\" \"&DX$8)","v":1775486},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$G:$G,$A11,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$G:$G,$A11,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},{"$f":"SUM(DS11,-DT11,DU11,-DV11,DW11,-DX11,DY11,-DZ11)","v":-31065004.050000012},{"$f":"SUMIFS(Database!$DA:$DA,Database!$G:$G,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":5828131.2699999996},{"$f":"SUM(EA11,EB11)","v":-25236872.780000012},{"$f":"SUMIFS(Database!$DA:$DA,Database!$G:$G,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB11","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$G:$G,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(EC11,ED11,EE11)","v":-25236872.780000012},null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$G:$G,$A11,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$G:$G,$A11,Database!$V:$V,EI$7&\" \"&EI$8)","v":30182204.94000002},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$G:$G,$A11,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$G:$G,$A11,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$G:$G,$A11,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$G:$G,$A11,Database!$V:$V,EM$7&\" \"&EM$8)","v":1869654},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$G:$G,$A11,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$G:$G,$A11,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},{"$f":"SUM(EH11,-EI11,EJ11,-EK11,EL11,-EM11,EN11,-EO11)","v":-32051858.94000002},{"$f":"SUMIFS(Database!$DH:$DH,Database!$G:$G,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":5935918.3399999999},{"$f":"SUM(EP11,EQ11)","v":-26115940.60000002},{"$f":"SUMIFS(Database!$DH:$DH,Database!$G:$G,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ11","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$G:$G,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(ER11,ES11,ET11)","v":-26115940.60000002},null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$G:$G,$A11,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$G:$G,$A11,Database!$V:$V,EX$7&\" \"&EX$8)","v":31156474.689999994},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$G:$G,$A11,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$G:$G,$A11,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$G:$G,$A11,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$G:$G,$A11,Database!$V:$V,FB$7&\" \"&FB$8)","v":1963512},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$G:$G,$A11,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$G:$G,$A11,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},{"$f":"SUM(EW11,-EX11,EY11,-EZ11,FA11,-FB11,FC11,-FD11)","v":-33119986.689999994},{"$f":"SUMIFS(Database!$DO:$DO,Database!$G:$G,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":6097522.8799999999},{"$f":"SUM(FE11,FF11)","v":-27022463.809999995},{"$f":"SUMIFS(Database!$DO:$DO,Database!$G:$G,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF11","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$G:$G,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(FG11,FH11,FI11)","v":-27022463.809999995}," "," "," "]
["Op Inc","Operating Income",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$G:$G,$A12,Database!$V:$V,C$7&\" \"&C$8)","v":19840490},{"$f":"SUMIFS(Database!$AV:$AV,Database!$G:$G,$A12,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$G:$G,$A12,Database!$V:$V,E$7&\" \"&E$8)","v":5350353},{"$f":"SUMIFS(Database!$AV:$AV,Database!$G:$G,$A12,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$G:$G,$A12,Database!$V:$V,G$7&\" \"&G$8)","v":1223620},{"$f":"SUMIFS(Database!$AV:$AV,Database!$G:$G,$A12,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$G:$G,$A12,Database!$V:$V,I$7&\" \"&I$8)","v":752636},{"$f":"SUMIFS(Database!$AV:$AV,Database!$G:$G,$A12,Database!$V:$V,J$7&\" \"&J$8)","v":0},{"$f":"SUM(C12,-D12,E12,-F12,G12,-H12,I12,-J12)","v":27167099},{"$f":"SUMIFS(Database!$AV:$AV,Database!$G:$G,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(K12,L12)","v":27167099},{"$f":"SUMIFS(Database!$AV:$AV,Database!$G:$G,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L12","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$G:$G,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$G:$G,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-4746123},{"$f":"SUM(M12,N12,O12)","v":22420976},null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$G:$G,$A12,Database!$V:$V,R$7&\" \"&R$8)","v":21502220.699999999},{"$f":"SUMIFS(Database!$BD:$BD,Database!$G:$G,$A12,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$G:$G,$A12,Database!$V:$V,T$7&\" \"&T$8)","v":4999511.95},{"$f":"SUMIFS(Database!$BD:$BD,Database!$G:$G,$A12,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$G:$G,$A12,Database!$V:$V,V$7&\" \"&V$8)","v":15232},{"$f":"SUMIFS(Database!$BD:$BD,Database!$G:$G,$A12,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$G:$G,$A12,Database!$V:$V,X$7&\" \"&X$8)","v":777104},{"$f":"SUMIFS(Database!$BD:$BD,Database!$G:$G,$A12,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},{"$f":"SUM(R12,-S12,T12,-U12,V12,-W12,X12,-Y12)","v":27294068.649999999},{"$f":"SUMIFS(Database!$BD:$BD,Database!$G:$G,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(Z12,AA12)","v":27294068.649999999},{"$f":"SUMIFS(Database!$BD:$BD,Database!$G:$G,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA12","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$G:$G,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$G:$G,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-4849513.4800000004},{"$f":"SUM(AB12,AC12,AD12)","v":22444555.169999998},null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$G:$G,$A12,Database!$V:$V,AG$7&\" \"&AG$8)","v":22929015.59},{"$f":"SUMIFS(Database!$BK:$BK,Database!$G:$G,$A12,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$G:$G,$A12,Database!$V:$V,AI$7&\" \"&AI$8)","v":5134439.8200000012},{"$f":"SUMIFS(Database!$BK:$BK,Database!$G:$G,$A12,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$G:$G,$A12,Database!$V:$V,AK$7&\" \"&AK$8)","v":288766},{"$f":"SUMIFS(Database!$BK:$BK,Database!$G:$G,$A12,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$G:$G,$A12,Database!$V:$V,AM$7&\" \"&AM$8)","v":794232},{"$f":"SUMIFS(Database!$BK:$BK,Database!$G:$G,$A12,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},{"$f":"SUM(AG12,-AH12,AI12,-AJ12,AK12,-AL12,AM12,-AN12)","v":29146453.41},{"$f":"SUMIFS(Database!$BK:$BK,Database!$G:$G,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(AO12,AP12)","v":29146453.41},{"$f":"SUMIFS(Database!$BK:$BK,Database!$G:$G,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP12","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$G:$G,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$G:$G,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-4978156.4000000004},{"$f":"SUM(AQ12,AR12,AS12)","v":24168297.009999998},null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$G:$G,$A12,Database!$V:$V,AV$7&\" \"&AV$8)","v":22745145.200000007},{"$f":"SUMIFS(Database!$BR:$BR,Database!$G:$G,$A12,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$G:$G,$A12,Database!$V:$V,AX$7&\" \"&AX$8)","v":5241223.3599999975},{"$f":"SUMIFS(Database!$BR:$BR,Database!$G:$G,$A12,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$G:$G,$A12,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":98413},{"$f":"SUMIFS(Database!$BR:$BR,Database!$G:$G,$A12,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$G:$G,$A12,Database!$V:$V,BB$7&\" \"&BB$8)","v":831632},{"$f":"SUMIFS(Database!$BR:$BR,Database!$G:$G,$A12,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},{"$f":"SUM(AV12,-AW12,AX12,-AY12,AZ12,-BA12,BB12,-BC12)","v":28916413.560000002},{"$f":"SUMIFS(Database!$BR:$BR,Database!$G:$G,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BD12,BE12)","v":28916413.560000002},{"$f":"SUMIFS(Database!$BR:$BR,Database!$G:$G,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE12","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$G:$G,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$G:$G,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-5078000.96},{"$f":"SUM(BF12,BG12,BH12)","v":23838412.600000001},null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$G:$G,$A12,Database!$V:$V,BK$7&\" \"&BK$8)","v":24001163.810000002},{"$f":"SUMIFS(Database!$BY:$BY,Database!$G:$G,$A12,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$G:$G,$A12,Database!$V:$V,BM$7&\" \"&BM$8)","v":5351932.9399999995},{"$f":"SUMIFS(Database!$BY:$BY,Database!$G:$G,$A12,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$G:$G,$A12,Database!$V:$V,BO$7&\" \"&BO$8)","v":100873},{"$f":"SUMIFS(Database!$BY:$BY,Database!$G:$G,$A12,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$G:$G,$A12,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":870705},{"$f":"SUMIFS(Database!$BY:$BY,Database!$G:$G,$A12,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},{"$f":"SUM(BK12,-BL12,BM12,-BN12,BO12,-BP12,BQ12,-BR12)","v":30324674.75},{"$f":"SUMIFS(Database!$BY:$BY,Database!$G:$G,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BS12,BT12)","v":30324674.75},{"$f":"SUMIFS(Database!$BY:$BY,Database!$G:$G,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT12","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$G:$G,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$G:$G,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-5181463.46},{"$f":"SUM(BU12,BV12,BW12)","v":25143211.289999999},null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$G:$G,$A12,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":25426149.09999999},{"$f":"SUMIFS(Database!$CF:$CF,Database!$G:$G,$A12,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$G:$G,$A12,Database!$V:$V,CB$7&\" \"&CB$8)","v":5525593.9799999995},{"$f":"SUMIFS(Database!$CF:$CF,Database!$G:$G,$A12,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$G:$G,$A12,Database!$V:$V,CD$7&\" \"&CD$8)","v":103899},{"$f":"SUMIFS(Database!$CF:$CF,Database!$G:$G,$A12,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$G:$G,$A12,Database!$V:$V,CF$7&\" \"&CF$8)","v":911528},{"$f":"SUMIFS(Database!$CF:$CF,Database!$G:$G,$A12,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},{"$f":"SUM(BZ12,-CA12,CB12,-CC12,CD12,-CE12,CF12,-CG12)","v":31967170.079999991},{"$f":"SUMIFS(Database!$CF:$CF,Database!$G:$G,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CH12,CI12)","v":31967170.079999991},{"$f":"SUMIFS(Database!$CF:$CF,Database!$G:$G,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI12","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$G:$G,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$G:$G,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-5346703.3099999996},{"$f":"SUM(CJ12,CK12,CL12)","v":26620466.769999992},null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$G:$G,$A12,Database!$V:$V,CO$7&\" \"&CO$8)","v":26303071.059999991},{"$f":"SUMIFS(Database!$CM:$CM,Database!$G:$G,$A12,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$G:$G,$A12,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":5688515.8700000001},{"$f":"SUMIFS(Database!$CM:$CM,Database!$G:$G,$A12,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$G:$G,$A12,Database!$V:$V,CS$7&\" \"&CS$8)","v":28492},{"$f":"SUMIFS(Database!$CM:$CM,Database!$G:$G,$A12,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$G:$G,$A12,Database!$V:$V,CU$7&\" \"&CU$8)","v":947912},{"$f":"SUMIFS(Database!$CM:$CM,Database!$G:$G,$A12,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},{"$f":"SUM(CO12,-CP12,CQ12,-CR12,CS12,-CT12,CU12,-CV12)","v":32967990.929999992},{"$f":"SUMIFS(Database!$CM:$CM,Database!$G:$G,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CW12,CX12)","v":32967990.929999992},{"$f":"SUMIFS(Database!$CM:$CM,Database!$G:$G,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX12","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$G:$G,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$G:$G,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-5500788},{"$f":"SUM(CY12,CZ12,DA12)","v":27467202.929999992},null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$G:$G,$A12,Database!$V:$V,DD$7&\" \"&DD$8)","v":27223432.349999998},{"$f":"SUMIFS(Database!$CT:$CT,Database!$G:$G,$A12,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$G:$G,$A12,Database!$V:$V,DF$7&\" \"&DF$8)","v":5848286.7600000007},{"$f":"SUMIFS(Database!$CT:$CT,Database!$G:$G,$A12,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$G:$G,$A12,Database!$V:$V,DH$7&\" \"&DH$8)","v":29347},{"$f":"SUMIFS(Database!$CT:$CT,Database!$G:$G,$A12,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$G:$G,$A12,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":985906},{"$f":"SUMIFS(Database!$CT:$CT,Database!$G:$G,$A12,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},{"$f":"SUM(DD12,-DE12,DF12,-DG12,DH12,-DI12,DJ12,-DK12)","v":34086972.109999999},{"$f":"SUMIFS(Database!$CT:$CT,Database!$G:$G,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(DL12,DM12)","v":34086972.109999999},{"$f":"SUMIFS(Database!$CT:$CT,Database!$G:$G,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM12","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$G:$G,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$G:$G,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-5651285.1299999999},{"$f":"SUM(DN12,DO12,DP12)","v":28435686.98},null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$G:$G,$A12,Database!$V:$V,DS$7&\" \"&DS$8)","v":28168552.800000004},{"$f":"SUMIFS(Database!$DA:$DA,Database!$G:$G,$A12,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$G:$G,$A12,Database!$V:$V,DU$7&\" \"&DU$8)","v":6034864.919999999},{"$f":"SUMIFS(Database!$DA:$DA,Database!$G:$G,$A12,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$G:$G,$A12,Database!$V:$V,DW$7&\" \"&DW$8)","v":30227},{"$f":"SUMIFS(Database!$DA:$DA,Database!$G:$G,$A12,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$G:$G,$A12,Database!$V:$V,DY$7&\" \"&DY$8)","v":1025589},{"$f":"SUMIFS(Database!$DA:$DA,Database!$G:$G,$A12,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},{"$f":"SUM(DS12,-DT12,DU12,-DV12,DW12,-DX12,DY12,-DZ12)","v":35259233.720000006},{"$f":"SUMIFS(Database!$DA:$DA,Database!$G:$G,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EA12,EB12)","v":35259233.720000006},{"$f":"SUMIFS(Database!$DA:$DA,Database!$G:$G,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB12","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$G:$G,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$G:$G,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-5828131.4100000001},{"$f":"SUM(EC12,ED12,EE12)","v":29431102.310000006},null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$G:$G,$A12,Database!$V:$V,EH$7&\" \"&EH$8)","v":29149805.820000019},{"$f":"SUMIFS(Database!$DH:$DH,Database!$G:$G,$A12,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$G:$G,$A12,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":6152863.7999999998},{"$f":"SUMIFS(Database!$DH:$DH,Database!$G:$G,$A12,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$G:$G,$A12,Database!$V:$V,EL$7&\" \"&EL$8)","v":31134},{"$f":"SUMIFS(Database!$DH:$DH,Database!$G:$G,$A12,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$G:$G,$A12,Database!$V:$V,EN$7&\" \"&EN$8)","v":1067035},{"$f":"SUMIFS(Database!$DH:$DH,Database!$G:$G,$A12,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},{"$f":"SUM(EH12,-EI12,EJ12,-EK12,EL12,-EM12,EN12,-EO12)","v":36400838.62000002},{"$f":"SUMIFS(Database!$DH:$DH,Database!$G:$G,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EP12,EQ12)","v":36400838.62000002},{"$f":"SUMIFS(Database!$DH:$DH,Database!$G:$G,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ12","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$G:$G,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$G:$G,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-5935917.6500000004},{"$f":"SUM(ER12,ES12,ET12)","v":30464920.970000021},null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$G:$G,$A12,Database!$V:$V,EW$7&\" \"&EW$8)","v":30168620.919999998},{"$f":"SUMIFS(Database!$DO:$DO,Database!$G:$G,$A12,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$G:$G,$A12,Database!$V:$V,EY$7&\" \"&EY$8)","v":6325186.0699999994},{"$f":"SUMIFS(Database!$DO:$DO,Database!$G:$G,$A12,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$G:$G,$A12,Database!$V:$V,FA$7&\" \"&FA$8)","v":32068},{"$f":"SUMIFS(Database!$DO:$DO,Database!$G:$G,$A12,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$G:$G,$A12,Database!$V:$V,FC$7&\" \"&FC$8)","v":1110328},{"$f":"SUMIFS(Database!$DO:$DO,Database!$G:$G,$A12,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},{"$f":"SUM(EW12,-EX12,EY12,-EZ12,FA12,-FB12,FC12,-FD12)","v":37636202.989999995},{"$f":"SUMIFS(Database!$DO:$DO,Database!$G:$G,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(FE12,FF12)","v":37636202.989999995},{"$f":"SUMIFS(Database!$DO:$DO,Database!$G:$G,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF12","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$G:$G,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$G:$G,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-6097522.7699999996},{"$f":"SUM(FG12,FH12,FI12)","v":31538680.219999995}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,{"$f":"SUBTOTAL(109,C9:C508)","v":19840490},23452404,8328678,9291812,4842166,1570001,752636,0,-550247,4746123,4195876,0,-4746123,-550247,null,21502220.699999999,23771957.250000004,5851843.7000000002,5291973,2160232,1227470,777104,0,0.14999999478459358,4849513.040000001,4849513.1899999976,0,-4849513.4800000004,-0.29000000283122063,null,22929015.59,24138138.18,6369066.5600000015,6146151.96,1376241,1184265,794232,0,1.0000001639127731E-2,4978156.0999999996,4978156.1100000031,0,-4978156.4000000004,-0.28999999910593033,null,22745145.200000007,25209951.130000014,6492857.7199999969,4806575.38,1483091,1536199,831632,0,0.40999998897314072,5078001.25,5078001.659999989,0,-5078000.96,0.69999998807907104,null,24001163.810000002,25779992.309999991,6120999.9799999995,5071276.5900000008,939542,1081142,870705,0,-0.10999999195337296,5181462.66,5181462.5500000082,0,-5181463.46,-0.90999999269843102,null,25426149.09999999,26664456.839999985,6351842.0999999996,5624401.2700000005,857301,1257962,911528,0,9.0000003576278687E-2,5346702.6500000004,5346702.7400000095,0,-5346703.3099999996,-0.56999998912215233,null,26303071.059999991,27486863.560000025,6537917.9199999999,5654711.6100000003,883249,1530575,947912,0,-0.19000003486871719,5500787.5699999994,5500787.3799999654,0,-5500788,-0.62000003457069397,null,27223432.349999998,{"$f":"SUBTOTAL(109,DE9:DE508)","v":28354571.209999997},6721543.9100000001,5422207.5300000003,547784,1701888,985906,0,-0.47999999672174454,5651285.040000001,5651284.5600000061,0,-5651285.1299999999,-0.56999999284744263,null,28168552.800000004,29289518.050000012,6924499.8199999994,5619955.6699999999,566318,1775486,1025589,0,-0.10000000894069672,5828131.2699999996,5828131.1699999943,0,-5828131.4100000001,-0.24000000581145287,null,29149805.820000019,30182204.94000002,7075808.4900000002,5826197.9899999984,585408,1869654,1067035,0,0.38000000268220901,5935918.3399999999,5935918.7199999988,0,-5935917.6500000004,1.0700000002980232,null,30168620.919999998,31156474.689999994,7274187.6899999995,6038218.6000000006,605069,1963512,1110328,0,0.32000000029802322,6097522.8799999999,6097523.1999999993,0,-6097522.7699999996,0.42999999970197678," "," "," "]
[null,"Sum above",{"$f":"C509","v":19840490},23452404,8328678,9291812,4842166,1570001,752636,0,-550247,4746123,4195876,0,-4746123,-550247,null,21502220.699999999,23771957.250000004,5851843.7000000002,5291973,2160232,1227470,777104,0,0.14999999478459358,4849513.040000001,4849513.1899999976,0,-4849513.4800000004,-0.29000000283122063,null,22929015.59,24138138.18,6369066.5600000015,6146151.96,1376241,1184265,794232,0,1.0000001639127731E-2,4978156.0999999996,4978156.1100000031,0,-4978156.4000000004,-0.28999999910593033,null,22745145.200000007,25209951.130000014,6492857.7199999969,4806575.38,1483091,1536199,831632,0,0.40999998897314072,5078001.25,5078001.659999989,0,-5078000.96,0.69999998807907104,null,24001163.810000002,25779992.309999991,6120999.9799999995,5071276.5900000008,939542,1081142,870705,0,-0.10999999195337296,5181462.66,5181462.5500000082,0,-5181463.46,-0.90999999269843102,null,25426149.09999999,26664456.839999985,6351842.0999999996,5624401.2700000005,857301,1257962,911528,0,9.0000003576278687E-2,5346702.6500000004,5346702.7400000095,0,-5346703.3099999996,-0.56999998912215233,null,26303071.059999991,27486863.560000025,6537917.9199999999,5654711.6100000003,883249,1530575,947912,0,-0.19000003486871719,5500787.5699999994,5500787.3799999654,0,-5500788,-0.62000003457069397,null,27223432.349999998,{"$f":"DE509","v":28354571.209999997},6721543.9100000001,5422207.5300000003,547784,1701888,985906,0,-0.47999999672174454,5651285.040000001,5651284.5600000061,0,-5651285.1299999999,-0.56999999284744263,null,28168552.800000004,29289518.050000012,6924499.8199999994,5619955.6699999999,566318,1775486,1025589,0,-0.10000000894069672,5828131.2699999996,5828131.1699999943,0,-5828131.4100000001,-0.24000000581145287,null,29149805.820000019,30182204.94000002,7075808.4900000002,5826197.9899999984,585408,1869654,1067035,0,0.38000000268220901,5935918.3399999999,5935918.7199999988,0,-5935917.6500000004,1.0700000002980232,null,30168620.919999998,31156474.689999994,7274187.6899999995,6038218.6000000006,605069,1963512,1110328,0,0.32000000029802322,6097522.8799999999,6097523.1999999993,0,-6097522.7699999996,0.42999999970197678," "," "," "]
[null,"per statutory format",{"$f":"'Budget Summary 1'!$J32","v":19840490},{"$f":"'Budget Summary 1'!$J64","v":23452404},{"$f":"'Budget Summary 1'!$J92","v":8328678},{"$f":"'Budget Summary 1'!$J111","v":9291812},{"$f":"'Budget Summary 1'!$J118","v":4842166},{"$f":"'Budget Summary 1'!$J122","v":1570001},{"$f":"'Budget Summary 1'!$J133","v":752636},{"$f":"'Budget Summary 1'!$J143","v":0},{"$f":"'Budget Summary 1'!$J148","v":-550247},{"$f":"'Budget Summary 1'!$J50+'Budget Summary 1'!$J51+'Budget Summary 1'!$J52","v":4746123},{"$f":"K512+L512","v":4195876},{"$f":"'Budget Reconciliation'!$C9","v":0},{"$f":"'Budget Reconciliation'!$C10","v":-4746123},{"$f":"SUM(M512,N512,O512)","v":-550247},null,{"$f":"'Budget Summary 1'!$L32","v":21502220.699999999},{"$f":"'Budget Summary 1'!$L64","v":23771957.25},{"$f":"'Budget Summary 1'!$L92","v":5851843.7000000002},{"$f":"'Budget Summary 1'!$L111","v":5291973},{"$f":"'Budget Summary 1'!$L118","v":2160232},{"$f":"'Budget Summary 1'!$L122","v":1227470},{"$f":"'Budget Summary 1'!$L133","v":777104},{"$f":"'Budget Summary 1'!$L143","v":0},{"$f":"'Budget Summary 1'!$L148","v":0.14999999944120646},{"$f":"'Budget Summary 1'!$L50+'Budget Summary 1'!$L51+'Budget Summary 1'!$L52","v":4849513.040000001},{"$f":"Z512+AA512","v":4849513.1900000004},{"$f":"'Budget Reconciliation'!$E9","v":0},{"$f":"'Budget Reconciliation'!$E10","v":-4849513.4800000004},{"$f":"SUM(AB512,AC512,AD512)","v":-0.2900000000372529},null,{"$f":"'Budget Summary 1'!$M32","v":22929015.59},{"$f":"'Budget Summary 1'!$M64","v":24138138.18},{"$f":"'Budget Summary 1'!$M92","v":6369066.5600000005},{"$f":"'Budget Summary 1'!$M111","v":6146151.96},{"$f":"'Budget Summary 1'!$M118","v":1376241},{"$f":"'Budget Summary 1'!$M122","v":1184265},{"$f":"'Budget Summary 1'!$M133","v":794232},{"$f":"'Budget Summary 1'!$M143","v":0},{"$f":"'Budget Summary 1'!$M148","v":1.0000000707805157E-2},{"$f":"'Budget Summary 1'!$M50+'Budget Summary 1'!$M51+'Budget Summary 1'!$M52","v":4978156.0999999996},{"$f":"AO512+AP512","v":4978156.1100000003},{"$f":"'Budget Reconciliation'!$F9","v":0},{"$f":"'Budget Reconciliation'!$F10","v":-4978156.4000000004},{"$f":"SUM(AQ512,AR512,AS512)","v":-0.2900000000372529},null,{"$f":"'Budget Summary 1'!$N32","v":22745145.200000003},{"$f":"'Budget Summary 1'!$N64","v":25209951.130000003},{"$f":"'Budget Summary 1'!$N92","v":6492857.7199999997},{"$f":"'Budget Summary 1'!$N111","v":4806575.38},{"$f":"'Budget Summary 1'!$N118","v":1483091},{"$f":"'Budget Summary 1'!$N122","v":1536199},{"$f":"'Budget Summary 1'!$N133","v":831632},{"$f":"'Budget Summary 1'!$N143","v":0},{"$f":"'Budget Summary 1'!$N148","v":0.41000000014901161},{"$f":"'Budget Summary 1'!$N50+'Budget Summary 1'!$N51+'Budget Summary 1'!$N52","v":5078001.25},{"$f":"BD512+BE512","v":5078001.66},{"$f":"'Budget Reconciliation'!$G9","v":0},{"$f":"'Budget Reconciliation'!$G10","v":-5078000.96},{"$f":"SUM(BF512,BG512,BH512)","v":0.70000000018626451},null,{"$f":"'Budget Summary 1'!$O32","v":24001163.810000002},{"$f":"'Budget Summary 1'!$O64","v":25779992.309999999},{"$f":"'Budget Summary 1'!$O92","v":6120999.9800000004},{"$f":"'Budget Summary 1'!$O111","v":5071276.59},{"$f":"'Budget Summary 1'!$O118","v":939542},{"$f":"'Budget Summary 1'!$O122","v":1081142},{"$f":"'Budget Summary 1'!$O133","v":870705},{"$f":"'Budget Summary 1'!$O143","v":0},{"$f":"'Budget Summary 1'!$O148","v":-0.10999999567866325},{"$f":"'Budget Summary 1'!$O50+'Budget Summary 1'!$O51+'Budget Summary 1'!$O52","v":5181462.66},{"$f":"BS512+BT512","v":5181462.5500000045},{"$f":"'Budget Reconciliation'!$H9","v":0},{"$f":"'Budget Reconciliation'!$H10","v":-5181463.46},{"$f":"SUM(BU512,BV512,BW512)","v":-0.90999999549239874},null,{"$f":"'Budget Summary 1'!$P32","v":25426149.100000001},{"$f":"'Budget Summary 1'!$P64","v":26664456.839999992},{"$f":"'Budget Summary 1'!$P92","v":6351842.0999999996},{"$f":"'Budget Summary 1'!$P111","v":5624401.2700000005},{"$f":"'Budget Summary 1'!$P118","v":857301},{"$f":"'Budget Summary 1'!$P122","v":1257962},{"$f":"'Budget Summary 1'!$P133","v":911528},{"$f":"'Budget Summary 1'!$P143","v":0},{"$f":"'Budget Summary 1'!$P148","v":9.000000823289156E-2},{"$f":"'Budget Summary 1'!$P50+'Budget Summary 1'!$P51+'Budget Summary 1'!$P52","v":5346702.6500000004},{"$f":"CH512+CI512","v":5346702.7400000086},{"$f":"'Budget Reconciliation'!$I9","v":0},{"$f":"'Budget Reconciliation'!$I10","v":-5346703.3099999996},{"$f":"SUM(CJ512,CK512,CL512)","v":-0.56999999098479748},null,{"$f":"'Budget Summary 1'!$Q32","v":26303071.060000002},{"$f":"'Budget Summary 1'!$Q64","v":27486863.559999995},{"$f":"'Budget Summary 1'!$Q92","v":6537917.9199999999},{"$f":"'Budget Summary 1'!$Q111","v":5654711.6100000003},{"$f":"'Budget Summary 1'!$Q118","v":883249},{"$f":"'Budget Summary 1'!$Q122","v":1530575},{"$f":"'Budget Summary 1'!$Q133","v":947912},{"$f":"'Budget Summary 1'!$Q143","v":0},{"$f":"'Budget Summary 1'!$Q148","v":-0.18999999295920134},{"$f":"'Budget Summary 1'!$Q50+'Budget Summary 1'!$Q51+'Budget Summary 1'!$Q52","v":5500787.5699999994},{"$f":"CW512+CX512","v":5500787.3800000064},{"$f":"'Budget Reconciliation'!$J9","v":0},{"$f":"'Budget Reconciliation'!$J10","v":-5500788},{"$f":"SUM(CY512,CZ512,DA512)","v":-0.61999999359250069},null,{"$f":"'Budget Summary 1'!$R32","v":27223432.349999998},{"$f":"'Budget Summary 1'!$R64","v":28354571.210000005},{"$f":"'Budget Summary 1'!$R92","v":6721543.9100000001},{"$f":"'Budget Summary 1'!$R111","v":5422207.5300000003},{"$f":"'Budget Summary 1'!$R118","v":547784},{"$f":"'Budget Summary 1'!$R122","v":1701888},{"$f":"'Budget Summary 1'!$R133","v":985906},{"$f":"'Budget Summary 1'!$R143","v":0},{"$f":"'Budget Summary 1'!$R148","v":-0.48000000696629286},{"$f":"'Budget Summary 1'!$R50+'Budget Summary 1'!$R51+'Budget Summary 1'!$R52","v":5651285.040000001},{"$f":"DL512+DM512","v":5651284.559999994},{"$f":"'Budget Reconciliation'!$K9","v":0},{"$f":"'Budget Reconciliation'!$K10","v":-5651285.1299999999},{"$f":"SUM(DN512,DO512,DP512)","v":-0.57000000588595867},null,{"$f":"'Budget Summary 1'!$S32","v":28168552.800000001},{"$f":"'Budget Summary 1'!$S64","v":29289518.049999997},{"$f":"'Budget Summary 1'!$S92","v":6924499.8200000003},{"$f":"'Budget Summary 1'!$S111","v":5619955.6699999999},{"$f":"'Budget Summary 1'!$S118","v":566318},{"$f":"'Budget Summary 1'!$S122","v":1775486},{"$f":"'Budget Summary 1'!$S133","v":1025589},{"$f":"'Budget Summary 1'!$S143","v":0},{"$f":"'Budget Summary 1'!$S148","v":-9.9999995902180672E-2},{"$f":"'Budget Summary 1'!$S50+'Budget Summary 1'!$S51+'Budget Summary 1'!$S52","v":5828131.2699999996},{"$f":"EA512+EB512","v":5828131.1700000037},{"$f":"'Budget Reconciliation'!$L9","v":0},{"$f":"'Budget Reconciliation'!$L10","v":-5828131.4100000001},{"$f":"SUM(EC512,ED512,EE512)","v":-0.23999999649822712},null,{"$f":"'Budget Summary 1'!$T32","v":29149805.82},{"$f":"'Budget Summary 1'!$T64","v":30182204.939999994},{"$f":"'Budget Summary 1'!$T92","v":7075808.4900000002},{"$f":"'Budget Summary 1'!$T111","v":5826197.9899999984},{"$f":"'Budget Summary 1'!$T118","v":585408},{"$f":"'Budget Summary 1'!$T122","v":1869654},{"$f":"'Budget Summary 1'!$T133","v":1067035},{"$f":"'Budget Summary 1'!$T143","v":0},{"$f":"'Budget Summary 1'!$T148","v":0.38000000827014446},{"$f":"'Budget Summary 1'!$T50+'Budget Summary 1'!$T51+'Budget Summary 1'!$T52","v":5935918.3399999999},{"$f":"EP512+EQ512","v":5935918.7200000081},{"$f":"'Budget Reconciliation'!$M9","v":0},{"$f":"'Budget Reconciliation'!$M10","v":-5935917.6500000004},{"$f":"SUM(ER512,ES512,ET512)","v":1.0700000077486038},null,{"$f":"'Budget Summary 1'!$U32","v":30168620.920000006},{"$f":"'Budget Summary 1'!$U64","v":31156474.689999998},{"$f":"'Budget Summary 1'!$U92","v":7274187.6899999995},{"$f":"'Budget Summary 1'!$U111","v":6038218.6000000006},{"$f":"'Budget Summary 1'!$U118","v":605069},{"$f":"'Budget Summary 1'!$U122","v":1963512},{"$f":"'Budget Summary 1'!$U133","v":1110328},{"$f":"'Budget Summary 1'!$U143","v":0},{"$f":"'Budget Summary 1'!$U148","v":0.32000000681728125},{"$f":"'Budget Summary 1'!$U50+'Budget Summary 1'!$U51+'Budget Summary 1'!$U52","v":6097522.8799999999},{"$f":"FE512+FF512","v":6097523.2000000067},{"$f":"'Budget Reconciliation'!$N9","v":0},{"$f":"'Budget Reconciliation'!$N10","v":-6097522.7699999996},{"$f":"SUM(FG512,FH512,FI512)","v":0.43000000715255737}," "," "," "]
[null,"variance",{"$f":"ROUND(C511-C512,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"ROUND(DE511-DE512,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P511","v":-550247},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE511","v":-0.29000000283122063},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT511","v":-0.28999999910593033},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI511","v":0.69999998807907104},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX511","v":-0.90999999269843102},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CM511","v":-0.56999998912215233},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DB511","v":-0.62000003457069397},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DQ511","v":-0.56999999284744263},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EF511","v":-0.24000000581145287},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EU511","v":1.0700000002980232},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FJ511","v":0.42999999970197678}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$C11","v":-550247},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$E11","v":-0.2900000000372529},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$F11","v":-0.2900000000372529},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$G11","v":0.70000000018626451},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$H11","v":-0.90999999549239874},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$I11","v":-0.56999999098479748},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$J11","v":-0.61999999359250069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$K11","v":-0.57000000588595867},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$L11","v":-0.23999999649822712},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$M11","v":1.0700000077486038},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$N11","v":0.43000000715255737}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(P515-P516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AE515-AE516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AT515-AT516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BI515-BI516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BX515-BX516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(CM515-CM516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(DB515-DB516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(DQ515-DQ516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(EF515-EF516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(EU515-EU516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(FJ515-FJ516,2)","v":0}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Summary L4","index":27,"n_rows":525,"n_cols":169,"rows_kept":139,"cut":true,"hidden":true,"merged":[[3,122,3,135],[3,137,3,150],[3,152,3,165],[3,47,3,60],[3,62,3,75],[3,77,3,90],[3,92,3,105],[3,107,3,120],[4,122,4,135],[4,137,4,150],[4,152,4,165],[4,47,4,60],[4,62,4,75],[4,77,4,90],[4,92,4,105],[4,107,4,120],[1,0,2,1],[3,0,4,1],[4,2,4,15],[4,17,4,30],[4,32,4,45],[3,2,3,15],[3,17,3,30],[3,32,3,45]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"MID('Cover Page'!$A$5,1,FIND(\"ending\",'Cover Page'!$A$5)+6)&CHAR(10)&MID('Cover Page'!$A$5,FIND(\"ending\",'Cover Page'!$A$5)+7,LEN('Cover Page'!$A$5))","v":"10 Year Financial Plan for the Years ending \n30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"SUMMARY OF ALL G/L ACCOUNTS - \"&UPPER(general_fund_name)","v":"SUMMARY OF ALL G/L ACCOUNTS - GENERAL FUND"},null,{"$f":"'Budget Summary 1'!J5","v":"Current Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Summary 1'!L5","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CO4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DD4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DS4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},"2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15",null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},"2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16",null,{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},"2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17",null,{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},"2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18",null,{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},"2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19",null,{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},"2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20",null,{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},"2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21",null,{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},"2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22",null,{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},"2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23",null,{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},"2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24",null,{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},"2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25"," "," "," "]
[{"$f":"\"by \"&general_database_level_3","v":"by "},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"}," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after"," "," "," "]
["Code","Description","Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash"," "," "," "]
[null,null,{"$f":"-SUMIFS(Database!$AV:$AV,Database!$H:$H,$A9,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$H:$H,$A9,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$H:$H,$A9,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$H:$H,$A9,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$H:$H,$A9,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$H:$H,$A9,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$H:$H,$A9,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$H:$H,$A9,Database!$V:$V,J$7&\" \"&J$8)","v":0},{"$f":"SUM(C9,-D9,E9,-F9,G9,-H9,I9,-J9)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$H:$H,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(K9,L9)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$H:$H,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L9","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$H:$H,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(M9,N9,O9)","v":0},null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$H:$H,$A9,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$H:$H,$A9,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$H:$H,$A9,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$H:$H,$A9,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$H:$H,$A9,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$H:$H,$A9,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$H:$H,$A9,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$H:$H,$A9,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},{"$f":"SUM(R9,-S9,T9,-U9,V9,-W9,X9,-Y9)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$H:$H,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(Z9,AA9)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$H:$H,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA9","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$H:$H,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AB9,AC9,AD9)","v":0},null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$H:$H,$A9,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$H:$H,$A9,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$H:$H,$A9,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$H:$H,$A9,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$H:$H,$A9,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$H:$H,$A9,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$H:$H,$A9,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$H:$H,$A9,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},{"$f":"SUM(AG9,-AH9,AI9,-AJ9,AK9,-AL9,AM9,-AN9)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$H:$H,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(AO9,AP9)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$H:$H,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP9","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$H:$H,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AQ9,AR9,AS9)","v":0},null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$H:$H,$A9,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$H:$H,$A9,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$H:$H,$A9,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$H:$H,$A9,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$H:$H,$A9,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$H:$H,$A9,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$H:$H,$A9,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$H:$H,$A9,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},{"$f":"SUM(AV9,-AW9,AX9,-AY9,AZ9,-BA9,BB9,-BC9)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$H:$H,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BD9,BE9)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$H:$H,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE9","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$H:$H,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BF9,BG9,BH9)","v":0},null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$H:$H,$A9,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$H:$H,$A9,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$H:$H,$A9,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$H:$H,$A9,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$H:$H,$A9,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$H:$H,$A9,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$H:$H,$A9,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$H:$H,$A9,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},{"$f":"SUM(BK9,-BL9,BM9,-BN9,BO9,-BP9,BQ9,-BR9)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$H:$H,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BS9,BT9)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$H:$H,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT9","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$H:$H,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BU9,BV9,BW9)","v":0},null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$H:$H,$A9,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$H:$H,$A9,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$H:$H,$A9,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$H:$H,$A9,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$H:$H,$A9,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$H:$H,$A9,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$H:$H,$A9,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$H:$H,$A9,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},{"$f":"SUM(BZ9,-CA9,CB9,-CC9,CD9,-CE9,CF9,-CG9)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$H:$H,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CH9,CI9)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$H:$H,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI9","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$H:$H,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CJ9,CK9,CL9)","v":0},null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$H:$H,$A9,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$H:$H,$A9,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$H:$H,$A9,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$H:$H,$A9,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$H:$H,$A9,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$H:$H,$A9,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$H:$H,$A9,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$H:$H,$A9,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},{"$f":"SUM(CO9,-CP9,CQ9,-CR9,CS9,-CT9,CU9,-CV9)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$H:$H,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CW9,CX9)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$H:$H,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX9","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$H:$H,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CY9,CZ9,DA9)","v":0},null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$H:$H,$A9,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$H:$H,$A9,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$H:$H,$A9,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$H:$H,$A9,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$H:$H,$A9,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$H:$H,$A9,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$H:$H,$A9,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$H:$H,$A9,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},{"$f":"SUM(DD9,-DE9,DF9,-DG9,DH9,-DI9,DJ9,-DK9)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$H:$H,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(DL9,DM9)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$H:$H,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM9","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$H:$H,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(DN9,DO9,DP9)","v":0},null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$H:$H,$A9,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$H:$H,$A9,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$H:$H,$A9,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$H:$H,$A9,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$H:$H,$A9,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$H:$H,$A9,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$H:$H,$A9,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$H:$H,$A9,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},{"$f":"SUM(DS9,-DT9,DU9,-DV9,DW9,-DX9,DY9,-DZ9)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$H:$H,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EA9,EB9)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$H:$H,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB9","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$H:$H,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(EC9,ED9,EE9)","v":0},null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$H:$H,$A9,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$H:$H,$A9,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$H:$H,$A9,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$H:$H,$A9,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$H:$H,$A9,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$H:$H,$A9,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$H:$H,$A9,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$H:$H,$A9,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},{"$f":"SUM(EH9,-EI9,EJ9,-EK9,EL9,-EM9,EN9,-EO9)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$H:$H,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EP9,EQ9)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$H:$H,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ9","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$H:$H,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(ER9,ES9,ET9)","v":0},null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$H:$H,$A9,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$H:$H,$A9,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$H:$H,$A9,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$H:$H,$A9,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$H:$H,$A9,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$H:$H,$A9,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$H:$H,$A9,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$H:$H,$A9,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},{"$f":"SUM(EW9,-EX9,EY9,-EZ9,FA9,-FB9,FC9,-FD9)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$H:$H,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(FE9,FF9)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$H:$H,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF9","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$H:$H,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(FG9,FH9,FI9)","v":0}," "," "," "]
[null,null,{"$f":"-SUMIFS(Database!$AV:$AV,Database!$H:$H,$A10,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$H:$H,$A10,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$H:$H,$A10,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$H:$H,$A10,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$H:$H,$A10,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$H:$H,$A10,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$H:$H,$A10,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$H:$H,$A10,Database!$V:$V,J$7&\" \"&J$8)","v":0},{"$f":"SUM(C10,-D10,E10,-F10,G10,-H10,I10,-J10)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$H:$H,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(K10,L10)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$H:$H,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L10","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$H:$H,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(M10,N10,O10)","v":0},null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$H:$H,$A10,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$H:$H,$A10,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$H:$H,$A10,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$H:$H,$A10,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$H:$H,$A10,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$H:$H,$A10,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$H:$H,$A10,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$H:$H,$A10,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},{"$f":"SUM(R10,-S10,T10,-U10,V10,-W10,X10,-Y10)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$H:$H,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(Z10,AA10)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$H:$H,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA10","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$H:$H,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AB10,AC10,AD10)","v":0},null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$H:$H,$A10,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$H:$H,$A10,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$H:$H,$A10,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$H:$H,$A10,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$H:$H,$A10,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$H:$H,$A10,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$H:$H,$A10,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$H:$H,$A10,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},{"$f":"SUM(AG10,-AH10,AI10,-AJ10,AK10,-AL10,AM10,-AN10)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$H:$H,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(AO10,AP10)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$H:$H,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP10","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$H:$H,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AQ10,AR10,AS10)","v":0},null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$H:$H,$A10,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$H:$H,$A10,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$H:$H,$A10,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$H:$H,$A10,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$H:$H,$A10,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$H:$H,$A10,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$H:$H,$A10,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$H:$H,$A10,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},{"$f":"SUM(AV10,-AW10,AX10,-AY10,AZ10,-BA10,BB10,-BC10)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$H:$H,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BD10,BE10)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$H:$H,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE10","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$H:$H,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BF10,BG10,BH10)","v":0},null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$H:$H,$A10,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$H:$H,$A10,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$H:$H,$A10,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$H:$H,$A10,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$H:$H,$A10,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$H:$H,$A10,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$H:$H,$A10,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$H:$H,$A10,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},{"$f":"SUM(BK10,-BL10,BM10,-BN10,BO10,-BP10,BQ10,-BR10)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$H:$H,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BS10,BT10)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$H:$H,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT10","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$H:$H,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BU10,BV10,BW10)","v":0},null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$H:$H,$A10,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$H:$H,$A10,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$H:$H,$A10,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$H:$H,$A10,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$H:$H,$A10,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$H:$H,$A10,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$H:$H,$A10,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$H:$H,$A10,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},{"$f":"SUM(BZ10,-CA10,CB10,-CC10,CD10,-CE10,CF10,-CG10)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$H:$H,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CH10,CI10)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$H:$H,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI10","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$H:$H,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CJ10,CK10,CL10)","v":0},null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$H:$H,$A10,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$H:$H,$A10,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$H:$H,$A10,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$H:$H,$A10,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$H:$H,$A10,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$H:$H,$A10,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$H:$H,$A10,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$H:$H,$A10,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},{"$f":"SUM(CO10,-CP10,CQ10,-CR10,CS10,-CT10,CU10,-CV10)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$H:$H,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CW10,CX10)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$H:$H,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX10","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$H:$H,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CY10,CZ10,DA10)","v":0},null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$H:$H,$A10,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$H:$H,$A10,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$H:$H,$A10,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$H:$H,$A10,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$H:$H,$A10,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$H:$H,$A10,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$H:$H,$A10,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$H:$H,$A10,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},{"$f":"SUM(DD10,-DE10,DF10,-DG10,DH10,-DI10,DJ10,-DK10)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$H:$H,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(DL10,DM10)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$H:$H,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM10","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$H:$H,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(DN10,DO10,DP10)","v":0},null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$H:$H,$A10,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$H:$H,$A10,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$H:$H,$A10,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$H:$H,$A10,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$H:$H,$A10,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$H:$H,$A10,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$H:$H,$A10,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$H:$H,$A10,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},{"$f":"SUM(DS10,-DT10,DU10,-DV10,DW10,-DX10,DY10,-DZ10)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$H:$H,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EA10,EB10)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$H:$H,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB10","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$H:$H,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(EC10,ED10,EE10)","v":0},null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$H:$H,$A10,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$H:$H,$A10,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$H:$H,$A10,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$H:$H,$A10,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$H:$H,$A10,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$H:$H,$A10,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$H:$H,$A10,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$H:$H,$A10,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},{"$f":"SUM(EH10,-EI10,EJ10,-EK10,EL10,-EM10,EN10,-EO10)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$H:$H,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EP10,EQ10)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$H:$H,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ10","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$H:$H,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(ER10,ES10,ET10)","v":0},null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$H:$H,$A10,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$H:$H,$A10,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$H:$H,$A10,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$H:$H,$A10,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$H:$H,$A10,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$H:$H,$A10,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$H:$H,$A10,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$H:$H,$A10,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},{"$f":"SUM(EW10,-EX10,EY10,-EZ10,FA10,-FB10,FC10,-FD10)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$H:$H,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(FE10,FF10)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$H:$H,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF10","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$H:$H,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(FG10,FH10,FI10)","v":0}," "," "," "]
[null,null,{"$f":"-SUMIFS(Database!$AV:$AV,Database!$H:$H,$A11,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$H:$H,$A11,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$H:$H,$A11,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$H:$H,$A11,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$H:$H,$A11,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$H:$H,$A11,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$H:$H,$A11,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$H:$H,$A11,Database!$V:$V,J$7&\" \"&J$8)","v":0},{"$f":"SUM(C11,-D11,E11,-F11,G11,-H11,I11,-J11)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$H:$H,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(K11,L11)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$H:$H,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L11","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$H:$H,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(M11,N11,O11)","v":0},null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$H:$H,$A11,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$H:$H,$A11,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$H:$H,$A11,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$H:$H,$A11,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$H:$H,$A11,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$H:$H,$A11,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$H:$H,$A11,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$H:$H,$A11,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},{"$f":"SUM(R11,-S11,T11,-U11,V11,-W11,X11,-Y11)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$H:$H,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(Z11,AA11)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$H:$H,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA11","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$H:$H,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AB11,AC11,AD11)","v":0},null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$H:$H,$A11,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$H:$H,$A11,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$H:$H,$A11,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$H:$H,$A11,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$H:$H,$A11,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$H:$H,$A11,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$H:$H,$A11,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$H:$H,$A11,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},{"$f":"SUM(AG11,-AH11,AI11,-AJ11,AK11,-AL11,AM11,-AN11)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$H:$H,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(AO11,AP11)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$H:$H,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP11","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$H:$H,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AQ11,AR11,AS11)","v":0},null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$H:$H,$A11,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$H:$H,$A11,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$H:$H,$A11,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$H:$H,$A11,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$H:$H,$A11,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$H:$H,$A11,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$H:$H,$A11,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$H:$H,$A11,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},{"$f":"SUM(AV11,-AW11,AX11,-AY11,AZ11,-BA11,BB11,-BC11)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$H:$H,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BD11,BE11)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$H:$H,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE11","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$H:$H,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BF11,BG11,BH11)","v":0},null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$H:$H,$A11,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$H:$H,$A11,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$H:$H,$A11,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$H:$H,$A11,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$H:$H,$A11,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$H:$H,$A11,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$H:$H,$A11,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$H:$H,$A11,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},{"$f":"SUM(BK11,-BL11,BM11,-BN11,BO11,-BP11,BQ11,-BR11)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$H:$H,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BS11,BT11)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$H:$H,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT11","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$H:$H,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BU11,BV11,BW11)","v":0},null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$H:$H,$A11,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$H:$H,$A11,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$H:$H,$A11,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$H:$H,$A11,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$H:$H,$A11,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$H:$H,$A11,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$H:$H,$A11,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$H:$H,$A11,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},{"$f":"SUM(BZ11,-CA11,CB11,-CC11,CD11,-CE11,CF11,-CG11)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$H:$H,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CH11,CI11)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$H:$H,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI11","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$H:$H,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CJ11,CK11,CL11)","v":0},null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$H:$H,$A11,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$H:$H,$A11,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$H:$H,$A11,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$H:$H,$A11,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$H:$H,$A11,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$H:$H,$A11,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$H:$H,$A11,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$H:$H,$A11,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},{"$f":"SUM(CO11,-CP11,CQ11,-CR11,CS11,-CT11,CU11,-CV11)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$H:$H,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CW11,CX11)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$H:$H,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX11","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$H:$H,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CY11,CZ11,DA11)","v":0},null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$H:$H,$A11,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$H:$H,$A11,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$H:$H,$A11,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$H:$H,$A11,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$H:$H,$A11,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$H:$H,$A11,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$H:$H,$A11,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$H:$H,$A11,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},{"$f":"SUM(DD11,-DE11,DF11,-DG11,DH11,-DI11,DJ11,-DK11)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$H:$H,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(DL11,DM11)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$H:$H,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM11","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$H:$H,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(DN11,DO11,DP11)","v":0},null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$H:$H,$A11,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$H:$H,$A11,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$H:$H,$A11,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$H:$H,$A11,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$H:$H,$A11,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$H:$H,$A11,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$H:$H,$A11,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$H:$H,$A11,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},{"$f":"SUM(DS11,-DT11,DU11,-DV11,DW11,-DX11,DY11,-DZ11)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$H:$H,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EA11,EB11)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$H:$H,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB11","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$H:$H,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(EC11,ED11,EE11)","v":0},null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$H:$H,$A11,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$H:$H,$A11,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$H:$H,$A11,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$H:$H,$A11,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$H:$H,$A11,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$H:$H,$A11,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$H:$H,$A11,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$H:$H,$A11,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},{"$f":"SUM(EH11,-EI11,EJ11,-EK11,EL11,-EM11,EN11,-EO11)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$H:$H,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EP11,EQ11)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$H:$H,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ11","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$H:$H,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(ER11,ES11,ET11)","v":0},null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$H:$H,$A11,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$H:$H,$A11,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$H:$H,$A11,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$H:$H,$A11,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$H:$H,$A11,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$H:$H,$A11,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$H:$H,$A11,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$H:$H,$A11,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},{"$f":"SUM(EW11,-EX11,EY11,-EZ11,FA11,-FB11,FC11,-FD11)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$H:$H,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(FE11,FF11)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$H:$H,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF11","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$H:$H,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(FG11,FH11,FI11)","v":0}," "," "," "]
[null,null,{"$f":"-SUMIFS(Database!$AV:$AV,Database!$H:$H,$A12,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$H:$H,$A12,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$H:$H,$A12,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$H:$H,$A12,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$H:$H,$A12,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$H:$H,$A12,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$H:$H,$A12,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$H:$H,$A12,Database!$V:$V,J$7&\" \"&J$8)","v":0},{"$f":"SUM(C12,-D12,E12,-F12,G12,-H12,I12,-J12)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$H:$H,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(K12,L12)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$H:$H,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L12","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$H:$H,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(M12,N12,O12)","v":0},null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$H:$H,$A12,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$H:$H,$A12,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$H:$H,$A12,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$H:$H,$A12,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$H:$H,$A12,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$H:$H,$A12,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$H:$H,$A12,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$H:$H,$A12,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},{"$f":"SUM(R12,-S12,T12,-U12,V12,-W12,X12,-Y12)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$H:$H,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(Z12,AA12)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$H:$H,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA12","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$H:$H,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AB12,AC12,AD12)","v":0},null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$H:$H,$A12,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$H:$H,$A12,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$H:$H,$A12,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$H:$H,$A12,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$H:$H,$A12,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$H:$H,$A12,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$H:$H,$A12,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$H:$H,$A12,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},{"$f":"SUM(AG12,-AH12,AI12,-AJ12,AK12,-AL12,AM12,-AN12)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$H:$H,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(AO12,AP12)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$H:$H,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP12","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$H:$H,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AQ12,AR12,AS12)","v":0},null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$H:$H,$A12,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$H:$H,$A12,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$H:$H,$A12,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$H:$H,$A12,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$H:$H,$A12,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$H:$H,$A12,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$H:$H,$A12,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$H:$H,$A12,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},{"$f":"SUM(AV12,-AW12,AX12,-AY12,AZ12,-BA12,BB12,-BC12)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$H:$H,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BD12,BE12)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$H:$H,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE12","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$H:$H,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BF12,BG12,BH12)","v":0},null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$H:$H,$A12,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$H:$H,$A12,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$H:$H,$A12,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$H:$H,$A12,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$H:$H,$A12,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$H:$H,$A12,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$H:$H,$A12,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$H:$H,$A12,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},{"$f":"SUM(BK12,-BL12,BM12,-BN12,BO12,-BP12,BQ12,-BR12)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$H:$H,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BS12,BT12)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$H:$H,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT12","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$H:$H,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BU12,BV12,BW12)","v":0},null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$H:$H,$A12,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$H:$H,$A12,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$H:$H,$A12,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$H:$H,$A12,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$H:$H,$A12,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$H:$H,$A12,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$H:$H,$A12,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$H:$H,$A12,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},{"$f":"SUM(BZ12,-CA12,CB12,-CC12,CD12,-CE12,CF12,-CG12)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$H:$H,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CH12,CI12)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$H:$H,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI12","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$H:$H,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CJ12,CK12,CL12)","v":0},null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$H:$H,$A12,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$H:$H,$A12,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$H:$H,$A12,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$H:$H,$A12,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$H:$H,$A12,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$H:$H,$A12,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$H:$H,$A12,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$H:$H,$A12,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},{"$f":"SUM(CO12,-CP12,CQ12,-CR12,CS12,-CT12,CU12,-CV12)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$H:$H,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CW12,CX12)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$H:$H,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX12","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$H:$H,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CY12,CZ12,DA12)","v":0},null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$H:$H,$A12,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$H:$H,$A12,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$H:$H,$A12,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$H:$H,$A12,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$H:$H,$A12,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$H:$H,$A12,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$H:$H,$A12,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$H:$H,$A12,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},{"$f":"SUM(DD12,-DE12,DF12,-DG12,DH12,-DI12,DJ12,-DK12)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$H:$H,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(DL12,DM12)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$H:$H,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM12","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$H:$H,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(DN12,DO12,DP12)","v":0},null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$H:$H,$A12,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$H:$H,$A12,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$H:$H,$A12,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$H:$H,$A12,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$H:$H,$A12,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$H:$H,$A12,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$H:$H,$A12,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$H:$H,$A12,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},{"$f":"SUM(DS12,-DT12,DU12,-DV12,DW12,-DX12,DY12,-DZ12)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$H:$H,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EA12,EB12)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$H:$H,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB12","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$H:$H,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(EC12,ED12,EE12)","v":0},null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$H:$H,$A12,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$H:$H,$A12,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$H:$H,$A12,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$H:$H,$A12,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$H:$H,$A12,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$H:$H,$A12,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$H:$H,$A12,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$H:$H,$A12,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},{"$f":"SUM(EH12,-EI12,EJ12,-EK12,EL12,-EM12,EN12,-EO12)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$H:$H,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EP12,EQ12)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$H:$H,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ12","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$H:$H,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(ER12,ES12,ET12)","v":0},null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$H:$H,$A12,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$H:$H,$A12,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$H:$H,$A12,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$H:$H,$A12,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$H:$H,$A12,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$H:$H,$A12,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$H:$H,$A12,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$H:$H,$A12,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},{"$f":"SUM(EW12,-EX12,EY12,-EZ12,FA12,-FB12,FC12,-FD12)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$H:$H,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(FE12,FF12)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$H:$H,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF12","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$H:$H,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(FG12,FH12,FI12)","v":0}," "," "," "]
[null,null,{"$f":"-SUMIFS(Database!$AV:$AV,Database!$H:$H,$A13,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$H:$H,$A13,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$H:$H,$A13,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$H:$H,$A13,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$H:$H,$A13,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$H:$H,$A13,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$H:$H,$A13,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$H:$H,$A13,Database!$V:$V,J$7&\" \"&J$8)","v":0},{"$f":"SUM(C13,-D13,E13,-F13,G13,-H13,I13,-J13)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$H:$H,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(K13,L13)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$H:$H,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L13","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$H:$H,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$H:$H,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(M13,N13,O13)","v":0},null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$H:$H,$A13,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$H:$H,$A13,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$H:$H,$A13,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$H:$H,$A13,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$H:$H,$A13,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$H:$H,$A13,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$H:$H,$A13,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$H:$H,$A13,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},{"$f":"SUM(R13,-S13,T13,-U13,V13,-W13,X13,-Y13)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$H:$H,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(Z13,AA13)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$H:$H,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA13","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$H:$H,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$H:$H,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AB13,AC13,AD13)","v":0},null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$H:$H,$A13,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$H:$H,$A13,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$H:$H,$A13,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$H:$H,$A13,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$H:$H,$A13,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$H:$H,$A13,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$H:$H,$A13,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$H:$H,$A13,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},{"$f":"SUM(AG13,-AH13,AI13,-AJ13,AK13,-AL13,AM13,-AN13)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$H:$H,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(AO13,AP13)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$H:$H,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP13","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$H:$H,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$H:$H,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AQ13,AR13,AS13)","v":0},null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$H:$H,$A13,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$H:$H,$A13,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$H:$H,$A13,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$H:$H,$A13,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$H:$H,$A13,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$H:$H,$A13,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$H:$H,$A13,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$H:$H,$A13,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},{"$f":"SUM(AV13,-AW13,AX13,-AY13,AZ13,-BA13,BB13,-BC13)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$H:$H,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BD13,BE13)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$H:$H,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE13","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$H:$H,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$H:$H,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BF13,BG13,BH13)","v":0},null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$H:$H,$A13,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$H:$H,$A13,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$H:$H,$A13,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$H:$H,$A13,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$H:$H,$A13,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$H:$H,$A13,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$H:$H,$A13,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$H:$H,$A13,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},{"$f":"SUM(BK13,-BL13,BM13,-BN13,BO13,-BP13,BQ13,-BR13)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$H:$H,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BS13,BT13)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$H:$H,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT13","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$H:$H,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$H:$H,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BU13,BV13,BW13)","v":0},null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$H:$H,$A13,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$H:$H,$A13,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$H:$H,$A13,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$H:$H,$A13,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$H:$H,$A13,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$H:$H,$A13,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$H:$H,$A13,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$H:$H,$A13,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},{"$f":"SUM(BZ13,-CA13,CB13,-CC13,CD13,-CE13,CF13,-CG13)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$H:$H,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CH13,CI13)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$H:$H,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI13","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$H:$H,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$H:$H,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CJ13,CK13,CL13)","v":0},null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$H:$H,$A13,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$H:$H,$A13,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$H:$H,$A13,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$H:$H,$A13,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$H:$H,$A13,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$H:$H,$A13,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$H:$H,$A13,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$H:$H,$A13,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},{"$f":"SUM(CO13,-CP13,CQ13,-CR13,CS13,-CT13,CU13,-CV13)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$H:$H,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CW13,CX13)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$H:$H,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX13","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$H:$H,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$H:$H,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CY13,CZ13,DA13)","v":0},null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$H:$H,$A13,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$H:$H,$A13,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$H:$H,$A13,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$H:$H,$A13,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$H:$H,$A13,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$H:$H,$A13,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$H:$H,$A13,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$H:$H,$A13,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},{"$f":"SUM(DD13,-DE13,DF13,-DG13,DH13,-DI13,DJ13,-DK13)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$H:$H,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(DL13,DM13)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$H:$H,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM13","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$H:$H,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$H:$H,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(DN13,DO13,DP13)","v":0},null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$H:$H,$A13,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$H:$H,$A13,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$H:$H,$A13,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$H:$H,$A13,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$H:$H,$A13,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$H:$H,$A13,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$H:$H,$A13,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$H:$H,$A13,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},{"$f":"SUM(DS13,-DT13,DU13,-DV13,DW13,-DX13,DY13,-DZ13)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$H:$H,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EA13,EB13)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$H:$H,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB13","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$H:$H,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$H:$H,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(EC13,ED13,EE13)","v":0},null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$H:$H,$A13,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$H:$H,$A13,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$H:$H,$A13,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$H:$H,$A13,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$H:$H,$A13,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$H:$H,$A13,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$H:$H,$A13,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$H:$H,$A13,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},{"$f":"SUM(EH13,-EI13,EJ13,-EK13,EL13,-EM13,EN13,-EO13)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$H:$H,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EP13,EQ13)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$H:$H,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ13","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$H:$H,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$H:$H,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(ER13,ES13,ET13)","v":0},null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$H:$H,$A13,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$H:$H,$A13,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$H:$H,$A13,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$H:$H,$A13,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$H:$H,$A13,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$H:$H,$A13,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$H:$H,$A13,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$H:$H,$A13,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},{"$f":"SUM(EW13,-EX13,EY13,-EZ13,FA13,-FB13,FC13,-FD13)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$H:$H,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(FE13,FF13)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$H:$H,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF13","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$H:$H,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$H:$H,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(FG13,FH13,FI13)","v":0}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,{"$f":"SUBTOTAL(109,C9:C508)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUBTOTAL(109,DE9:DE508)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," "," "," "]
[null,"Sum above",{"$f":"C509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"DE509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," "," "," "]
[null,"per statutory format",{"$f":"'Budget Summary 1'!$J32","v":19840490},{"$f":"'Budget Summary 1'!$J64","v":23452404},{"$f":"'Budget Summary 1'!$J92","v":8328678},{"$f":"'Budget Summary 1'!$J111","v":9291812},{"$f":"'Budget Summary 1'!$J118","v":4842166},{"$f":"'Budget Summary 1'!$J122","v":1570001},{"$f":"'Budget Summary 1'!$J133","v":752636},{"$f":"'Budget Summary 1'!$J143","v":0},{"$f":"'Budget Summary 1'!$J148","v":-550247},{"$f":"'Budget Summary 1'!$J50+'Budget Summary 1'!$J51+'Budget Summary 1'!$J52","v":4746123},{"$f":"K512+L512","v":4195876},{"$f":"'Budget Reconciliation'!$C9","v":0},{"$f":"'Budget Reconciliation'!$C10","v":-4746123},{"$f":"SUM(M512,N512,O512)","v":-550247},null,{"$f":"'Budget Summary 1'!$L32","v":21502220.699999999},{"$f":"'Budget Summary 1'!$L64","v":23771957.25},{"$f":"'Budget Summary 1'!$L92","v":5851843.7000000002},{"$f":"'Budget Summary 1'!$L111","v":5291973},{"$f":"'Budget Summary 1'!$L118","v":2160232},{"$f":"'Budget Summary 1'!$L122","v":1227470},{"$f":"'Budget Summary 1'!$L133","v":777104},{"$f":"'Budget Summary 1'!$L143","v":0},{"$f":"'Budget Summary 1'!$L148","v":0.14999999944120646},{"$f":"'Budget Summary 1'!$L50+'Budget Summary 1'!$L51+'Budget Summary 1'!$L52","v":4849513.040000001},{"$f":"Z512+AA512","v":4849513.1900000004},{"$f":"'Budget Reconciliation'!$E9","v":0},{"$f":"'Budget Reconciliation'!$E10","v":-4849513.4800000004},{"$f":"SUM(AB512,AC512,AD512)","v":-0.2900000000372529},null,{"$f":"'Budget Summary 1'!$M32","v":22929015.59},{"$f":"'Budget Summary 1'!$M64","v":24138138.18},{"$f":"'Budget Summary 1'!$M92","v":6369066.5600000005},{"$f":"'Budget Summary 1'!$M111","v":6146151.96},{"$f":"'Budget Summary 1'!$M118","v":1376241},{"$f":"'Budget Summary 1'!$M122","v":1184265},{"$f":"'Budget Summary 1'!$M133","v":794232},{"$f":"'Budget Summary 1'!$M143","v":0},{"$f":"'Budget Summary 1'!$M148","v":1.0000000707805157E-2},{"$f":"'Budget Summary 1'!$M50+'Budget Summary 1'!$M51+'Budget Summary 1'!$M52","v":4978156.0999999996},{"$f":"AO512+AP512","v":4978156.1100000003},{"$f":"'Budget Reconciliation'!$F9","v":0},{"$f":"'Budget Reconciliation'!$F10","v":-4978156.4000000004},{"$f":"SUM(AQ512,AR512,AS512)","v":-0.2900000000372529},null,{"$f":"'Budget Summary 1'!$N32","v":22745145.200000003},{"$f":"'Budget Summary 1'!$N64","v":25209951.130000003},{"$f":"'Budget Summary 1'!$N92","v":6492857.7199999997},{"$f":"'Budget Summary 1'!$N111","v":4806575.38},{"$f":"'Budget Summary 1'!$N118","v":1483091},{"$f":"'Budget Summary 1'!$N122","v":1536199},{"$f":"'Budget Summary 1'!$N133","v":831632},{"$f":"'Budget Summary 1'!$N143","v":0},{"$f":"'Budget Summary 1'!$N148","v":0.41000000014901161},{"$f":"'Budget Summary 1'!$N50+'Budget Summary 1'!$N51+'Budget Summary 1'!$N52","v":5078001.25},{"$f":"BD512+BE512","v":5078001.66},{"$f":"'Budget Reconciliation'!$G9","v":0},{"$f":"'Budget Reconciliation'!$G10","v":-5078000.96},{"$f":"SUM(BF512,BG512,BH512)","v":0.70000000018626451},null,{"$f":"'Budget Summary 1'!$O32","v":24001163.810000002},{"$f":"'Budget Summary 1'!$O64","v":25779992.309999999},{"$f":"'Budget Summary 1'!$O92","v":6120999.9800000004},{"$f":"'Budget Summary 1'!$O111","v":5071276.59},{"$f":"'Budget Summary 1'!$O118","v":939542},{"$f":"'Budget Summary 1'!$O122","v":1081142},{"$f":"'Budget Summary 1'!$O133","v":870705},{"$f":"'Budget Summary 1'!$O143","v":0},{"$f":"'Budget Summary 1'!$O148","v":-0.10999999567866325},{"$f":"'Budget Summary 1'!$O50+'Budget Summary 1'!$O51+'Budget Summary 1'!$O52","v":5181462.66},{"$f":"BS512+BT512","v":5181462.5500000045},{"$f":"'Budget Reconciliation'!$H9","v":0},{"$f":"'Budget Reconciliation'!$H10","v":-5181463.46},{"$f":"SUM(BU512,BV512,BW512)","v":-0.90999999549239874},null,{"$f":"'Budget Summary 1'!$P32","v":25426149.100000001},{"$f":"'Budget Summary 1'!$P64","v":26664456.839999992},{"$f":"'Budget Summary 1'!$P92","v":6351842.0999999996},{"$f":"'Budget Summary 1'!$P111","v":5624401.2700000005},{"$f":"'Budget Summary 1'!$P118","v":857301},{"$f":"'Budget Summary 1'!$P122","v":1257962},{"$f":"'Budget Summary 1'!$P133","v":911528},{"$f":"'Budget Summary 1'!$P143","v":0},{"$f":"'Budget Summary 1'!$P148","v":9.000000823289156E-2},{"$f":"'Budget Summary 1'!$P50+'Budget Summary 1'!$P51+'Budget Summary 1'!$P52","v":5346702.6500000004},{"$f":"CH512+CI512","v":5346702.7400000086},{"$f":"'Budget Reconciliation'!$I9","v":0},{"$f":"'Budget Reconciliation'!$I10","v":-5346703.3099999996},{"$f":"SUM(CJ512,CK512,CL512)","v":-0.56999999098479748},null,{"$f":"'Budget Summary 1'!$Q32","v":26303071.060000002},{"$f":"'Budget Summary 1'!$Q64","v":27486863.559999995},{"$f":"'Budget Summary 1'!$Q92","v":6537917.9199999999},{"$f":"'Budget Summary 1'!$Q111","v":5654711.6100000003},{"$f":"'Budget Summary 1'!$Q118","v":883249},{"$f":"'Budget Summary 1'!$Q122","v":1530575},{"$f":"'Budget Summary 1'!$Q133","v":947912},{"$f":"'Budget Summary 1'!$Q143","v":0},{"$f":"'Budget Summary 1'!$Q148","v":-0.18999999295920134},{"$f":"'Budget Summary 1'!$Q50+'Budget Summary 1'!$Q51+'Budget Summary 1'!$Q52","v":5500787.5699999994},{"$f":"CW512+CX512","v":5500787.3800000064},{"$f":"'Budget Reconciliation'!$J9","v":0},{"$f":"'Budget Reconciliation'!$J10","v":-5500788},{"$f":"SUM(CY512,CZ512,DA512)","v":-0.61999999359250069},null,{"$f":"'Budget Summary 1'!$R32","v":27223432.349999998},{"$f":"'Budget Summary 1'!$R64","v":28354571.210000005},{"$f":"'Budget Summary 1'!$R92","v":6721543.9100000001},{"$f":"'Budget Summary 1'!$R111","v":5422207.5300000003},{"$f":"'Budget Summary 1'!$R118","v":547784},{"$f":"'Budget Summary 1'!$R122","v":1701888},{"$f":"'Budget Summary 1'!$R133","v":985906},{"$f":"'Budget Summary 1'!$R143","v":0},{"$f":"'Budget Summary 1'!$R148","v":-0.48000000696629286},{"$f":"'Budget Summary 1'!$R50+'Budget Summary 1'!$R51+'Budget Summary 1'!$R52","v":5651285.040000001},{"$f":"DL512+DM512","v":5651284.559999994},{"$f":"'Budget Reconciliation'!$K9","v":0},{"$f":"'Budget Reconciliation'!$K10","v":-5651285.1299999999},{"$f":"SUM(DN512,DO512,DP512)","v":-0.57000000588595867},null,{"$f":"'Budget Summary 1'!$S32","v":28168552.800000001},{"$f":"'Budget Summary 1'!$S64","v":29289518.049999997},{"$f":"'Budget Summary 1'!$S92","v":6924499.8200000003},{"$f":"'Budget Summary 1'!$S111","v":5619955.6699999999},{"$f":"'Budget Summary 1'!$S118","v":566318},{"$f":"'Budget Summary 1'!$S122","v":1775486},{"$f":"'Budget Summary 1'!$S133","v":1025589},{"$f":"'Budget Summary 1'!$S143","v":0},{"$f":"'Budget Summary 1'!$S148","v":-9.9999995902180672E-2},{"$f":"'Budget Summary 1'!$S50+'Budget Summary 1'!$S51+'Budget Summary 1'!$S52","v":5828131.2699999996},{"$f":"EA512+EB512","v":5828131.1700000037},{"$f":"'Budget Reconciliation'!$L9","v":0},{"$f":"'Budget Reconciliation'!$L10","v":-5828131.4100000001},{"$f":"SUM(EC512,ED512,EE512)","v":-0.23999999649822712},null,{"$f":"'Budget Summary 1'!$T32","v":29149805.82},{"$f":"'Budget Summary 1'!$T64","v":30182204.939999994},{"$f":"'Budget Summary 1'!$T92","v":7075808.4900000002},{"$f":"'Budget Summary 1'!$T111","v":5826197.9899999984},{"$f":"'Budget Summary 1'!$T118","v":585408},{"$f":"'Budget Summary 1'!$T122","v":1869654},{"$f":"'Budget Summary 1'!$T133","v":1067035},{"$f":"'Budget Summary 1'!$T143","v":0},{"$f":"'Budget Summary 1'!$T148","v":0.38000000827014446},{"$f":"'Budget Summary 1'!$T50+'Budget Summary 1'!$T51+'Budget Summary 1'!$T52","v":5935918.3399999999},{"$f":"EP512+EQ512","v":5935918.7200000081},{"$f":"'Budget Reconciliation'!$M9","v":0},{"$f":"'Budget Reconciliation'!$M10","v":-5935917.6500000004},{"$f":"SUM(ER512,ES512,ET512)","v":1.0700000077486038},null,{"$f":"'Budget Summary 1'!$U32","v":30168620.920000006},{"$f":"'Budget Summary 1'!$U64","v":31156474.689999998},{"$f":"'Budget Summary 1'!$U92","v":7274187.6899999995},{"$f":"'Budget Summary 1'!$U111","v":6038218.6000000006},{"$f":"'Budget Summary 1'!$U118","v":605069},{"$f":"'Budget Summary 1'!$U122","v":1963512},{"$f":"'Budget Summary 1'!$U133","v":1110328},{"$f":"'Budget Summary 1'!$U143","v":0},{"$f":"'Budget Summary 1'!$U148","v":0.32000000681728125},{"$f":"'Budget Summary 1'!$U50+'Budget Summary 1'!$U51+'Budget Summary 1'!$U52","v":6097522.8799999999},{"$f":"FE512+FF512","v":6097523.2000000067},{"$f":"'Budget Reconciliation'!$N9","v":0},{"$f":"'Budget Reconciliation'!$N10","v":-6097522.7699999996},{"$f":"SUM(FG512,FH512,FI512)","v":0.43000000715255737}," "," "," "]
[null,"variance",{"$f":"ROUND(C511-C512,2)","v":-19840490},-23452404,-8328678,-9291812,-4842166,-1570001,-752636,0,550247,-4746123,-4195876,0,4746123,550247,null,-21502220.699999999,-23771957.25,-5851843.7000000002,-5291973,-2160232,-1227470,-777104,0,-0.15,-4849513.04,-4849513.1900000004,0,4849513.4800000004,0.28999999999999998,null,-22929015.59,-24138138.18,-6369066.5599999996,-6146151.96,-1376241,-1184265,-794232,0,-0.01,-4978156.0999999996,-4978156.1100000003,0,4978156.4000000004,0.28999999999999998,null,-22745145.199999999,-25209951.129999999,-6492857.7199999997,-4806575.38,-1483091,-1536199,-831632,0,-0.41,-5078001.25,-5078001.66,0,5078000.96,-0.7,null,-24001163.809999999,-25779992.309999999,-6120999.9800000004,-5071276.59,-939542,-1081142,-870705,0,0.11,-5181462.66,-5181462.55,0,5181463.46,0.91,null,-25426149.100000001,-26664456.84,-6351842.0999999996,-5624401.2699999996,-857301,-1257962,-911528,0,-0.09,-5346702.6500000004,-5346702.74,0,5346703.3099999996,0.56999999999999995,null,-26303071.059999999,-27486863.559999999,-6537917.9199999999,-5654711.6100000003,-883249,-1530575,-947912,0,0.19,-5500787.5700000003,-5500787.3799999999,0,5500788,0.62,null,-27223432.350000001,{"$f":"ROUND(DE511-DE512,2)","v":-28354571.210000001},-6721543.9100000001,-5422207.5300000003,-547784,-1701888,-985906,0,0.48,-5651285.04,-5651284.5599999996,0,5651285.1299999999,0.56999999999999995,null,-28168552.800000001,-29289518.050000001,-6924499.8200000003,-5619955.6699999999,-566318,-1775486,-1025589,0,0.1,-5828131.2699999996,-5828131.1699999999,0,5828131.4100000001,0.24,null,-29149805.82,-30182204.940000001,-7075808.4900000002,-5826197.9900000002,-585408,-1869654,-1067035,0,-0.38,-5935918.3399999999,-5935918.7199999997,0,5935917.6500000004,-1.07,null,-30168620.920000002,-31156474.690000001,-7274187.6900000004,-6038218.5999999996,-605069,-1963512,-1110328,0,-0.32,-6097522.8799999999,-6097523.2000000002,0,6097522.7699999996,-0.43," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CM511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DB511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DQ511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EF511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EU511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FJ511","v":0}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$C11","v":-550247},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$E11","v":-0.2900000000372529},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$F11","v":-0.2900000000372529},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$G11","v":0.70000000018626451},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$H11","v":-0.90999999549239874},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$I11","v":-0.56999999098479748},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$J11","v":-0.61999999359250069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$K11","v":-0.57000000588595867},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$L11","v":-0.23999999649822712},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$M11","v":1.0700000077486038},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$N11","v":0.43000000715255737}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(P515-P516,2)","v":550247},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AE515-AE516,2)","v":0.28999999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AT515-AT516,2)","v":0.28999999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BI515-BI516,2)","v":-0.7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BX515-BX516,2)","v":0.91},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(CM515-CM516,2)","v":0.56999999999999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(DB515-DB516,2)","v":0.62},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(DQ515-DQ516,2)","v":0.56999999999999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(EF515-EF516,2)","v":0.24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(EU515-EU516,2)","v":-1.07},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(FJ515-FJ516,2)","v":-0.43}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Summary L5","index":28,"n_rows":525,"n_cols":169,"rows_kept":139,"cut":true,"hidden":true,"merged":[[3,122,3,135],[3,137,3,150],[3,152,3,165],[3,47,3,60],[3,62,3,75],[3,77,3,90],[3,92,3,105],[3,107,3,120],[4,122,4,135],[4,137,4,150],[4,152,4,165],[4,47,4,60],[4,62,4,75],[4,77,4,90],[4,92,4,105],[4,107,4,120],[1,0,2,1],[3,0,4,1],[4,2,4,15],[4,17,4,30],[4,32,4,45],[3,2,3,15],[3,17,3,30],[3,32,3,45]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"MID('Cover Page'!$A$5,1,FIND(\"ending\",'Cover Page'!$A$5)+6)&CHAR(10)&MID('Cover Page'!$A$5,FIND(\"ending\",'Cover Page'!$A$5)+7,LEN('Cover Page'!$A$5))","v":"10 Year Financial Plan for the Years ending \n30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"SUMMARY OF ALL G/L ACCOUNTS - \"&UPPER(general_fund_name)","v":"SUMMARY OF ALL G/L ACCOUNTS - GENERAL FUND"},null,{"$f":"'Budget Summary 1'!J5","v":"Current Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Summary 1'!L5","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CO4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DD4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DS4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},"2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15",null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},"2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16",null,{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},"2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17",null,{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},"2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18",null,{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},"2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19",null,{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},"2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20",null,{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},"2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21",null,{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},"2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22",null,{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},"2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23",null,{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},"2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24",null,{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},"2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25"," "," "," "]
[{"$f":"\"by \"&general_database_level_2","v":"by "},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"}," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after"," "," "," "]
["Code","Description","Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash"," "," "," "]
[null,null,{"$f":"-SUMIFS(Database!$AV:$AV,Database!$I:$I,$A9,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A9,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$I:$I,$A9,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A9,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$I:$I,$A9,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A9,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$I:$I,$A9,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A9,Database!$V:$V,J$7&\" \"&J$8)","v":0},{"$f":"SUM(C9,-D9,E9,-F9,G9,-H9,I9,-J9)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(K9,L9)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L9","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(M9,N9,O9)","v":0},null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$I:$I,$A9,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A9,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$I:$I,$A9,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A9,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$I:$I,$A9,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A9,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$I:$I,$A9,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A9,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},{"$f":"SUM(R9,-S9,T9,-U9,V9,-W9,X9,-Y9)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(Z9,AA9)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA9","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AB9,AC9,AD9)","v":0},null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$I:$I,$A9,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A9,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$I:$I,$A9,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A9,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$I:$I,$A9,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A9,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$I:$I,$A9,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A9,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},{"$f":"SUM(AG9,-AH9,AI9,-AJ9,AK9,-AL9,AM9,-AN9)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(AO9,AP9)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP9","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AQ9,AR9,AS9)","v":0},null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$I:$I,$A9,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A9,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$I:$I,$A9,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A9,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$I:$I,$A9,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A9,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$I:$I,$A9,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A9,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},{"$f":"SUM(AV9,-AW9,AX9,-AY9,AZ9,-BA9,BB9,-BC9)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BD9,BE9)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE9","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BF9,BG9,BH9)","v":0},null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$I:$I,$A9,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A9,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$I:$I,$A9,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A9,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$I:$I,$A9,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A9,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$I:$I,$A9,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A9,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},{"$f":"SUM(BK9,-BL9,BM9,-BN9,BO9,-BP9,BQ9,-BR9)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BS9,BT9)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT9","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BU9,BV9,BW9)","v":0},null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$I:$I,$A9,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A9,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$I:$I,$A9,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A9,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$I:$I,$A9,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A9,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$I:$I,$A9,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A9,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},{"$f":"SUM(BZ9,-CA9,CB9,-CC9,CD9,-CE9,CF9,-CG9)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CH9,CI9)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI9","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CJ9,CK9,CL9)","v":0},null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$I:$I,$A9,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A9,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$I:$I,$A9,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A9,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$I:$I,$A9,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A9,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$I:$I,$A9,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A9,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},{"$f":"SUM(CO9,-CP9,CQ9,-CR9,CS9,-CT9,CU9,-CV9)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CW9,CX9)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX9","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CY9,CZ9,DA9)","v":0},null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$I:$I,$A9,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A9,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$I:$I,$A9,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A9,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$I:$I,$A9,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A9,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$I:$I,$A9,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A9,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},{"$f":"SUM(DD9,-DE9,DF9,-DG9,DH9,-DI9,DJ9,-DK9)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(DL9,DM9)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM9","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(DN9,DO9,DP9)","v":0},null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$I:$I,$A9,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A9,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$I:$I,$A9,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A9,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$I:$I,$A9,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A9,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$I:$I,$A9,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A9,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},{"$f":"SUM(DS9,-DT9,DU9,-DV9,DW9,-DX9,DY9,-DZ9)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EA9,EB9)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB9","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(EC9,ED9,EE9)","v":0},null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$I:$I,$A9,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A9,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$I:$I,$A9,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A9,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$I:$I,$A9,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A9,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$I:$I,$A9,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A9,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},{"$f":"SUM(EH9,-EI9,EJ9,-EK9,EL9,-EM9,EN9,-EO9)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EP9,EQ9)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ9","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(ER9,ES9,ET9)","v":0},null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$I:$I,$A9,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A9,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$I:$I,$A9,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A9,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$I:$I,$A9,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A9,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$I:$I,$A9,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A9,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},{"$f":"SUM(EW9,-EX9,EY9,-EZ9,FA9,-FB9,FC9,-FD9)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(FE9,FF9)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF9","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(FG9,FH9,FI9)","v":0}," "," "," "]
[null,null,{"$f":"-SUMIFS(Database!$AV:$AV,Database!$I:$I,$A10,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A10,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$I:$I,$A10,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A10,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$I:$I,$A10,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A10,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$I:$I,$A10,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A10,Database!$V:$V,J$7&\" \"&J$8)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L10","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$I:$I,$A10,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A10,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$I:$I,$A10,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A10,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$I:$I,$A10,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A10,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$I:$I,$A10,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A10,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA10","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$I:$I,$A10,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A10,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$I:$I,$A10,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A10,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$I:$I,$A10,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A10,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$I:$I,$A10,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A10,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP10","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$I:$I,$A10,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A10,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$I:$I,$A10,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A10,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$I:$I,$A10,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A10,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$I:$I,$A10,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A10,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE10","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$I:$I,$A10,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A10,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$I:$I,$A10,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A10,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$I:$I,$A10,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A10,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$I:$I,$A10,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A10,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT10","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$I:$I,$A10,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A10,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$I:$I,$A10,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A10,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$I:$I,$A10,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A10,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$I:$I,$A10,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A10,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI10","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$I:$I,$A10,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A10,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$I:$I,$A10,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A10,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$I:$I,$A10,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A10,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$I:$I,$A10,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A10,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX10","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$I:$I,$A10,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A10,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$I:$I,$A10,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A10,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$I:$I,$A10,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A10,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$I:$I,$A10,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A10,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM10","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$I:$I,$A10,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A10,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$I:$I,$A10,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A10,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$I:$I,$A10,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A10,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$I:$I,$A10,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A10,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB10","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$I:$I,$A10,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A10,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$I:$I,$A10,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A10,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$I:$I,$A10,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A10,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$I:$I,$A10,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A10,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ10","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$I:$I,$A10,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A10,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$I:$I,$A10,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A10,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$I:$I,$A10,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A10,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$I:$I,$A10,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A10,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF10","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0," "," "," "]
[null,null,{"$f":"-SUMIFS(Database!$AV:$AV,Database!$I:$I,$A11,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A11,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$I:$I,$A11,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A11,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$I:$I,$A11,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A11,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$I:$I,$A11,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A11,Database!$V:$V,J$7&\" \"&J$8)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L11","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$I:$I,$A11,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A11,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$I:$I,$A11,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A11,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$I:$I,$A11,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A11,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$I:$I,$A11,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A11,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA11","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$I:$I,$A11,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A11,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$I:$I,$A11,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A11,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$I:$I,$A11,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A11,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$I:$I,$A11,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A11,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP11","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$I:$I,$A11,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A11,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$I:$I,$A11,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A11,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$I:$I,$A11,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A11,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$I:$I,$A11,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A11,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE11","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$I:$I,$A11,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A11,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$I:$I,$A11,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A11,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$I:$I,$A11,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A11,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$I:$I,$A11,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A11,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT11","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$I:$I,$A11,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A11,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$I:$I,$A11,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A11,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$I:$I,$A11,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A11,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$I:$I,$A11,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A11,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI11","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$I:$I,$A11,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A11,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$I:$I,$A11,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A11,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$I:$I,$A11,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A11,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$I:$I,$A11,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A11,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX11","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$I:$I,$A11,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A11,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$I:$I,$A11,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A11,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$I:$I,$A11,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A11,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$I:$I,$A11,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A11,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM11","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$I:$I,$A11,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A11,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$I:$I,$A11,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A11,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$I:$I,$A11,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A11,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$I:$I,$A11,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A11,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB11","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$I:$I,$A11,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A11,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$I:$I,$A11,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A11,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$I:$I,$A11,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A11,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$I:$I,$A11,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A11,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ11","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$I:$I,$A11,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A11,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$I:$I,$A11,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A11,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$I:$I,$A11,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A11,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$I:$I,$A11,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A11,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF11","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0," "," "," "]
[null,null,{"$f":"-SUMIFS(Database!$AV:$AV,Database!$I:$I,$A12,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A12,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$I:$I,$A12,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A12,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$I:$I,$A12,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A12,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$I:$I,$A12,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A12,Database!$V:$V,J$7&\" \"&J$8)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L12","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$I:$I,$A12,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A12,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$I:$I,$A12,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A12,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$I:$I,$A12,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A12,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$I:$I,$A12,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A12,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA12","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$I:$I,$A12,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A12,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$I:$I,$A12,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A12,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$I:$I,$A12,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A12,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$I:$I,$A12,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A12,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP12","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$I:$I,$A12,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A12,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$I:$I,$A12,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A12,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$I:$I,$A12,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A12,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$I:$I,$A12,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A12,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE12","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$I:$I,$A12,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A12,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$I:$I,$A12,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A12,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$I:$I,$A12,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A12,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$I:$I,$A12,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A12,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT12","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$I:$I,$A12,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A12,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$I:$I,$A12,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A12,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$I:$I,$A12,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A12,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$I:$I,$A12,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A12,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI12","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$I:$I,$A12,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A12,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$I:$I,$A12,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A12,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$I:$I,$A12,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A12,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$I:$I,$A12,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A12,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX12","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$I:$I,$A12,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A12,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$I:$I,$A12,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A12,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$I:$I,$A12,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A12,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$I:$I,$A12,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A12,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM12","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$I:$I,$A12,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A12,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$I:$I,$A12,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A12,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$I:$I,$A12,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A12,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$I:$I,$A12,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A12,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB12","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$I:$I,$A12,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A12,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$I:$I,$A12,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A12,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$I:$I,$A12,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A12,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$I:$I,$A12,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A12,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ12","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$I:$I,$A12,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A12,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$I:$I,$A12,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A12,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$I:$I,$A12,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A12,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$I:$I,$A12,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A12,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF12","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0," "," "," "]
[null,null,{"$f":"-SUMIFS(Database!$AV:$AV,Database!$I:$I,$A13,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A13,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$I:$I,$A13,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A13,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$I:$I,$A13,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A13,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$I:$I,$A13,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A13,Database!$V:$V,J$7&\" \"&J$8)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L13","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$I:$I,$A13,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A13,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$I:$I,$A13,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A13,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$I:$I,$A13,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A13,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$I:$I,$A13,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A13,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA13","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$I:$I,$A13,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A13,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$I:$I,$A13,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A13,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$I:$I,$A13,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A13,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$I:$I,$A13,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A13,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP13","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$I:$I,$A13,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A13,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$I:$I,$A13,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A13,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$I:$I,$A13,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A13,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$I:$I,$A13,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A13,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE13","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$I:$I,$A13,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A13,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$I:$I,$A13,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A13,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$I:$I,$A13,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A13,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$I:$I,$A13,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A13,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT13","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$I:$I,$A13,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A13,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$I:$I,$A13,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A13,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$I:$I,$A13,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A13,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$I:$I,$A13,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A13,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI13","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$I:$I,$A13,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A13,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$I:$I,$A13,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A13,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$I:$I,$A13,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A13,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$I:$I,$A13,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A13,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX13","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$I:$I,$A13,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A13,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$I:$I,$A13,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A13,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$I:$I,$A13,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A13,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$I:$I,$A13,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A13,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM13","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$I:$I,$A13,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A13,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$I:$I,$A13,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A13,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$I:$I,$A13,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A13,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$I:$I,$A13,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A13,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB13","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$I:$I,$A13,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A13,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$I:$I,$A13,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A13,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$I:$I,$A13,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A13,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$I:$I,$A13,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A13,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ13","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$I:$I,$A13,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A13,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$I:$I,$A13,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A13,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$I:$I,$A13,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A13,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$I:$I,$A13,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A13,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF13","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0," "," "," "]
[null,null,{"$f":"-SUMIFS(Database!$AV:$AV,Database!$I:$I,$A14,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A14,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$I:$I,$A14,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A14,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$I:$I,$A14,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A14,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$I:$I,$A14,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A14,Database!$V:$V,J$7&\" \"&J$8)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A14,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L14","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$I:$I,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$I:$I,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$I:$I,$A14,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A14,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$I:$I,$A14,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A14,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$I:$I,$A14,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A14,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$I:$I,$A14,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A14,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA14","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$I:$I,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$I:$I,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$I:$I,$A14,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A14,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$I:$I,$A14,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A14,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$I:$I,$A14,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A14,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$I:$I,$A14,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A14,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP14","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$I:$I,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$I:$I,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$I:$I,$A14,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A14,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$I:$I,$A14,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A14,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$I:$I,$A14,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A14,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$I:$I,$A14,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A14,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE14","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$I:$I,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$I:$I,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$I:$I,$A14,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A14,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$I:$I,$A14,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A14,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$I:$I,$A14,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A14,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$I:$I,$A14,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A14,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT14","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$I:$I,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$I:$I,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$I:$I,$A14,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A14,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$I:$I,$A14,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A14,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$I:$I,$A14,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A14,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$I:$I,$A14,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A14,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI14","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$I:$I,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$I:$I,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$I:$I,$A14,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A14,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$I:$I,$A14,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A14,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$I:$I,$A14,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A14,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$I:$I,$A14,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A14,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX14","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$I:$I,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$I:$I,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$I:$I,$A14,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A14,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$I:$I,$A14,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A14,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$I:$I,$A14,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A14,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$I:$I,$A14,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A14,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM14","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$I:$I,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$I:$I,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$I:$I,$A14,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A14,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$I:$I,$A14,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A14,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$I:$I,$A14,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A14,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$I:$I,$A14,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A14,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB14","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$I:$I,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$I:$I,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$I:$I,$A14,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A14,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$I:$I,$A14,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A14,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$I:$I,$A14,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A14,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$I:$I,$A14,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A14,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ14","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$I:$I,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$I:$I,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$I:$I,$A14,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A14,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$I:$I,$A14,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A14,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$I:$I,$A14,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A14,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$I:$I,$A14,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A14,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF14","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$I:$I,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$I:$I,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,{"$f":"SUBTOTAL(109,C9:C508)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUBTOTAL(109,DE9:DE508)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," "," "," "]
[null,"Sum above",{"$f":"C509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"DE509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," "," "," "]
[null,"per statutory format",{"$f":"'Budget Summary 1'!$J32","v":19840490},{"$f":"'Budget Summary 1'!$J64","v":23452404},{"$f":"'Budget Summary 1'!$J92","v":8328678},{"$f":"'Budget Summary 1'!$J111","v":9291812},{"$f":"'Budget Summary 1'!$J118","v":4842166},{"$f":"'Budget Summary 1'!$J122","v":1570001},{"$f":"'Budget Summary 1'!$J133","v":752636},{"$f":"'Budget Summary 1'!$J143","v":0},{"$f":"'Budget Summary 1'!$J148","v":-550247},{"$f":"'Budget Summary 1'!$J50+'Budget Summary 1'!$J51+'Budget Summary 1'!$J52","v":4746123},{"$f":"K512+L512","v":4195876},{"$f":"'Budget Reconciliation'!$C9","v":0},{"$f":"'Budget Reconciliation'!$C10","v":-4746123},{"$f":"SUM(M512,N512,O512)","v":-550247},null,{"$f":"'Budget Summary 1'!$L32","v":21502220.699999999},{"$f":"'Budget Summary 1'!$L64","v":23771957.25},{"$f":"'Budget Summary 1'!$L92","v":5851843.7000000002},{"$f":"'Budget Summary 1'!$L111","v":5291973},{"$f":"'Budget Summary 1'!$L118","v":2160232},{"$f":"'Budget Summary 1'!$L122","v":1227470},{"$f":"'Budget Summary 1'!$L133","v":777104},{"$f":"'Budget Summary 1'!$L143","v":0},{"$f":"'Budget Summary 1'!$L148","v":0.14999999944120646},{"$f":"'Budget Summary 1'!$L50+'Budget Summary 1'!$L51+'Budget Summary 1'!$L52","v":4849513.040000001},{"$f":"Z512+AA512","v":4849513.1900000004},{"$f":"'Budget Reconciliation'!$E9","v":0},{"$f":"'Budget Reconciliation'!$E10","v":-4849513.4800000004},{"$f":"SUM(AB512,AC512,AD512)","v":-0.2900000000372529},null,{"$f":"'Budget Summary 1'!$M32","v":22929015.59},{"$f":"'Budget Summary 1'!$M64","v":24138138.18},{"$f":"'Budget Summary 1'!$M92","v":6369066.5600000005},{"$f":"'Budget Summary 1'!$M111","v":6146151.96},{"$f":"'Budget Summary 1'!$M118","v":1376241},{"$f":"'Budget Summary 1'!$M122","v":1184265},{"$f":"'Budget Summary 1'!$M133","v":794232},{"$f":"'Budget Summary 1'!$M143","v":0},{"$f":"'Budget Summary 1'!$M148","v":1.0000000707805157E-2},{"$f":"'Budget Summary 1'!$M50+'Budget Summary 1'!$M51+'Budget Summary 1'!$M52","v":4978156.0999999996},{"$f":"AO512+AP512","v":4978156.1100000003},{"$f":"'Budget Reconciliation'!$F9","v":0},{"$f":"'Budget Reconciliation'!$F10","v":-4978156.4000000004},{"$f":"SUM(AQ512,AR512,AS512)","v":-0.2900000000372529},null,{"$f":"'Budget Summary 1'!$N32","v":22745145.200000003},{"$f":"'Budget Summary 1'!$N64","v":25209951.130000003},{"$f":"'Budget Summary 1'!$N92","v":6492857.7199999997},{"$f":"'Budget Summary 1'!$N111","v":4806575.38},{"$f":"'Budget Summary 1'!$N118","v":1483091},{"$f":"'Budget Summary 1'!$N122","v":1536199},{"$f":"'Budget Summary 1'!$N133","v":831632},{"$f":"'Budget Summary 1'!$N143","v":0},{"$f":"'Budget Summary 1'!$N148","v":0.41000000014901161},{"$f":"'Budget Summary 1'!$N50+'Budget Summary 1'!$N51+'Budget Summary 1'!$N52","v":5078001.25},{"$f":"BD512+BE512","v":5078001.66},{"$f":"'Budget Reconciliation'!$G9","v":0},{"$f":"'Budget Reconciliation'!$G10","v":-5078000.96},{"$f":"SUM(BF512,BG512,BH512)","v":0.70000000018626451},null,{"$f":"'Budget Summary 1'!$O32","v":24001163.810000002},{"$f":"'Budget Summary 1'!$O64","v":25779992.309999999},{"$f":"'Budget Summary 1'!$O92","v":6120999.9800000004},{"$f":"'Budget Summary 1'!$O111","v":5071276.59},{"$f":"'Budget Summary 1'!$O118","v":939542},{"$f":"'Budget Summary 1'!$O122","v":1081142},{"$f":"'Budget Summary 1'!$O133","v":870705},{"$f":"'Budget Summary 1'!$O143","v":0},{"$f":"'Budget Summary 1'!$O148","v":-0.10999999567866325},{"$f":"'Budget Summary 1'!$O50+'Budget Summary 1'!$O51+'Budget Summary 1'!$O52","v":5181462.66},{"$f":"BS512+BT512","v":5181462.5500000045},{"$f":"'Budget Reconciliation'!$H9","v":0},{"$f":"'Budget Reconciliation'!$H10","v":-5181463.46},{"$f":"SUM(BU512,BV512,BW512)","v":-0.90999999549239874},null,{"$f":"'Budget Summary 1'!$P32","v":25426149.100000001},{"$f":"'Budget Summary 1'!$P64","v":26664456.839999992},{"$f":"'Budget Summary 1'!$P92","v":6351842.0999999996},{"$f":"'Budget Summary 1'!$P111","v":5624401.2700000005},{"$f":"'Budget Summary 1'!$P118","v":857301},{"$f":"'Budget Summary 1'!$P122","v":1257962},{"$f":"'Budget Summary 1'!$P133","v":911528},{"$f":"'Budget Summary 1'!$P143","v":0},{"$f":"'Budget Summary 1'!$P148","v":9.000000823289156E-2},{"$f":"'Budget Summary 1'!$P50+'Budget Summary 1'!$P51+'Budget Summary 1'!$P52","v":5346702.6500000004},{"$f":"CH512+CI512","v":5346702.7400000086},{"$f":"'Budget Reconciliation'!$I9","v":0},{"$f":"'Budget Reconciliation'!$I10","v":-5346703.3099999996},{"$f":"SUM(CJ512,CK512,CL512)","v":-0.56999999098479748},null,{"$f":"'Budget Summary 1'!$Q32","v":26303071.060000002},{"$f":"'Budget Summary 1'!$Q64","v":27486863.559999995},{"$f":"'Budget Summary 1'!$Q92","v":6537917.9199999999},{"$f":"'Budget Summary 1'!$Q111","v":5654711.6100000003},{"$f":"'Budget Summary 1'!$Q118","v":883249},{"$f":"'Budget Summary 1'!$Q122","v":1530575},{"$f":"'Budget Summary 1'!$Q133","v":947912},{"$f":"'Budget Summary 1'!$Q143","v":0},{"$f":"'Budget Summary 1'!$Q148","v":-0.18999999295920134},{"$f":"'Budget Summary 1'!$Q50+'Budget Summary 1'!$Q51+'Budget Summary 1'!$Q52","v":5500787.5699999994},{"$f":"CW512+CX512","v":5500787.3800000064},{"$f":"'Budget Reconciliation'!$J9","v":0},{"$f":"'Budget Reconciliation'!$J10","v":-5500788},{"$f":"SUM(CY512,CZ512,DA512)","v":-0.61999999359250069},null,{"$f":"'Budget Summary 1'!$R32","v":27223432.349999998},{"$f":"'Budget Summary 1'!$R64","v":28354571.210000005},{"$f":"'Budget Summary 1'!$R92","v":6721543.9100000001},{"$f":"'Budget Summary 1'!$R111","v":5422207.5300000003},{"$f":"'Budget Summary 1'!$R118","v":547784},{"$f":"'Budget Summary 1'!$R122","v":1701888},{"$f":"'Budget Summary 1'!$R133","v":985906},{"$f":"'Budget Summary 1'!$R143","v":0},{"$f":"'Budget Summary 1'!$R148","v":-0.48000000696629286},{"$f":"'Budget Summary 1'!$R50+'Budget Summary 1'!$R51+'Budget Summary 1'!$R52","v":5651285.040000001},{"$f":"DL512+DM512","v":5651284.559999994},{"$f":"'Budget Reconciliation'!$K9","v":0},{"$f":"'Budget Reconciliation'!$K10","v":-5651285.1299999999},{"$f":"SUM(DN512,DO512,DP512)","v":-0.57000000588595867},null,{"$f":"'Budget Summary 1'!$S32","v":28168552.800000001},{"$f":"'Budget Summary 1'!$S64","v":29289518.049999997},{"$f":"'Budget Summary 1'!$S92","v":6924499.8200000003},{"$f":"'Budget Summary 1'!$S111","v":5619955.6699999999},{"$f":"'Budget Summary 1'!$S118","v":566318},{"$f":"'Budget Summary 1'!$S122","v":1775486},{"$f":"'Budget Summary 1'!$S133","v":1025589},{"$f":"'Budget Summary 1'!$S143","v":0},{"$f":"'Budget Summary 1'!$S148","v":-9.9999995902180672E-2},{"$f":"'Budget Summary 1'!$S50+'Budget Summary 1'!$S51+'Budget Summary 1'!$S52","v":5828131.2699999996},{"$f":"EA512+EB512","v":5828131.1700000037},{"$f":"'Budget Reconciliation'!$L9","v":0},{"$f":"'Budget Reconciliation'!$L10","v":-5828131.4100000001},{"$f":"SUM(EC512,ED512,EE512)","v":-0.23999999649822712},null,{"$f":"'Budget Summary 1'!$T32","v":29149805.82},{"$f":"'Budget Summary 1'!$T64","v":30182204.939999994},{"$f":"'Budget Summary 1'!$T92","v":7075808.4900000002},{"$f":"'Budget Summary 1'!$T111","v":5826197.9899999984},{"$f":"'Budget Summary 1'!$T118","v":585408},{"$f":"'Budget Summary 1'!$T122","v":1869654},{"$f":"'Budget Summary 1'!$T133","v":1067035},{"$f":"'Budget Summary 1'!$T143","v":0},{"$f":"'Budget Summary 1'!$T148","v":0.38000000827014446},{"$f":"'Budget Summary 1'!$T50+'Budget Summary 1'!$T51+'Budget Summary 1'!$T52","v":5935918.3399999999},{"$f":"EP512+EQ512","v":5935918.7200000081},{"$f":"'Budget Reconciliation'!$M9","v":0},{"$f":"'Budget Reconciliation'!$M10","v":-5935917.6500000004},{"$f":"SUM(ER512,ES512,ET512)","v":1.0700000077486038},null,{"$f":"'Budget Summary 1'!$U32","v":30168620.920000006},{"$f":"'Budget Summary 1'!$U64","v":31156474.689999998},{"$f":"'Budget Summary 1'!$U92","v":7274187.6899999995},{"$f":"'Budget Summary 1'!$U111","v":6038218.6000000006},{"$f":"'Budget Summary 1'!$U118","v":605069},{"$f":"'Budget Summary 1'!$U122","v":1963512},{"$f":"'Budget Summary 1'!$U133","v":1110328},{"$f":"'Budget Summary 1'!$U143","v":0},{"$f":"'Budget Summary 1'!$U148","v":0.32000000681728125},{"$f":"'Budget Summary 1'!$U50+'Budget Summary 1'!$U51+'Budget Summary 1'!$U52","v":6097522.8799999999},{"$f":"FE512+FF512","v":6097523.2000000067},{"$f":"'Budget Reconciliation'!$N9","v":0},{"$f":"'Budget Reconciliation'!$N10","v":-6097522.7699999996},{"$f":"SUM(FG512,FH512,FI512)","v":0.43000000715255737}," "," "," "]
[null,"variance",{"$f":"ROUND(C511-C512,2)","v":-19840490},-23452404,-8328678,-9291812,-4842166,-1570001,-752636,0,550247,-4746123,-4195876,0,4746123,550247,null,-21502220.699999999,-23771957.25,-5851843.7000000002,-5291973,-2160232,-1227470,-777104,0,-0.15,-4849513.04,-4849513.1900000004,0,4849513.4800000004,0.28999999999999998,null,-22929015.59,-24138138.18,-6369066.5599999996,-6146151.96,-1376241,-1184265,-794232,0,-0.01,-4978156.0999999996,-4978156.1100000003,0,4978156.4000000004,0.28999999999999998,null,-22745145.199999999,-25209951.129999999,-6492857.7199999997,-4806575.38,-1483091,-1536199,-831632,0,-0.41,-5078001.25,-5078001.66,0,5078000.96,-0.7,null,-24001163.809999999,-25779992.309999999,-6120999.9800000004,-5071276.59,-939542,-1081142,-870705,0,0.11,-5181462.66,-5181462.55,0,5181463.46,0.91,null,-25426149.100000001,-26664456.84,-6351842.0999999996,-5624401.2699999996,-857301,-1257962,-911528,0,-0.09,-5346702.6500000004,-5346702.74,0,5346703.3099999996,0.56999999999999995,null,-26303071.059999999,-27486863.559999999,-6537917.9199999999,-5654711.6100000003,-883249,-1530575,-947912,0,0.19,-5500787.5700000003,-5500787.3799999999,0,5500788,0.62,null,-27223432.350000001,{"$f":"ROUND(DE511-DE512,2)","v":-28354571.210000001},-6721543.9100000001,-5422207.5300000003,-547784,-1701888,-985906,0,0.48,-5651285.04,-5651284.5599999996,0,5651285.1299999999,0.56999999999999995,null,-28168552.800000001,-29289518.050000001,-6924499.8200000003,-5619955.6699999999,-566318,-1775486,-1025589,0,0.1,-5828131.2699999996,-5828131.1699999999,0,5828131.4100000001,0.24,null,-29149805.82,-30182204.940000001,-7075808.4900000002,-5826197.9900000002,-585408,-1869654,-1067035,0,-0.38,-5935918.3399999999,-5935918.7199999997,0,5935917.6500000004,-1.07,null,-30168620.920000002,-31156474.690000001,-7274187.6900000004,-6038218.5999999996,-605069,-1963512,-1110328,0,-0.32,-6097522.8799999999,-6097523.2000000002,0,6097522.7699999996,-0.43," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CM511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DB511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DQ511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EF511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EU511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FJ511","v":0}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$C11","v":-550247},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$E11","v":-0.2900000000372529},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$F11","v":-0.2900000000372529},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$G11","v":0.70000000018626451},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$H11","v":-0.90999999549239874},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$I11","v":-0.56999999098479748},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$J11","v":-0.61999999359250069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$K11","v":-0.57000000588595867},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$L11","v":-0.23999999649822712},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$M11","v":1.0700000077486038},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$N11","v":0.43000000715255737}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(P515-P516,2)","v":550247},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AE515-AE516,2)","v":0.28999999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AT515-AT516,2)","v":0.28999999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BI515-BI516,2)","v":-0.7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BX515-BX516,2)","v":0.91},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(CM515-CM516,2)","v":0.56999999999999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(DB515-DB516,2)","v":0.62},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(DQ515-DQ516,2)","v":0.56999999999999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(EF515-EF516,2)","v":0.24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(EU515-EU516,2)","v":-1.07},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(FJ515-FJ516,2)","v":-0.43}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Summary L6","index":29,"n_rows":525,"n_cols":169,"rows_kept":139,"cut":true,"hidden":true,"merged":[[3,122,3,135],[3,137,3,150],[3,152,3,165],[3,47,3,60],[3,62,3,75],[3,77,3,90],[3,92,3,105],[3,107,3,120],[4,122,4,135],[4,137,4,150],[4,152,4,165],[4,47,4,60],[4,62,4,75],[4,77,4,90],[4,92,4,105],[4,107,4,120],[1,0,2,1],[3,0,4,1],[4,2,4,15],[4,17,4,30],[4,32,4,45],[3,2,3,15],[3,17,3,30],[3,32,3,45]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"MID('Cover Page'!$A$5,1,FIND(\"ending\",'Cover Page'!$A$5)+6)&CHAR(10)&MID('Cover Page'!$A$5,FIND(\"ending\",'Cover Page'!$A$5)+7,LEN('Cover Page'!$A$5))","v":"10 Year Financial Plan for the Years ending \n30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"SUMMARY OF ALL G/L ACCOUNTS - \"&UPPER(general_fund_name)","v":"SUMMARY OF ALL G/L ACCOUNTS - GENERAL FUND"},null,{"$f":"'Budget Summary 1'!J5","v":"Current Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Summary 1'!L5","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CO4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DD4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DS4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},"2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15",null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},"2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16",null,{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},"2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17",null,{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},"2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18",null,{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},"2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19",null,{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},"2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20",null,{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},"2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21",null,{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},"2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22",null,{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},"2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23",null,{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},"2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24",null,{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},"2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25"," "," "," "]
[{"$f":"\"by \"&general_database_level_1","v":"by "},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"}," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after"," "," "," "]
["Code","Description","Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash"," "," "," "]
[null,null,{"$f":"-SUMIFS(Database!$AV:$AV,Database!$J:$J,$A9,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A9,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$J:$J,$A9,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A9,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$J:$J,$A9,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A9,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$J:$J,$A9,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A9,Database!$V:$V,J$7&\" \"&J$8)","v":0},{"$f":"SUM(C9,-D9,E9,-F9,G9,-H9,I9,-J9)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(K9,L9)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L9","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(M9,N9,O9)","v":0},null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$J:$J,$A9,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A9,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$J:$J,$A9,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A9,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$J:$J,$A9,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A9,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$J:$J,$A9,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A9,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},{"$f":"SUM(R9,-S9,T9,-U9,V9,-W9,X9,-Y9)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(Z9,AA9)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA9","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AB9,AC9,AD9)","v":0},null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$J:$J,$A9,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A9,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$J:$J,$A9,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A9,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$J:$J,$A9,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A9,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$J:$J,$A9,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A9,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},{"$f":"SUM(AG9,-AH9,AI9,-AJ9,AK9,-AL9,AM9,-AN9)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(AO9,AP9)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP9","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AQ9,AR9,AS9)","v":0},null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$J:$J,$A9,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A9,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$J:$J,$A9,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A9,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$J:$J,$A9,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A9,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$J:$J,$A9,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A9,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},{"$f":"SUM(AV9,-AW9,AX9,-AY9,AZ9,-BA9,BB9,-BC9)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BD9,BE9)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE9","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BF9,BG9,BH9)","v":0},null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$J:$J,$A9,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A9,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$J:$J,$A9,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A9,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$J:$J,$A9,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A9,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$J:$J,$A9,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A9,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},{"$f":"SUM(BK9,-BL9,BM9,-BN9,BO9,-BP9,BQ9,-BR9)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BS9,BT9)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT9","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BU9,BV9,BW9)","v":0},null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$J:$J,$A9,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A9,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$J:$J,$A9,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A9,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$J:$J,$A9,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A9,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$J:$J,$A9,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A9,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},{"$f":"SUM(BZ9,-CA9,CB9,-CC9,CD9,-CE9,CF9,-CG9)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CH9,CI9)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI9","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CJ9,CK9,CL9)","v":0},null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$J:$J,$A9,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A9,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$J:$J,$A9,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A9,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$J:$J,$A9,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A9,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$J:$J,$A9,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A9,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},{"$f":"SUM(CO9,-CP9,CQ9,-CR9,CS9,-CT9,CU9,-CV9)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CW9,CX9)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX9","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CY9,CZ9,DA9)","v":0},null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$J:$J,$A9,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A9,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$J:$J,$A9,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A9,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$J:$J,$A9,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A9,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$J:$J,$A9,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A9,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},{"$f":"SUM(DD9,-DE9,DF9,-DG9,DH9,-DI9,DJ9,-DK9)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(DL9,DM9)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM9","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(DN9,DO9,DP9)","v":0},null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$J:$J,$A9,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A9,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$J:$J,$A9,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A9,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$J:$J,$A9,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A9,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$J:$J,$A9,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A9,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},{"$f":"SUM(DS9,-DT9,DU9,-DV9,DW9,-DX9,DY9,-DZ9)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EA9,EB9)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB9","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(EC9,ED9,EE9)","v":0},null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$J:$J,$A9,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A9,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$J:$J,$A9,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A9,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$J:$J,$A9,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A9,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$J:$J,$A9,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A9,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},{"$f":"SUM(EH9,-EI9,EJ9,-EK9,EL9,-EM9,EN9,-EO9)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EP9,EQ9)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ9","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(ER9,ES9,ET9)","v":0},null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$J:$J,$A9,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A9,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$J:$J,$A9,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A9,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$J:$J,$A9,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A9,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$J:$J,$A9,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A9,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},{"$f":"SUM(EW9,-EX9,EY9,-EZ9,FA9,-FB9,FC9,-FD9)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A9,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(FE9,FF9)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF9","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(FG9,FH9,FI9)","v":0}," "," "," "]
[null,null,{"$f":"-SUMIFS(Database!$AV:$AV,Database!$J:$J,$A10,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A10,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$J:$J,$A10,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A10,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$J:$J,$A10,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A10,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$J:$J,$A10,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A10,Database!$V:$V,J$7&\" \"&J$8)","v":0},{"$f":"SUM(C10,-D10,E10,-F10,G10,-H10,I10,-J10)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(K10,L10)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L10","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(M10,N10,O10)","v":0},null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$J:$J,$A10,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A10,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$J:$J,$A10,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A10,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$J:$J,$A10,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A10,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$J:$J,$A10,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A10,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},{"$f":"SUM(R10,-S10,T10,-U10,V10,-W10,X10,-Y10)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(Z10,AA10)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA10","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AB10,AC10,AD10)","v":0},null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$J:$J,$A10,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A10,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$J:$J,$A10,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A10,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$J:$J,$A10,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A10,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$J:$J,$A10,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A10,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},{"$f":"SUM(AG10,-AH10,AI10,-AJ10,AK10,-AL10,AM10,-AN10)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(AO10,AP10)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP10","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AQ10,AR10,AS10)","v":0},null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$J:$J,$A10,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A10,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$J:$J,$A10,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A10,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$J:$J,$A10,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A10,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$J:$J,$A10,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A10,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},{"$f":"SUM(AV10,-AW10,AX10,-AY10,AZ10,-BA10,BB10,-BC10)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BD10,BE10)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE10","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BF10,BG10,BH10)","v":0},null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$J:$J,$A10,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A10,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$J:$J,$A10,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A10,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$J:$J,$A10,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A10,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$J:$J,$A10,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A10,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},{"$f":"SUM(BK10,-BL10,BM10,-BN10,BO10,-BP10,BQ10,-BR10)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BS10,BT10)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT10","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BU10,BV10,BW10)","v":0},null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$J:$J,$A10,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A10,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$J:$J,$A10,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A10,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$J:$J,$A10,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A10,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$J:$J,$A10,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A10,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},{"$f":"SUM(BZ10,-CA10,CB10,-CC10,CD10,-CE10,CF10,-CG10)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CH10,CI10)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI10","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CJ10,CK10,CL10)","v":0},null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$J:$J,$A10,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A10,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$J:$J,$A10,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A10,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$J:$J,$A10,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A10,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$J:$J,$A10,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A10,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},{"$f":"SUM(CO10,-CP10,CQ10,-CR10,CS10,-CT10,CU10,-CV10)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CW10,CX10)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX10","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CY10,CZ10,DA10)","v":0},null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$J:$J,$A10,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A10,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$J:$J,$A10,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A10,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$J:$J,$A10,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A10,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$J:$J,$A10,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A10,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},{"$f":"SUM(DD10,-DE10,DF10,-DG10,DH10,-DI10,DJ10,-DK10)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(DL10,DM10)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM10","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(DN10,DO10,DP10)","v":0},null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$J:$J,$A10,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A10,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$J:$J,$A10,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A10,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$J:$J,$A10,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A10,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$J:$J,$A10,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A10,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},{"$f":"SUM(DS10,-DT10,DU10,-DV10,DW10,-DX10,DY10,-DZ10)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EA10,EB10)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB10","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(EC10,ED10,EE10)","v":0},null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$J:$J,$A10,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A10,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$J:$J,$A10,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A10,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$J:$J,$A10,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A10,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$J:$J,$A10,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A10,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},{"$f":"SUM(EH10,-EI10,EJ10,-EK10,EL10,-EM10,EN10,-EO10)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EP10,EQ10)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ10","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(ER10,ES10,ET10)","v":0},null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$J:$J,$A10,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A10,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$J:$J,$A10,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A10,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$J:$J,$A10,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A10,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$J:$J,$A10,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A10,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},{"$f":"SUM(EW10,-EX10,EY10,-EZ10,FA10,-FB10,FC10,-FD10)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A10,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(FE10,FF10)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF10","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(FG10,FH10,FI10)","v":0}," "," "," "]
[null,null,{"$f":"-SUMIFS(Database!$AV:$AV,Database!$J:$J,$A11,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A11,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$J:$J,$A11,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A11,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$J:$J,$A11,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A11,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$J:$J,$A11,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A11,Database!$V:$V,J$7&\" \"&J$8)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L11","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$J:$J,$A11,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A11,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$J:$J,$A11,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A11,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$J:$J,$A11,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A11,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$J:$J,$A11,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A11,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA11","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$J:$J,$A11,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A11,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$J:$J,$A11,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A11,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$J:$J,$A11,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A11,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$J:$J,$A11,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A11,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP11","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$J:$J,$A11,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A11,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$J:$J,$A11,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A11,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$J:$J,$A11,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A11,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$J:$J,$A11,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A11,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE11","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$J:$J,$A11,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A11,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$J:$J,$A11,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A11,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$J:$J,$A11,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A11,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$J:$J,$A11,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A11,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT11","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$J:$J,$A11,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A11,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$J:$J,$A11,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A11,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$J:$J,$A11,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A11,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$J:$J,$A11,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A11,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI11","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$J:$J,$A11,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A11,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$J:$J,$A11,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A11,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$J:$J,$A11,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A11,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$J:$J,$A11,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A11,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX11","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$J:$J,$A11,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A11,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$J:$J,$A11,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A11,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$J:$J,$A11,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A11,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$J:$J,$A11,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A11,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM11","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$J:$J,$A11,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A11,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$J:$J,$A11,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A11,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$J:$J,$A11,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A11,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$J:$J,$A11,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A11,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB11","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$J:$J,$A11,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A11,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$J:$J,$A11,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A11,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$J:$J,$A11,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A11,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$J:$J,$A11,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A11,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ11","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$J:$J,$A11,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A11,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$J:$J,$A11,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A11,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$J:$J,$A11,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A11,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$J:$J,$A11,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A11,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A11,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF11","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0," "," "," "]
[null,null,{"$f":"-SUMIFS(Database!$AV:$AV,Database!$J:$J,$A12,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A12,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$J:$J,$A12,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A12,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$J:$J,$A12,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A12,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$J:$J,$A12,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A12,Database!$V:$V,J$7&\" \"&J$8)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L12","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$J:$J,$A12,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A12,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$J:$J,$A12,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A12,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$J:$J,$A12,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A12,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$J:$J,$A12,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A12,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA12","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$J:$J,$A12,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A12,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$J:$J,$A12,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A12,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$J:$J,$A12,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A12,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$J:$J,$A12,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A12,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP12","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$J:$J,$A12,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A12,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$J:$J,$A12,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A12,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$J:$J,$A12,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A12,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$J:$J,$A12,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A12,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE12","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$J:$J,$A12,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A12,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$J:$J,$A12,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A12,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$J:$J,$A12,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A12,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$J:$J,$A12,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A12,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT12","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$J:$J,$A12,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A12,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$J:$J,$A12,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A12,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$J:$J,$A12,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A12,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$J:$J,$A12,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A12,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI12","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$J:$J,$A12,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A12,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$J:$J,$A12,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A12,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$J:$J,$A12,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A12,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$J:$J,$A12,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A12,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX12","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$J:$J,$A12,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A12,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$J:$J,$A12,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A12,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$J:$J,$A12,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A12,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$J:$J,$A12,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A12,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM12","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$J:$J,$A12,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A12,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$J:$J,$A12,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A12,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$J:$J,$A12,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A12,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$J:$J,$A12,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A12,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB12","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$J:$J,$A12,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A12,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$J:$J,$A12,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A12,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$J:$J,$A12,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A12,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$J:$J,$A12,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A12,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ12","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$J:$J,$A12,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A12,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$J:$J,$A12,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A12,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$J:$J,$A12,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A12,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$J:$J,$A12,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A12,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A12,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF12","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0," "," "," "]
[null,null,{"$f":"-SUMIFS(Database!$AV:$AV,Database!$J:$J,$A13,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A13,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$J:$J,$A13,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A13,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$J:$J,$A13,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A13,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$J:$J,$A13,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A13,Database!$V:$V,J$7&\" \"&J$8)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L13","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$J:$J,$A13,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A13,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$J:$J,$A13,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A13,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$J:$J,$A13,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A13,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$J:$J,$A13,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A13,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA13","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$J:$J,$A13,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A13,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$J:$J,$A13,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A13,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$J:$J,$A13,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A13,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$J:$J,$A13,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A13,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP13","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$J:$J,$A13,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A13,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$J:$J,$A13,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A13,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$J:$J,$A13,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A13,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$J:$J,$A13,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A13,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE13","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$J:$J,$A13,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A13,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$J:$J,$A13,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A13,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$J:$J,$A13,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A13,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$J:$J,$A13,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A13,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT13","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$J:$J,$A13,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A13,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$J:$J,$A13,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A13,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$J:$J,$A13,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A13,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$J:$J,$A13,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A13,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI13","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$J:$J,$A13,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A13,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$J:$J,$A13,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A13,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$J:$J,$A13,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A13,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$J:$J,$A13,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A13,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX13","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$J:$J,$A13,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A13,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$J:$J,$A13,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A13,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$J:$J,$A13,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A13,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$J:$J,$A13,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A13,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM13","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$J:$J,$A13,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A13,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$J:$J,$A13,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A13,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$J:$J,$A13,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A13,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$J:$J,$A13,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A13,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB13","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$J:$J,$A13,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A13,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$J:$J,$A13,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A13,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$J:$J,$A13,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A13,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$J:$J,$A13,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A13,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ13","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$J:$J,$A13,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A13,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$J:$J,$A13,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A13,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$J:$J,$A13,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A13,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$J:$J,$A13,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A13,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A13,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF13","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0," "," "," "]
[null,null,{"$f":"-SUMIFS(Database!$AV:$AV,Database!$J:$J,$A14,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A14,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$J:$J,$A14,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A14,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$J:$J,$A14,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A14,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$J:$J,$A14,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A14,Database!$V:$V,J$7&\" \"&J$8)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A14,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L14","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$J:$J,$A14,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A14,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$J:$J,$A14,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A14,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$J:$J,$A14,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A14,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$J:$J,$A14,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A14,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA14","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$J:$J,$A14,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A14,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$J:$J,$A14,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A14,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$J:$J,$A14,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A14,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$J:$J,$A14,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A14,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP14","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$J:$J,$A14,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A14,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$J:$J,$A14,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A14,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$J:$J,$A14,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A14,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$J:$J,$A14,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A14,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE14","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$J:$J,$A14,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A14,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$J:$J,$A14,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A14,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$J:$J,$A14,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A14,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$J:$J,$A14,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A14,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT14","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$J:$J,$A14,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A14,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$J:$J,$A14,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A14,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$J:$J,$A14,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A14,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$J:$J,$A14,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A14,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI14","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$J:$J,$A14,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A14,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$J:$J,$A14,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A14,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$J:$J,$A14,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A14,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$J:$J,$A14,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A14,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX14","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$J:$J,$A14,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A14,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$J:$J,$A14,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A14,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$J:$J,$A14,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A14,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$J:$J,$A14,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A14,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM14","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$J:$J,$A14,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A14,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$J:$J,$A14,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A14,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$J:$J,$A14,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A14,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$J:$J,$A14,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A14,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB14","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$J:$J,$A14,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A14,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$J:$J,$A14,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A14,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$J:$J,$A14,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A14,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$J:$J,$A14,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A14,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ14","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$J:$J,$A14,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A14,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$J:$J,$A14,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A14,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$J:$J,$A14,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A14,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$J:$J,$A14,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A14,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A14,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF14","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0," "," "," "]
[null,null,{"$f":"-SUMIFS(Database!$AV:$AV,Database!$J:$J,$A15,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A15,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$J:$J,$A15,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A15,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$J:$J,$A15,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A15,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$J:$J,$A15,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A15,Database!$V:$V,J$7&\" \"&J$8)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A15,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L15","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$J:$J,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$J:$J,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$J:$J,$A15,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A15,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$J:$J,$A15,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A15,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$J:$J,$A15,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A15,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$J:$J,$A15,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A15,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A15,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA15","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$J:$J,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$J:$J,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$J:$J,$A15,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A15,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$J:$J,$A15,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A15,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$J:$J,$A15,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A15,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$J:$J,$A15,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A15,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A15,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP15","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$J:$J,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$J:$J,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$J:$J,$A15,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A15,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$J:$J,$A15,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A15,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$J:$J,$A15,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A15,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$J:$J,$A15,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A15,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A15,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE15","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$J:$J,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$J:$J,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$J:$J,$A15,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A15,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$J:$J,$A15,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A15,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$J:$J,$A15,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A15,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$J:$J,$A15,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A15,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A15,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT15","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$J:$J,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$J:$J,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$J:$J,$A15,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A15,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$J:$J,$A15,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A15,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$J:$J,$A15,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A15,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$J:$J,$A15,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A15,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A15,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI15","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$J:$J,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$J:$J,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$J:$J,$A15,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A15,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$J:$J,$A15,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A15,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$J:$J,$A15,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A15,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$J:$J,$A15,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A15,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A15,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX15","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$J:$J,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$J:$J,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$J:$J,$A15,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A15,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$J:$J,$A15,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A15,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$J:$J,$A15,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A15,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$J:$J,$A15,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A15,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A15,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM15","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$J:$J,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$J:$J,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$J:$J,$A15,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A15,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$J:$J,$A15,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A15,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$J:$J,$A15,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A15,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$J:$J,$A15,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A15,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A15,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB15","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$J:$J,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$J:$J,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$J:$J,$A15,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A15,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$J:$J,$A15,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A15,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$J:$J,$A15,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A15,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$J:$J,$A15,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A15,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A15,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ15","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$J:$J,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$J:$J,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$J:$J,$A15,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A15,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$J:$J,$A15,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A15,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$J:$J,$A15,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A15,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$J:$J,$A15,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A15,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A15,Database!$W:$W, general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF15","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$J:$J,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$J:$J,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,{"$f":"SUBTOTAL(109,C9:C508)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUBTOTAL(109,DE9:DE508)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," "," "," "]
[null,"Sum above",{"$f":"C509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"DE509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," "," "," "]
[null,"per statutory format",{"$f":"'Budget Summary 1'!$J32","v":19840490},{"$f":"'Budget Summary 1'!$J64","v":23452404},{"$f":"'Budget Summary 1'!$J92","v":8328678},{"$f":"'Budget Summary 1'!$J111","v":9291812},{"$f":"'Budget Summary 1'!$J118","v":4842166},{"$f":"'Budget Summary 1'!$J122","v":1570001},{"$f":"'Budget Summary 1'!$J133","v":752636},{"$f":"'Budget Summary 1'!$J143","v":0},{"$f":"'Budget Summary 1'!$J148","v":-550247},{"$f":"'Budget Summary 1'!$J50+'Budget Summary 1'!$J51+'Budget Summary 1'!$J52","v":4746123},{"$f":"K512+L512","v":4195876},{"$f":"'Budget Reconciliation'!$C9","v":0},{"$f":"'Budget Reconciliation'!$C10","v":-4746123},{"$f":"SUM(M512,N512,O512)","v":-550247},null,{"$f":"'Budget Summary 1'!$L32","v":21502220.699999999},{"$f":"'Budget Summary 1'!$L64","v":23771957.25},{"$f":"'Budget Summary 1'!$L92","v":5851843.7000000002},{"$f":"'Budget Summary 1'!$L111","v":5291973},{"$f":"'Budget Summary 1'!$L118","v":2160232},{"$f":"'Budget Summary 1'!$L122","v":1227470},{"$f":"'Budget Summary 1'!$L133","v":777104},{"$f":"'Budget Summary 1'!$L143","v":0},{"$f":"'Budget Summary 1'!$L148","v":0.14999999944120646},{"$f":"'Budget Summary 1'!$L50+'Budget Summary 1'!$L51+'Budget Summary 1'!$L52","v":4849513.040000001},{"$f":"Z512+AA512","v":4849513.1900000004},{"$f":"'Budget Reconciliation'!$E9","v":0},{"$f":"'Budget Reconciliation'!$E10","v":-4849513.4800000004},{"$f":"SUM(AB512,AC512,AD512)","v":-0.2900000000372529},null,{"$f":"'Budget Summary 1'!$M32","v":22929015.59},{"$f":"'Budget Summary 1'!$M64","v":24138138.18},{"$f":"'Budget Summary 1'!$M92","v":6369066.5600000005},{"$f":"'Budget Summary 1'!$M111","v":6146151.96},{"$f":"'Budget Summary 1'!$M118","v":1376241},{"$f":"'Budget Summary 1'!$M122","v":1184265},{"$f":"'Budget Summary 1'!$M133","v":794232},{"$f":"'Budget Summary 1'!$M143","v":0},{"$f":"'Budget Summary 1'!$M148","v":1.0000000707805157E-2},{"$f":"'Budget Summary 1'!$M50+'Budget Summary 1'!$M51+'Budget Summary 1'!$M52","v":4978156.0999999996},{"$f":"AO512+AP512","v":4978156.1100000003},{"$f":"'Budget Reconciliation'!$F9","v":0},{"$f":"'Budget Reconciliation'!$F10","v":-4978156.4000000004},{"$f":"SUM(AQ512,AR512,AS512)","v":-0.2900000000372529},null,{"$f":"'Budget Summary 1'!$N32","v":22745145.200000003},{"$f":"'Budget Summary 1'!$N64","v":25209951.130000003},{"$f":"'Budget Summary 1'!$N92","v":6492857.7199999997},{"$f":"'Budget Summary 1'!$N111","v":4806575.38},{"$f":"'Budget Summary 1'!$N118","v":1483091},{"$f":"'Budget Summary 1'!$N122","v":1536199},{"$f":"'Budget Summary 1'!$N133","v":831632},{"$f":"'Budget Summary 1'!$N143","v":0},{"$f":"'Budget Summary 1'!$N148","v":0.41000000014901161},{"$f":"'Budget Summary 1'!$N50+'Budget Summary 1'!$N51+'Budget Summary 1'!$N52","v":5078001.25},{"$f":"BD512+BE512","v":5078001.66},{"$f":"'Budget Reconciliation'!$G9","v":0},{"$f":"'Budget Reconciliation'!$G10","v":-5078000.96},{"$f":"SUM(BF512,BG512,BH512)","v":0.70000000018626451},null,{"$f":"'Budget Summary 1'!$O32","v":24001163.810000002},{"$f":"'Budget Summary 1'!$O64","v":25779992.309999999},{"$f":"'Budget Summary 1'!$O92","v":6120999.9800000004},{"$f":"'Budget Summary 1'!$O111","v":5071276.59},{"$f":"'Budget Summary 1'!$O118","v":939542},{"$f":"'Budget Summary 1'!$O122","v":1081142},{"$f":"'Budget Summary 1'!$O133","v":870705},{"$f":"'Budget Summary 1'!$O143","v":0},{"$f":"'Budget Summary 1'!$O148","v":-0.10999999567866325},{"$f":"'Budget Summary 1'!$O50+'Budget Summary 1'!$O51+'Budget Summary 1'!$O52","v":5181462.66},{"$f":"BS512+BT512","v":5181462.5500000045},{"$f":"'Budget Reconciliation'!$H9","v":0},{"$f":"'Budget Reconciliation'!$H10","v":-5181463.46},{"$f":"SUM(BU512,BV512,BW512)","v":-0.90999999549239874},null,{"$f":"'Budget Summary 1'!$P32","v":25426149.100000001},{"$f":"'Budget Summary 1'!$P64","v":26664456.839999992},{"$f":"'Budget Summary 1'!$P92","v":6351842.0999999996},{"$f":"'Budget Summary 1'!$P111","v":5624401.2700000005},{"$f":"'Budget Summary 1'!$P118","v":857301},{"$f":"'Budget Summary 1'!$P122","v":1257962},{"$f":"'Budget Summary 1'!$P133","v":911528},{"$f":"'Budget Summary 1'!$P143","v":0},{"$f":"'Budget Summary 1'!$P148","v":9.000000823289156E-2},{"$f":"'Budget Summary 1'!$P50+'Budget Summary 1'!$P51+'Budget Summary 1'!$P52","v":5346702.6500000004},{"$f":"CH512+CI512","v":5346702.7400000086},{"$f":"'Budget Reconciliation'!$I9","v":0},{"$f":"'Budget Reconciliation'!$I10","v":-5346703.3099999996},{"$f":"SUM(CJ512,CK512,CL512)","v":-0.56999999098479748},null,{"$f":"'Budget Summary 1'!$Q32","v":26303071.060000002},{"$f":"'Budget Summary 1'!$Q64","v":27486863.559999995},{"$f":"'Budget Summary 1'!$Q92","v":6537917.9199999999},{"$f":"'Budget Summary 1'!$Q111","v":5654711.6100000003},{"$f":"'Budget Summary 1'!$Q118","v":883249},{"$f":"'Budget Summary 1'!$Q122","v":1530575},{"$f":"'Budget Summary 1'!$Q133","v":947912},{"$f":"'Budget Summary 1'!$Q143","v":0},{"$f":"'Budget Summary 1'!$Q148","v":-0.18999999295920134},{"$f":"'Budget Summary 1'!$Q50+'Budget Summary 1'!$Q51+'Budget Summary 1'!$Q52","v":5500787.5699999994},{"$f":"CW512+CX512","v":5500787.3800000064},{"$f":"'Budget Reconciliation'!$J9","v":0},{"$f":"'Budget Reconciliation'!$J10","v":-5500788},{"$f":"SUM(CY512,CZ512,DA512)","v":-0.61999999359250069},null,{"$f":"'Budget Summary 1'!$R32","v":27223432.349999998},{"$f":"'Budget Summary 1'!$R64","v":28354571.210000005},{"$f":"'Budget Summary 1'!$R92","v":6721543.9100000001},{"$f":"'Budget Summary 1'!$R111","v":5422207.5300000003},{"$f":"'Budget Summary 1'!$R118","v":547784},{"$f":"'Budget Summary 1'!$R122","v":1701888},{"$f":"'Budget Summary 1'!$R133","v":985906},{"$f":"'Budget Summary 1'!$R143","v":0},{"$f":"'Budget Summary 1'!$R148","v":-0.48000000696629286},{"$f":"'Budget Summary 1'!$R50+'Budget Summary 1'!$R51+'Budget Summary 1'!$R52","v":5651285.040000001},{"$f":"DL512+DM512","v":5651284.559999994},{"$f":"'Budget Reconciliation'!$K9","v":0},{"$f":"'Budget Reconciliation'!$K10","v":-5651285.1299999999},{"$f":"SUM(DN512,DO512,DP512)","v":-0.57000000588595867},null,{"$f":"'Budget Summary 1'!$S32","v":28168552.800000001},{"$f":"'Budget Summary 1'!$S64","v":29289518.049999997},{"$f":"'Budget Summary 1'!$S92","v":6924499.8200000003},{"$f":"'Budget Summary 1'!$S111","v":5619955.6699999999},{"$f":"'Budget Summary 1'!$S118","v":566318},{"$f":"'Budget Summary 1'!$S122","v":1775486},{"$f":"'Budget Summary 1'!$S133","v":1025589},{"$f":"'Budget Summary 1'!$S143","v":0},{"$f":"'Budget Summary 1'!$S148","v":-9.9999995902180672E-2},{"$f":"'Budget Summary 1'!$S50+'Budget Summary 1'!$S51+'Budget Summary 1'!$S52","v":5828131.2699999996},{"$f":"EA512+EB512","v":5828131.1700000037},{"$f":"'Budget Reconciliation'!$L9","v":0},{"$f":"'Budget Reconciliation'!$L10","v":-5828131.4100000001},{"$f":"SUM(EC512,ED512,EE512)","v":-0.23999999649822712},null,{"$f":"'Budget Summary 1'!$T32","v":29149805.82},{"$f":"'Budget Summary 1'!$T64","v":30182204.939999994},{"$f":"'Budget Summary 1'!$T92","v":7075808.4900000002},{"$f":"'Budget Summary 1'!$T111","v":5826197.9899999984},{"$f":"'Budget Summary 1'!$T118","v":585408},{"$f":"'Budget Summary 1'!$T122","v":1869654},{"$f":"'Budget Summary 1'!$T133","v":1067035},{"$f":"'Budget Summary 1'!$T143","v":0},{"$f":"'Budget Summary 1'!$T148","v":0.38000000827014446},{"$f":"'Budget Summary 1'!$T50+'Budget Summary 1'!$T51+'Budget Summary 1'!$T52","v":5935918.3399999999},{"$f":"EP512+EQ512","v":5935918.7200000081},{"$f":"'Budget Reconciliation'!$M9","v":0},{"$f":"'Budget Reconciliation'!$M10","v":-5935917.6500000004},{"$f":"SUM(ER512,ES512,ET512)","v":1.0700000077486038},null,{"$f":"'Budget Summary 1'!$U32","v":30168620.920000006},{"$f":"'Budget Summary 1'!$U64","v":31156474.689999998},{"$f":"'Budget Summary 1'!$U92","v":7274187.6899999995},{"$f":"'Budget Summary 1'!$U111","v":6038218.6000000006},{"$f":"'Budget Summary 1'!$U118","v":605069},{"$f":"'Budget Summary 1'!$U122","v":1963512},{"$f":"'Budget Summary 1'!$U133","v":1110328},{"$f":"'Budget Summary 1'!$U143","v":0},{"$f":"'Budget Summary 1'!$U148","v":0.32000000681728125},{"$f":"'Budget Summary 1'!$U50+'Budget Summary 1'!$U51+'Budget Summary 1'!$U52","v":6097522.8799999999},{"$f":"FE512+FF512","v":6097523.2000000067},{"$f":"'Budget Reconciliation'!$N9","v":0},{"$f":"'Budget Reconciliation'!$N10","v":-6097522.7699999996},{"$f":"SUM(FG512,FH512,FI512)","v":0.43000000715255737}," "," "," "]
[null,"variance",{"$f":"ROUND(C511-C512,2)","v":-19840490},-23452404,-8328678,-9291812,-4842166,-1570001,-752636,0,550247,-4746123,-4195876,0,4746123,550247,null,-21502220.699999999,-23771957.25,-5851843.7000000002,-5291973,-2160232,-1227470,-777104,0,-0.15,-4849513.04,-4849513.1900000004,0,4849513.4800000004,0.28999999999999998,null,-22929015.59,-24138138.18,-6369066.5599999996,-6146151.96,-1376241,-1184265,-794232,0,-0.01,-4978156.0999999996,-4978156.1100000003,0,4978156.4000000004,0.28999999999999998,null,-22745145.199999999,-25209951.129999999,-6492857.7199999997,-4806575.38,-1483091,-1536199,-831632,0,-0.41,-5078001.25,-5078001.66,0,5078000.96,-0.7,null,-24001163.809999999,-25779992.309999999,-6120999.9800000004,-5071276.59,-939542,-1081142,-870705,0,0.11,-5181462.66,-5181462.55,0,5181463.46,0.91,null,-25426149.100000001,-26664456.84,-6351842.0999999996,-5624401.2699999996,-857301,-1257962,-911528,0,-0.09,-5346702.6500000004,-5346702.74,0,5346703.3099999996,0.56999999999999995,null,-26303071.059999999,-27486863.559999999,-6537917.9199999999,-5654711.6100000003,-883249,-1530575,-947912,0,0.19,-5500787.5700000003,-5500787.3799999999,0,5500788,0.62,null,-27223432.350000001,{"$f":"ROUND(DE511-DE512,2)","v":-28354571.210000001},-6721543.9100000001,-5422207.5300000003,-547784,-1701888,-985906,0,0.48,-5651285.04,-5651284.5599999996,0,5651285.1299999999,0.56999999999999995,null,-28168552.800000001,-29289518.050000001,-6924499.8200000003,-5619955.6699999999,-566318,-1775486,-1025589,0,0.1,-5828131.2699999996,-5828131.1699999999,0,5828131.4100000001,0.24,null,-29149805.82,-30182204.940000001,-7075808.4900000002,-5826197.9900000002,-585408,-1869654,-1067035,0,-0.38,-5935918.3399999999,-5935918.7199999997,0,5935917.6500000004,-1.07,null,-30168620.920000002,-31156474.690000001,-7274187.6900000004,-6038218.5999999996,-605069,-1963512,-1110328,0,-0.32,-6097522.8799999999,-6097523.2000000002,0,6097522.7699999996,-0.43," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CM511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DB511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DQ511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EF511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EU511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FJ511","v":0}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$C11","v":-550247},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$E11","v":-0.2900000000372529},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$F11","v":-0.2900000000372529},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$G11","v":0.70000000018626451},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$H11","v":-0.90999999549239874},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$I11","v":-0.56999999098479748},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$J11","v":-0.61999999359250069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$K11","v":-0.57000000588595867},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$L11","v":-0.23999999649822712},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$M11","v":1.0700000077486038},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$N11","v":0.43000000715255737}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(P515-P516,2)","v":550247},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AE515-AE516,2)","v":0.28999999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AT515-AT516,2)","v":0.28999999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BI515-BI516,2)","v":-0.7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BX515-BX516,2)","v":0.91},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(CM515-CM516,2)","v":0.56999999999999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(DB515-DB516,2)","v":0.62},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(DQ515-DQ516,2)","v":0.56999999999999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(EF515-EF516,2)","v":0.24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(EU515-EU516,2)","v":-1.07},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(FJ515-FJ516,2)","v":-0.43}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Summary F1","index":30,"n_rows":725,"n_cols":169,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,122,3,135],[3,137,3,150],[3,152,3,165],[3,47,3,60],[3,62,3,75],[3,77,3,90],[3,92,3,105],[3,107,3,120],[1,0,2,1],[3,0,4,1],[4,2,4,15],[4,17,4,30],[4,32,4,45],[3,2,3,15],[3,17,3,30],[3,32,3,45],[4,122,4,135],[4,137,4,150],[4,152,4,165],[4,47,4,60],[4,62,4,75],[4,77,4,90],[4,92,4,105],[4,107,4,120]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"MID('Cover Page'!$A$5,1,FIND(\"ending\",'Cover Page'!$A$5)+6)&CHAR(10)&MID('Cover Page'!$A$5,FIND(\"ending\",'Cover Page'!$A$5)+7,LEN('Cover Page'!$A$5))","v":"10 Year Financial Plan for the Years ending \n30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"SUMMARY OF ALL G/L ACCOUNTS - \"&UPPER(general_fund_name)","v":"SUMMARY OF ALL G/L ACCOUNTS - GENERAL FUND"},null,{"$f":"'Budget Summary 1'!J5","v":"Current Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Summary 1'!L5","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CO4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DD4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DS4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},"2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15",null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},"2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16",null,{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},"2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17",null,{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},"2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18",null,{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},"2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19",null,{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},"2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20",null,{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},"2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21",null,{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},"2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22",null,{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},"2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23",null,{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},"2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24",null,{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},"2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25"," "," "," "]
[{"$f":"\"by \"&general_database_function_1","v":"by Section (Functional)"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"}," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after"," "," "," "]
["Code","Description","Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash"," "," "," "]
["Community and Culture","Community and Culture",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$L:$L,$A9,Database!$V:$V,C$7&\" \"&C$8)","v":1109392},{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A9,Database!$V:$V,D$7&\" \"&D$8)","v":2672048},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$L:$L,$A9,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A9,Database!$V:$V,F$7&\" \"&F$8)","v":1061000},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$L:$L,$A9,Database!$V:$V,G$7&\" \"&G$8)","v":350249},{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A9,Database!$V:$V,H$7&\" \"&H$8)","v":61573},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$L:$L,$A9,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A9,Database!$V:$V,J$7&\" \"&J$8)","v":0},{"$f":"SUM(C9,-D9,E9,-F9,G9,-H9,I9,-J9)","v":-2334980},{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(K9,L9)","v":-2334980},{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L9","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(M9,N9,O9)","v":-2334980},null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$L:$L,$A9,Database!$V:$V,R$7&\" \"&R$8)","v":994847.29},{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A9,Database!$V:$V,S$7&\" \"&S$8)","v":2066562.96},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$L:$L,$A9,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A9,Database!$V:$V,U$7&\" \"&U$8)","v":-150000},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$L:$L,$A9,Database!$V:$V,V$7&\" \"&V$8)","v":15232},{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A9,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$L:$L,$A9,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A9,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},{"$f":"SUM(R9,-S9,T9,-U9,V9,-W9,X9,-Y9)","v":-906483.66999999993},{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(Z9,AA9)","v":-906483.66999999993},{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA9","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AB9,AC9,AD9)","v":-906483.66999999993},null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$L:$L,$A9,Database!$V:$V,AG$7&\" \"&AG$8)","v":1008968.54},{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A9,Database!$V:$V,AH$7&\" \"&AH$8)","v":2120085.5699999994},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$L:$L,$A9,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A9,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":1116561},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$L:$L,$A9,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A9,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$L:$L,$A9,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A9,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},{"$f":"SUM(AG9,-AH9,AI9,-AJ9,AK9,-AL9,AM9,-AN9)","v":-2227678.0299999993},{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(AO9,AP9)","v":-2227678.0299999993},{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP9","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AQ9,AR9,AS9)","v":-2227678.0299999993},null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$L:$L,$A9,Database!$V:$V,AV$7&\" \"&AV$8)","v":1026053.18},{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A9,Database!$V:$V,AW$7&\" \"&AW$8)","v":2170948.9900000002},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$L:$L,$A9,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A9,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$L:$L,$A9,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A9,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$L:$L,$A9,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A9,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},{"$f":"SUM(AV9,-AW9,AX9,-AY9,AZ9,-BA9,BB9,-BC9)","v":-1144895.81},{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BD9,BE9)","v":-1144895.81},{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE9","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BF9,BG9,BH9)","v":-1144895.81},null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$L:$L,$A9,Database!$V:$V,BK$7&\" \"&BK$8)","v":1043564.9200000002},{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A9,Database!$V:$V,BL$7&\" \"&BL$8)","v":2222565.3300000005},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$L:$L,$A9,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A9,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$L:$L,$A9,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A9,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$L:$L,$A9,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A9,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},{"$f":"SUM(BK9,-BL9,BM9,-BN9,BO9,-BP9,BQ9,-BR9)","v":-1179000.4100000004},{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BS9,BT9)","v":-1179000.4100000004},{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT9","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BU9,BV9,BW9)","v":-1179000.4100000004},null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$L:$L,$A9,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":1065104.3599999999},{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A9,Database!$V:$V,CA$7&\" \"&CA$8)","v":2286791.8299999996},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$L:$L,$A9,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A9,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$L:$L,$A9,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A9,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$L:$L,$A9,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A9,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},{"$f":"SUM(BZ9,-CA9,CB9,-CC9,CD9,-CE9,CF9,-CG9)","v":-1221687.4699999997},{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CH9,CI9)","v":-1221687.4699999997},{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI9","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CJ9,CK9,CL9)","v":-1221687.4699999997},null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$L:$L,$A9,Database!$V:$V,CO$7&\" \"&CO$8)","v":1087289.99},{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A9,Database!$V:$V,CP$7&\" \"&CP$8)","v":2352904.6899999995},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$L:$L,$A9,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A9,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$L:$L,$A9,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A9,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$L:$L,$A9,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A9,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},{"$f":"SUM(CO9,-CP9,CQ9,-CR9,CS9,-CT9,CU9,-CV9)","v":-1265614.6999999995},{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CW9,CX9)","v":-1265614.6999999995},{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX9","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CY9,CZ9,DA9)","v":-1265614.6999999995},null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$L:$L,$A9,Database!$V:$V,DD$7&\" \"&DD$8)","v":1110141.2000000002},{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A9,Database!$V:$V,DE$7&\" \"&DE$8)","v":2420958.89},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$L:$L,$A9,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A9,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$L:$L,$A9,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A9,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$L:$L,$A9,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A9,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},{"$f":"SUM(DD9,-DE9,DF9,-DG9,DH9,-DI9,DJ9,-DK9)","v":-1310817.69},{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(DL9,DM9)","v":-1310817.69},{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM9","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(DN9,DO9,DP9)","v":-1310817.69},null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$L:$L,$A9,Database!$V:$V,DS$7&\" \"&DS$8)","v":1133677.9500000004},{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A9,Database!$V:$V,DT$7&\" \"&DT$8)","v":2491011.0099999988},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$L:$L,$A9,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A9,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$L:$L,$A9,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A9,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$L:$L,$A9,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A9,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},{"$f":"SUM(DS9,-DT9,DU9,-DV9,DW9,-DX9,DY9,-DZ9)","v":-1357333.0599999984},{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EA9,EB9)","v":-1357333.0599999984},{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB9","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(EC9,ED9,EE9)","v":-1357333.0599999984},null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$L:$L,$A9,Database!$V:$V,EH$7&\" \"&EH$8)","v":1157920.79},{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A9,Database!$V:$V,EI$7&\" \"&EI$8)","v":2563119.2300000004},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$L:$L,$A9,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A9,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$L:$L,$A9,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A9,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$L:$L,$A9,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A9,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},{"$f":"SUM(EH9,-EI9,EJ9,-EK9,EL9,-EM9,EN9,-EO9)","v":-1405198.4400000004},{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EP9,EQ9)","v":-1405198.4400000004},{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ9","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(ER9,ES9,ET9)","v":-1405198.4400000004},null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$L:$L,$A9,Database!$V:$V,EW$7&\" \"&EW$8)","v":1182890.9300000002},{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A9,Database!$V:$V,EX$7&\" \"&EX$8)","v":2637343.4300000002},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$L:$L,$A9,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A9,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$L:$L,$A9,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A9,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$L:$L,$A9,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A9,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},{"$f":"SUM(EW9,-EX9,EY9,-EZ9,FA9,-FB9,FC9,-FD9)","v":-1454452.5},{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(FE9,FF9)","v":-1454452.5},{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF9","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(FG9,FH9,FI9)","v":-1454452.5}," "," "," "]
["Council Governance and Finance","Council Governance and Finance",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$L:$L,$A10,Database!$V:$V,C$7&\" \"&C$8)","v":11368015},{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A10,Database!$V:$V,D$7&\" \"&D$8)","v":10263594},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$L:$L,$A10,Database!$V:$V,E$7&\" \"&E$8)","v":4746123},{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A10,Database!$V:$V,F$7&\" \"&F$8)","v":1281065},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$L:$L,$A10,Database!$V:$V,G$7&\" \"&G$8)","v":859600},{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A10,Database!$V:$V,H$7&\" \"&H$8)","v":220000},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$L:$L,$A10,Database!$V:$V,I$7&\" \"&I$8)","v":752636},{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A10,Database!$V:$V,J$7&\" \"&J$8)","v":0},5961715,{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":4746123},10707838,{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L10","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-4746123},5961715,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$L:$L,$A10,Database!$V:$V,R$7&\" \"&R$8)","v":11151231.919999998},{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A10,Database!$V:$V,S$7&\" \"&S$8)","v":10164589.050000001},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$L:$L,$A10,Database!$V:$V,T$7&\" \"&T$8)","v":4849513.4800000004},{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A10,Database!$V:$V,U$7&\" \"&U$8)","v":801450},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$L:$L,$A10,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A10,Database!$V:$V,W$7&\" \"&W$8)","v":537000},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$L:$L,$A10,Database!$V:$V,X$7&\" \"&X$8)","v":777104},{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A10,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},5274810.3499999978,{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":4849513.040000001},10124323.389999999,{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA10","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-4849513.4800000004},5274809.9099999983,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$L:$L,$A10,Database!$V:$V,AG$7&\" \"&AG$8)","v":11965364.840000002},{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A10,Database!$V:$V,AH$7&\" \"&AH$8)","v":10178691.979999997},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$L:$L,$A10,Database!$V:$V,AI$7&\" \"&AI$8)","v":4978156.4000000004},{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A10,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":539955.96},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$L:$L,$A10,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A10,Database!$V:$V,AL$7&\" \"&AL$8)","v":581283},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$L:$L,$A10,Database!$V:$V,AM$7&\" \"&AM$8)","v":794232},{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A10,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},6437822.3000000054,{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":4978156.0999999996},11415978.400000006,{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP10","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-4978156.4000000004},6437822.0000000056,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$L:$L,$A10,Database!$V:$V,AV$7&\" \"&AV$8)","v":12907411.910000002},{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A10,Database!$V:$V,AW$7&\" \"&AW$8)","v":10177629.66},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$L:$L,$A10,Database!$V:$V,AX$7&\" \"&AX$8)","v":5078000.96},{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A10,Database!$V:$V,AY$7&\" \"&AY$8)","v":573642},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$L:$L,$A10,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A10,Database!$V:$V,BA$7&\" \"&BA$8)","v":939222},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$L:$L,$A10,Database!$V:$V,BB$7&\" \"&BB$8)","v":831632},{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A10,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},7126551.2100000018,{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":5078001.25},12204552.460000001,{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE10","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-5078000.96},7126551.5000000009,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$L:$L,$A10,Database!$V:$V,BK$7&\" \"&BK$8)","v":13941651.729999999},{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A10,Database!$V:$V,BL$7&\" \"&BL$8)","v":10178739.009999998},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$L:$L,$A10,Database!$V:$V,BM$7&\" \"&BM$8)","v":5181463.46},{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A10,Database!$V:$V,BN$7&\" \"&BN$8)","v":608303.03},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$L:$L,$A10,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A10,Database!$V:$V,BP$7&\" \"&BP$8)","v":500988},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$L:$L,$A10,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":870705},{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A10,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},8705790.1499999985,{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":5181462.66},13887252.809999999,{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT10","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-5181463.46},8705789.3499999978,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$L:$L,$A10,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":15093849.15},{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A10,Database!$V:$V,CA$7&\" \"&CA$8)","v":10442919.719999999},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$L:$L,$A10,Database!$V:$V,CB$7&\" \"&CB$8)","v":5346703.3099999996},{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A10,Database!$V:$V,CC$7&\" \"&CC$8)","v":645058.38},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$L:$L,$A10,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A10,Database!$V:$V,CE$7&\" \"&CE$8)","v":684744},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$L:$L,$A10,Database!$V:$V,CF$7&\" \"&CF$8)","v":911528},{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A10,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},9579358.3600000013,{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":5346702.6500000004},14926061.010000002,{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI10","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-5346703.3099999996},9579357.700000003,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$L:$L,$A10,Database!$V:$V,CO$7&\" \"&CO$8)","v":15689799.630000001},{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A10,Database!$V:$V,CP$7&\" \"&CP$8)","v":10697896.440000003},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$L:$L,$A10,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":5500788},{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A10,Database!$V:$V,CR$7&\" \"&CR$8)","v":507021.63},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$L:$L,$A10,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A10,Database!$V:$V,CT$7&\" \"&CT$8)","v":965547},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$L:$L,$A10,Database!$V:$V,CU$7&\" \"&CU$8)","v":947912},{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A10,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},9968034.5599999968,{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":5500787.5699999994},15468822.129999995,{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX10","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-5500788},9968034.1299999952,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$L:$L,$A10,Database!$V:$V,DD$7&\" \"&DD$8)","v":16310760.280000003},{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A10,Database!$V:$V,DE$7&\" \"&DE$8)","v":10977471.880000003},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$L:$L,$A10,Database!$V:$V,DF$7&\" \"&DF$8)","v":5651285.1299999999},{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A10,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$L:$L,$A10,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A10,Database!$V:$V,DI$7&\" \"&DI$8)","v":1146389},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$L:$L,$A10,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":985906},{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A10,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},10824090.530000001,{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":5651285.040000001},16475375.570000002,{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM10","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-5651285.1299999999},10824090.440000001,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$L:$L,$A10,Database!$V:$V,DS$7&\" \"&DS$8)","v":16957798.060000002},{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A10,Database!$V:$V,DT$7&\" \"&DT$8)","v":11302816.080000002},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$L:$L,$A10,Database!$V:$V,DU$7&\" \"&DU$8)","v":5828131.4100000001},{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A10,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$L:$L,$A10,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A10,Database!$V:$V,DX$7&\" \"&DX$8)","v":1230939},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$L:$L,$A10,Database!$V:$V,DY$7&\" \"&DY$8)","v":1025589},{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A10,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},11277763.390000001,{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":5828131.2699999996},17105894.66,{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB10","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-5828131.4100000001},11277763.25,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$L:$L,$A10,Database!$V:$V,EH$7&\" \"&EH$8)","v":17632025.970000003},{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A10,Database!$V:$V,EI$7&\" \"&EI$8)","v":11563632.780000003},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$L:$L,$A10,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":5935917.6500000004},{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A10,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$L:$L,$A10,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A10,Database!$V:$V,EM$7&\" \"&EM$8)","v":1337573},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$L:$L,$A10,Database!$V:$V,EN$7&\" \"&EN$8)","v":1067035},{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A10,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},11733772.84,{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":5935918.3399999999},17669691.18,{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ10","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-5935917.6500000004},11733773.529999999,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$L:$L,$A10,Database!$V:$V,EW$7&\" \"&EW$8)","v":18334605.150000002},{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A10,Database!$V:$V,EX$7&\" \"&EX$8)","v":11882937.649999997},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$L:$L,$A10,Database!$V:$V,EY$7&\" \"&EY$8)","v":6097522.7699999996},{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A10,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$L:$L,$A10,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A10,Database!$V:$V,FB$7&\" \"&FB$8)","v":1445508},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$L:$L,$A10,Database!$V:$V,FC$7&\" \"&FC$8)","v":1110328},{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A10,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},12214010.270000005,{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":6097522.8799999999},18311533.150000006,{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF10","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-6097522.7699999996},12214010.380000006," "," "," "]
["Local Economy","Local Economy",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$L:$L,$A11,Database!$V:$V,C$7&\" \"&C$8)","v":558416},{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A11,Database!$V:$V,D$7&\" \"&D$8)","v":968706},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$L:$L,$A11,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A11,Database!$V:$V,F$7&\" \"&F$8)","v":1003426},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$L:$L,$A11,Database!$V:$V,G$7&\" \"&G$8)","v":1014779},{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A11,Database!$V:$V,H$7&\" \"&H$8)","v":97900},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$L:$L,$A11,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A11,Database!$V:$V,J$7&\" \"&J$8)","v":0},-496837,{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-496837,{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L11","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-496837,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$L:$L,$A11,Database!$V:$V,R$7&\" \"&R$8)","v":834822.48},{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A11,Database!$V:$V,S$7&\" \"&S$8)","v":953701.58000000007},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$L:$L,$A11,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A11,Database!$V:$V,U$7&\" \"&U$8)","v":525000},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$L:$L,$A11,Database!$V:$V,V$7&\" \"&V$8)","v":175000},{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A11,Database!$V:$V,W$7&\" \"&W$8)","v":167802},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$L:$L,$A11,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A11,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-636681.10000000009,{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-636681.10000000009,{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA11","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-636681.10000000009,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$L:$L,$A11,Database!$V:$V,AG$7&\" \"&AG$8)","v":544719.28999999992},{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A11,Database!$V:$V,AH$7&\" \"&AH$8)","v":979094.26},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$L:$L,$A11,Database!$V:$V,AI$7&\" \"&AI$8)","v":500000},{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A11,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":127875},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$L:$L,$A11,Database!$V:$V,AK$7&\" \"&AK$8)","v":519850},{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A11,Database!$V:$V,AL$7&\" \"&AL$8)","v":83275},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$L:$L,$A11,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A11,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},374325.02999999991,{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},374325.02999999991,{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP11","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},374325.02999999991,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$L:$L,$A11,Database!$V:$V,AV$7&\" \"&AV$8)","v":558337.28000000003},{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A11,Database!$V:$V,AW$7&\" \"&AW$8)","v":1008031.85},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$L:$L,$A11,Database!$V:$V,AX$7&\" \"&AX$8)","v":500000},{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A11,Database!$V:$V,AY$7&\" \"&AY$8)","v":51250},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$L:$L,$A11,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":386630},{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A11,Database!$V:$V,BA$7&\" \"&BA$8)","v":78581},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$L:$L,$A11,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A11,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},307104.43000000005,{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},307104.43000000005,{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE11","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},307104.43000000005,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$L:$L,$A11,Database!$V:$V,BK$7&\" \"&BK$8)","v":572295.72000000009},{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A11,Database!$V:$V,BL$7&\" \"&BL$8)","v":1040364.3499999999},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$L:$L,$A11,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A11,Database!$V:$V,BN$7&\" \"&BN$8)","v":52531.25},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$L:$L,$A11,Database!$V:$V,BO$7&\" \"&BO$8)","v":74016},{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A11,Database!$V:$V,BP$7&\" \"&BP$8)","v":73387},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$L:$L,$A11,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A11,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-519970.87999999977,{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-519970.87999999977,{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT11","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-519970.87999999977,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$L:$L,$A11,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":589464.6},{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A11,Database!$V:$V,CA$7&\" \"&CA$8)","v":1076329.9099999997},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$L:$L,$A11,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A11,Database!$V:$V,CC$7&\" \"&CC$8)","v":54107.19},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$L:$L,$A11,Database!$V:$V,CD$7&\" \"&CD$8)","v":76237},{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A11,Database!$V:$V,CE$7&\" \"&CE$8)","v":67658},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$L:$L,$A11,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A11,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-532393.49999999977,{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-532393.49999999977,{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI11","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-532393.49999999977,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$L:$L,$A11,Database!$V:$V,CO$7&\" \"&CO$8)","v":607148.54},{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A11,Database!$V:$V,CP$7&\" \"&CP$8)","v":1113582.6299999999},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$L:$L,$A11,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A11,Database!$V:$V,CR$7&\" \"&CR$8)","v":55730.41},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$L:$L,$A11,Database!$V:$V,CS$7&\" \"&CS$8)","v":78523},{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A11,Database!$V:$V,CT$7&\" \"&CT$8)","v":61362},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$L:$L,$A11,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A11,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-545003.49999999988,{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-545003.49999999988,{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX11","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-545003.49999999988,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$L:$L,$A11,Database!$V:$V,DD$7&\" \"&DD$8)","v":625362.99999999988},{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A11,Database!$V:$V,DE$7&\" \"&DE$8)","v":1152169.4500000002},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$L:$L,$A11,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A11,Database!$V:$V,DG$7&\" \"&DG$8)","v":57402.32},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$L:$L,$A11,Database!$V:$V,DH$7&\" \"&DH$8)","v":7402},{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A11,Database!$V:$V,DI$7&\" \"&DI$8)","v":54460},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$L:$L,$A11,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A11,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-631266.77000000025,{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-631266.77000000025,{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM11","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-631266.77000000025,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$L:$L,$A11,Database!$V:$V,DS$7&\" \"&DS$8)","v":644123.89},{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A11,Database!$V:$V,DT$7&\" \"&DT$8)","v":1192139.0599999998},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$L:$L,$A11,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A11,Database!$V:$V,DV$7&\" \"&DV$8)","v":59124.39},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$L:$L,$A11,Database!$V:$V,DW$7&\" \"&DW$8)","v":9124},{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A11,Database!$V:$V,DX$7&\" \"&DX$8)","v":46914},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$L:$L,$A11,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A11,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-644929.55999999982,{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-644929.55999999982,{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB11","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-644929.55999999982,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$L:$L,$A11,Database!$V:$V,EH$7&\" \"&EH$8)","v":663447.6},{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A11,Database!$V:$V,EI$7&\" \"&EI$8)","v":1233541.9300000002},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$L:$L,$A11,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A11,Database!$V:$V,EK$7&\" \"&EK$8)","v":60898.12},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$L:$L,$A11,Database!$V:$V,EL$7&\" \"&EL$8)","v":10898},{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A11,Database!$V:$V,EM$7&\" \"&EM$8)","v":38683},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$L:$L,$A11,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A11,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-658777.45000000019,{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-658777.45000000019,{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ11","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-658777.45000000019,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$L:$L,$A11,Database!$V:$V,EW$7&\" \"&EW$8)","v":683351.03},{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A11,Database!$V:$V,EX$7&\" \"&EX$8)","v":1276430.44},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$L:$L,$A11,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A11,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":62725.06},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$L:$L,$A11,Database!$V:$V,FA$7&\" \"&FA$8)","v":12725},{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A11,Database!$V:$V,FB$7&\" \"&FB$8)","v":29723},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$L:$L,$A11,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A11,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-672802.47,{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-672802.47,{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF11","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-672802.47," "," "," "]
["Local Infrastructure and Services","Local Infrastructure and Services",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$L:$L,$A12,Database!$V:$V,C$7&\" \"&C$8)","v":5849682},{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A12,Database!$V:$V,D$7&\" \"&D$8)","v":6809516},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$L:$L,$A12,Database!$V:$V,E$7&\" \"&E$8)","v":2853325},{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A12,Database!$V:$V,F$7&\" \"&F$8)","v":5560227},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$L:$L,$A12,Database!$V:$V,G$7&\" \"&G$8)","v":1648224},{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A12,Database!$V:$V,H$7&\" \"&H$8)","v":559847},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$L:$L,$A12,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A12,Database!$V:$V,J$7&\" \"&J$8)","v":0},-2578359,{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-2578359,{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L12","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-2578359,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$L:$L,$A12,Database!$V:$V,R$7&\" \"&R$8)","v":7593499.46},{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A12,Database!$V:$V,S$7&\" \"&S$8)","v":8144915.5700000022},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$L:$L,$A12,Database!$V:$V,T$7&\" \"&T$8)","v":752331.75},{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A12,Database!$V:$V,U$7&\" \"&U$8)","v":3956523},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$L:$L,$A12,Database!$V:$V,V$7&\" \"&V$8)","v":675000},{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A12,Database!$V:$V,W$7&\" \"&W$8)","v":372668},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$L:$L,$A12,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A12,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-3453275.3600000022,{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-3453275.3600000022,{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA12","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-3453275.3600000022,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$L:$L,$A12,Database!$V:$V,AG$7&\" \"&AG$8)","v":8465401.0099999998},{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A12,Database!$V:$V,AH$7&\" \"&AH$8)","v":8304738.6299999999},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$L:$L,$A12,Database!$V:$V,AI$7&\" \"&AI$8)","v":734626.74},{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A12,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":4341450},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$L:$L,$A12,Database!$V:$V,AK$7&\" \"&AK$8)","v":212016},{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A12,Database!$V:$V,AL$7&\" \"&AL$8)","v":362299},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$L:$L,$A12,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A12,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-3596443.88,{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-3596443.88,{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP12","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-3596443.88,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$L:$L,$A12,Database!$V:$V,AV$7&\" \"&AV$8)","v":7285166.8700000001},{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A12,Database!$V:$V,AW$7&\" \"&AW$8)","v":9271600.1099999994},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$L:$L,$A12,Database!$V:$V,AX$7&\" \"&AX$8)","v":751634.36},{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A12,Database!$V:$V,AY$7&\" \"&AY$8)","v":4160865.63},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$L:$L,$A12,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":550233},{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A12,Database!$V:$V,BA$7&\" \"&BA$8)","v":353212},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$L:$L,$A12,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A12,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-5198643.51,{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-5198643.51,{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE12","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-5198643.51,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$L:$L,$A12,Database!$V:$V,BK$7&\" \"&BK$8)","v":7451271.0599999987},{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A12,Database!$V:$V,BL$7&\" \"&BL$8)","v":9681104.3100000024},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$L:$L,$A12,Database!$V:$V,BM$7&\" \"&BM$8)","v":769067.03999999992},{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A12,Database!$V:$V,BN$7&\" \"&BN$8)","v":4389104.1199999992},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$L:$L,$A12,Database!$V:$V,BO$7&\" \"&BO$8)","v":349136},{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A12,Database!$V:$V,BP$7&\" \"&BP$8)","v":333423},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$L:$L,$A12,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A12,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-5834157.3300000029,{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-5834157.3300000029,{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT12","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-5834157.3300000029,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$L:$L,$A12,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":7655579.1899999995},{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A12,Database!$V:$V,CA$7&\" \"&CA$8)","v":10115544.379999995},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$L:$L,$A12,Database!$V:$V,CB$7&\" \"&CB$8)","v":826248.12},{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A12,Database!$V:$V,CC$7&\" \"&CC$8)","v":4903257.3600000003},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$L:$L,$A12,Database!$V:$V,CD$7&\" \"&CD$8)","v":248960},{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A12,Database!$V:$V,CE$7&\" \"&CE$8)","v":323652},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$L:$L,$A12,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A12,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-6611666.429999996,{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-6611666.429999996,{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI12","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-6611666.429999996,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$L:$L,$A12,Database!$V:$V,CO$7&\" \"&CO$8)","v":7866016.5499999989},{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A12,Database!$V:$V,CP$7&\" \"&CP$8)","v":10490994.189999998},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$L:$L,$A12,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":849402.04999999993},{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A12,Database!$V:$V,CR$7&\" \"&CR$8)","v":5069321.88},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$L:$L,$A12,Database!$V:$V,CS$7&\" \"&CS$8)","v":256429},{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A12,Database!$V:$V,CT$7&\" \"&CT$8)","v":312772},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$L:$L,$A12,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A12,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-6901240.4699999988,{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-6901240.4699999988,{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX12","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-6901240.4699999988,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$L:$L,$A12,Database!$V:$V,DD$7&\" \"&DD$8)","v":8092767.0499999989},{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A12,Database!$V:$V,DE$7&\" \"&DE$8)","v":10880803.140000001},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$L:$L,$A12,Database!$V:$V,DF$7&\" \"&DF$8)","v":873257.14999999991},{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A12,Database!$V:$V,DG$7&\" \"&DG$8)","v":5341488.3899999997},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$L:$L,$A12,Database!$V:$V,DH$7&\" \"&DH$8)","v":29347},{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A12,Database!$V:$V,DI$7&\" \"&DI$8)","v":300715},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$L:$L,$A12,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A12,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-7527635.3300000019,{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-7527635.3300000019,{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM12","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-7527635.3300000019,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$L:$L,$A12,Database!$V:$V,DS$7&\" \"&DS$8)","v":8316020.0599999996},{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A12,Database!$V:$V,DT$7&\" \"&DT$8)","v":11285525.819999998},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$L:$L,$A12,Database!$V:$V,DU$7&\" \"&DU$8)","v":889634.9},{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A12,Database!$V:$V,DV$7&\" \"&DV$8)","v":5536814.96},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$L:$L,$A12,Database!$V:$V,DW$7&\" \"&DW$8)","v":30227},{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A12,Database!$V:$V,DX$7&\" \"&DX$8)","v":287413},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$L:$L,$A12,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A12,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-7873871.8199999984,{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-7873871.8199999984,{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB12","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-7873871.8199999984,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$L:$L,$A12,Database!$V:$V,EH$7&\" \"&EH$8)","v":8545970.6500000004},{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A12,Database!$V:$V,EI$7&\" \"&EI$8)","v":11705738.439999999},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$L:$L,$A12,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":922944.69000000006},{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A12,Database!$V:$V,EK$7&\" \"&EK$8)","v":5740563.0599999987},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$L:$L,$A12,Database!$V:$V,EL$7&\" \"&EL$8)","v":31134},{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A12,Database!$V:$V,EM$7&\" \"&EM$8)","v":272793},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$L:$L,$A12,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A12,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-8219045.1599999983,{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-8219045.1599999983,{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ12","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-8219045.1599999983,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$L:$L,$A12,Database!$V:$V,EW$7&\" \"&EW$8)","v":8782819.7699999996},{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A12,Database!$V:$V,EX$7&\" \"&EX$8)","v":12142039.520000003},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$L:$L,$A12,Database!$V:$V,EY$7&\" \"&EY$8)","v":949001.62},{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A12,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":5950014.6300000008},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$L:$L,$A12,Database!$V:$V,FA$7&\" \"&FA$8)","v":32068},{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A12,Database!$V:$V,FB$7&\" \"&FB$8)","v":256778},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$L:$L,$A12,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A12,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-8584942.7600000054,{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-8584942.7600000054,{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF12","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-8584942.7600000054," "," "," "]
["Recreation and Open Space","Recreation and Open Space",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$L:$L,$A13,Database!$V:$V,C$7&\" \"&C$8)","v":187119},{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A13,Database!$V:$V,D$7&\" \"&D$8)","v":975896},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$L:$L,$A13,Database!$V:$V,E$7&\" \"&E$8)","v":125000},{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A13,Database!$V:$V,F$7&\" \"&F$8)","v":225000},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$L:$L,$A13,Database!$V:$V,G$7&\" \"&G$8)","v":118000},{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A13,Database!$V:$V,H$7&\" \"&H$8)","v":26451},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$L:$L,$A13,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A13,Database!$V:$V,J$7&\" \"&J$8)","v":0},-797228,{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-797228,{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L13","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-797228,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$L:$L,$A13,Database!$V:$V,R$7&\" \"&R$8)","v":142821.57},{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A13,Database!$V:$V,S$7&\" \"&S$8)","v":969616.57000000007},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$L:$L,$A13,Database!$V:$V,T$7&\" \"&T$8)","v":100000},{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A13,Database!$V:$V,U$7&\" \"&U$8)","v":159000},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$L:$L,$A13,Database!$V:$V,V$7&\" \"&V$8)","v":30000},{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A13,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$L:$L,$A13,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A13,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-855795,{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-855795,{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA13","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-855795,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$L:$L,$A13,Database!$V:$V,AG$7&\" \"&AG$8)","v":145392.36000000002},{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A13,Database!$V:$V,AH$7&\" \"&AH$8)","v":1045934.21},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$L:$L,$A13,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A13,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":20310},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$L:$L,$A13,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A13,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$L:$L,$A13,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A13,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-920851.85,{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-920851.85,{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP13","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-920851.85,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$L:$L,$A13,Database!$V:$V,AV$7&\" \"&AV$8)","v":149027.17000000001},{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A13,Database!$V:$V,AW$7&\" \"&AW$8)","v":1036748.8699999999},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$L:$L,$A13,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A13,Database!$V:$V,AY$7&\" \"&AY$8)","v":20817.75},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$L:$L,$A13,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A13,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$L:$L,$A13,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A13,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-908539.44999999984,{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-908539.44999999984,{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE13","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-908539.44999999984,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$L:$L,$A13,Database!$V:$V,BK$7&\" \"&BK$8)","v":152752.86000000002},{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A13,Database!$V:$V,BL$7&\" \"&BL$8)","v":1075649.9700000002},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$L:$L,$A13,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A13,Database!$V:$V,BN$7&\" \"&BN$8)","v":21338.19},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$L:$L,$A13,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A13,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$L:$L,$A13,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A13,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-944235.30000000016,{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-944235.30000000016,{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT13","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-944235.30000000016,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$L:$L,$A13,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":157335.44},{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A13,Database!$V:$V,CA$7&\" \"&CA$8)","v":1116730.5900000001},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$L:$L,$A13,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A13,Database!$V:$V,CC$7&\" \"&CC$8)","v":21978.34},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$L:$L,$A13,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A13,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$L:$L,$A13,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A13,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-981373.49000000011,{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-981373.49000000011,{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI13","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-981373.49000000011,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$L:$L,$A13,Database!$V:$V,CO$7&\" \"&CO$8)","v":162055.49999999997},{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A13,Database!$V:$V,CP$7&\" \"&CP$8)","v":1159414.0599999998},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$L:$L,$A13,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A13,Database!$V:$V,CR$7&\" \"&CR$8)","v":22637.69},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$L:$L,$A13,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A13,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$L:$L,$A13,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A13,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-1019996.2499999998,{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-1019996.2499999998,{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX13","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-1019996.2499999998,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$L:$L,$A13,Database!$V:$V,DD$7&\" \"&DD$8)","v":166917.16},{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A13,Database!$V:$V,DE$7&\" \"&DE$8)","v":1203763.33},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$L:$L,$A13,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A13,Database!$V:$V,DG$7&\" \"&DG$8)","v":23316.82},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$L:$L,$A13,Database!$V:$V,DH$7&\" \"&DH$8)","v":3477},{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A13,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$L:$L,$A13,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A13,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-1056685.99,{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-1056685.99,{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM13","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-1056685.99,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$L:$L,$A13,Database!$V:$V,DS$7&\" \"&DS$8)","v":171924.67000000004},{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A13,Database!$V:$V,DT$7&\" \"&DT$8)","v":1249843.73},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$L:$L,$A13,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A13,Database!$V:$V,DV$7&\" \"&DV$8)","v":24016.32},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$L:$L,$A13,Database!$V:$V,DW$7&\" \"&DW$8)","v":4182},{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A13,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$L:$L,$A13,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A13,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-1097753.3800000001,{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-1097753.3800000001,{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB13","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-1097753.3800000001,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$L:$L,$A13,Database!$V:$V,EH$7&\" \"&EH$8)","v":177082.4},{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A13,Database!$V:$V,EI$7&\" \"&EI$8)","v":1297723.2300000002},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$L:$L,$A13,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A13,Database!$V:$V,EK$7&\" \"&EK$8)","v":24736.81},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$L:$L,$A13,Database!$V:$V,EL$7&\" \"&EL$8)","v":4907},{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A13,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$L:$L,$A13,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A13,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-1140470.6400000004,{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-1140470.6400000004,{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ13","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-1140470.6400000004,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$L:$L,$A13,Database!$V:$V,EW$7&\" \"&EW$8)","v":182394.87000000002},{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A13,Database!$V:$V,EX$7&\" \"&EX$8)","v":1347472.48},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$L:$L,$A13,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A13,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":25478.91},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$L:$L,$A13,Database!$V:$V,FA$7&\" \"&FA$8)","v":5654},{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A13,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$L:$L,$A13,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A13,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-1184902.5199999998,{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-1184902.5199999998,{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF13","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-1184902.5199999998," "," "," "]
["Rural and Urban Development","Rural and Urban Development",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$L:$L,$A14,Database!$V:$V,C$7&\" \"&C$8)","v":767866},{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A14,Database!$V:$V,D$7&\" \"&D$8)","v":1762644},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$L:$L,$A14,Database!$V:$V,E$7&\" \"&E$8)","v":604230},{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A14,Database!$V:$V,F$7&\" \"&F$8)","v":161094},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$L:$L,$A14,Database!$V:$V,G$7&\" \"&G$8)","v":851314},{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A14,Database!$V:$V,H$7&\" \"&H$8)","v":604230},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$L:$L,$A14,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A14,Database!$V:$V,J$7&\" \"&J$8)","v":0},-304558,{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A14,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-304558,{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L14","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$L:$L,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$L:$L,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-304558,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$L:$L,$A14,Database!$V:$V,R$7&\" \"&R$8)","v":784997.98},{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A14,Database!$V:$V,S$7&\" \"&S$8)","v":1472571.52},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$L:$L,$A14,Database!$V:$V,T$7&\" \"&T$8)","v":149998.47000000006},{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A14,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$L:$L,$A14,Database!$V:$V,V$7&\" \"&V$8)","v":1265000},{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A14,Database!$V:$V,W$7&\" \"&W$8)","v":150000},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$L:$L,$A14,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A14,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},577424.93000000005,{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A14,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},577424.93000000005,{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA14","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$L:$L,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$L:$L,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},577424.93000000005,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$L:$L,$A14,Database!$V:$V,AG$7&\" \"&AG$8)","v":799169.55},{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A14,Database!$V:$V,AH$7&\" \"&AH$8)","v":1509593.53},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$L:$L,$A14,Database!$V:$V,AI$7&\" \"&AI$8)","v":156283.42000000001},{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A14,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$L:$L,$A14,Database!$V:$V,AK$7&\" \"&AK$8)","v":644375},{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A14,Database!$V:$V,AL$7&\" \"&AL$8)","v":157408},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$L:$L,$A14,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A14,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-67173.559999999939,{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A14,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-67173.559999999939,{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP14","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$L:$L,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$L:$L,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-67173.559999999939,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$L:$L,$A14,Database!$V:$V,AV$7&\" \"&AV$8)","v":819148.78999999992},{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A14,Database!$V:$V,AW$7&\" \"&AW$8)","v":1544991.65},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$L:$L,$A14,Database!$V:$V,AX$7&\" \"&AX$8)","v":163222.40000000002},{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A14,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$L:$L,$A14,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":546228},{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A14,Database!$V:$V,BA$7&\" \"&BA$8)","v":165184},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$L:$L,$A14,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A14,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-181576.45999999996,{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A14,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-181576.45999999996,{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE14","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$L:$L,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$L:$L,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-181576.45999999996,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$L:$L,$A14,Database!$V:$V,BK$7&\" \"&BK$8)","v":839627.52},{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A14,Database!$V:$V,BL$7&\" \"&BL$8)","v":1581569.34},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$L:$L,$A14,Database!$V:$V,BM$7&\" \"&BM$8)","v":170469.48000000004},{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A14,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$L:$L,$A14,Database!$V:$V,BO$7&\" \"&BO$8)","v":516390},{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A14,Database!$V:$V,BP$7&\" \"&BP$8)","v":173344},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$L:$L,$A14,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A14,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-228426.34000000008,{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A14,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-228426.34000000008,{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT14","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$L:$L,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$L:$L,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-228426.34000000008,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$L:$L,$A14,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":864816.36},{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A14,Database!$V:$V,CA$7&\" \"&CA$8)","v":1626140.4100000001},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$L:$L,$A14,Database!$V:$V,CB$7&\" \"&CB$8)","v":178890.67000000004},{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A14,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$L:$L,$A14,Database!$V:$V,CD$7&\" \"&CD$8)","v":532104},{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A14,Database!$V:$V,CE$7&\" \"&CE$8)","v":181908},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$L:$L,$A14,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A14,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-232237.38000000012,{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A14,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-232237.38000000012,{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI14","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$L:$L,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$L:$L,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-232237.38000000012,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$L:$L,$A14,Database!$V:$V,CO$7&\" \"&CO$8)","v":890760.85000000009},{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A14,Database!$V:$V,CP$7&\" \"&CP$8)","v":1672071.5500000003},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$L:$L,$A14,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":187727.87},{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A14,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$L:$L,$A14,Database!$V:$V,CS$7&\" \"&CS$8)","v":548297},{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A14,Database!$V:$V,CT$7&\" \"&CT$8)","v":190894},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$L:$L,$A14,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A14,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-236179.83000000019,{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A14,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-236179.83000000019,{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX14","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$L:$L,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$L:$L,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-236179.83000000019,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$L:$L,$A14,Database!$V:$V,DD$7&\" \"&DD$8)","v":917483.65999999992},{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A14,Database!$V:$V,DE$7&\" \"&DE$8)","v":1719404.5200000003},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$L:$L,$A14,Database!$V:$V,DF$7&\" \"&DF$8)","v":197001.62999999995},{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A14,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$L:$L,$A14,Database!$V:$V,DH$7&\" \"&DH$8)","v":507558},{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A14,Database!$V:$V,DI$7&\" \"&DI$8)","v":200324},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$L:$L,$A14,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A14,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-297685.23000000045,{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A14,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-297685.23000000045,{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM14","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$L:$L,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$L:$L,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-297685.23000000045,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$L:$L,$A14,Database!$V:$V,DS$7&\" \"&DS$8)","v":945008.16999999993},{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A14,Database!$V:$V,DT$7&\" \"&DT$8)","v":1768182.3499999999},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$L:$L,$A14,Database!$V:$V,DU$7&\" \"&DU$8)","v":206733.51000000004},{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A14,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$L:$L,$A14,Database!$V:$V,DW$7&\" \"&DW$8)","v":522785},{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A14,Database!$V:$V,DX$7&\" \"&DX$8)","v":210220},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$L:$L,$A14,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A14,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-303875.66999999993,{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A14,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-303875.66999999993,{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB14","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$L:$L,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$L:$L,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-303875.66999999993,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$L:$L,$A14,Database!$V:$V,EH$7&\" \"&EH$8)","v":973358.41000000015},{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A14,Database!$V:$V,EI$7&\" \"&EI$8)","v":1818449.3299999998},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$L:$L,$A14,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":216946.14999999997},{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A14,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$L:$L,$A14,Database!$V:$V,EL$7&\" \"&EL$8)","v":538469},{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A14,Database!$V:$V,EM$7&\" \"&EM$8)","v":220605},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$L:$L,$A14,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A14,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-310280.76999999979,{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A14,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-310280.76999999979,{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ14","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$L:$L,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$L:$L,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-310280.76999999979,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$L:$L,$A14,Database!$V:$V,EW$7&\" \"&EW$8)","v":1002559.1699999999},{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A14,Database!$V:$V,EX$7&\" \"&EX$8)","v":1870251.17},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$L:$L,$A14,Database!$V:$V,EY$7&\" \"&EY$8)","v":227663.29999999996},{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A14,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$L:$L,$A14,Database!$V:$V,FA$7&\" \"&FA$8)","v":554622},{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A14,Database!$V:$V,FB$7&\" \"&FB$8)","v":231503},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$L:$L,$A14,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A14,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-316909.70000000007,{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A14,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-316909.70000000007,{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF14","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$L:$L,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$L:$L,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-316909.70000000007," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Sum above",{"$f":"C709","v":19840490},23452404,8328678,9291812,4842166,1570001,752636,0,-550247,4746123,4195876,0,-4746123,-550247,null,21502220.699999999,23771957.250000004,5851843.7000000002,5291973,2160232,1227470,777104,0,0.14999999559950083,4849513.040000001,4849513.1899999967,0,-4849513.4800000004,-0.29000000387895852,null,22929015.59,24138138.18,6369066.5600000005,6146151.96,1376241,1184265,794232,0,1.0000006528571248E-2,4978156.0999999996,4978156.1100000069,0,-4978156.4000000004,-0.28999999328516424,null,22745145.200000003,25209951.129999999,6492857.7200000007,4806575.38,1483091,1536199,831632,0,0.41000000236090273,5078001.25,5078001.66,0,-5078000.96,0.70000000146683306,null,24001163.809999999,25779992.309999999,6120999.9800000004,5071276.59,939542,1081142,870705,0,-0.11000000464264303,5181462.66,5181462.549999997,0,-5181463.46,-0.91000000538770109,null,25426149.099999998,26664456.839999996,6351842.0999999996,5624401.2700000005,857301,1257962,911528,0,9.0000005322508514E-2,5346702.6500000004,5346702.7400000067,0,-5346703.3099999996,-0.56999999296385795,null,26303071.060000002,27486863.559999999,6537917.9199999999,5654711.6100000003,883249,1530575,947912,0,-0.19000000122468919,5500787.5699999994,5500787.3799999971,0,-5500788,-0.62000000278931111,null,27223432.350000001,{"$f":"DE709","v":28354571.210000005},6721543.9099999992,5422207.5300000003,547784,1701888,985906,0,-0.48000000021420419,5651285.040000001,5651284.5600000005,0,-5651285.1299999999,-0.57000000006519258,null,28168552.800000004,29289518.050000001,6924499.8200000003,5619955.6699999999,566318,1775486,1025589,0,-9.999999706633389E-2,5828131.2699999996,5828131.1700000027,0,-5828131.4100000001,-0.23999999766238034,null,29149805.820000004,30182204.940000001,7075808.4900000012,5826197.9899999984,585408,1869654,1067035,0,0.38000000081956387,5935918.3399999999,5935918.7200000007,0,-5935917.6500000004,1.0700000021606684,null,30168620.920000002,31156474.689999998,7274187.6899999995,6038218.6000000006,605069,1963512,1110328,0,0.31999999925028533,6097522.8799999999,6097523.2000000002,0,-6097522.7699999996,0.43000000051688403," "," "," "]
[null,"per statutory format",{"$f":"'Budget Summary 1'!$J32","v":19840490},{"$f":"'Budget Summary 1'!$J64","v":23452404},{"$f":"'Budget Summary 1'!$J92","v":8328678},{"$f":"'Budget Summary 1'!$J111","v":9291812},{"$f":"'Budget Summary 1'!$J118","v":4842166},{"$f":"'Budget Summary 1'!$J122","v":1570001},{"$f":"'Budget Summary 1'!$J133","v":752636},{"$f":"'Budget Summary 1'!$J143","v":0},{"$f":"'Budget Summary 1'!$J148","v":-550247},{"$f":"'Budget Summary 1'!$J50+'Budget Summary 1'!$J51+'Budget Summary 1'!$J52","v":4746123},{"$f":"K712+L712","v":4195876},{"$f":"'Budget Reconciliation'!$C9","v":0},{"$f":"'Budget Reconciliation'!$C10","v":-4746123},{"$f":"SUM(M712,N712,O712)","v":-550247},null,{"$f":"'Budget Summary 1'!$L32","v":21502220.699999999},{"$f":"'Budget Summary 1'!$L64","v":23771957.25},{"$f":"'Budget Summary 1'!$L92","v":5851843.7000000002},{"$f":"'Budget Summary 1'!$L111","v":5291973},{"$f":"'Budget Summary 1'!$L118","v":2160232},{"$f":"'Budget Summary 1'!$L122","v":1227470},{"$f":"'Budget Summary 1'!$L133","v":777104},{"$f":"'Budget Summary 1'!$L143","v":0},{"$f":"'Budget Summary 1'!$L148","v":0.14999999944120646},{"$f":"'Budget Summary 1'!$L50+'Budget Summary 1'!$L51+'Budget Summary 1'!$L52","v":4849513.040000001},{"$f":"Z712+AA712","v":4849513.1900000004},{"$f":"'Budget Reconciliation'!$E9","v":0},{"$f":"'Budget Reconciliation'!$E10","v":-4849513.4800000004},{"$f":"SUM(AB712,AC712,AD712)","v":-0.2900000000372529},null,{"$f":"'Budget Summary 1'!$M32","v":22929015.59},{"$f":"'Budget Summary 1'!$M64","v":24138138.18},{"$f":"'Budget Summary 1'!$M92","v":6369066.5600000005},{"$f":"'Budget Summary 1'!$M111","v":6146151.96},{"$f":"'Budget Summary 1'!$M118","v":1376241},{"$f":"'Budget Summary 1'!$M122","v":1184265},{"$f":"'Budget Summary 1'!$M133","v":794232},{"$f":"'Budget Summary 1'!$M143","v":0},{"$f":"'Budget Summary 1'!$M148","v":1.0000000707805157E-2},{"$f":"'Budget Summary 1'!$M50+'Budget Summary 1'!$M51+'Budget Summary 1'!$M52","v":4978156.0999999996},{"$f":"AO712+AP712","v":4978156.1100000003},{"$f":"'Budget Reconciliation'!$F9","v":0},{"$f":"'Budget Reconciliation'!$F10","v":-4978156.4000000004},{"$f":"SUM(AQ712,AR712,AS712)","v":-0.2900000000372529},null,{"$f":"'Budget Summary 1'!$N32","v":22745145.200000003},{"$f":"'Budget Summary 1'!$N64","v":25209951.130000003},{"$f":"'Budget Summary 1'!$N92","v":6492857.7199999997},{"$f":"'Budget Summary 1'!$N111","v":4806575.38},{"$f":"'Budget Summary 1'!$N118","v":1483091},{"$f":"'Budget Summary 1'!$N122","v":1536199},{"$f":"'Budget Summary 1'!$N133","v":831632},{"$f":"'Budget Summary 1'!$N143","v":0},{"$f":"'Budget Summary 1'!$N148","v":0.41000000014901161},{"$f":"'Budget Summary 1'!$N50+'Budget Summary 1'!$N51+'Budget Summary 1'!$N52","v":5078001.25},{"$f":"BD712+BE712","v":5078001.66},{"$f":"'Budget Reconciliation'!$G9","v":0},{"$f":"'Budget Reconciliation'!$G10","v":-5078000.96},{"$f":"SUM(BF712,BG712,BH712)","v":0.70000000018626451},null,{"$f":"'Budget Summary 1'!$O32","v":24001163.810000002},{"$f":"'Budget Summary 1'!$O64","v":25779992.309999999},{"$f":"'Budget Summary 1'!$O92","v":6120999.9800000004},{"$f":"'Budget Summary 1'!$O111","v":5071276.59},{"$f":"'Budget Summary 1'!$O118","v":939542},{"$f":"'Budget Summary 1'!$O122","v":1081142},{"$f":"'Budget Summary 1'!$O133","v":870705},{"$f":"'Budget Summary 1'!$O143","v":0},{"$f":"'Budget Summary 1'!$O148","v":-0.10999999567866325},{"$f":"'Budget Summary 1'!$O50+'Budget Summary 1'!$O51+'Budget Summary 1'!$O52","v":5181462.66},{"$f":"BS712+BT712","v":5181462.5500000045},{"$f":"'Budget Reconciliation'!$H9","v":0},{"$f":"'Budget Reconciliation'!$H10","v":-5181463.46},{"$f":"SUM(BU712,BV712,BW712)","v":-0.90999999549239874},null,{"$f":"'Budget Summary 1'!$P32","v":25426149.100000001},{"$f":"'Budget Summary 1'!$P64","v":26664456.839999992},{"$f":"'Budget Summary 1'!$P92","v":6351842.0999999996},{"$f":"'Budget Summary 1'!$P111","v":5624401.2700000005},{"$f":"'Budget Summary 1'!$P118","v":857301},{"$f":"'Budget Summary 1'!$P122","v":1257962},{"$f":"'Budget Summary 1'!$P133","v":911528},{"$f":"'Budget Summary 1'!$P143","v":0},{"$f":"'Budget Summary 1'!$P148","v":9.000000823289156E-2},{"$f":"'Budget Summary 1'!$P50+'Budget Summary 1'!$P51+'Budget Summary 1'!$P52","v":5346702.6500000004},{"$f":"CH712+CI712","v":5346702.7400000086},{"$f":"'Budget Reconciliation'!$I9","v":0},{"$f":"'Budget Reconciliation'!$I10","v":-5346703.3099999996},{"$f":"SUM(CJ712,CK712,CL712)","v":-0.56999999098479748},null,{"$f":"'Budget Summary 1'!$Q32","v":26303071.060000002},{"$f":"'Budget Summary 1'!$Q64","v":27486863.559999995},{"$f":"'Budget Summary 1'!$Q92","v":6537917.9199999999},{"$f":"'Budget Summary 1'!$Q111","v":5654711.6100000003},{"$f":"'Budget Summary 1'!$Q118","v":883249},{"$f":"'Budget Summary 1'!$Q122","v":1530575},{"$f":"'Budget Summary 1'!$Q133","v":947912},{"$f":"'Budget Summary 1'!$Q143","v":0},{"$f":"'Budget Summary 1'!$Q148","v":-0.18999999295920134},{"$f":"'Budget Summary 1'!$Q50+'Budget Summary 1'!$Q51+'Budget Summary 1'!$Q52","v":5500787.5699999994},{"$f":"CW712+CX712","v":5500787.3800000064},{"$f":"'Budget Reconciliation'!$J9","v":0},{"$f":"'Budget Reconciliation'!$J10","v":-5500788},{"$f":"SUM(CY712,CZ712,DA712)","v":-0.61999999359250069},null,{"$f":"'Budget Summary 1'!$R32","v":27223432.349999998},{"$f":"'Budget Summary 1'!$R64","v":28354571.210000005},{"$f":"'Budget Summary 1'!$R92","v":6721543.9100000001},{"$f":"'Budget Summary 1'!$R111","v":5422207.5300000003},{"$f":"'Budget Summary 1'!$R118","v":547784},{"$f":"'Budget Summary 1'!$R122","v":1701888},{"$f":"'Budget Summary 1'!$R133","v":985906},{"$f":"'Budget Summary 1'!$R143","v":0},{"$f":"'Budget Summary 1'!$R148","v":-0.48000000696629286},{"$f":"'Budget Summary 1'!$R50+'Budget Summary 1'!$R51+'Budget Summary 1'!$R52","v":5651285.040000001},{"$f":"DL712+DM712","v":5651284.559999994},{"$f":"'Budget Reconciliation'!$K9","v":0},{"$f":"'Budget Reconciliation'!$K10","v":-5651285.1299999999},{"$f":"SUM(DN712,DO712,DP712)","v":-0.57000000588595867},null,{"$f":"'Budget Summary 1'!$S32","v":28168552.800000001},{"$f":"'Budget Summary 1'!$S64","v":29289518.049999997},{"$f":"'Budget Summary 1'!$S92","v":6924499.8200000003},{"$f":"'Budget Summary 1'!$S111","v":5619955.6699999999},{"$f":"'Budget Summary 1'!$S118","v":566318},{"$f":"'Budget Summary 1'!$S122","v":1775486},{"$f":"'Budget Summary 1'!$S133","v":1025589},{"$f":"'Budget Summary 1'!$S143","v":0},{"$f":"'Budget Summary 1'!$S148","v":-9.9999995902180672E-2},{"$f":"'Budget Summary 1'!$S50+'Budget Summary 1'!$S51+'Budget Summary 1'!$S52","v":5828131.2699999996},{"$f":"EA712+EB712","v":5828131.1700000037},{"$f":"'Budget Reconciliation'!$L9","v":0},{"$f":"'Budget Reconciliation'!$L10","v":-5828131.4100000001},{"$f":"SUM(EC712,ED712,EE712)","v":-0.23999999649822712},null,{"$f":"'Budget Summary 1'!$T32","v":29149805.82},{"$f":"'Budget Summary 1'!$T64","v":30182204.939999994},{"$f":"'Budget Summary 1'!$T92","v":7075808.4900000002},{"$f":"'Budget Summary 1'!$T111","v":5826197.9899999984},{"$f":"'Budget Summary 1'!$T118","v":585408},{"$f":"'Budget Summary 1'!$T122","v":1869654},{"$f":"'Budget Summary 1'!$T133","v":1067035},{"$f":"'Budget Summary 1'!$T143","v":0},{"$f":"'Budget Summary 1'!$T148","v":0.38000000827014446},{"$f":"'Budget Summary 1'!$T50+'Budget Summary 1'!$T51+'Budget Summary 1'!$T52","v":5935918.3399999999},{"$f":"EP712+EQ712","v":5935918.7200000081},{"$f":"'Budget Reconciliation'!$M9","v":0},{"$f":"'Budget Reconciliation'!$M10","v":-5935917.6500000004},{"$f":"SUM(ER712,ES712,ET712)","v":1.0700000077486038},null,{"$f":"'Budget Summary 1'!$U32","v":30168620.920000006},{"$f":"'Budget Summary 1'!$U64","v":31156474.689999998},{"$f":"'Budget Summary 1'!$U92","v":7274187.6899999995},{"$f":"'Budget Summary 1'!$U111","v":6038218.6000000006},{"$f":"'Budget Summary 1'!$U118","v":605069},{"$f":"'Budget Summary 1'!$U122","v":1963512},{"$f":"'Budget Summary 1'!$U133","v":1110328},{"$f":"'Budget Summary 1'!$U143","v":0},{"$f":"'Budget Summary 1'!$U148","v":0.32000000681728125},{"$f":"'Budget Summary 1'!$U50+'Budget Summary 1'!$U51+'Budget Summary 1'!$U52","v":6097522.8799999999},{"$f":"FE712+FF712","v":6097523.2000000067},{"$f":"'Budget Reconciliation'!$N9","v":0},{"$f":"'Budget Reconciliation'!$N10","v":-6097522.7699999996},{"$f":"SUM(FG712,FH712,FI712)","v":0.43000000715255737}," "," "," "]
[null,"variance",{"$f":"ROUND(C711-C712,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"ROUND(DE711-DE712,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P711","v":-550247},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE711","v":-0.29000000387895852},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT711","v":-0.28999999328516424},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI711","v":0.70000000146683306},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX711","v":-0.91000000538770109},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CM711","v":-0.56999999296385795},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DB711","v":-0.62000000278931111},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DQ711","v":-0.57000000006519258},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EF711","v":-0.23999999766238034},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EU711","v":1.0700000021606684},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FJ711","v":0.43000000051688403}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$C11","v":-550247},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$E11","v":-0.2900000000372529},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$F11","v":-0.2900000000372529},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$G11","v":0.70000000018626451},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$H11","v":-0.90999999549239874},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$I11","v":-0.56999999098479748},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$J11","v":-0.61999999359250069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$K11","v":-0.57000000588595867},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$L11","v":-0.23999999649822712},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$M11","v":1.0700000077486038},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$N11","v":0.43000000715255737}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(P715-P716,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AE715-AE716,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AT715-AT716,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BI715-BI716,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BX715-BX716,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(CM715-CM716,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(DB715-DB716,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(DQ715-DQ716,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(EF715-EF716,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(EU715-EU716,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(FJ715-FJ716,2)","v":0}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Summary F2","index":31,"n_rows":525,"n_cols":169,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,122,3,135],[3,137,3,150],[3,152,3,165],[3,47,3,60],[3,62,3,75],[3,77,3,90],[3,92,3,105],[3,107,3,120],[1,0,2,1],[3,0,4,1],[4,2,4,15],[4,17,4,30],[4,32,4,45],[3,2,3,15],[3,17,3,30],[3,32,3,45],[4,122,4,135],[4,137,4,150],[4,152,4,165],[4,47,4,60],[4,62,4,75],[4,77,4,90],[4,92,4,105],[4,107,4,120]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"MID('Cover Page'!$A$5,1,FIND(\"ending\",'Cover Page'!$A$5)+6)&CHAR(10)&MID('Cover Page'!$A$5,FIND(\"ending\",'Cover Page'!$A$5)+7,LEN('Cover Page'!$A$5))","v":"10 Year Financial Plan for the Years ending \n30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"SUMMARY OF ALL G/L ACCOUNTS - \"&UPPER(general_fund_name)","v":"SUMMARY OF ALL G/L ACCOUNTS - GENERAL FUND"},null,{"$f":"'Budget Summary 1'!J5","v":"Current Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Summary 1'!L5","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CO4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DD4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DS4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},"2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15",null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},"2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16",null,{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},"2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17",null,{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},"2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18",null,{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},"2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19",null,{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},"2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20",null,{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},"2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21",null,{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},"2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22",null,{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},"2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23",null,{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},"2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24",null,{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},"2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25"," "," "," "]
[{"$f":"\"by \"&general_database_function_2","v":"by Service (Functional)"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"}," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after"," "," "," "]
["Code","Description","Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash"," "," "," "]
["Cemeteries","Cemeteries",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A9,Database!$V:$V,C$7&\" \"&C$8)","v":131500},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A9,Database!$V:$V,D$7&\" \"&D$8)","v":139633},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A9,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A9,Database!$V:$V,F$7&\" \"&F$8)","v":26000},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A9,Database!$V:$V,G$7&\" \"&G$8)","v":12133},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A9,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A9,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A9,Database!$V:$V,J$7&\" \"&J$8)","v":0},{"$f":"SUM(C9,-D9,E9,-F9,G9,-H9,I9,-J9)","v":-22000},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(K9,L9)","v":-22000},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L9","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(M9,N9,O9)","v":-22000},null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A9,Database!$V:$V,R$7&\" \"&R$8)","v":132000},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A9,Database!$V:$V,S$7&\" \"&S$8)","v":130688.2},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A9,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A9,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A9,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A9,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A9,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A9,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},{"$f":"SUM(R9,-S9,T9,-U9,V9,-W9,X9,-Y9)","v":1311.8000000000029},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(Z9,AA9)","v":1311.8000000000029},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA9","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AB9,AC9,AD9)","v":1311.8000000000029},null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A9,Database!$V:$V,AG$7&\" \"&AG$8)","v":134376},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A9,Database!$V:$V,AH$7&\" \"&AH$8)","v":132992.21},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A9,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A9,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A9,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A9,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A9,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A9,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},{"$f":"SUM(AG9,-AH9,AI9,-AJ9,AK9,-AL9,AM9,-AN9)","v":1383.7900000000081},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(AO9,AP9)","v":1383.7900000000081},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP9","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AQ9,AR9,AS9)","v":1383.7900000000081},null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A9,Database!$V:$V,AV$7&\" \"&AV$8)","v":137735.4},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A9,Database!$V:$V,AW$7&\" \"&AW$8)","v":136249.82},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A9,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A9,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A9,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A9,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A9,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A9,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},{"$f":"SUM(AV9,-AW9,AX9,-AY9,AZ9,-BA9,BB9,-BC9)","v":1485.5799999999872},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BD9,BE9)","v":1485.5799999999872},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE9","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BF9,BG9,BH9)","v":1485.5799999999872},null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A9,Database!$V:$V,BK$7&\" \"&BK$8)","v":141178.79},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A9,Database!$V:$V,BL$7&\" \"&BL$8)","v":139588.87000000002},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A9,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A9,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A9,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A9,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A9,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A9,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},{"$f":"SUM(BK9,-BL9,BM9,-BN9,BO9,-BP9,BQ9,-BR9)","v":1589.9199999999837},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BS9,BT9)","v":1589.9199999999837},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT9","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BU9,BV9,BW9)","v":1589.9199999999837},null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A9,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":145414.15},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A9,Database!$V:$V,CA$7&\" \"&CA$8)","v":143695.9},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A9,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A9,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A9,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A9,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A9,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A9,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},{"$f":"SUM(BZ9,-CA9,CB9,-CC9,CD9,-CE9,CF9,-CG9)","v":1718.25},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CH9,CI9)","v":1718.25},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI9","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CJ9,CK9,CL9)","v":1718.25},null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A9,Database!$V:$V,CO$7&\" \"&CO$8)","v":149776.57},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A9,Database!$V:$V,CP$7&\" \"&CP$8)","v":147926.14000000001},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A9,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A9,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A9,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A9,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A9,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A9,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},{"$f":"SUM(CO9,-CP9,CQ9,-CR9,CS9,-CT9,CU9,-CV9)","v":1850.429999999993},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CW9,CX9)","v":1850.429999999993},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX9","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CY9,CZ9,DA9)","v":1850.429999999993},null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A9,Database!$V:$V,DD$7&\" \"&DD$8)","v":154269.87},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A9,Database!$V:$V,DE$7&\" \"&DE$8)","v":152283.29},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A9,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A9,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A9,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A9,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A9,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A9,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},{"$f":"SUM(DD9,-DE9,DF9,-DG9,DH9,-DI9,DJ9,-DK9)","v":1986.5799999999872},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(DL9,DM9)","v":1986.5799999999872},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM9","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(DN9,DO9,DP9)","v":1986.5799999999872},null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A9,Database!$V:$V,DS$7&\" \"&DS$8)","v":158897.97},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A9,Database!$V:$V,DT$7&\" \"&DT$8)","v":156771.15},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A9,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A9,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A9,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A9,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A9,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A9,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},{"$f":"SUM(DS9,-DT9,DU9,-DV9,DW9,-DX9,DY9,-DZ9)","v":2126.820000000007},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EA9,EB9)","v":2126.820000000007},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB9","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(EC9,ED9,EE9)","v":2126.820000000007},null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A9,Database!$V:$V,EH$7&\" \"&EH$8)","v":163664.91},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A9,Database!$V:$V,EI$7&\" \"&EI$8)","v":161393.65},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A9,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A9,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A9,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A9,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A9,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A9,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},{"$f":"SUM(EH9,-EI9,EJ9,-EK9,EL9,-EM9,EN9,-EO9)","v":2271.2600000000093},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EP9,EQ9)","v":2271.2600000000093},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ9","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(ER9,ES9,ET9)","v":2271.2600000000093},null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A9,Database!$V:$V,EW$7&\" \"&EW$8)","v":168574.86},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A9,Database!$V:$V,EX$7&\" \"&EX$8)","v":166154.82},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A9,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A9,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A9,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A9,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A9,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A9,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},{"$f":"SUM(EW9,-EX9,EY9,-EZ9,FA9,-FB9,FC9,-FD9)","v":2420.039999999979},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(FE9,FF9)","v":2420.039999999979},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF9","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(FG9,FH9,FI9)","v":2420.039999999979}," "," "," "]
["Commercial Operations","Commercial Operations",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A10,Database!$V:$V,C$7&\" \"&C$8)","v":453748},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A10,Database!$V:$V,D$7&\" \"&D$8)","v":432418},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A10,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A10,Database!$V:$V,F$7&\" \"&F$8)","v":248285},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A10,Database!$V:$V,G$7&\" \"&G$8)","v":258285},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A10,Database!$V:$V,H$7&\" \"&H$8)","v":97900},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A10,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A10,Database!$V:$V,J$7&\" \"&J$8)","v":0},{"$f":"SUM(C10,-D10,E10,-F10,G10,-H10,I10,-J10)","v":-66570},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(K10,L10)","v":-66570},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L10","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(M10,N10,O10)","v":-66570},null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A10,Database!$V:$V,R$7&\" \"&R$8)","v":430000.44},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A10,Database!$V:$V,S$7&\" \"&S$8)","v":342500},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A10,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A10,Database!$V:$V,U$7&\" \"&U$8)","v":175000},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A10,Database!$V:$V,V$7&\" \"&V$8)","v":175000},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A10,Database!$V:$V,W$7&\" \"&W$8)","v":167802},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A10,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A10,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},{"$f":"SUM(R10,-S10,T10,-U10,V10,-W10,X10,-Y10)","v":-80301.56},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(Z10,AA10)","v":-80301.56},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA10","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AB10,AC10,AD10)","v":-80301.56},null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A10,Database!$V:$V,AG$7&\" \"&AG$8)","v":437740.45},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A10,Database!$V:$V,AH$7&\" \"&AH$8)","v":351233.75},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A10,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A10,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":127875},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A10,Database!$V:$V,AK$7&\" \"&AK$8)","v":158550},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A10,Database!$V:$V,AL$7&\" \"&AL$8)","v":83275},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A10,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A10,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},{"$f":"SUM(AG10,-AH10,AI10,-AJ10,AK10,-AL10,AM10,-AN10)","v":33906.700000000012},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(AO10,AP10)","v":33906.700000000012},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP10","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AQ10,AR10,AS10)","v":33906.700000000012},null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A10,Database!$V:$V,AV$7&\" \"&AV$8)","v":448683.96},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A10,Database!$V:$V,AW$7&\" \"&AW$8)","v":363526.93000000005},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A10,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A10,Database!$V:$V,AY$7&\" \"&AY$8)","v":51250},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A10,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":72211},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A10,Database!$V:$V,BA$7&\" \"&BA$8)","v":78581},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A10,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A10,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},{"$f":"SUM(AV10,-AW10,AX10,-AY10,AZ10,-BA10,BB10,-BC10)","v":27537.02999999997},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BD10,BE10)","v":27537.02999999997},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE10","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BF10,BG10,BH10)","v":27537.02999999997},null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A10,Database!$V:$V,BK$7&\" \"&BK$8)","v":459901.06000000006},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A10,Database!$V:$V,BL$7&\" \"&BL$8)","v":378068.01},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A10,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A10,Database!$V:$V,BN$7&\" \"&BN$8)","v":52531.25},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A10,Database!$V:$V,BO$7&\" \"&BO$8)","v":74016},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A10,Database!$V:$V,BP$7&\" \"&BP$8)","v":73387},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A10,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A10,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},{"$f":"SUM(BK10,-BL10,BM10,-BN10,BO10,-BP10,BQ10,-BR10)","v":29930.800000000047},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BS10,BT10)","v":29930.800000000047},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT10","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BU10,BV10,BW10)","v":29930.800000000047},null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A10,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":473698.08999999997},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A10,Database!$V:$V,CA$7&\" \"&CA$8)","v":393190.73},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A10,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A10,Database!$V:$V,CC$7&\" \"&CC$8)","v":54107.19},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A10,Database!$V:$V,CD$7&\" \"&CD$8)","v":76237},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A10,Database!$V:$V,CE$7&\" \"&CE$8)","v":67658},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A10,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A10,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},{"$f":"SUM(BZ10,-CA10,CB10,-CC10,CD10,-CE10,CF10,-CG10)","v":34979.169999999984},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CH10,CI10)","v":34979.169999999984},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI10","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CJ10,CK10,CL10)","v":34979.169999999984},null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A10,Database!$V:$V,CO$7&\" \"&CO$8)","v":487909.02999999997},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A10,Database!$V:$V,CP$7&\" \"&CP$8)","v":408918.36},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A10,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A10,Database!$V:$V,CR$7&\" \"&CR$8)","v":55730.41},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A10,Database!$V:$V,CS$7&\" \"&CS$8)","v":78523},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A10,Database!$V:$V,CT$7&\" \"&CT$8)","v":61362},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A10,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A10,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},{"$f":"SUM(CO10,-CP10,CQ10,-CR10,CS10,-CT10,CU10,-CV10)","v":40421.25999999998},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CW10,CX10)","v":40421.25999999998},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX10","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CY10,CZ10,DA10)","v":40421.25999999998},null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A10,Database!$V:$V,DD$7&\" \"&DD$8)","v":502546.3},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A10,Database!$V:$V,DE$7&\" \"&DE$8)","v":425275.09},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A10,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A10,Database!$V:$V,DG$7&\" \"&DG$8)","v":57402.32},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A10,Database!$V:$V,DH$7&\" \"&DH$8)","v":7402},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A10,Database!$V:$V,DI$7&\" \"&DI$8)","v":54460},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A10,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A10,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},{"$f":"SUM(DD10,-DE10,DF10,-DG10,DH10,-DI10,DJ10,-DK10)","v":-27189.110000000037},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(DL10,DM10)","v":-27189.110000000037},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM10","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(DN10,DO10,DP10)","v":-27189.110000000037},null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A10,Database!$V:$V,DS$7&\" \"&DS$8)","v":517622.69},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A10,Database!$V:$V,DT$7&\" \"&DT$8)","v":442286.09},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A10,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A10,Database!$V:$V,DV$7&\" \"&DV$8)","v":59124.39},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A10,Database!$V:$V,DW$7&\" \"&DW$8)","v":9124},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A10,Database!$V:$V,DX$7&\" \"&DX$8)","v":46914},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A10,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A10,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},{"$f":"SUM(DS10,-DT10,DU10,-DV10,DW10,-DX10,DY10,-DZ10)","v":-21577.790000000023},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EA10,EB10)","v":-21577.790000000023},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB10","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(EC10,ED10,EE10)","v":-21577.790000000023},null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A10,Database!$V:$V,EH$7&\" \"&EH$8)","v":533151.37},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A10,Database!$V:$V,EI$7&\" \"&EI$8)","v":459977.53},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A10,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A10,Database!$V:$V,EK$7&\" \"&EK$8)","v":60898.12},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A10,Database!$V:$V,EL$7&\" \"&EL$8)","v":10898},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A10,Database!$V:$V,EM$7&\" \"&EM$8)","v":38683},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A10,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A10,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},{"$f":"SUM(EH10,-EI10,EJ10,-EK10,EL10,-EM10,EN10,-EO10)","v":-15509.280000000035},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EP10,EQ10)","v":-15509.280000000035},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ10","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(ER10,ES10,ET10)","v":-15509.280000000035},null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A10,Database!$V:$V,EW$7&\" \"&EW$8)","v":549145.91},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A10,Database!$V:$V,EX$7&\" \"&EX$8)","v":478376.63},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A10,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A10,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":62725.06},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A10,Database!$V:$V,FA$7&\" \"&FA$8)","v":12725},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A10,Database!$V:$V,FB$7&\" \"&FB$8)","v":29723},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A10,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A10,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},{"$f":"SUM(EW10,-EX10,EY10,-EZ10,FA10,-FB10,FC10,-FD10)","v":-8953.7799999999697},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(FE10,FF10)","v":-8953.7799999999697},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF10","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(FG10,FH10,FI10)","v":-8953.7799999999697}," "," "," "]
["Community Development","Community Development",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A11,Database!$V:$V,C$7&\" \"&C$8)","v":3003},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A11,Database!$V:$V,D$7&\" \"&D$8)","v":235618},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A11,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A11,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A11,Database!$V:$V,G$7&\" \"&G$8)","v":51610},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A11,Database!$V:$V,H$7&\" \"&H$8)","v":10000},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A11,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A11,Database!$V:$V,J$7&\" \"&J$8)","v":0},-191005,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-191005,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L11","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-191005,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A11,Database!$V:$V,R$7&\" \"&R$8)","v":1500.09},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A11,Database!$V:$V,S$7&\" \"&S$8)","v":194131.12},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A11,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A11,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A11,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A11,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A11,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A11,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-192631.03,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-192631.03,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA11","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-192631.03,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A11,Database!$V:$V,AG$7&\" \"&AG$8)","v":1527.09},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A11,Database!$V:$V,AH$7&\" \"&AH$8)","v":198754.29},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A11,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A11,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A11,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A11,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A11,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A11,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-197227.2,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-197227.2,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP11","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-197227.2,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A11,Database!$V:$V,AV$7&\" \"&AV$8)","v":1565.27},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A11,Database!$V:$V,AW$7&\" \"&AW$8)","v":203876.97999999998},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A11,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A11,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A11,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A11,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A11,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A11,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-202311.71,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-202311.71,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE11","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-202311.71,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A11,Database!$V:$V,BK$7&\" \"&BK$8)","v":1604.4},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A11,Database!$V:$V,BL$7&\" \"&BL$8)","v":209212.72000000003},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A11,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A11,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A11,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A11,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A11,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A11,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-207608.32000000004,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-207608.32000000004,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT11","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-207608.32000000004,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A11,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":1652.53},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A11,Database!$V:$V,CA$7&\" \"&CA$8)","v":215654.67},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A11,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A11,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A11,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A11,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A11,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A11,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-214002.14,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-214002.14,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI11","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-214002.14,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A11,Database!$V:$V,CO$7&\" \"&CO$8)","v":1702.11},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A11,Database!$V:$V,CP$7&\" \"&CP$8)","v":222296.49999999997},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A11,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A11,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A11,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A11,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A11,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A11,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-220594.38999999998,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-220594.38999999998,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX11","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-220594.38999999998,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A11,Database!$V:$V,DD$7&\" \"&DD$8)","v":1753.17},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A11,Database!$V:$V,DE$7&\" \"&DE$8)","v":229144.48},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A11,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A11,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A11,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A11,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A11,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A11,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-227391.31,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-227391.31,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM11","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-227391.31,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A11,Database!$V:$V,DS$7&\" \"&DS$8)","v":1805.77},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A11,Database!$V:$V,DT$7&\" \"&DT$8)","v":236205.08},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A11,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A11,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A11,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A11,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A11,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A11,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-234399.31,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-234399.31,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB11","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-234399.31,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A11,Database!$V:$V,EH$7&\" \"&EH$8)","v":1859.94},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A11,Database!$V:$V,EI$7&\" \"&EI$8)","v":243484.94},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A11,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A11,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A11,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A11,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A11,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A11,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-241625,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-241625,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ11","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-241625,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A11,Database!$V:$V,EW$7&\" \"&EW$8)","v":1915.74},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A11,Database!$V:$V,EX$7&\" \"&EX$8)","v":250990.94999999998},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A11,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A11,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A11,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A11,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A11,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A11,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-249075.21,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-249075.21,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF11","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-249075.21," "," "," "]
["Corporate Administration","Corporate Administration",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A12,Database!$V:$V,C$7&\" \"&C$8)","v":1200},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A12,Database!$V:$V,D$7&\" \"&D$8)","v":353489},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A12,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A12,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A12,Database!$V:$V,G$7&\" \"&G$8)","v":35000},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A12,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A12,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A12,Database!$V:$V,J$7&\" \"&J$8)","v":0},-317289,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-317289,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L12","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-317289,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A12,Database!$V:$V,R$7&\" \"&R$8)","v":1100},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A12,Database!$V:$V,S$7&\" \"&S$8)","v":329578.2},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A12,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A12,Database!$V:$V,U$7&\" \"&U$8)","v":291000},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A12,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A12,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A12,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A12,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-619478.19999999995,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-619478.19999999995,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA12","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-619478.19999999995,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A12,Database!$V:$V,AG$7&\" \"&AG$8)","v":1119.8},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A12,Database!$V:$V,AH$7&\" \"&AH$8)","v":338156.39},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A12,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A12,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A12,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A12,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A12,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A12,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-337036.59,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-337036.59,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP12","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-337036.59,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A12,Database!$V:$V,AV$7&\" \"&AV$8)","v":1147.8},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A12,Database!$V:$V,AW$7&\" \"&AW$8)","v":346610.3},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A12,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A12,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A12,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A12,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A12,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A12,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-345462.5,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-345462.5,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE12","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-345462.5,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A12,Database!$V:$V,BK$7&\" \"&BK$8)","v":1176.5},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A12,Database!$V:$V,BL$7&\" \"&BL$8)","v":355275.56},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A12,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A12,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A12,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A12,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A12,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A12,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-354099.06,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-354099.06,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT12","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-354099.06,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A12,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":1211.8},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A12,Database!$V:$V,CA$7&\" \"&CA$8)","v":365933.82},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A12,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A12,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A12,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A12,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A12,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A12,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-364722.02,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-364722.02,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI12","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-364722.02,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A12,Database!$V:$V,CO$7&\" \"&CO$8)","v":1248.1500000000001},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A12,Database!$V:$V,CP$7&\" \"&CP$8)","v":376911.83999999997},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A12,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A12,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A12,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A12,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A12,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A12,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-375663.68999999994,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-375663.68999999994,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX12","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-375663.68999999994,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A12,Database!$V:$V,DD$7&\" \"&DD$8)","v":1285.5899999999999},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A12,Database!$V:$V,DE$7&\" \"&DE$8)","v":388219.2},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A12,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A12,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A12,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A12,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A12,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A12,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-386933.61,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-386933.61,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM12","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-386933.61,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A12,Database!$V:$V,DS$7&\" \"&DS$8)","v":1324.16},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A12,Database!$V:$V,DT$7&\" \"&DT$8)","v":399865.77},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A12,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A12,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A12,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A12,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A12,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A12,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-398541.61000000004,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-398541.61000000004,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB12","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-398541.61000000004,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A12,Database!$V:$V,EH$7&\" \"&EH$8)","v":1363.88},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A12,Database!$V:$V,EI$7&\" \"&EI$8)","v":411861.75},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A12,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A12,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A12,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A12,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A12,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A12,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-410497.87,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-410497.87,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ12","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-410497.87,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A12,Database!$V:$V,EW$7&\" \"&EW$8)","v":1404.8},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A12,Database!$V:$V,EX$7&\" \"&EX$8)","v":424217.59999999998},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A12,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A12,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A12,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A12,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A12,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A12,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-422812.8,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-422812.8,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF12","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-422812.8," "," "," "]
["Depot Operations","Depot Operations",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A13,Database!$V:$V,C$7&\" \"&C$8)","v":2567000},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A13,Database!$V:$V,D$7&\" \"&D$8)","v":2007153},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A13,Database!$V:$V,E$7&\" \"&E$8)","v":400000},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A13,Database!$V:$V,F$7&\" \"&F$8)","v":1050000},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A13,Database!$V:$V,G$7&\" \"&G$8)","v":650000},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A13,Database!$V:$V,H$7&\" \"&H$8)","v":559847},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A13,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A13,Database!$V:$V,J$7&\" \"&J$8)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L13","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A13,Database!$V:$V,R$7&\" \"&R$8)","v":2481000},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A13,Database!$V:$V,S$7&\" \"&S$8)","v":2164332.2800000003},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A13,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A13,Database!$V:$V,U$7&\" \"&U$8)","v":675000},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A13,Database!$V:$V,V$7&\" \"&V$8)","v":675000},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A13,Database!$V:$V,W$7&\" \"&W$8)","v":316668},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A13,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A13,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-0.28000000026077032,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-0.28000000026077032,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA13","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-0.28000000026077032,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A13,Database!$V:$V,AG$7&\" \"&AG$8)","v":2535900},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A13,Database!$V:$V,AH$7&\" \"&AH$8)","v":2218280.02},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A13,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A13,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":25563},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A13,Database!$V:$V,AK$7&\" \"&AK$8)","v":25563},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A13,Database!$V:$V,AL$7&\" \"&AL$8)","v":304619},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A13,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A13,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},13000.979999999981,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},13000.979999999981,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP13","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},13000.979999999981,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A13,Database!$V:$V,AV$7&\" \"&AV$8)","v":2598272.5},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A13,Database!$V:$V,AW$7&\" \"&AW$8)","v":2291015.5699999998},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A13,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A13,Database!$V:$V,AY$7&\" \"&AY$8)","v":26202},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A13,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":26202},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A13,Database!$V:$V,BA$7&\" \"&BA$8)","v":293802},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A13,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A13,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},13454.930000000168,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},13454.930000000168,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE13","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},13454.930000000168,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A13,Database!$V:$V,BK$7&\" \"&BK$8)","v":2662204.31},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A13,Database!$V:$V,BL$7&\" \"&BL$8)","v":2375983.4099999997},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A13,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A13,Database!$V:$V,BN$7&\" \"&BN$8)","v":26857},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A13,Database!$V:$V,BO$7&\" \"&BO$8)","v":26857},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A13,Database!$V:$V,BP$7&\" \"&BP$8)","v":272230},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A13,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A13,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},13990.900000000373,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},13990.900000000373,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT13","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},13990.900000000373,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A13,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":2740840.44},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A13,Database!$V:$V,CA$7&\" \"&CA$8)","v":2465667.46},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A13,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A13,Database!$V:$V,CC$7&\" \"&CC$8)","v":27662},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A13,Database!$V:$V,CD$7&\" \"&CD$8)","v":27662},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A13,Database!$V:$V,CE$7&\" \"&CE$8)","v":260624},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A13,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A13,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},14548.979999999981,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},14548.979999999981,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI13","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},14548.979999999981,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A13,Database!$V:$V,CO$7&\" \"&CO$8)","v":2821835.6500000004},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A13,Database!$V:$V,CP$7&\" \"&CP$8)","v":2558853.58},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A13,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A13,Database!$V:$V,CR$7&\" \"&CR$8)","v":28492},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A13,Database!$V:$V,CS$7&\" \"&CS$8)","v":28492},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A13,Database!$V:$V,CT$7&\" \"&CT$8)","v":247853},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A13,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A13,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},15129.070000000298,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},15129.070000000298,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX13","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},15129.070000000298,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A13,Database!$V:$V,DD$7&\" \"&DD$8)","v":2905260.7199999997},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A13,Database!$V:$V,DE$7&\" \"&DE$8)","v":2655679.3000000003},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A13,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A13,Database!$V:$V,DG$7&\" \"&DG$8)","v":29347},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A13,Database!$V:$V,DH$7&\" \"&DH$8)","v":29347},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A13,Database!$V:$V,DI$7&\" \"&DI$8)","v":233848},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A13,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A13,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},15733.41999999946,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},15733.41999999946,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM13","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},15733.41999999946,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A13,Database!$V:$V,DS$7&\" \"&DS$8)","v":2991188.54},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A13,Database!$V:$V,DT$7&\" \"&DT$8)","v":2756287.5599999996},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A13,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A13,Database!$V:$V,DV$7&\" \"&DV$8)","v":30227},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A13,Database!$V:$V,DW$7&\" \"&DW$8)","v":30227},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A13,Database!$V:$V,DX$7&\" \"&DX$8)","v":218540},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A13,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A13,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},16360.980000000447,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},16360.980000000447,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB13","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},16360.980000000447,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A13,Database!$V:$V,EH$7&\" \"&EH$8)","v":3079694.19},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A13,Database!$V:$V,EI$7&\" \"&EI$8)","v":2860826.96},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A13,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A13,Database!$V:$V,EK$7&\" \"&EK$8)","v":31134},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A13,Database!$V:$V,EL$7&\" \"&EL$8)","v":31134},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A13,Database!$V:$V,EM$7&\" \"&EM$8)","v":201854},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A13,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A13,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},17013.229999999981,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},17013.229999999981,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ13","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},17013.229999999981,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A13,Database!$V:$V,EW$7&\" \"&EW$8)","v":3170855.02},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A13,Database!$V:$V,EX$7&\" \"&EX$8)","v":2969451.93},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A13,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A13,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":32068},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A13,Database!$V:$V,FA$7&\" \"&FA$8)","v":32068},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A13,Database!$V:$V,FB$7&\" \"&FB$8)","v":183711},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A13,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A13,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},17692.089999999851,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},17692.089999999851,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF13","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},17692.089999999851," "," "," "]
["Depreciation","Depreciation",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A14,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A14,Database!$V:$V,D$7&\" \"&D$8)","v":4746123},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A14,Database!$V:$V,E$7&\" \"&E$8)","v":4746123},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A14,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A14,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A14,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A14,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A14,Database!$V:$V,J$7&\" \"&J$8)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A14,Database!$W:$W,general_BU_summary_depreciation_IS)","v":4746123},4746123,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L14","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-4746123},0,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A14,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A14,Database!$V:$V,S$7&\" \"&S$8)","v":4849513.040000001},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A14,Database!$V:$V,T$7&\" \"&T$8)","v":4849513.4800000004},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A14,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A14,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A14,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A14,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A14,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},0.43999999947845936,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A14,Database!$W:$W,general_BU_summary_depreciation_IS)","v":4849513.040000001},4849513.4800000004,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA14","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-4849513.4800000004},0,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A14,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A14,Database!$V:$V,AH$7&\" \"&AH$8)","v":4978156.0999999996},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A14,Database!$V:$V,AI$7&\" \"&AI$8)","v":4978156.4000000004},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A14,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A14,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A14,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A14,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A14,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},0.30000000074505806,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A14,Database!$W:$W,general_BU_summary_depreciation_IS)","v":4978156.0999999996},4978156.4000000004,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP14","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-4978156.4000000004},0,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A14,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A14,Database!$V:$V,AW$7&\" \"&AW$8)","v":5078001.25},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A14,Database!$V:$V,AX$7&\" \"&AX$8)","v":5078000.96},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A14,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A14,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A14,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A14,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A14,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-0.2900000000372529,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A14,Database!$W:$W,general_BU_summary_depreciation_IS)","v":5078001.25},5078000.96,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE14","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-5078000.96},0,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A14,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A14,Database!$V:$V,BL$7&\" \"&BL$8)","v":5181462.66},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A14,Database!$V:$V,BM$7&\" \"&BM$8)","v":5181463.46},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A14,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A14,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A14,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A14,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A14,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},0.79999999981373549,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A14,Database!$W:$W,general_BU_summary_depreciation_IS)","v":5181462.66},5181463.46,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT14","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-5181463.46},0,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A14,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A14,Database!$V:$V,CA$7&\" \"&CA$8)","v":5346702.6500000004},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A14,Database!$V:$V,CB$7&\" \"&CB$8)","v":5346703.3099999996},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A14,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A14,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A14,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A14,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A14,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},0.65999999921768904,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A14,Database!$W:$W,general_BU_summary_depreciation_IS)","v":5346702.6500000004},5346703.3099999996,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI14","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-5346703.3099999996},0,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A14,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A14,Database!$V:$V,CP$7&\" \"&CP$8)","v":5500787.5699999994},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A14,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":5500788},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A14,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A14,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A14,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A14,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A14,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},0.43000000063329935,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A14,Database!$W:$W,general_BU_summary_depreciation_IS)","v":5500787.5699999994},5500788,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX14","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-5500788},0,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A14,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A14,Database!$V:$V,DE$7&\" \"&DE$8)","v":5651285.040000001},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A14,Database!$V:$V,DF$7&\" \"&DF$8)","v":5651285.1299999999},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A14,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A14,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A14,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A14,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A14,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},8.9999998919665813E-2,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A14,Database!$W:$W,general_BU_summary_depreciation_IS)","v":5651285.040000001},5651285.1299999999,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM14","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-5651285.1299999999},0,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A14,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A14,Database!$V:$V,DT$7&\" \"&DT$8)","v":5828131.2699999996},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A14,Database!$V:$V,DU$7&\" \"&DU$8)","v":5828131.4100000001},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A14,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A14,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A14,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A14,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A14,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},0.14000000059604645,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A14,Database!$W:$W,general_BU_summary_depreciation_IS)","v":5828131.2699999996},5828131.4100000001,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB14","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-5828131.4100000001},0,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A14,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A14,Database!$V:$V,EI$7&\" \"&EI$8)","v":5935918.3399999999},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A14,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":5935917.6500000004},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A14,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A14,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A14,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A14,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A14,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-0.68999999947845936,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A14,Database!$W:$W,general_BU_summary_depreciation_IS)","v":5935918.3399999999},5935917.6500000004,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ14","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-5935917.6500000004},0,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A14,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A14,Database!$V:$V,EX$7&\" \"&EX$8)","v":6097522.8799999999},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A14,Database!$V:$V,EY$7&\" \"&EY$8)","v":6097522.7699999996},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A14,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A14,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A14,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A14,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A14,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-0.11000000033527613,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A14,Database!$W:$W,general_BU_summary_depreciation_IS)","v":6097522.8799999999},6097522.7699999996,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A14,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A14,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A14,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A14,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A14,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF14","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A14,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A14,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A14,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A14,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A14,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A14,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A14,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":-6097522.7699999996},0," "," "," "]
["Development Services","Development Services",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A15,Database!$V:$V,C$7&\" \"&C$8)","v":681530},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A15,Database!$V:$V,D$7&\" \"&D$8)","v":939393},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A15,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A15,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A15,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A15,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A15,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A15,Database!$V:$V,J$7&\" \"&J$8)","v":0},-257863,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A15,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-257863,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L15","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-257863,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A15,Database!$V:$V,R$7&\" \"&R$8)","v":679109.9},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A15,Database!$V:$V,S$7&\" \"&S$8)","v":817670.56},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A15,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A15,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A15,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A15,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A15,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A15,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-138560.66000000003,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A15,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-138560.66000000003,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA15","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-138560.66000000003,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A15,Database!$V:$V,AG$7&\" \"&AG$8)","v":691333.88},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A15,Database!$V:$V,AH$7&\" \"&AH$8)","v":838410.34},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A15,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A15,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A15,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A15,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A15,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A15,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-147076.45999999996,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A15,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-147076.45999999996,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP15","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-147076.45999999996,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A15,Database!$V:$V,AV$7&\" \"&AV$8)","v":708617.23},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A15,Database!$V:$V,AW$7&\" \"&AW$8)","v":857495.6},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A15,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A15,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A15,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A15,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A15,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A15,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-148878.37,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A15,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-148878.37,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE15","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-148878.37,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A15,Database!$V:$V,BK$7&\" \"&BK$8)","v":726332.66},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A15,Database!$V:$V,BL$7&\" \"&BL$8)","v":877057.99000000011},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A15,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A15,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A15,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A15,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A15,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A15,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-150725.33000000007,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A15,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-150725.33000000007,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT15","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-150725.33000000007,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A15,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":748122.64},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A15,Database!$V:$V,CA$7&\" \"&CA$8)","v":901119.7300000001},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A15,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A15,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A15,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A15,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A15,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A15,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-152997.09000000008,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A15,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-152997.09000000008,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI15","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-152997.09000000008,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A15,Database!$V:$V,CO$7&\" \"&CO$8)","v":770566.32000000007},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A15,Database!$V:$V,CP$7&\" \"&CP$8)","v":925903.30999999994},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A15,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A15,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A15,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A15,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A15,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A15,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-155336.98999999987,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A15,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-155336.98999999987,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX15","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-155336.98999999987,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A15,Database!$V:$V,DD$7&\" \"&DD$8)","v":793683.3},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A15,Database!$V:$V,DE$7&\" \"&DE$8)","v":951430.41},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A15,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A15,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A15,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A15,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A15,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A15,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-157747.10999999999,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A15,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-157747.10999999999,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM15","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-157747.10999999999,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A15,Database!$V:$V,DS$7&\" \"&DS$8)","v":817493.8},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A15,Database!$V:$V,DT$7&\" \"&DT$8)","v":977723.33},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A15,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A15,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A15,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A15,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A15,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A15,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-160229.52999999991,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A15,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-160229.52999999991,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB15","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-160229.52999999991,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A15,Database!$V:$V,EH$7&\" \"&EH$8)","v":842018.6100000001},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A15,Database!$V:$V,EI$7&\" \"&EI$8)","v":1004805.04},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A15,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A15,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A15,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A15,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A15,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A15,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-162786.42999999993,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A15,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-162786.42999999993,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ15","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-162786.42999999993,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A15,Database!$V:$V,EW$7&\" \"&EW$8)","v":867279.16999999993},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A15,Database!$V:$V,EX$7&\" \"&EX$8)","v":1032699.1900000001},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A15,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A15,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A15,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A15,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A15,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A15,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-165420.02000000014,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A15,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-165420.02000000014,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A15,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A15,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A15,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A15,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A15,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF15","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A15,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A15,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A15,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A15,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A15,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A15,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A15,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-165420.02000000014," "," "," "]
["Economic Development","Economic Development",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A16,Database!$V:$V,C$7&\" \"&C$8)","v":1980},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A16,Database!$V:$V,D$7&\" \"&D$8)","v":126482},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A16,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A16,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A16,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A16,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A16,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A16,Database!$V:$V,J$7&\" \"&J$8)","v":0},-124502,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A16,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-124502,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A16,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A16,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A16,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A16,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A16,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L16","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A16,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A16,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A16,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A16,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A16,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A16,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A16,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-124502,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A16,Database!$V:$V,R$7&\" \"&R$8)","v":0.4},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A16,Database!$V:$V,S$7&\" \"&S$8)","v":-0.08},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A16,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A16,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A16,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A16,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A16,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A16,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},0.48000000000000004,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A16,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0.48000000000000004,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A16,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A16,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A16,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A16,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A16,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA16","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A16,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A16,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A16,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A16,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A16,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A16,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A16,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0.48000000000000004,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A16,Database!$V:$V,AG$7&\" \"&AG$8)","v":0.41},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A16,Database!$V:$V,AH$7&\" \"&AH$8)","v":-200000.08},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A16,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A16,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A16,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A16,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A16,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A16,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},200000.49,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A16,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},200000.49,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A16,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A16,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A16,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A16,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A16,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP16","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A16,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A16,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A16,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A16,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A16,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A16,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A16,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},200000.49,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A16,Database!$V:$V,AV$7&\" \"&AV$8)","v":0.42},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A16,Database!$V:$V,AW$7&\" \"&AW$8)","v":-405000.08},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A16,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A16,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A16,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A16,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A16,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A16,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},405000.5,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A16,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},405000.5,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A16,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A16,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A16,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A16,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A16,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE16","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A16,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A16,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A16,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A16,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A16,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A16,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A16,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},405000.5,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A16,Database!$V:$V,BK$7&\" \"&BK$8)","v":0.43},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A16,Database!$V:$V,BL$7&\" \"&BL$8)","v":-615125.07999999996},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A16,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A16,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A16,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A16,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A16,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A16,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},615125.51,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A16,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},615125.51,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A16,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A16,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A16,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A16,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A16,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT16","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A16,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A16,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A16,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A16,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A16,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A16,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A16,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},615125.51,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A16,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0.44},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A16,Database!$V:$V,CA$7&\" \"&CA$8)","v":-633578.82999999996},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A16,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A16,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A16,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A16,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A16,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A16,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},633579.2699999999,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A16,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},633579.2699999999,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A16,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A16,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A16,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A16,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A16,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI16","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A16,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A16,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A16,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A16,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A16,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A16,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A16,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},633579.2699999999,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A16,Database!$V:$V,CO$7&\" \"&CO$8)","v":0.45},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A16,Database!$V:$V,CP$7&\" \"&CP$8)","v":-652586.18999999994},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A16,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A16,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A16,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A16,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A16,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A16,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},652586.6399999999,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A16,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},652586.6399999999,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A16,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A16,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A16,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A16,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A16,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX16","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A16,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A16,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A16,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A16,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A16,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A16,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A16,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},652586.6399999999,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A16,Database!$V:$V,DD$7&\" \"&DD$8)","v":0.46},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A16,Database!$V:$V,DE$7&\" \"&DE$8)","v":-672163.7699999999},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A16,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A16,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A16,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A16,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A16,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A16,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},672164.22999999986,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A16,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},672164.22999999986,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A16,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A16,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A16,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A16,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A16,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM16","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A16,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A16,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A16,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A16,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A16,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A16,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A16,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},672164.22999999986,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A16,Database!$V:$V,DS$7&\" \"&DS$8)","v":0.47},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A16,Database!$V:$V,DT$7&\" \"&DT$8)","v":-692328.67999999993},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A16,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A16,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A16,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A16,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A16,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A16,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},692329.14999999991,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A16,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},692329.14999999991,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A16,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A16,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A16,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A16,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A16,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB16","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A16,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A16,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A16,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A16,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A16,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A16,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A16,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},692329.14999999991,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A16,Database!$V:$V,EH$7&\" \"&EH$8)","v":0.48},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A16,Database!$V:$V,EI$7&\" \"&EI$8)","v":-713098.53999999992},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A16,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A16,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A16,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A16,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A16,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A16,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},713099.0199999999,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A16,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},713099.0199999999,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A16,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A16,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A16,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A16,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A16,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ16","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A16,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A16,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A16,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A16,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A16,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A16,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A16,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},713099.0199999999,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A16,Database!$V:$V,EW$7&\" \"&EW$8)","v":0.49},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A16,Database!$V:$V,EX$7&\" \"&EX$8)","v":-734491.49},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A16,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A16,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A16,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A16,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A16,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A16,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},734491.98,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A16,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},734491.98,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A16,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A16,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A16,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A16,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A16,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF16","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A16,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A16,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A16,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A16,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A16,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A16,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A16,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},734491.98," "," "," "]
["Elected Members","Elected Members",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A17,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A17,Database!$V:$V,D$7&\" \"&D$8)","v":175918},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A17,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A17,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A17,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A17,Database!$V:$V,H$7&\" \"&H$8)","v":20000},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A17,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A17,Database!$V:$V,J$7&\" \"&J$8)","v":0},-195918,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A17,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-195918,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A17,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A17,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A17,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A17,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A17,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L17","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A17,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A17,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A17,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A17,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A17,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A17,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A17,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-195918,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A17,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A17,Database!$V:$V,S$7&\" \"&S$8)","v":175107.53999999998},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A17,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A17,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A17,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A17,Database!$V:$V,W$7&\" \"&W$8)","v":20000},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A17,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A17,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-195107.53999999998,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A17,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-195107.53999999998,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A17,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A17,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A17,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A17,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A17,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA17","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A17,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A17,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A17,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A17,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A17,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A17,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A17,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-195107.53999999998,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A17,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A17,Database!$V:$V,AH$7&\" \"&AH$8)","v":178259.48},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A17,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A17,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A17,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A17,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A17,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A17,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-178259.48,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A17,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-178259.48,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A17,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A17,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A17,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A17,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A17,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP17","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A17,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A17,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A17,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A17,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A17,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A17,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A17,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-178259.48,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A17,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A17,Database!$V:$V,AW$7&\" \"&AW$8)","v":182715.96},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A17,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A17,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A17,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A17,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A17,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A17,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-182715.96,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A17,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-182715.96,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A17,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A17,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A17,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A17,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A17,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE17","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A17,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A17,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A17,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A17,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A17,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A17,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A17,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-182715.96,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A17,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A17,Database!$V:$V,BL$7&\" \"&BL$8)","v":187283.86000000002},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A17,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A17,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A17,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A17,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A17,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A17,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-187283.86000000002,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A17,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-187283.86000000002,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A17,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A17,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A17,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A17,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A17,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT17","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A17,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A17,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A17,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A17,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A17,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A17,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A17,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-187283.86000000002,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A17,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A17,Database!$V:$V,CA$7&\" \"&CA$8)","v":192902.38},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A17,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A17,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A17,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A17,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A17,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A17,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-192902.38,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A17,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-192902.38,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A17,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A17,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A17,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A17,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A17,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI17","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A17,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A17,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A17,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A17,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A17,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A17,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A17,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-192902.38,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A17,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A17,Database!$V:$V,CP$7&\" \"&CP$8)","v":198689.44},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A17,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A17,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A17,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A17,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A17,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A17,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-198689.44,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A17,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-198689.44,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A17,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A17,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A17,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A17,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A17,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX17","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A17,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A17,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A17,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A17,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A17,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A17,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A17,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-198689.44,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A17,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A17,Database!$V:$V,DE$7&\" \"&DE$8)","v":204650.11},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A17,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A17,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A17,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A17,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A17,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A17,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-204650.11,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A17,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-204650.11,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A17,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A17,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A17,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A17,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A17,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM17","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A17,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A17,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A17,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A17,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A17,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A17,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A17,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-204650.11,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A17,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A17,Database!$V:$V,DT$7&\" \"&DT$8)","v":210789.61},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A17,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A17,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A17,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A17,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A17,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A17,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-210789.61,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A17,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-210789.61,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A17,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A17,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A17,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A17,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A17,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB17","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A17,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A17,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A17,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A17,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A17,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A17,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A17,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-210789.61,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A17,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A17,Database!$V:$V,EI$7&\" \"&EI$8)","v":217113.29},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A17,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A17,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A17,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A17,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A17,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A17,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-217113.29,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A17,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-217113.29,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A17,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A17,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A17,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A17,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A17,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ17","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A17,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A17,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A17,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A17,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A17,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A17,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A17,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-217113.29,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A17,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A17,Database!$V:$V,EX$7&\" \"&EX$8)","v":223626.69},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A17,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A17,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A17,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A17,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A17,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A17,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-223626.69,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A17,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-223626.69,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A17,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A17,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A17,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A17,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A17,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF17","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A17,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A17,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A17,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A17,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A17,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A17,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A17,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-223626.69," "," "," "]
["Emergency Services","Emergency Services",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A18,Database!$V:$V,C$7&\" \"&C$8)","v":391935},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A18,Database!$V:$V,D$7&\" \"&D$8)","v":740935},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A18,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A18,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A18,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A18,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A18,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A18,Database!$V:$V,J$7&\" \"&J$8)","v":0},-349000,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A18,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-349000,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A18,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A18,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A18,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A18,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A18,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L18","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A18,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A18,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A18,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A18,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A18,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A18,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A18,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-349000,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A18,Database!$V:$V,R$7&\" \"&R$8)","v":399000.05},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A18,Database!$V:$V,S$7&\" \"&S$8)","v":377999.92999999993},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A18,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A18,Database!$V:$V,U$7&\" \"&U$8)","v":300000},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A18,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A18,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A18,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A18,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-278999.87999999995,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A18,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-278999.87999999995,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A18,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A18,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A18,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A18,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A18,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA18","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A18,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A18,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A18,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A18,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A18,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A18,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A18,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-278999.87999999995,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A18,Database!$V:$V,AG$7&\" \"&AG$8)","v":407977.55},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A18,Database!$V:$V,AH$7&\" \"&AH$8)","v":390203.92999999993},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A18,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A18,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A18,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A18,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A18,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A18,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},17773.620000000054,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A18,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},17773.620000000054,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A18,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A18,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A18,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A18,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A18,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP18","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A18,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A18,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A18,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A18,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A18,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A18,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A18,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},17773.620000000054,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A18,Database!$V:$V,AV$7&\" \"&AV$8)","v":418176.99},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A18,Database!$V:$V,AW$7&\" \"&AW$8)","v":396959.02999999991},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A18,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A18,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A18,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A18,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A18,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A18,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},21217.960000000079,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A18,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},21217.960000000079,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A18,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A18,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A18,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A18,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A18,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE18","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A18,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A18,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A18,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A18,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A18,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A18,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A18,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},21217.960000000079,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A18,Database!$V:$V,BK$7&\" \"&BK$8)","v":428631.41},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A18,Database!$V:$V,BL$7&\" \"&BL$8)","v":402225.52},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A18,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A18,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A18,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A18,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A18,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A18,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},26405.889999999956,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A18,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},26405.889999999956,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A18,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A18,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A18,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A18,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A18,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT18","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A18,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A18,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A18,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A18,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A18,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A18,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A18,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},26405.889999999956,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A18,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":441490.35},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A18,Database!$V:$V,CA$7&\" \"&CA$8)","v":411063.09},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A18,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A18,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A18,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A18,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A18,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A18,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},30427.259999999951,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A18,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},30427.259999999951,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A18,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A18,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A18,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A18,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A18,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI18","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A18,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A18,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A18,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A18,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A18,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A18,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A18,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},30427.259999999951,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A18,Database!$V:$V,CO$7&\" \"&CO$8)","v":454735.06},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A18,Database!$V:$V,CP$7&\" \"&CP$8)","v":420036.62000000005},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A18,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A18,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A18,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A18,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A18,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A18,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},34698.439999999944,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A18,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},34698.439999999944,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A18,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A18,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A18,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A18,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A18,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX18","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A18,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A18,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A18,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A18,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A18,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A18,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A18,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},34698.439999999944,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A18,Database!$V:$V,DD$7&\" \"&DD$8)","v":468377.11},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A18,Database!$V:$V,DE$7&\" \"&DE$8)","v":429145.02},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A18,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A18,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A18,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A18,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A18,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A18,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},39232.089999999967,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A18,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},39232.089999999967,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A18,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A18,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A18,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A18,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A18,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM18","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A18,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A18,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A18,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A18,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A18,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A18,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A18,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},39232.089999999967,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A18,Database!$V:$V,DS$7&\" \"&DS$8)","v":482428.42},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A18,Database!$V:$V,DT$7&\" \"&DT$8)","v":438386.95},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A18,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A18,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A18,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A18,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A18,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A18,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},44041.469999999972,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A18,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},44041.469999999972,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A18,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A18,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A18,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A18,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A18,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB18","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A18,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A18,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A18,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A18,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A18,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A18,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A18,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},44041.469999999972,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A18,Database!$V:$V,EH$7&\" \"&EH$8)","v":496901.27},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A18,Database!$V:$V,EI$7&\" \"&EI$8)","v":447760.83999999997},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A18,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A18,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A18,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A18,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A18,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A18,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},49140.430000000051,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A18,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},49140.430000000051,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A18,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A18,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A18,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A18,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A18,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ18","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A18,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A18,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A18,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A18,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A18,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A18,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A18,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},49140.430000000051,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A18,Database!$V:$V,EW$7&\" \"&EW$8)","v":511808.31},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A18,Database!$V:$V,EX$7&\" \"&EX$8)","v":457264.84999999992},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A18,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A18,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A18,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A18,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A18,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A18,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},54543.460000000079,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A18,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},54543.460000000079,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A18,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A18,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A18,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A18,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A18,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF18","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A18,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A18,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A18,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A18,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A18,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A18,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A18,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},54543.460000000079," "," "," "]
["Engineering Services","Engineering Services",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A19,Database!$V:$V,C$7&\" \"&C$8)","v":102745},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A19,Database!$V:$V,D$7&\" \"&D$8)","v":761048},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A19,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A19,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A19,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A19,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A19,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A19,Database!$V:$V,J$7&\" \"&J$8)","v":0},-658303,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A19,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-658303,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A19,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A19,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A19,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A19,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A19,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L19","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A19,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A19,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A19,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A19,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A19,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A19,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A19,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-658303,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A19,Database!$V:$V,R$7&\" \"&R$8)","v":103799.35},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A19,Database!$V:$V,S$7&\" \"&S$8)","v":599661.27},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A19,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A19,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A19,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A19,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A19,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A19,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-495861.92000000004,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A19,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-495861.92000000004,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A19,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A19,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A19,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A19,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A19,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA19","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A19,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A19,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A19,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A19,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A19,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A19,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A19,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-495861.92000000004,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A19,Database!$V:$V,AG$7&\" \"&AG$8)","v":106041.24},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A19,Database!$V:$V,AH$7&\" \"&AH$8)","v":613065.56999999995},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A19,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A19,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A19,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A19,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A19,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A19,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-507024.32999999996,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A19,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-507024.32999999996,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A19,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A19,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A19,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A19,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A19,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP19","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A19,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A19,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A19,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A19,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A19,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A19,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A19,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-507024.32999999996,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A19,Database!$V:$V,AV$7&\" \"&AV$8)","v":108692.28},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A19,Database!$V:$V,AW$7&\" \"&AW$8)","v":777028.92999999993},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A19,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A19,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A19,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A19,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A19,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A19,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-668336.64999999991,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A19,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-668336.64999999991,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A19,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A19,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A19,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A19,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A19,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE19","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A19,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A19,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A19,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A19,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A19,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A19,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A19,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-668336.64999999991,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A19,Database!$V:$V,BK$7&\" \"&BK$8)","v":111409.59},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A19,Database!$V:$V,BL$7&\" \"&BL$8)","v":870346.33999999985},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A19,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A19,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A19,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A19,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A19,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A19,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-758936.74999999988,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A19,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-758936.74999999988,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A19,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A19,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A19,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A19,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A19,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT19","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A19,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A19,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A19,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A19,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A19,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A19,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A19,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-758936.74999999988,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A19,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":114751.88},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A19,Database!$V:$V,CA$7&\" \"&CA$8)","v":969763.77},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A19,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A19,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A19,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A19,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A19,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A19,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-855011.89,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A19,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-855011.89,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A19,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A19,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A19,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A19,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A19,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI19","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A19,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A19,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A19,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A19,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A19,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A19,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A19,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-855011.89,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A19,Database!$V:$V,CO$7&\" \"&CO$8)","v":118194.44},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A19,Database!$V:$V,CP$7&\" \"&CP$8)","v":997183.57},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A19,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A19,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A19,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A19,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A19,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A19,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-878989.12999999989,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A19,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-878989.12999999989,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A19,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A19,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A19,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A19,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A19,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX19","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A19,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A19,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A19,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A19,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A19,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A19,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A19,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-878989.12999999989,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A19,Database!$V:$V,DD$7&\" \"&DD$8)","v":121740.27},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A19,Database!$V:$V,DE$7&\" \"&DE$8)","v":1025446.6399999999},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A19,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A19,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A19,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A19,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A19,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A19,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-903706.36999999988,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A19,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-903706.36999999988,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A19,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A19,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A19,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A19,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A19,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM19","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A19,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A19,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A19,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A19,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A19,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A19,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A19,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-903706.36999999988,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A19,Database!$V:$V,DS$7&\" \"&DS$8)","v":125392.48000000001},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A19,Database!$V:$V,DT$7&\" \"&DT$8)","v":1054579.1000000001},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A19,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A19,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A19,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A19,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A19,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A19,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-929186.62000000011,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A19,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-929186.62000000011,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A19,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A19,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A19,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A19,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A19,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB19","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A19,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A19,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A19,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A19,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A19,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A19,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A19,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-929186.62000000011,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A19,Database!$V:$V,EH$7&\" \"&EH$8)","v":129154.26},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A19,Database!$V:$V,EI$7&\" \"&EI$8)","v":1084607.8899999999},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A19,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A19,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A19,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A19,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A19,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A19,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-955453.62999999989,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A19,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-955453.62999999989,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A19,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A19,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A19,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A19,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A19,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ19","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A19,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A19,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A19,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A19,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A19,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A19,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A19,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-955453.62999999989,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A19,Database!$V:$V,EW$7&\" \"&EW$8)","v":133028.88999999998},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A19,Database!$V:$V,EX$7&\" \"&EX$8)","v":1115560.7799999998},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A19,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A19,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A19,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A19,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A19,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A19,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-982531.88999999978,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A19,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-982531.88999999978,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A19,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A19,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A19,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A19,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A19,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF19","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A19,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A19,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A19,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A19,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A19,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A19,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A19,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-982531.88999999978," "," "," "]
["Financial Management","Financial Management",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A20,Database!$V:$V,C$7&\" \"&C$8)","v":9841216},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A20,Database!$V:$V,D$7&\" \"&D$8)","v":1073283},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A20,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A20,Database!$V:$V,F$7&\" \"&F$8)","v":1281065},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A20,Database!$V:$V,G$7&\" \"&G$8)","v":800000},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A20,Database!$V:$V,H$7&\" \"&H$8)","v":200000},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A20,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A20,Database!$V:$V,J$7&\" \"&J$8)","v":0},8086868,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A20,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},8086868,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A20,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A20,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A20,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A20,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A20,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L20","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A20,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A20,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A20,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A20,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A20,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A20,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A20,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},8086868,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A20,Database!$V:$V,R$7&\" \"&R$8)","v":9690448.3199999984},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A20,Database!$V:$V,S$7&\" \"&S$8)","v":997746.39},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A20,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A20,Database!$V:$V,U$7&\" \"&U$8)","v":510450},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A20,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A20,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A20,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A20,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},8182251.9299999978,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A20,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},8182251.9299999978,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A20,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A20,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A20,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A20,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A20,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA20","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A20,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A20,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A20,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A20,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A20,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A20,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A20,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},8182251.9299999978,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A20,Database!$V:$V,AG$7&\" \"&AG$8)","v":10473440.92},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A20,Database!$V:$V,AH$7&\" \"&AH$8)","v":969569.16999999993},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A20,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A20,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":539955.96},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A20,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A20,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A20,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A20,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},8963915.7899999991,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A20,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},8963915.7899999991,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A20,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A20,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A20,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A20,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A20,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP20","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A20,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A20,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A20,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A20,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A20,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A20,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A20,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},8963915.7899999991,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A20,Database!$V:$V,AV$7&\" \"&AV$8)","v":11379939.890000002},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A20,Database!$V:$V,AW$7&\" \"&AW$8)","v":955770.64},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A20,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A20,Database!$V:$V,AY$7&\" \"&AY$8)","v":573642},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A20,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A20,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A20,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A20,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},9850527.2500000019,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A20,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},9850527.2500000019,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A20,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A20,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A20,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A20,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A20,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE20","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A20,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A20,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A20,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A20,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A20,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A20,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A20,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},9850527.2500000019,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A20,Database!$V:$V,BK$7&\" \"&BK$8)","v":12377742.889999999},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A20,Database!$V:$V,BL$7&\" \"&BL$8)","v":941494.31},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A20,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A20,Database!$V:$V,BN$7&\" \"&BN$8)","v":608303.03},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A20,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A20,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A20,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A20,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},10827945.549999999,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A20,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},10827945.549999999,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A20,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A20,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A20,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A20,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A20,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT20","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A20,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A20,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A20,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A20,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A20,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A20,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A20,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},10827945.549999999,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A20,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":13485123.029999999},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A20,Database!$V:$V,CA$7&\" \"&CA$8)","v":929812.14000000013},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A20,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A20,Database!$V:$V,CC$7&\" \"&CC$8)","v":645058.38},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A20,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A20,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A20,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A20,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},11910252.509999998,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A20,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},11910252.509999998,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A20,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A20,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A20,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A20,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A20,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI20","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A20,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A20,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A20,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A20,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A20,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A20,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A20,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},11910252.509999998,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A20,Database!$V:$V,CO$7&\" \"&CO$8)","v":14034911.73},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A20,Database!$V:$V,CP$7&\" \"&CP$8)","v":916694.18},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A20,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A20,Database!$V:$V,CR$7&\" \"&CR$8)","v":507021.63},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A20,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A20,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A20,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A20,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},12611195.92,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A20,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},12611195.92,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A20,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A20,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A20,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A20,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A20,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX20","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A20,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A20,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A20,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A20,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A20,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A20,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A20,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},12611195.92,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A20,Database!$V:$V,DD$7&\" \"&DD$8)","v":14608325.760000002},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A20,Database!$V:$V,DE$7&\" \"&DE$8)","v":928271.13000000012},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A20,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A20,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A20,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A20,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A20,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A20,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},13680054.630000001,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A20,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},13680054.630000001,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A20,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A20,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A20,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A20,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A20,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM20","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A20,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A20,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A20,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A20,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A20,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A20,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A20,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},13680054.630000001,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A20,Database!$V:$V,DS$7&\" \"&DS$8)","v":15206390.509999998},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A20,Database!$V:$V,DT$7&\" \"&DT$8)","v":955669.26},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A20,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A20,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A20,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A20,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A20,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A20,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},14250721.249999998,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A20,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},14250721.249999998,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A20,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A20,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A20,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A20,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A20,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB20","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A20,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A20,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A20,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A20,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A20,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A20,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A20,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},14250721.249999998,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A20,Database!$V:$V,EH$7&\" \"&EH$8)","v":15830176.209999999},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A20,Database!$V:$V,EI$7&\" \"&EI$8)","v":983889.33000000007},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A20,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A20,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A20,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A20,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A20,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A20,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},14846286.879999999,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A20,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},14846286.879999999,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A20,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A20,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A20,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A20,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A20,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ20","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A20,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A20,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A20,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A20,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A20,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A20,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A20,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},14846286.879999999,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A20,Database!$V:$V,EW$7&\" \"&EW$8)","v":16480799.900000002},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A20,Database!$V:$V,EX$7&\" \"&EX$8)","v":1012956.0099999999},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A20,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A20,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A20,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A20,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A20,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A20,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},15467843.890000002,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A20,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},15467843.890000002,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A20,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A20,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A20,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A20,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A20,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF20","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A20,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A20,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A20,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A20,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A20,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A20,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A20,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},15467843.890000002," "," "," "]
["Home Living Support Service","Home Living Support Service",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A21,Database!$V:$V,C$7&\" \"&C$8)","v":489164},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A21,Database!$V:$V,D$7&\" \"&D$8)","v":675230},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A21,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A21,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A21,Database!$V:$V,G$7&\" \"&G$8)","v":237639},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A21,Database!$V:$V,H$7&\" \"&H$8)","v":51573},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A21,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A21,Database!$V:$V,J$7&\" \"&J$8)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A21,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A21,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A21,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A21,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A21,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A21,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L21","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A21,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A21,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A21,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A21,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A21,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A21,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A21,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A21,Database!$V:$V,R$7&\" \"&R$8)","v":398583.45},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A21,Database!$V:$V,S$7&\" \"&S$8)","v":413815.45999999996},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A21,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A21,Database!$V:$V,U$7&\" \"&U$8)","v":-450000},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A21,Database!$V:$V,V$7&\" \"&V$8)","v":15232},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A21,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A21,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A21,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},449999.99000000005,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A21,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},449999.99000000005,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A21,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A21,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A21,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A21,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A21,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA21","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A21,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A21,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A21,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A21,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A21,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A21,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A21,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},449999.99000000005,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A21,Database!$V:$V,AG$7&\" \"&AG$8)","v":399897.46},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A21,Database!$V:$V,AH$7&\" \"&AH$8)","v":423769.36},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A21,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A21,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":1116561},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A21,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A21,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A21,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A21,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-1140432.8999999999,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A21,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-1140432.8999999999,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A21,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A21,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A21,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A21,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A21,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP21","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A21,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A21,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A21,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A21,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A21,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A21,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A21,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-1140432.8999999999,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A21,Database!$V:$V,AV$7&\" \"&AV$8)","v":401755.32},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A21,Database!$V:$V,AW$7&\" \"&AW$8)","v":434363.58999999997},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A21,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A21,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A21,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A21,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A21,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A21,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-32608.26999999996,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A21,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-32608.26999999996,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A21,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A21,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A21,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A21,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A21,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE21","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A21,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A21,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A21,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A21,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A21,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A21,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A21,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-32608.26999999996,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A21,Database!$V:$V,BK$7&\" \"&BK$8)","v":403659.63},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A21,Database!$V:$V,BL$7&\" \"&BL$8)","v":445222.68},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A21,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A21,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A21,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A21,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A21,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A21,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-41563.049999999988,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A21,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-41563.049999999988,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A21,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A21,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A21,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A21,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A21,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT21","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A21,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A21,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A21,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A21,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A21,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A21,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A21,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-41563.049999999988,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A21,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":406001.93},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A21,Database!$V:$V,CA$7&\" \"&CA$8)","v":458579.36},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A21,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A21,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A21,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A21,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A21,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A21,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-52577.429999999993,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A21,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-52577.429999999993,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A21,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A21,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A21,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A21,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A21,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI21","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A21,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A21,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A21,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A21,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A21,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A21,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A21,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-52577.429999999993,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A21,Database!$V:$V,CO$7&\" \"&CO$8)","v":408414.5},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A21,Database!$V:$V,CP$7&\" \"&CP$8)","v":472336.74},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A21,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A21,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A21,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A21,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A21,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A21,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-63922.239999999991,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A21,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-63922.239999999991,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A21,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A21,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A21,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A21,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A21,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX21","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A21,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A21,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A21,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A21,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A21,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A21,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A21,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-63922.239999999991,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A21,Database!$V:$V,DD$7&\" \"&DD$8)","v":410899.44},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A21,Database!$V:$V,DE$7&\" \"&DE$8)","v":486506.83999999997},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A21,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A21,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A21,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A21,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A21,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A21,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-75607.399999999965,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A21,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-75607.399999999965,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A21,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A21,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A21,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A21,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A21,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM21","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A21,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A21,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A21,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A21,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A21,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A21,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A21,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-75607.399999999965,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A21,Database!$V:$V,DS$7&\" \"&DS$8)","v":413458.93000000005},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A21,Database!$V:$V,DT$7&\" \"&DT$8)","v":501102.05},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A21,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A21,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A21,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A21,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A21,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A21,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-87643.119999999937,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A21,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-87643.119999999937,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A21,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A21,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A21,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A21,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A21,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB21","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A21,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A21,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A21,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A21,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A21,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A21,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A21,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-87643.119999999937,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A21,Database!$V:$V,EH$7&\" \"&EH$8)","v":416095.20999999996},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A21,Database!$V:$V,EI$7&\" \"&EI$8)","v":516135.12},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A21,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A21,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A21,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A21,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A21,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A21,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-100039.91000000003,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A21,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-100039.91000000003,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A21,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A21,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A21,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A21,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A21,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ21","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A21,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A21,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A21,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A21,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A21,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A21,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A21,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-100039.91000000003,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A21,Database!$V:$V,EW$7&\" \"&EW$8)","v":418810.58},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A21,Database!$V:$V,EX$7&\" \"&EX$8)","v":531619.17999999993},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A21,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A21,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A21,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A21,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A21,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A21,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-112808.59999999992,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A21,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-112808.59999999992,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A21,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A21,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A21,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A21,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A21,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF21","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A21,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A21,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A21,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A21,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A21,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A21,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A21,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-112808.59999999992," "," "," "]
["Information Management","Information Management",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A22,Database!$V:$V,C$7&\" \"&C$8)","v":5668},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A22,Database!$V:$V,D$7&\" \"&D$8)","v":844398},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A22,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A22,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A22,Database!$V:$V,G$7&\" \"&G$8)","v":4600},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A22,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A22,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A22,Database!$V:$V,J$7&\" \"&J$8)","v":0},-834130,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A22,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-834130,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A22,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A22,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A22,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A22,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A22,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L22","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A22,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A22,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A22,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A22,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A22,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A22,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A22,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-834130,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A22,Database!$V:$V,R$7&\" \"&R$8)","v":5822.04},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A22,Database!$V:$V,S$7&\" \"&S$8)","v":795970.29},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A22,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A22,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A22,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A22,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A22,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A22,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-790148.25,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A22,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-790148.25,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A22,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A22,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A22,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A22,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A22,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA22","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A22,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A22,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A22,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A22,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A22,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A22,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A22,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-790148.25,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A22,Database!$V:$V,AG$7&\" \"&AG$8)","v":5926.84},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A22,Database!$V:$V,AH$7&\" \"&AH$8)","v":812315.96},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A22,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A22,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A22,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A22,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A22,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A22,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-806389.12,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A22,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-806389.12,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A22,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A22,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A22,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A22,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A22,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP22","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A22,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A22,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A22,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A22,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A22,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A22,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A22,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-806389.12,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A22,Database!$V:$V,AV$7&\" \"&AV$8)","v":6075.01},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A22,Database!$V:$V,AW$7&\" \"&AW$8)","v":832710.34000000008},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A22,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A22,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A22,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A22,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A22,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A22,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-826635.33000000007,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A22,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-826635.33000000007,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A22,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A22,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A22,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A22,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A22,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE22","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A22,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A22,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A22,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A22,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A22,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A22,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A22,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-826635.33000000007,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A22,Database!$V:$V,BK$7&\" \"&BK$8)","v":6226.89},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A22,Database!$V:$V,BL$7&\" \"&BL$8)","v":853869.5299999998},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A22,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A22,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A22,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A22,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A22,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A22,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-847642.63999999978,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A22,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-847642.63999999978,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A22,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A22,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A22,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A22,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A22,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT22","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A22,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A22,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A22,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A22,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A22,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A22,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A22,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-847642.63999999978,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A22,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":6413.7},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A22,Database!$V:$V,CA$7&\" \"&CA$8)","v":879532.34},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A22,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A22,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A22,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A22,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A22,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A22,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-873118.64,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A22,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-873118.64,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A22,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A22,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A22,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A22,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A22,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI22","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A22,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A22,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A22,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A22,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A22,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A22,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A22,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-873118.64,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A22,Database!$V:$V,CO$7&\" \"&CO$8)","v":6606.11},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A22,Database!$V:$V,CP$7&\" \"&CP$8)","v":905984.90999999992},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A22,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A22,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A22,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A22,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A22,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A22,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-899378.79999999993,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A22,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-899378.79999999993,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A22,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A22,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A22,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A22,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A22,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX22","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A22,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A22,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A22,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A22,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A22,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A22,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A22,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-899378.79999999993,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A22,Database!$V:$V,DD$7&\" \"&DD$8)","v":6804.29},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A22,Database!$V:$V,DE$7&\" \"&DE$8)","v":933251.72999999975},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A22,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A22,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A22,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A22,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A22,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A22,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-926447.43999999971,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A22,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-926447.43999999971,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A22,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A22,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A22,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A22,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A22,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM22","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A22,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A22,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A22,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A22,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A22,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A22,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A22,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-926447.43999999971,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A22,Database!$V:$V,DS$7&\" \"&DS$8)","v":7008.42},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A22,Database!$V:$V,DT$7&\" \"&DT$8)","v":961358.02999999991},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A22,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A22,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A22,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A22,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A22,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A22,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-954349.60999999987,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A22,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-954349.60999999987,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A22,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A22,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A22,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A22,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A22,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB22","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A22,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A22,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A22,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A22,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A22,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A22,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A22,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-954349.60999999987,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A22,Database!$V:$V,EH$7&\" \"&EH$8)","v":7218.67},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A22,Database!$V:$V,EI$7&\" \"&EI$8)","v":990329.86999999988},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A22,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A22,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A22,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A22,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A22,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A22,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-983111.19999999984,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A22,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-983111.19999999984,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A22,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A22,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A22,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A22,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A22,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ22","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A22,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A22,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A22,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A22,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A22,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A22,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A22,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-983111.19999999984,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A22,Database!$V:$V,EW$7&\" \"&EW$8)","v":7435.23},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A22,Database!$V:$V,EX$7&\" \"&EX$8)","v":1020194.1199999999},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A22,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A22,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A22,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A22,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A22,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A22,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-1012758.8899999999,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A22,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-1012758.8899999999,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A22,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A22,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A22,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A22,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A22,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF22","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A22,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A22,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A22,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A22,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A22,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A22,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A22,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-1012758.8899999999," "," "," "]
["Information Technology","Information Technology",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A23,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A23,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A23,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A23,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A23,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A23,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A23,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A23,Database!$V:$V,J$7&\" \"&J$8)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A23,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A23,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A23,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A23,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A23,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A23,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L23","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A23,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A23,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A23,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A23,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A23,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A23,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A23,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A23,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A23,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A23,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A23,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A23,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A23,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A23,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A23,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A23,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A23,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A23,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A23,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A23,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A23,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA23","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A23,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A23,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A23,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A23,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A23,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A23,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A23,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A23,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A23,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A23,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A23,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A23,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A23,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A23,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A23,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A23,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A23,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A23,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A23,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A23,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A23,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP23","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A23,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A23,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A23,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A23,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A23,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A23,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A23,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A23,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A23,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A23,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A23,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A23,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A23,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A23,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A23,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A23,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A23,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A23,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A23,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A23,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A23,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE23","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A23,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A23,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A23,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A23,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A23,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A23,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A23,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A23,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A23,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A23,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A23,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A23,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A23,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A23,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A23,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A23,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A23,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A23,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A23,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A23,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A23,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT23","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A23,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A23,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A23,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A23,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A23,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A23,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A23,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A23,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A23,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A23,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A23,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A23,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A23,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A23,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A23,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A23,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A23,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A23,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A23,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A23,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A23,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI23","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A23,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A23,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A23,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A23,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A23,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A23,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A23,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A23,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A23,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A23,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A23,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A23,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A23,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A23,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A23,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A23,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A23,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A23,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A23,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A23,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A23,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX23","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A23,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A23,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A23,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A23,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A23,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A23,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A23,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A23,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A23,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A23,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A23,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A23,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A23,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A23,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A23,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A23,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A23,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A23,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A23,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A23,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A23,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM23","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A23,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A23,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A23,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A23,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A23,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A23,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A23,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A23,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A23,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A23,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A23,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A23,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A23,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A23,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A23,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A23,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A23,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A23,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A23,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A23,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A23,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB23","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A23,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A23,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A23,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A23,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A23,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A23,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A23,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A23,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A23,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A23,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A23,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A23,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A23,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A23,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A23,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A23,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A23,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A23,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A23,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A23,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A23,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ23","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A23,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A23,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A23,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A23,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A23,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A23,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A23,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A23,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A23,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A23,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A23,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A23,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A23,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A23,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A23,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A23,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A23,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A23,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A23,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A23,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A23,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF23","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A23,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A23,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A23,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A23,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A23,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A23,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A23,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0," "," "," "]
["Land Use Planning","Land Use Planning",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A24,Database!$V:$V,C$7&\" \"&C$8)","v":80668},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A24,Database!$V:$V,D$7&\" \"&D$8)","v":463011},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A24,Database!$V:$V,E$7&\" \"&E$8)","v":604230},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A24,Database!$V:$V,F$7&\" \"&F$8)","v":161094},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A24,Database!$V:$V,G$7&\" \"&G$8)","v":716094},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A24,Database!$V:$V,H$7&\" \"&H$8)","v":604230},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A24,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A24,Database!$V:$V,J$7&\" \"&J$8)","v":0},172657,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A24,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},172657,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A24,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A24,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A24,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A24,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A24,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L24","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A24,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A24,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A24,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A24,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A24,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A24,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A24,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},172657,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A24,Database!$V:$V,R$7&\" \"&R$8)","v":100066.04},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A24,Database!$V:$V,S$7&\" \"&S$8)","v":419809.54},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A24,Database!$V:$V,T$7&\" \"&T$8)","v":149998.47000000006},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A24,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A24,Database!$V:$V,V$7&\" \"&V$8)","v":1265000},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A24,Database!$V:$V,W$7&\" \"&W$8)","v":150000},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A24,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A24,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},945254.97,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A24,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},945254.97,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A24,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A24,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A24,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A24,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A24,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA24","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A24,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A24,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A24,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A24,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A24,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A24,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A24,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},945254.97,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A24,Database!$V:$V,AG$7&\" \"&AG$8)","v":101908.83},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A24,Database!$V:$V,AH$7&\" \"&AH$8)","v":430564.21},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A24,Database!$V:$V,AI$7&\" \"&AI$8)","v":156283.42000000001},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A24,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A24,Database!$V:$V,AK$7&\" \"&AK$8)","v":644375},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A24,Database!$V:$V,AL$7&\" \"&AL$8)","v":157408},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A24,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A24,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},314595.04000000004,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A24,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},314595.04000000004,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A24,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A24,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A24,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A24,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A24,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP24","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A24,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A24,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A24,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A24,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A24,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A24,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A24,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},314595.04000000004,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A24,Database!$V:$V,AV$7&\" \"&AV$8)","v":104456.55},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A24,Database!$V:$V,AW$7&\" \"&AW$8)","v":441466.07999999996},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A24,Database!$V:$V,AX$7&\" \"&AX$8)","v":163222.40000000002},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A24,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A24,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":546228},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A24,Database!$V:$V,BA$7&\" \"&BA$8)","v":165184},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A24,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A24,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},207256.87000000005,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A24,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},207256.87000000005,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A24,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A24,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A24,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A24,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A24,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE24","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A24,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A24,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A24,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A24,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A24,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A24,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A24,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},207256.87000000005,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A24,Database!$V:$V,BK$7&\" \"&BK$8)","v":107067.97},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A24,Database!$V:$V,BL$7&\" \"&BL$8)","v":452923.79000000004},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A24,Database!$V:$V,BM$7&\" \"&BM$8)","v":170469.48000000004},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A24,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A24,Database!$V:$V,BO$7&\" \"&BO$8)","v":516390},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A24,Database!$V:$V,BP$7&\" \"&BP$8)","v":173344},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A24,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A24,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},167659.65999999997,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A24,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},167659.65999999997,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A24,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A24,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A24,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A24,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A24,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT24","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A24,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A24,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A24,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A24,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A24,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A24,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A24,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},167659.65999999997,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A24,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":110280.01999999999},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A24,Database!$V:$V,CA$7&\" \"&CA$8)","v":466613.42},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A24,Database!$V:$V,CB$7&\" \"&CB$8)","v":178890.67000000004},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A24,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A24,Database!$V:$V,CD$7&\" \"&CD$8)","v":532104},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A24,Database!$V:$V,CE$7&\" \"&CE$8)","v":181908},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A24,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A24,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},172753.27000000002,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A24,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},172753.27000000002,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A24,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A24,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A24,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A24,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A24,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI24","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A24,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A24,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A24,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A24,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A24,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A24,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A24,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},172753.27000000002,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A24,Database!$V:$V,CO$7&\" \"&CO$8)","v":113588.42},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A24,Database!$V:$V,CP$7&\" \"&CP$8)","v":480735.80999999994},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A24,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":187727.87},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A24,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A24,Database!$V:$V,CS$7&\" \"&CS$8)","v":548297},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A24,Database!$V:$V,CT$7&\" \"&CT$8)","v":190894},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A24,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A24,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},177983.48000000004,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A24,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},177983.48000000004,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A24,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A24,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A24,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A24,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A24,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX24","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A24,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A24,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A24,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A24,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A24,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A24,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A24,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},177983.48000000004,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A24,Database!$V:$V,DD$7&\" \"&DD$8)","v":116996.06999999999},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A24,Database!$V:$V,DE$7&\" \"&DE$8)","v":495304.84000000008},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A24,Database!$V:$V,DF$7&\" \"&DF$8)","v":197001.62999999995},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A24,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A24,Database!$V:$V,DH$7&\" \"&DH$8)","v":507558},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A24,Database!$V:$V,DI$7&\" \"&DI$8)","v":200324},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A24,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A24,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},125926.85999999987,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A24,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},125926.85999999987,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A24,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A24,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A24,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A24,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A24,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM24","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A24,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A24,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A24,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A24,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A24,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A24,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A24,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},125926.85999999987,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A24,Database!$V:$V,DS$7&\" \"&DS$8)","v":120505.95},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A24,Database!$V:$V,DT$7&\" \"&DT$8)","v":510334.84},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A24,Database!$V:$V,DU$7&\" \"&DU$8)","v":206733.51000000004},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A24,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A24,Database!$V:$V,DW$7&\" \"&DW$8)","v":522785},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A24,Database!$V:$V,DX$7&\" \"&DX$8)","v":210220},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A24,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A24,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},129469.62,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A24,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},129469.62,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A24,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A24,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A24,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A24,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A24,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB24","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A24,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A24,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A24,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A24,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A24,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A24,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A24,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},129469.62,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A24,Database!$V:$V,EH$7&\" \"&EH$8)","v":124121.12999999999},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A24,Database!$V:$V,EI$7&\" \"&EI$8)","v":525840.55999999994},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A24,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":216946.14999999997},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A24,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A24,Database!$V:$V,EL$7&\" \"&EL$8)","v":538469},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A24,Database!$V:$V,EM$7&\" \"&EM$8)","v":220605},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A24,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A24,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},133090.72000000003,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A24,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},133090.72000000003,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A24,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A24,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A24,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A24,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A24,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ24","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A24,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A24,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A24,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A24,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A24,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A24,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A24,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},133090.72000000003,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A24,Database!$V:$V,EW$7&\" \"&EW$8)","v":127844.77},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A24,Database!$V:$V,EX$7&\" \"&EX$8)","v":541837.28},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A24,Database!$V:$V,EY$7&\" \"&EY$8)","v":227663.29999999996},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A24,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A24,Database!$V:$V,FA$7&\" \"&FA$8)","v":554622},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A24,Database!$V:$V,FB$7&\" \"&FB$8)","v":231503},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A24,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A24,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},136789.78999999992,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A24,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},136789.78999999992,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A24,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A24,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A24,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A24,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A24,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF24","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A24,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A24,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A24,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A24,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A24,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A24,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A24,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},136789.78999999992," "," "," "]
["Library","Library",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A25,Database!$V:$V,C$7&\" \"&C$8)","v":84116},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A25,Database!$V:$V,D$7&\" \"&D$8)","v":496633},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A25,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A25,Database!$V:$V,F$7&\" \"&F$8)","v":36000},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A25,Database!$V:$V,G$7&\" \"&G$8)","v":36000},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A25,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A25,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A25,Database!$V:$V,J$7&\" \"&J$8)","v":0},-412517,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A25,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-412517,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A25,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A25,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A25,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A25,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A25,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L25","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A25,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A25,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A25,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A25,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A25,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A25,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A25,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-412517,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A25,Database!$V:$V,R$7&\" \"&R$8)","v":83999.48000000001},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A25,Database!$V:$V,S$7&\" \"&S$8)","v":485443.77999999997},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A25,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A25,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A25,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A25,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A25,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A25,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-401444.29999999993,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A25,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-401444.29999999993,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A25,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A25,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A25,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A25,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A25,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA25","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A25,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A25,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A25,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A25,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A25,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A25,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A25,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-401444.29999999993,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A25,Database!$V:$V,AG$7&\" \"&AG$8)","v":85790.47},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A25,Database!$V:$V,AH$7&\" \"&AH$8)","v":498299.2},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A25,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A25,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A25,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A25,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A25,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A25,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-412508.73,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A25,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-412508.73,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A25,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A25,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A25,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A25,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A25,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP25","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A25,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A25,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A25,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A25,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A25,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A25,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A25,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-412508.73,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A25,Database!$V:$V,AV$7&\" \"&AV$8)","v":87935.23},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A25,Database!$V:$V,AW$7&\" \"&AW$8)","v":512589.13},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A25,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A25,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A25,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A25,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A25,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A25,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-424653.9,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A25,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-424653.9,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A25,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A25,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A25,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A25,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A25,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE25","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A25,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A25,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A25,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A25,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A25,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A25,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A25,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-424653.9,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A25,Database!$V:$V,BK$7&\" \"&BK$8)","v":90133.61},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A25,Database!$V:$V,BL$7&\" \"&BL$8)","v":528290.14},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A25,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A25,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A25,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A25,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A25,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A25,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-438156.53,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A25,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-438156.53,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A25,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A25,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A25,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A25,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A25,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT25","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A25,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A25,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A25,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A25,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A25,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A25,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A25,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-438156.53,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A25,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":92837.62},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A25,Database!$V:$V,CA$7&\" \"&CA$8)","v":546101.99999999988},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A25,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A25,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A25,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A25,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A25,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A25,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-453264.37999999989,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A25,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-453264.37999999989,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A25,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A25,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A25,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A25,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A25,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI25","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A25,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A25,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A25,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A25,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A25,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A25,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A25,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-453264.37999999989,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A25,Database!$V:$V,CO$7&\" \"&CO$8)","v":95622.74},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A25,Database!$V:$V,CP$7&\" \"&CP$8)","v":564530.34},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A25,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A25,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A25,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A25,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A25,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A25,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-468907.6,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A25,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-468907.6,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A25,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A25,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A25,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A25,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A25,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX25","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A25,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A25,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A25,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A25,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A25,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A25,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A25,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-468907.6,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A25,Database!$V:$V,DD$7&\" \"&DD$8)","v":98491.43},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A25,Database!$V:$V,DE$7&\" \"&DE$8)","v":583596.92999999982},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A25,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A25,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A25,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A25,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A25,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A25,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-485105.49999999983,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A25,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-485105.49999999983,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A25,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A25,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A25,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A25,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A25,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM25","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A25,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A25,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A25,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A25,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A25,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A25,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A25,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-485105.49999999983,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A25,Database!$V:$V,DS$7&\" \"&DS$8)","v":101446.17},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A25,Database!$V:$V,DT$7&\" \"&DT$8)","v":603324.35},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A25,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A25,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A25,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A25,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A25,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A25,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-501878.18,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A25,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-501878.18,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A25,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A25,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A25,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A25,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A25,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB25","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A25,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A25,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A25,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A25,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A25,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A25,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A25,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-501878.18,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A25,Database!$V:$V,EH$7&\" \"&EH$8)","v":104489.55},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A25,Database!$V:$V,EI$7&\" \"&EI$8)","v":623735.97},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A25,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A25,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A25,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A25,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A25,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A25,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-519246.42,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A25,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-519246.42,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A25,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A25,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A25,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A25,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A25,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ25","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A25,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A25,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A25,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A25,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A25,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A25,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A25,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-519246.42,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A25,Database!$V:$V,EW$7&\" \"&EW$8)","v":107624.24},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A25,Database!$V:$V,EX$7&\" \"&EX$8)","v":644856.02},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A25,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A25,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A25,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A25,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A25,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A25,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-537231.78,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A25,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-537231.78,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A25,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A25,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A25,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A25,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A25,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF25","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A25,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A25,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A25,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A25,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A25,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A25,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A25,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-537231.78," "," "," "]
["Local Roads and Transport","Local Roads and Transport",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A26,Database!$V:$V,C$7&\" \"&C$8)","v":1298859},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A26,Database!$V:$V,D$7&\" \"&D$8)","v":1152460},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A26,Database!$V:$V,E$7&\" \"&E$8)","v":971900},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A26,Database!$V:$V,F$7&\" \"&F$8)","v":2795659},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A26,Database!$V:$V,G$7&\" \"&G$8)","v":728458},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A26,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A26,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A26,Database!$V:$V,J$7&\" \"&J$8)","v":0},-948902,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A26,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-948902,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A26,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A26,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A26,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A26,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A26,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L26","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A26,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A26,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A26,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A26,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A26,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A26,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A26,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-948902,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A26,Database!$V:$V,R$7&\" \"&R$8)","v":2401175.77},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A26,Database!$V:$V,S$7&\" \"&S$8)","v":1820705.35},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A26,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A26,Database!$V:$V,U$7&\" \"&U$8)","v":2583523},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A26,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A26,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A26,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A26,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-2003052.58,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A26,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-2003052.58,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A26,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A26,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A26,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A26,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A26,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA26","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A26,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A26,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A26,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A26,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A26,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A26,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A26,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-2003052.58,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A26,Database!$V:$V,AG$7&\" \"&AG$8)","v":3183595.6399999997},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A26,Database!$V:$V,AH$7&\" \"&AH$8)","v":1867092.97},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A26,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A26,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":3604902},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A26,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A26,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A26,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A26,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-2288399.33,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A26,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-2288399.33,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A26,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A26,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A26,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A26,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A26,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP26","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A26,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A26,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A26,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A26,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A26,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A26,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A26,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-2288399.33,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A26,Database!$V:$V,AV$7&\" \"&AV$8)","v":1845985.5399999998},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A26,Database!$V:$V,AW$7&\" \"&AW$8)","v":2479822.5699999998},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A26,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A26,Database!$V:$V,AY$7&\" \"&AY$8)","v":3405903},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A26,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A26,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A26,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A26,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-4039740.0300000003,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A26,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-4039740.0300000003,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A26,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A26,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A26,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A26,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A26,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE26","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A26,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A26,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A26,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A26,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A26,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A26,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A26,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-4039740.0300000003,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A26,Database!$V:$V,BK$7&\" \"&BK$8)","v":1877135.19},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A26,Database!$V:$V,BL$7&\" \"&BL$8)","v":2575061.25},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A26,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A26,Database!$V:$V,BN$7&\" \"&BN$8)","v":3615268.5},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A26,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A26,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A26,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A26,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-4313194.5600000005,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A26,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-4313194.5600000005,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A26,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A26,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A26,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A26,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A26,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT26","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A26,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A26,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A26,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A26,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A26,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A26,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A26,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-4313194.5600000005,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A26,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":1915449.24},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A26,Database!$V:$V,CA$7&\" \"&CA$8)","v":2675295.6399999997},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A26,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A26,Database!$V:$V,CC$7&\" \"&CC$8)","v":4106207.38},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A26,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A26,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A26,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A26,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-4866053.7799999993,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A26,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-4866053.7799999993,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A26,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A26,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A26,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A26,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A26,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI26","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A26,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A26,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A26,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A26,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A26,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A26,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A26,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-4866053.7799999993,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A26,Database!$V:$V,CO$7&\" \"&CO$8)","v":1954912.71},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A26,Database!$V:$V,CP$7&\" \"&CP$8)","v":2779462.63},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A26,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A26,Database!$V:$V,CR$7&\" \"&CR$8)","v":4248360.26},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A26,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A26,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A26,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A26,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-5072910.18,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A26,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-5072910.18,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A26,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A26,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A26,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A26,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A26,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX26","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A26,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A26,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A26,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A26,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A26,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A26,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A26,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-5072910.18,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A26,Database!$V:$V,DD$7&\" \"&DD$8)","v":2005560.1},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A26,Database!$V:$V,DE$7&\" \"&DE$8)","v":2887717.2},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A26,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A26,Database!$V:$V,DG$7&\" \"&DG$8)","v":4495897.68},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A26,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A26,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A26,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A26,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-5378054.7799999993,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A26,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-5378054.7799999993,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A26,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A26,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A26,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A26,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A26,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM26","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A26,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A26,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A26,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A26,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A26,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A26,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A26,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-5378054.7799999993,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A26,Database!$V:$V,DS$7&\" \"&DS$8)","v":2047426.9000000001},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A26,Database!$V:$V,DT$7&\" \"&DT$8)","v":3000220.5000000005},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A26,Database!$V:$V,DU$7&\" \"&DU$8)","v":30863},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A26,Database!$V:$V,DV$7&\" \"&DV$8)","v":4665856.93},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A26,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A26,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A26,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A26,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-5587787.5300000003,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A26,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-5587787.5300000003,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A26,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A26,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A26,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A26,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A26,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB26","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A26,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A26,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A26,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A26,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A26,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A26,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A26,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-5587787.5300000003,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A26,Database!$V:$V,EH$7&\" \"&EH$8)","v":2090549.7099999997},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A26,Database!$V:$V,EI$7&\" \"&EI$8)","v":3117140.02},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A26,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A26,Database!$V:$V,EK$7&\" \"&EK$8)","v":4843476.0999999996},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A26,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A26,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A26,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A26,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-5870066.4100000001,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A26,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-5870066.4100000001,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A26,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A26,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A26,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A26,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A26,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ26","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A26,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A26,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A26,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A26,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A26,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A26,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A26,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-5870066.4100000001,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A26,Database!$V:$V,EW$7&\" \"&EW$8)","v":2134966.2000000002},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A26,Database!$V:$V,EX$7&\" \"&EX$8)","v":3238649.88},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A26,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A26,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":5026015.08},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A26,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A26,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A26,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A26,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-6129698.7599999998,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A26,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-6129698.7599999998,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A26,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A26,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A26,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A26,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A26,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF26","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A26,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A26,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A26,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A26,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A26,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A26,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A26,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-6129698.7599999998," "," "," "]
["Management and Administration","Management and Administration",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A27,Database!$V:$V,C$7&\" \"&C$8)","v":34172},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A27,Database!$V:$V,D$7&\" \"&D$8)","v":1445718},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A27,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A27,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A27,Database!$V:$V,G$7&\" \"&G$8)","v":155220},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A27,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A27,Database!$V:$V,I$7&\" \"&I$8)","v":752636},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A27,Database!$V:$V,J$7&\" \"&J$8)","v":0},-503690,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A27,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-503690,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A27,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A27,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A27,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A27,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A27,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L27","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A27,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A27,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A27,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A27,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A27,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A27,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A27,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-503690,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A27,Database!$V:$V,R$7&\" \"&R$8)","v":28866.160000000003},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A27,Database!$V:$V,S$7&\" \"&S$8)","v":1358694.89},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A27,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A27,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A27,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A27,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A27,Database!$V:$V,X$7&\" \"&X$8)","v":777104},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A27,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-552724.73,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A27,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-552724.73,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A27,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A27,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A27,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A27,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A27,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA27","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A27,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A27,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A27,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A27,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A27,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A27,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A27,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-552724.73,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A27,Database!$V:$V,AG$7&\" \"&AG$8)","v":29385.759999999998},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A27,Database!$V:$V,AH$7&\" \"&AH$8)","v":1392232.3399999999},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A27,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A27,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A27,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A27,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A27,Database!$V:$V,AM$7&\" \"&AM$8)","v":794232},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A27,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-568614.57999999984,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A27,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-568614.57999999984,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A27,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A27,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A27,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A27,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A27,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP27","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A27,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A27,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A27,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A27,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A27,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A27,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A27,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-568614.57999999984,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A27,Database!$V:$V,AV$7&\" \"&AV$8)","v":30120.400000000001},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A27,Database!$V:$V,AW$7&\" \"&AW$8)","v":1426364.2599999998},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A27,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A27,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A27,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A27,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A27,Database!$V:$V,BB$7&\" \"&BB$8)","v":831632},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A27,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-564611.85999999987,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A27,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-564611.85999999987,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A27,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A27,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A27,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A27,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A27,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE27","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A27,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A27,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A27,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A27,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A27,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A27,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A27,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-564611.85999999987,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A27,Database!$V:$V,BK$7&\" \"&BK$8)","v":30873.420000000002},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A27,Database!$V:$V,BL$7&\" \"&BL$8)","v":1462040.7100000002},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A27,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A27,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A27,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A27,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A27,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":870705},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A27,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-560462.29000000027,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A27,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-560462.29000000027,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A27,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A27,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A27,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A27,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A27,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT27","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A27,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A27,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A27,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A27,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A27,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A27,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A27,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-560462.29000000027,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A27,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":31799.630000000005},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A27,Database!$V:$V,CA$7&\" \"&CA$8)","v":1505173.3400000003},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A27,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A27,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A27,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A27,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A27,Database!$V:$V,CF$7&\" \"&CF$8)","v":911528},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A27,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-561845.71000000043,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A27,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-561845.71000000043,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A27,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A27,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A27,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A27,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A27,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI27","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A27,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A27,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A27,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A27,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A27,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A27,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A27,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-561845.71000000043,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A27,Database!$V:$V,CO$7&\" \"&CO$8)","v":32753.61},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A27,Database!$V:$V,CP$7&\" \"&CP$8)","v":1549663.1700000002},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A27,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A27,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A27,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A27,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A27,Database!$V:$V,CU$7&\" \"&CU$8)","v":947912},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A27,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-568997.56000000006,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A27,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-568997.56000000006,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A27,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A27,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A27,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A27,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A27,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX27","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A27,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A27,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A27,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A27,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A27,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A27,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A27,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-568997.56000000006,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A27,Database!$V:$V,DD$7&\" \"&DD$8)","v":33736.21},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A27,Database!$V:$V,DE$7&\" \"&DE$8)","v":1595553.4900000002},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A27,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A27,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A27,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A27,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A27,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":985906},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A27,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-575911.28000000026,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A27,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-575911.28000000026,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A27,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A27,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A27,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A27,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A27,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM27","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A27,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A27,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A27,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A27,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A27,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A27,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A27,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-575911.28000000026,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A27,Database!$V:$V,DS$7&\" \"&DS$8)","v":34748.300000000003},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A27,Database!$V:$V,DT$7&\" \"&DT$8)","v":1642888.97},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A27,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A27,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A27,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A27,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A27,Database!$V:$V,DY$7&\" \"&DY$8)","v":1025589},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A27,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-582551.66999999993,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A27,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-582551.66999999993,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A27,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A27,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A27,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A27,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A27,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB27","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A27,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A27,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A27,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A27,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A27,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A27,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A27,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-582551.66999999993,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A27,Database!$V:$V,EH$7&\" \"&EH$8)","v":35790.74},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A27,Database!$V:$V,EI$7&\" \"&EI$8)","v":1691715.67},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A27,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A27,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A27,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A27,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A27,Database!$V:$V,EN$7&\" \"&EN$8)","v":1067035},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A27,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-588889.92999999993,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A27,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-588889.92999999993,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A27,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A27,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A27,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A27,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A27,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ27","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A27,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A27,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A27,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A27,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A27,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A27,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A27,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-588889.92999999993,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A27,Database!$V:$V,EW$7&\" \"&EW$8)","v":36864.46},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A27,Database!$V:$V,EX$7&\" \"&EX$8)","v":1742081.18},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A27,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A27,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A27,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A27,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A27,Database!$V:$V,FC$7&\" \"&FC$8)","v":1110328},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A27,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-594888.72,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A27,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-594888.72,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A27,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A27,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A27,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A27,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A27,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF27","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A27,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A27,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A27,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A27,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A27,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A27,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A27,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-594888.72," "," "," "]
["Media and Communications","Media and Communications",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A28,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A28,Database!$V:$V,D$7&\" \"&D$8)","v":140346},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A28,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A28,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A28,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A28,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A28,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A28,Database!$V:$V,J$7&\" \"&J$8)","v":0},-140346,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A28,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-140346,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A28,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A28,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A28,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A28,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A28,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L28","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A28,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A28,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A28,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A28,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A28,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A28,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A28,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-140346,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A28,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A28,Database!$V:$V,S$7&\" \"&S$8)","v":167558.84},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A28,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A28,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A28,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A28,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A28,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A28,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-167558.84,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A28,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-167558.84,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A28,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A28,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A28,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A28,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A28,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA28","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A28,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A28,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A28,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A28,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A28,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A28,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A28,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-167558.84,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A28,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A28,Database!$V:$V,AH$7&\" \"&AH$8)","v":170529.89},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A28,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A28,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A28,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A28,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A28,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A28,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-170529.89,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A28,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-170529.89,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A28,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A28,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A28,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A28,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A28,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP28","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A28,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A28,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A28,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A28,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A28,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A28,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A28,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-170529.89,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A28,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A28,Database!$V:$V,AW$7&\" \"&AW$8)","v":173538.14},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A28,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A28,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A28,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A28,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A28,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A28,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-173538.14,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A28,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-173538.14,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A28,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A28,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A28,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A28,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A28,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE28","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A28,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A28,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A28,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A28,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A28,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A28,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A28,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-173538.14,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A28,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A28,Database!$V:$V,BL$7&\" \"&BL$8)","v":176621.6},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A28,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A28,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A28,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A28,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A28,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A28,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-176621.6,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A28,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-176621.6,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A28,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A28,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A28,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A28,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A28,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT28","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A28,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A28,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A28,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A28,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A28,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A28,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A28,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-176621.6,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A28,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A28,Database!$V:$V,CA$7&\" \"&CA$8)","v":180414.25000000003},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A28,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A28,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A28,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A28,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A28,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A28,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-180414.25000000003,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A28,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-180414.25000000003,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A28,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A28,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A28,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A28,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A28,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI28","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A28,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A28,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A28,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A28,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A28,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A28,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A28,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-180414.25000000003,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A28,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A28,Database!$V:$V,CP$7&\" \"&CP$8)","v":184320.67},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A28,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A28,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A28,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A28,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A28,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A28,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-184320.67,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A28,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-184320.67,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A28,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A28,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A28,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A28,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A28,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX28","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A28,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A28,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A28,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A28,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A28,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A28,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A28,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-184320.67,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A28,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A28,Database!$V:$V,DE$7&\" \"&DE$8)","v":188344.29000000004},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A28,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A28,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A28,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A28,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A28,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A28,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-188344.29000000004,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A28,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-188344.29000000004,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A28,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A28,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A28,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A28,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A28,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM28","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A28,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A28,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A28,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A28,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A28,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A28,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A28,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-188344.29000000004,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A28,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A28,Database!$V:$V,DT$7&\" \"&DT$8)","v":192488.61999999997},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A28,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A28,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A28,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A28,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A28,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A28,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-192488.61999999997,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A28,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-192488.61999999997,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A28,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A28,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A28,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A28,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A28,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB28","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A28,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A28,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A28,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A28,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A28,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A28,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A28,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-192488.61999999997,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A28,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A28,Database!$V:$V,EI$7&\" \"&EI$8)","v":196757.28000000003},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A28,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A28,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A28,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A28,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A28,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A28,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-196757.28000000003,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A28,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-196757.28000000003,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A28,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A28,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A28,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A28,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A28,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ28","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A28,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A28,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A28,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A28,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A28,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A28,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A28,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-196757.28000000003,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A28,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A28,Database!$V:$V,EX$7&\" \"&EX$8)","v":201154},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A28,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A28,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A28,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A28,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A28,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A28,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-201154,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A28,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-201154,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A28,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A28,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A28,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A28,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A28,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF28","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A28,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A28,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A28,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A28,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A28,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A28,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A28,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-201154," "," "," "]
["On Costs","On Costs",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A29,Database!$V:$V,C$7&\" \"&C$8)","v":1425194},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A29,Database!$V:$V,D$7&\" \"&D$8)","v":1574282},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A29,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A29,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A29,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A29,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A29,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A29,Database!$V:$V,J$7&\" \"&J$8)","v":0},-149088,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A29,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-149088,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A29,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A29,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A29,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A29,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A29,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L29","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A29,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A29,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A29,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A29,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A29,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A29,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A29,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-149088,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A29,Database!$V:$V,R$7&\" \"&R$8)","v":1374934.82},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A29,Database!$V:$V,S$7&\" \"&S$8)","v":1562238.73},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A29,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A29,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A29,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A29,Database!$V:$V,W$7&\" \"&W$8)","v":517000},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A29,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A29,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-704303.90999999992,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A29,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-704303.90999999992,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A29,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A29,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A29,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A29,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A29,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA29","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A29,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A29,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A29,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A29,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A29,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A29,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A29,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-704303.90999999992,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A29,Database!$V:$V,AG$7&\" \"&AG$8)","v":1405519.85},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A29,Database!$V:$V,AH$7&\" \"&AH$8)","v":1613282.44},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A29,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A29,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A29,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A29,Database!$V:$V,AL$7&\" \"&AL$8)","v":581283},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A29,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A29,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-789045.58999999985,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A29,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-789045.58999999985,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A29,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A29,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A29,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A29,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A29,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP29","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A29,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A29,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A29,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A29,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A29,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A29,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A29,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-789045.58999999985,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A29,Database!$V:$V,AV$7&\" \"&AV$8)","v":1440282.85},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A29,Database!$V:$V,AW$7&\" \"&AW$8)","v":1662225.69},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A29,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A29,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A29,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A29,Database!$V:$V,BA$7&\" \"&BA$8)","v":939222},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A29,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A29,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-1161164.8399999999,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A29,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-1161164.8399999999,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A29,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A29,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A29,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A29,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A29,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE29","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A29,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A29,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A29,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A29,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A29,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A29,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A29,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-1161164.8399999999,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A29,Database!$V:$V,BK$7&\" \"&BK$8)","v":1475914.9200000002},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A29,Database!$V:$V,BL$7&\" \"&BL$8)","v":1712810.23},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A29,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A29,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A29,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A29,Database!$V:$V,BP$7&\" \"&BP$8)","v":500988},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A29,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A29,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-737883.30999999982,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A29,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-737883.30999999982,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A29,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A29,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A29,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A29,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A29,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT29","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A29,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A29,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A29,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A29,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A29,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A29,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A29,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-737883.30999999982,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A29,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":1519742.37},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A29,Database!$V:$V,CA$7&\" \"&CA$8)","v":1754954.54},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A29,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A29,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A29,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A29,Database!$V:$V,CE$7&\" \"&CE$8)","v":684744},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A29,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A29,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-919956.16999999993,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A29,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-919956.16999999993,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A29,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A29,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A29,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A29,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A29,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI29","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A29,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A29,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A29,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A29,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A29,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A29,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A29,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-919956.16999999993,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A29,Database!$V:$V,CO$7&\" \"&CO$8)","v":1564884.65},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A29,Database!$V:$V,CP$7&\" \"&CP$8)","v":1798363.1800000002},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A29,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A29,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A29,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A29,Database!$V:$V,CT$7&\" \"&CT$8)","v":965547},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A29,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A29,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-1199025.5300000003,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A29,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-1199025.5300000003,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A29,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A29,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A29,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A29,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A29,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX29","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A29,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A29,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A29,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A29,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A29,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A29,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A29,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-1199025.5300000003,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A29,Database!$V:$V,DD$7&\" \"&DD$8)","v":1611381.19},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A29,Database!$V:$V,DE$7&\" \"&DE$8)","v":1843074.0799999998},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A29,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A29,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A29,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A29,Database!$V:$V,DI$7&\" \"&DI$8)","v":1146389},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A29,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A29,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-1378081.89,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A29,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-1378081.89,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A29,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A29,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A29,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A29,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A29,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM29","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A29,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A29,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A29,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A29,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A29,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A29,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A29,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-1378081.89,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A29,Database!$V:$V,DS$7&\" \"&DS$8)","v":1659272.62},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A29,Database!$V:$V,DT$7&\" \"&DT$8)","v":1889126.3099999998},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A29,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A29,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A29,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A29,Database!$V:$V,DX$7&\" \"&DX$8)","v":1230939},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A29,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A29,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-1460792.6899999997,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A29,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-1460792.6899999997,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A29,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A29,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A29,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A29,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A29,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB29","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A29,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A29,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A29,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A29,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A29,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A29,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A29,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-1460792.6899999997,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A29,Database!$V:$V,EH$7&\" \"&EH$8)","v":1708600.7999999998},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A29,Database!$V:$V,EI$7&\" \"&EI$8)","v":1936560.1},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A29,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A29,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A29,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A29,Database!$V:$V,EM$7&\" \"&EM$8)","v":1337573},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A29,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A29,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-1565532.3000000003,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A29,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-1565532.3000000003,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A29,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A29,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A29,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A29,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A29,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ29","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A29,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A29,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A29,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A29,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A29,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A29,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A29,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-1565532.3000000003,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A29,Database!$V:$V,EW$7&\" \"&EW$8)","v":1759408.82},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A29,Database!$V:$V,EX$7&\" \"&EX$8)","v":1985416.8900000001},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A29,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A29,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A29,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A29,Database!$V:$V,FB$7&\" \"&FB$8)","v":1445508},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A29,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A29,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-1671516.07,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A29,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-1671516.07,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A29,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A29,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A29,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A29,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A29,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF29","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A29,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A29,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A29,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A29,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A29,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A29,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A29,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-1671516.07," "," "," "]
["Organisational Development","Organisational Development",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A30,Database!$V:$V,C$7&\" \"&C$8)","v":74921},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A30,Database!$V:$V,D$7&\" \"&D$8)","v":482197},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A30,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A30,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A30,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A30,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A30,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A30,Database!$V:$V,J$7&\" \"&J$8)","v":0},-407276,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A30,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-407276,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A30,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A30,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A30,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A30,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A30,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L30","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A30,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A30,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A30,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A30,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A30,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A30,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A30,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-407276,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A30,Database!$V:$V,R$7&\" \"&R$8)","v":60882.26},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A30,Database!$V:$V,S$7&\" \"&S$8)","v":498711.73000000004},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A30,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A30,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A30,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A30,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A30,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A30,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-437829.47000000003,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A30,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-437829.47000000003,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A30,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A30,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A30,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A30,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A30,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA30","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A30,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A30,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A30,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A30,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A30,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A30,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A30,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-437829.47000000003,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A30,Database!$V:$V,AG$7&\" \"&AG$8)","v":60988.14},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A30,Database!$V:$V,AH$7&\" \"&AH$8)","v":510675.66},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A30,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A30,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A30,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A30,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A30,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A30,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-449687.51999999996,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A30,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-449687.51999999996,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A30,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A30,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A30,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A30,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A30,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP30","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A30,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A30,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A30,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A30,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A30,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A30,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A30,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-449687.51999999996,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A30,Database!$V:$V,AV$7&\" \"&AV$8)","v":61137.84},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A30,Database!$V:$V,AW$7&\" \"&AW$8)","v":523067.55000000005},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A30,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A30,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A30,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A30,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A30,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A30,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-461929.71000000008,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A30,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-461929.71000000008,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A30,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A30,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A30,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A30,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A30,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE30","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A30,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A30,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A30,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A30,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A30,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A30,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A30,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-461929.71000000008,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A30,Database!$V:$V,BK$7&\" \"&BK$8)","v":61291.29},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A30,Database!$V:$V,BL$7&\" \"&BL$8)","v":535769.24000000011},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A30,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A30,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A30,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A30,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A30,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A30,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-474477.95000000013,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A30,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-474477.95000000013,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A30,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A30,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A30,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A30,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A30,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT30","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A30,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A30,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A30,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A30,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A30,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A30,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A30,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-474477.95000000013,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A30,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":61480.03},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A30,Database!$V:$V,CA$7&\" \"&CA$8)","v":551392.31999999995},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A30,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A30,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A30,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A30,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A30,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A30,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-489912.28999999992,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A30,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-489912.28999999992,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A30,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A30,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A30,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A30,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A30,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI30","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A30,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A30,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A30,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A30,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A30,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A30,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A30,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-489912.28999999992,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A30,Database!$V:$V,CO$7&\" \"&CO$8)","v":61674.43},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A30,Database!$V:$V,CP$7&\" \"&CP$8)","v":567484.09},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A30,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A30,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A30,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A30,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A30,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A30,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-505809.66,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A30,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-505809.66,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A30,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A30,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A30,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A30,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A30,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX30","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A30,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A30,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A30,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A30,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A30,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A30,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A30,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-505809.66,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A30,Database!$V:$V,DD$7&\" \"&DD$8)","v":61874.66},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A30,Database!$V:$V,DE$7&\" \"&DE$8)","v":584058.6100000001},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A30,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A30,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A30,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A30,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A30,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A30,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-522183.95000000007,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A30,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-522183.95000000007,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A30,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A30,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A30,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A30,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A30,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM30","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A30,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A30,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A30,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A30,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A30,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A30,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A30,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-522183.95000000007,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A30,Database!$V:$V,DS$7&\" \"&DS$8)","v":62080.9},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A30,Database!$V:$V,DT$7&\" \"&DT$8)","v":601130.37},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A30,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A30,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A30,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A30,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A30,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A30,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-539049.47,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A30,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-539049.47,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A30,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A30,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A30,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A30,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A30,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB30","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A30,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A30,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A30,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A30,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A30,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A30,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A30,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-539049.47,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A30,Database!$V:$V,EH$7&\" \"&EH$8)","v":62293.33},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A30,Database!$V:$V,EI$7&\" \"&EI$8)","v":618714.28},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A30,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A30,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A30,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A30,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A30,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A30,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-556420.95000000007,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A30,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-556420.95000000007,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A30,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A30,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A30,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A30,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A30,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ30","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A30,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A30,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A30,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A30,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A30,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A30,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A30,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-556420.95000000007,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A30,Database!$V:$V,EW$7&\" \"&EW$8)","v":62512.13},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A30,Database!$V:$V,EX$7&\" \"&EX$8)","v":636825.70000000007},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A30,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A30,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A30,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A30,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A30,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A30,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-574313.57000000007,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A30,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-574313.57000000007,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A30,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A30,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A30,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A30,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A30,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF30","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A30,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A30,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A30,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A30,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A30,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A30,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A30,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-574313.57000000007," "," "," "]
["Parks Gardens and Recreation","Parks Gardens and Recreation",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A31,Database!$V:$V,C$7&\" \"&C$8)","v":40668},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A31,Database!$V:$V,D$7&\" \"&D$8)","v":679166},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A31,Database!$V:$V,E$7&\" \"&E$8)","v":125000},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A31,Database!$V:$V,F$7&\" \"&F$8)","v":225000},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A31,Database!$V:$V,G$7&\" \"&G$8)","v":100000},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A31,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A31,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A31,Database!$V:$V,J$7&\" \"&J$8)","v":0},-638498,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A31,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-638498,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A31,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A31,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A31,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A31,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A31,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L31","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A31,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A31,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A31,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A31,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A31,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A31,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A31,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-638498,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A31,Database!$V:$V,R$7&\" \"&R$8)","v":22822.04},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A31,Database!$V:$V,S$7&\" \"&S$8)","v":658567.07000000007},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A31,Database!$V:$V,T$7&\" \"&T$8)","v":100000},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A31,Database!$V:$V,U$7&\" \"&U$8)","v":129000},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A31,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A31,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A31,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A31,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-664745.03,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A31,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-664745.03,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A31,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A31,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A31,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A31,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A31,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA31","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A31,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A31,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A31,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A31,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A31,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A31,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A31,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-664745.03,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A31,Database!$V:$V,AG$7&\" \"&AG$8)","v":23232.84},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A31,Database!$V:$V,AH$7&\" \"&AH$8)","v":726952.95000000007},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A31,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A31,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A31,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A31,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A31,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A31,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-703720.1100000001,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A31,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-703720.1100000001,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A31,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A31,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A31,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A31,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A31,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP31","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A31,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A31,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A31,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A31,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A31,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A31,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A31,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-703720.1100000001,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A31,Database!$V:$V,AV$7&\" \"&AV$8)","v":23813.660000000003},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A31,Database!$V:$V,AW$7&\" \"&AW$8)","v":706603.26},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A31,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A31,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A31,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A31,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A31,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A31,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-682789.6,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A31,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-682789.6,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A31,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A31,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A31,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A31,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A31,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE31","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A31,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A31,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A31,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A31,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A31,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A31,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A31,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-682789.6,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A31,Database!$V:$V,BK$7&\" \"&BK$8)","v":24409.01},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A31,Database!$V:$V,BL$7&\" \"&BL$8)","v":732298.54000000015},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A31,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A31,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A31,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A31,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A31,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A31,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-707889.53000000014,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A31,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-707889.53000000014,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A31,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A31,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A31,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A31,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A31,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT31","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A31,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A31,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A31,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A31,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A31,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A31,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A31,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-707889.53000000014,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A31,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":25141.280000000002},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A31,Database!$V:$V,CA$7&\" \"&CA$8)","v":759645.1},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A31,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A31,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A31,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A31,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A31,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A31,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-734503.82,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A31,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-734503.82,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A31,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A31,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A31,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A31,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A31,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI31","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A31,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A31,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A31,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A31,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A31,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A31,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A31,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-734503.82,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A31,Database!$V:$V,CO$7&\" \"&CO$8)","v":25895.52},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A31,Database!$V:$V,CP$7&\" \"&CP$8)","v":788045.15},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A31,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A31,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A31,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A31,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A31,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A31,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-762149.63,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A31,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-762149.63,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A31,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A31,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A31,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A31,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A31,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX31","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A31,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A31,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A31,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A31,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A31,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A31,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A31,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-762149.63,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A31,Database!$V:$V,DD$7&\" \"&DD$8)","v":26672.38},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A31,Database!$V:$V,DE$7&\" \"&DE$8)","v":817539.65999999992},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A31,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A31,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A31,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A31,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A31,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A31,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-790867.27999999991,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A31,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-790867.27999999991,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A31,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A31,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A31,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A31,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A31,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM31","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A31,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A31,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A31,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A31,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A31,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A31,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A31,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-790867.27999999991,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A31,Database!$V:$V,DS$7&\" \"&DS$8)","v":27472.550000000003},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A31,Database!$V:$V,DT$7&\" \"&DT$8)","v":848171.12},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A31,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A31,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A31,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A31,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A31,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A31,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-820698.57,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A31,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-820698.57,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A31,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A31,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A31,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A31,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A31,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB31","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A31,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A31,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A31,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A31,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A31,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A31,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A31,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-820698.57,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A31,Database!$V:$V,EH$7&\" \"&EH$8)","v":28296.720000000001},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A31,Database!$V:$V,EI$7&\" \"&EI$8)","v":879983.72},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A31,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A31,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A31,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A31,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A31,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A31,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-851687,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A31,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-851687,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A31,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A31,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A31,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A31,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A31,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ31","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A31,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A31,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A31,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A31,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A31,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A31,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A31,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-851687,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A31,Database!$V:$V,EW$7&\" \"&EW$8)","v":29145.62},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A31,Database!$V:$V,EX$7&\" \"&EX$8)","v":913023.39000000013},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A31,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A31,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A31,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A31,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A31,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A31,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-883877.77000000014,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A31,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-883877.77000000014,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A31,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A31,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A31,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A31,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A31,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF31","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A31,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A31,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A31,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A31,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A31,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A31,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A31,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-883877.77000000014," "," "," "]
["Property Development","Property Development",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A32,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A32,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A32,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A32,Database!$V:$V,F$7&\" \"&F$8)","v":720090},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A32,Database!$V:$V,G$7&\" \"&G$8)","v":720090},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A32,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A32,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A32,Database!$V:$V,J$7&\" \"&J$8)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A32,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A32,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A32,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A32,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A32,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A32,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L32","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A32,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A32,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A32,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A32,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A32,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A32,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A32,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A32,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A32,Database!$V:$V,S$7&\" \"&S$8)","v":-1671},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A32,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A32,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A32,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A32,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A32,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A32,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},1671,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A32,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},1671,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A32,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A32,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A32,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A32,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A32,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA32","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A32,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A32,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A32,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A32,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A32,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A32,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A32,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},1671,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A32,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A32,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A32,Database!$V:$V,AI$7&\" \"&AI$8)","v":500000},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A32,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A32,Database!$V:$V,AK$7&\" \"&AK$8)","v":361300},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A32,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A32,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A32,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},861300,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A32,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},861300,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A32,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A32,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A32,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A32,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A32,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP32","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A32,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A32,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A32,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A32,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A32,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A32,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A32,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},861300,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A32,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A32,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A32,Database!$V:$V,AX$7&\" \"&AX$8)","v":500000},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A32,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A32,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":314419},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A32,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A32,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A32,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},814419,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A32,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},814419,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A32,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A32,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A32,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A32,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A32,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE32","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A32,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A32,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A32,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A32,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A32,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A32,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A32,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},814419,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A32,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A32,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A32,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A32,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A32,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A32,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A32,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A32,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A32,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A32,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A32,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A32,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A32,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A32,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT32","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A32,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A32,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A32,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A32,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A32,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A32,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A32,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A32,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A32,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A32,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A32,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A32,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A32,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A32,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A32,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A32,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A32,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A32,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A32,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A32,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A32,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI32","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A32,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A32,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A32,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A32,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A32,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A32,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A32,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A32,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A32,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A32,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A32,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A32,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A32,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A32,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A32,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A32,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A32,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A32,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A32,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A32,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A32,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX32","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A32,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A32,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A32,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A32,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A32,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A32,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A32,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A32,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A32,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A32,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A32,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A32,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A32,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A32,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A32,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A32,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A32,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A32,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A32,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A32,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A32,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM32","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A32,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A32,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A32,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A32,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A32,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A32,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A32,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A32,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A32,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A32,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A32,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A32,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A32,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A32,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A32,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A32,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A32,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A32,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A32,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A32,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A32,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB32","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A32,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A32,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A32,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A32,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A32,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A32,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A32,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A32,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A32,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A32,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A32,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A32,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A32,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A32,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A32,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A32,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A32,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A32,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A32,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A32,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A32,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ32","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A32,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A32,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A32,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A32,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A32,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A32,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A32,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A32,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A32,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A32,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A32,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A32,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A32,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A32,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A32,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A32,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A32,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A32,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A32,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A32,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A32,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF32","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A32,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A32,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A32,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A32,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A32,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A32,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A32,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0," "," "," "]
["Property Management","Property Management",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A33,Database!$V:$V,C$7&\" \"&C$8)","v":172200},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A33,Database!$V:$V,D$7&\" \"&D$8)","v":720795},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A33,Database!$V:$V,E$7&\" \"&E$8)","v":7825},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A33,Database!$V:$V,F$7&\" \"&F$8)","v":60568},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A33,Database!$V:$V,G$7&\" \"&G$8)","v":88568},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A33,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A33,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A33,Database!$V:$V,J$7&\" \"&J$8)","v":0},-512770,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A33,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-512770,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A33,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A33,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A33,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A33,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A33,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L33","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A33,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A33,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A33,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A33,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A33,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A33,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A33,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-512770,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A33,Database!$V:$V,R$7&\" \"&R$8)","v":180000},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A33,Database!$V:$V,S$7&\" \"&S$8)","v":728564.38},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A33,Database!$V:$V,T$7&\" \"&T$8)","v":-0.25},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A33,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A33,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A33,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A33,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A33,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-548564.63,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A33,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-548564.63,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A33,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A33,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A33,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A33,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A33,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA33","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A33,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A33,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A33,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A33,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A33,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A33,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A33,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-548564.63,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A33,Database!$V:$V,AG$7&\" \"&AG$8)","v":184050},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A33,Database!$V:$V,AH$7&\" \"&AH$8)","v":704528.46000000008},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A33,Database!$V:$V,AI$7&\" \"&AI$8)","v":-0.26},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A33,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":30690},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A33,Database!$V:$V,AK$7&\" \"&AK$8)","v":81800},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A33,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A33,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A33,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-469368.72000000009,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A33,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-469368.72000000009,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A33,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A33,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A33,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A33,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A33,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP33","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A33,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A33,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A33,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A33,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A33,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A33,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A33,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-469368.72000000009,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A33,Database!$V:$V,AV$7&\" \"&AV$8)","v":188651.25},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A33,Database!$V:$V,AW$7&\" \"&AW$8)","v":728623.2},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A33,Database!$V:$V,AX$7&\" \"&AX$8)","v":-0.27},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A33,Database!$V:$V,AY$7&\" \"&AY$8)","v":31458.25},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A33,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":524031},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A33,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A33,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A33,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-47399.469999999972,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A33,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-47399.469999999972,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A33,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A33,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A33,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A33,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A33,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE33","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A33,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A33,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A33,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A33,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A33,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A33,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A33,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-47399.469999999972,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A33,Database!$V:$V,BK$7&\" \"&BK$8)","v":193367.53},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A33,Database!$V:$V,BL$7&\" \"&BL$8)","v":757003.45000000007},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A33,Database!$V:$V,BM$7&\" \"&BM$8)","v":-0.28000000000000003},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A33,Database!$V:$V,BN$7&\" \"&BN$8)","v":32243.68},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A33,Database!$V:$V,BO$7&\" \"&BO$8)","v":322279},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A33,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A33,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A33,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-273600.88000000012,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A33,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-273600.88000000012,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A33,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A33,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A33,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A33,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A33,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT33","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A33,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A33,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A33,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A33,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A33,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A33,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A33,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-273600.88000000012,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A33,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":199168.56},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A33,Database!$V:$V,CA$7&\" \"&CA$8)","v":786667.42},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A33,Database!$V:$V,CB$7&\" \"&CB$8)","v":-0.28999999999999998},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A33,Database!$V:$V,CC$7&\" \"&CC$8)","v":33210.99},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A33,Database!$V:$V,CD$7&\" \"&CD$8)","v":221298},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A33,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A33,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A33,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-399412.14000000013,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A33,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-399412.14000000013,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A33,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A33,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A33,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A33,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A33,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI33","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A33,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A33,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A33,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A33,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A33,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A33,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A33,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-399412.14000000013,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A33,Database!$V:$V,CO$7&\" \"&CO$8)","v":205143.62},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A33,Database!$V:$V,CP$7&\" \"&CP$8)","v":817508.35000000009},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A33,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":-0.3},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A33,Database!$V:$V,CR$7&\" \"&CR$8)","v":34207.32},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A33,Database!$V:$V,CS$7&\" \"&CS$8)","v":227937},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A33,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A33,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A33,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-418635.35000000009,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A33,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-418635.35000000009,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A33,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A33,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A33,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A33,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A33,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX33","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A33,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A33,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A33,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A33,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A33,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A33,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A33,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-418635.35000000009,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A33,Database!$V:$V,DD$7&\" \"&DD$8)","v":211297.91999999998},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A33,Database!$V:$V,DE$7&\" \"&DE$8)","v":849573},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A33,Database!$V:$V,DF$7&\" \"&DF$8)","v":-0.31},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A33,Database!$V:$V,DG$7&\" \"&DG$8)","v":35233.54},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A33,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A33,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A33,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A33,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-673508.93000000017,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A33,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-673508.93000000017,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A33,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A33,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A33,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A33,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A33,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM33","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A33,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A33,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A33,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A33,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A33,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A33,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A33,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-673508.93000000017,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A33,Database!$V:$V,DS$7&\" \"&DS$8)","v":217636.84999999998},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A33,Database!$V:$V,DT$7&\" \"&DT$8)","v":882910.05},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A33,Database!$V:$V,DU$7&\" \"&DU$8)","v":-0.32},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A33,Database!$V:$V,DV$7&\" \"&DV$8)","v":36290.550000000003},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A33,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A33,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A33,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A33,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-701564.07000000007,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A33,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-701564.07000000007,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A33,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A33,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A33,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A33,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A33,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB33","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A33,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A33,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A33,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A33,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A33,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A33,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A33,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-701564.07000000007,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A33,Database!$V:$V,EH$7&\" \"&EH$8)","v":224165.94999999998},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A33,Database!$V:$V,EI$7&\" \"&EI$8)","v":917570.07000000007},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A33,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":-0.33},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A33,Database!$V:$V,EK$7&\" \"&EK$8)","v":37379.269999999997},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A33,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A33,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A33,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A33,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-730783.72000000009,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A33,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-730783.72000000009,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A33,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A33,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A33,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A33,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A33,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ33","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A33,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A33,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A33,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A33,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A33,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A33,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A33,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-730783.72000000009,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A33,Database!$V:$V,EW$7&\" \"&EW$8)","v":230890.93},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A33,Database!$V:$V,EX$7&\" \"&EX$8)","v":953605.66999999993},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A33,Database!$V:$V,EY$7&\" \"&EY$8)","v":-0.34},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A33,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":38500.65},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A33,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A33,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A33,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A33,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-761215.73,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A33,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-761215.73,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A33,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A33,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A33,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A33,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A33,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF33","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A33,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A33,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A33,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A33,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A33,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A33,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A33,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-761215.73," "," "," "]
["Public Health and Environment","Public Health and Environment",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A34,Database!$V:$V,C$7&\" \"&C$8)","v":81174},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A34,Database!$V:$V,D$7&\" \"&D$8)","v":443698},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A34,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A34,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A34,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A34,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A34,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A34,Database!$V:$V,J$7&\" \"&J$8)","v":0},-362524,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A34,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-362524,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A34,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A34,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A34,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A34,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A34,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L34","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A34,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A34,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A34,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A34,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A34,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A34,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A34,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-362524,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A34,Database!$V:$V,R$7&\" \"&R$8)","v":61764.22},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A34,Database!$V:$V,S$7&\" \"&S$8)","v":484805.39999999997},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A34,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A34,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A34,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A34,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A34,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A34,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-423041.17999999993,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A34,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-423041.17999999993,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A34,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A34,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A34,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A34,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A34,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA34","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A34,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A34,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A34,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A34,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A34,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A34,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A34,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-423041.17999999993,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A34,Database!$V:$V,AG$7&\" \"&AG$8)","v":62875.97},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A34,Database!$V:$V,AH$7&\" \"&AH$8)","v":496313.23999999993},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A34,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A34,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A34,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A34,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A34,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A34,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-433437.2699999999,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A34,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-433437.2699999999,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A34,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A34,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A34,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A34,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A34,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP34","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A34,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A34,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A34,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A34,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A34,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A34,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A34,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-433437.2699999999,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A34,Database!$V:$V,AV$7&\" \"&AV$8)","v":64447.87},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A34,Database!$V:$V,AW$7&\" \"&AW$8)","v":507971.07},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A34,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A34,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A34,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A34,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A34,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A34,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-443523.2,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A34,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-443523.2,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A34,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A34,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A34,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A34,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A34,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE34","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A34,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A34,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A34,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A34,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A34,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A34,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A34,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-443523.2,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A34,Database!$V:$V,BK$7&\" \"&BK$8)","v":66059.06},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A34,Database!$V:$V,BL$7&\" \"&BL$8)","v":519920.34999999992},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A34,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A34,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A34,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A34,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A34,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A34,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-453861.28999999992,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A34,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-453861.28999999992,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A34,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A34,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A34,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A34,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A34,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT34","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A34,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A34,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A34,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A34,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A34,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A34,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A34,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-453861.28999999992,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A34,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":68040.820000000007},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A34,Database!$V:$V,CA$7&\" \"&CA$8)","v":534617.97000000009},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A34,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A34,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A34,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A34,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A34,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A34,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-466577.15000000008,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A34,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-466577.15000000008,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A34,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A34,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A34,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A34,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A34,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI34","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A34,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A34,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A34,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A34,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A34,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A34,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A34,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-466577.15000000008,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A34,Database!$V:$V,CO$7&\" \"&CO$8)","v":70082.040000000008},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A34,Database!$V:$V,CP$7&\" \"&CP$8)","v":549756.50999999989},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A34,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A34,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A34,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A34,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A34,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A34,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-479674.46999999986,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A34,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-479674.46999999986,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A34,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A34,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A34,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A34,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A34,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX34","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A34,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A34,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A34,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A34,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A34,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A34,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A34,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-479674.46999999986,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A34,Database!$V:$V,DD$7&\" \"&DD$8)","v":72184.500000000015},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A34,Database!$V:$V,DE$7&\" \"&DE$8)","v":565349.19999999995},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A34,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A34,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A34,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A34,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A34,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A34,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-493164.69999999995,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A34,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-493164.69999999995,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A34,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A34,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A34,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A34,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A34,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM34","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A34,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A34,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A34,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A34,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A34,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A34,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A34,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-493164.69999999995,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A34,Database!$V:$V,DS$7&\" \"&DS$8)","v":74350.040000000008},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A34,Database!$V:$V,DT$7&\" \"&DT$8)","v":581409.67000000004},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A34,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A34,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A34,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A34,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A34,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A34,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-507059.63,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A34,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-507059.63,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A34,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A34,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A34,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A34,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A34,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB34","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A34,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A34,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A34,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A34,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A34,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A34,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A34,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-507059.63,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A34,Database!$V:$V,EH$7&\" \"&EH$8)","v":76580.540000000008},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A34,Database!$V:$V,EI$7&\" \"&EI$8)","v":597951.96},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A34,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A34,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A34,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A34,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A34,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A34,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-521371.41999999993,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A34,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-521371.41999999993,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A34,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A34,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A34,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A34,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A34,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ34","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A34,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A34,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A34,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A34,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A34,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A34,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A34,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-521371.41999999993,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A34,Database!$V:$V,EW$7&\" \"&EW$8)","v":78877.950000000012},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A34,Database!$V:$V,EX$7&\" \"&EX$8)","v":614990.52000000014},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A34,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A34,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A34,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A34,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A34,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A34,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-536112.57000000007,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A34,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-536112.57000000007,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A34,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A34,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A34,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A34,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A34,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF34","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A34,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A34,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A34,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A34,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A34,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A34,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A34,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-536112.57000000007," "," "," "]
["Ranger Services","Ranger Services",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A35,Database!$V:$V,C$7&\" \"&C$8)","v":60000},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A35,Database!$V:$V,D$7&\" \"&D$8)","v":79934},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A35,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A35,Database!$V:$V,F$7&\" \"&F$8)","v":1025000},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A35,Database!$V:$V,G$7&\" \"&G$8)","v":25000},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A35,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A35,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A35,Database!$V:$V,J$7&\" \"&J$8)","v":0},-1019934,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A35,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-1019934,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A35,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A35,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A35,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A35,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A35,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L35","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A35,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A35,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A35,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A35,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A35,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A35,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A35,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-1019934,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A35,Database!$V:$V,R$7&\" \"&R$8)","v":50000},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A35,Database!$V:$V,S$7&\" \"&S$8)","v":110367.27},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A35,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A35,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A35,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A35,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A35,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A35,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-60367.270000000004,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A35,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-60367.270000000004,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A35,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A35,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A35,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A35,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A35,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA35","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A35,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A35,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A35,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A35,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A35,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A35,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A35,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-60367.270000000004,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A35,Database!$V:$V,AG$7&\" \"&AG$8)","v":50900},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A35,Database!$V:$V,AH$7&\" \"&AH$8)","v":112745.55},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A35,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A35,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A35,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A35,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A35,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A35,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-61845.55,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A35,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-61845.55,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A35,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A35,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A35,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A35,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A35,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP35","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A35,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A35,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A35,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A35,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A35,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A35,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A35,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-61845.55,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A35,Database!$V:$V,AV$7&\" \"&AV$8)","v":52172.5},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A35,Database!$V:$V,AW$7&\" \"&AW$8)","v":115189.19},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A35,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A35,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A35,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A35,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A35,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A35,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-63016.69,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A35,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-63016.69,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A35,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A35,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A35,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A35,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A35,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE35","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A35,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A35,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A35,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A35,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A35,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A35,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A35,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-63016.69,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A35,Database!$V:$V,BK$7&\" \"&BK$8)","v":53476.81},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A35,Database!$V:$V,BL$7&\" \"&BL$8)","v":117693.92000000001},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A35,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A35,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A35,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A35,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A35,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A35,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-64217.110000000015,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A35,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-64217.110000000015,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A35,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A35,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A35,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A35,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A35,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT35","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A35,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A35,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A35,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A35,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A35,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A35,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A35,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-64217.110000000015,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A35,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":55081.11},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A35,Database!$V:$V,CA$7&\" \"&CA$8)","v":120774.74},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A35,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A35,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A35,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A35,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A35,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A35,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-65693.63,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A35,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-65693.63,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A35,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A35,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A35,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A35,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A35,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI35","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A35,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A35,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A35,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A35,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A35,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A35,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A35,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-65693.63,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A35,Database!$V:$V,CO$7&\" \"&CO$8)","v":56733.54},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A35,Database!$V:$V,CP$7&\" \"&CP$8)","v":123947.98000000001},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A35,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A35,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A35,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A35,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A35,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A35,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-67214.44,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A35,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-67214.44,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A35,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A35,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A35,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A35,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A35,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX35","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A35,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A35,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A35,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A35,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A35,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A35,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A35,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-67214.44,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A35,Database!$V:$V,DD$7&\" \"&DD$8)","v":58435.55},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A35,Database!$V:$V,DE$7&\" \"&DE$8)","v":127216.42000000001},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A35,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A35,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A35,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A35,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A35,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A35,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-68780.87000000001,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A35,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-68780.87000000001,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A35,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A35,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A35,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A35,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A35,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM35","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A35,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A35,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A35,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A35,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A35,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A35,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A35,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-68780.87000000001,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A35,Database!$V:$V,DS$7&\" \"&DS$8)","v":60188.62},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A35,Database!$V:$V,DT$7&\" \"&DT$8)","v":130582.91},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A35,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A35,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A35,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A35,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A35,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A35,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-70394.290000000008,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A35,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-70394.290000000008,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A35,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A35,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A35,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A35,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A35,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB35","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A35,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A35,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A35,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A35,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A35,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A35,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A35,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-70394.290000000008,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A35,Database!$V:$V,EH$7&\" \"&EH$8)","v":61994.28},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A35,Database!$V:$V,EI$7&\" \"&EI$8)","v":134050.4},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A35,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A35,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A35,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A35,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A35,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A35,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-72056.12,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A35,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-72056.12,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A35,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A35,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A35,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A35,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A35,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ35","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A35,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A35,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A35,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A35,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A35,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A35,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A35,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-72056.12,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A35,Database!$V:$V,EW$7&\" \"&EW$8)","v":63854.11},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A35,Database!$V:$V,EX$7&\" \"&EX$8)","v":137621.91},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A35,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A35,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A35,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A35,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A35,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A35,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-73767.8,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A35,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-73767.8,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A35,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A35,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A35,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A35,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A35,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF35","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A35,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A35,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A35,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A35,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A35,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A35,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A35,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-73767.8," "," "," "]
["Regional Roads","Regional Roads",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A36,Database!$V:$V,C$7&\" \"&C$8)","v":702000},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A36,Database!$V:$V,D$7&\" \"&D$8)","v":736250},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A36,Database!$V:$V,E$7&\" \"&E$8)","v":1418000},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A36,Database!$V:$V,F$7&\" \"&F$8)","v":1418000},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A36,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A36,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A36,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A36,Database!$V:$V,J$7&\" \"&J$8)","v":0},-34250,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A36,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-34250,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A36,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A36,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A36,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A36,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A36,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L36","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A36,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A36,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A36,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A36,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A36,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A36,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A36,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-34250,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A36,Database!$V:$V,R$7&\" \"&R$8)","v":680525},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A36,Database!$V:$V,S$7&\" \"&S$8)","v":720525.36},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A36,Database!$V:$V,T$7&\" \"&T$8)","v":698000},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A36,Database!$V:$V,U$7&\" \"&U$8)","v":698000},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A36,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A36,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A36,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A36,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-40000.359999999986,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A36,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-40000.359999999986,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A36,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A36,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A36,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A36,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A36,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA36","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A36,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A36,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A36,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A36,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A36,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A36,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A36,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-40000.359999999986,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A36,Database!$V:$V,AG$7&\" \"&AG$8)","v":670123.81000000006},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A36,Database!$V:$V,AH$7&\" \"&AH$8)","v":738903.38},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A36,Database!$V:$V,AI$7&\" \"&AI$8)","v":680295},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A36,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":680295},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A36,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A36,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A36,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A36,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-68779.569999999949,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A36,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-68779.569999999949,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A36,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A36,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A36,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A36,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A36,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP36","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A36,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A36,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A36,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A36,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A36,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A36,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A36,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-68779.569999999949,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A36,Database!$V:$V,AV$7&\" \"&AV$8)","v":713232.73},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A36,Database!$V:$V,AW$7&\" \"&AW$8)","v":762768.14},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A36,Database!$V:$V,AX$7&\" \"&AX$8)","v":697302.63},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A36,Database!$V:$V,AY$7&\" \"&AY$8)","v":697302.38},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A36,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A36,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A36,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A36,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-49535.160000000033,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A36,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-49535.160000000033,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A36,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A36,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A36,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A36,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A36,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE36","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A36,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A36,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A36,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A36,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A36,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A36,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A36,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-49535.160000000033,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A36,Database!$V:$V,BK$7&\" \"&BK$8)","v":731063.55},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A36,Database!$V:$V,BL$7&\" \"&BL$8)","v":790404.04999999993},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A36,Database!$V:$V,BM$7&\" \"&BM$8)","v":714735.32},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A36,Database!$V:$V,BN$7&\" \"&BN$8)","v":714734.94},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A36,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A36,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A36,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A36,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-59340.119999999879,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A36,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-59340.119999999879,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A36,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A36,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A36,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A36,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A36,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT36","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A36,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A36,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A36,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A36,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A36,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A36,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A36,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-59340.119999999879,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A36,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":752995.46},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A36,Database!$V:$V,CA$7&\" \"&CA$8)","v":819876.61},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A36,Database!$V:$V,CB$7&\" \"&CB$8)","v":771916.41},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A36,Database!$V:$V,CC$7&\" \"&CC$8)","v":736176.99},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A36,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A36,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A36,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A36,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-31141.729999999981,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A36,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-31141.729999999981,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A36,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A36,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A36,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A36,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A36,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI36","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A36,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A36,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A36,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A36,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A36,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A36,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A36,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-31141.729999999981,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A36,Database!$V:$V,CO$7&\" \"&CO$8)","v":775585.32},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A36,Database!$V:$V,CP$7&\" \"&CP$8)","v":850480.74},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A36,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":795070.35},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A36,Database!$V:$V,CR$7&\" \"&CR$8)","v":758262.3},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A36,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A36,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A36,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A36,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-38087.370000000112,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A36,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-38087.370000000112,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A36,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A36,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A36,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A36,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A36,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX36","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A36,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A36,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A36,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A36,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A36,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A36,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A36,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-38087.370000000112,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A36,Database!$V:$V,DD$7&\" \"&DD$8)","v":798852.88},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A36,Database!$V:$V,DE$7&\" \"&DE$8)","v":882260.27999999991},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A36,Database!$V:$V,DF$7&\" \"&DF$8)","v":818925.46},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A36,Database!$V:$V,DG$7&\" \"&DG$8)","v":781010.17},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A36,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A36,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A36,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A36,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-45492.109999999986,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A36,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-45492.109999999986,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A36,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A36,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A36,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A36,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A36,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM36","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A36,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A36,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A36,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A36,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A36,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A36,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A36,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-45492.109999999986,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A36,Database!$V:$V,DS$7&\" \"&DS$8)","v":822818.47},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A36,Database!$V:$V,DT$7&\" \"&DT$8)","v":915260.78},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A36,Database!$V:$V,DU$7&\" \"&DU$8)","v":804440.22},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A36,Database!$V:$V,DV$7&\" \"&DV$8)","v":804440.48},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A36,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A36,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A36,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A36,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-92442.570000000065,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A36,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-92442.570000000065,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A36,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A36,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A36,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A36,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A36,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB36","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A36,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A36,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A36,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A36,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A36,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A36,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A36,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-92442.570000000065,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A36,Database!$V:$V,EH$7&\" \"&EH$8)","v":847503.02},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A36,Database!$V:$V,EI$7&\" \"&EI$8)","v":949529.58000000007},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A36,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":868613.02},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A36,Database!$V:$V,EK$7&\" \"&EK$8)","v":828573.69},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A36,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A36,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A36,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A36,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-61987.229999999981,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A36,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-61987.229999999981,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A36,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A36,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A36,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A36,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A36,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ36","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A36,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A36,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A36,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A36,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A36,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A36,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A36,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-61987.229999999981,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A36,Database!$V:$V,EW$7&\" \"&EW$8)","v":872928.11},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A36,Database!$V:$V,EX$7&\" \"&EX$8)","v":985115.84},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A36,Database!$V:$V,EY$7&\" \"&EY$8)","v":894669.96},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A36,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":853430.9},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A36,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A36,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A36,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A36,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-70948.670000000042,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A36,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-70948.670000000042,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A36,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A36,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A36,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A36,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A36,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF36","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A36,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A36,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A36,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A36,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A36,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A36,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A36,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-70948.670000000042," "," "," "]
["State Roads","State Roads",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A37,Database!$V:$V,C$7&\" \"&C$8)","v":864710},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A37,Database!$V:$V,D$7&\" \"&D$8)","v":864710},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A37,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A37,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A37,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A37,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A37,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A37,Database!$V:$V,J$7&\" \"&J$8)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A37,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},0,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A37,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A37,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A37,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A37,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A37,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L37","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A37,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A37,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A37,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A37,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A37,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A37,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A37,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},0,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A37,Database!$V:$V,R$7&\" \"&R$8)","v":1609999.3},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A37,Database!$V:$V,S$7&\" \"&S$8)","v":1609999.38},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A37,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A37,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A37,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A37,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A37,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A37,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-7.9999999841675162E-2,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A37,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-7.9999999841675162E-2,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A37,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A37,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A37,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A37,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A37,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA37","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A37,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A37,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A37,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A37,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A37,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A37,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A37,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-7.9999999841675162E-2,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A37,Database!$V:$V,AG$7&\" \"&AG$8)","v":1646224.28},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A37,Database!$V:$V,AH$7&\" \"&AH$8)","v":1650116.8699999999},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A37,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A37,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A37,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A37,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A37,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A37,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-3892.589999999851,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A37,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-3892.589999999851,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A37,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A37,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A37,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A37,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A37,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP37","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A37,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A37,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A37,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A37,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A37,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A37,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A37,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-3892.589999999851,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A37,Database!$V:$V,AV$7&\" \"&AV$8)","v":1687379.88},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A37,Database!$V:$V,AW$7&\" \"&AW$8)","v":1706598.45},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A37,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A37,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A37,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A37,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A37,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A37,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-19218.570000000065,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A37,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-19218.570000000065,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A37,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A37,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A37,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A37,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A37,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE37","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A37,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A37,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A37,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A37,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A37,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A37,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A37,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-19218.570000000065,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A37,Database!$V:$V,BK$7&\" \"&BK$8)","v":1729564.38},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A37,Database!$V:$V,BL$7&\" \"&BL$8)","v":1772905.92},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A37,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A37,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A37,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A37,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A37,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A37,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-43341.540000000037,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A37,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-43341.540000000037,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A37,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A37,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A37,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A37,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A37,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT37","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A37,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A37,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A37,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A37,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A37,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A37,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A37,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-43341.540000000037,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A37,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":1781451.31},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A37,Database!$V:$V,CA$7&\" \"&CA$8)","v":1842485.2400000002},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A37,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A37,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A37,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A37,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A37,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A37,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-61033.930000000168,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A37,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-61033.930000000168,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A37,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A37,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A37,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A37,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A37,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI37","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A37,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A37,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A37,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A37,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A37,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A37,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A37,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-61033.930000000168,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A37,Database!$V:$V,CO$7&\" \"&CO$8)","v":1834894.85},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A37,Database!$V:$V,CP$7&\" \"&CP$8)","v":1914807.61},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A37,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A37,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A37,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A37,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A37,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A37,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-79912.760000000009,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A37,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-79912.760000000009,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A37,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A37,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A37,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A37,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A37,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX37","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A37,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A37,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A37,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A37,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A37,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A37,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A37,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-79912.760000000009,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A37,Database!$V:$V,DD$7&\" \"&DD$8)","v":1889941.7},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A37,Database!$V:$V,DE$7&\" \"&DE$8)","v":1989981.58},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A37,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A37,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A37,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A37,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A37,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A37,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-100039.88000000012,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A37,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-100039.88000000012,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A37,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A37,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A37,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A37,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A37,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM37","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A37,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A37,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A37,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A37,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A37,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A37,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A37,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-100039.88000000012,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A37,Database!$V:$V,DS$7&\" \"&DS$8)","v":1946639.95},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A37,Database!$V:$V,DT$7&\" \"&DT$8)","v":2068119.96},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A37,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A37,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A37,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A37,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A37,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A37,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-121480.01000000001,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A37,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-121480.01000000001,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A37,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A37,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A37,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A37,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A37,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB37","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A37,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A37,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A37,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A37,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A37,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A37,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A37,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-121480.01000000001,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A37,Database!$V:$V,EH$7&\" \"&EH$8)","v":2005039.14},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A37,Database!$V:$V,EI$7&\" \"&EI$8)","v":2149340.06},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A37,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A37,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A37,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A37,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A37,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A37,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-144300.92000000016,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A37,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-144300.92000000016,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A37,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A37,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A37,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A37,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A37,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ37","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A37,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A37,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A37,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A37,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A37,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A37,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A37,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-144300.92000000016,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A37,Database!$V:$V,EW$7&\" \"&EW$8)","v":2065190.31},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A37,Database!$V:$V,EX$7&\" \"&EX$8)","v":2233763.81},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A37,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A37,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A37,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A37,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A37,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A37,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-168573.5,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A37,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-168573.5,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A37,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A37,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A37,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A37,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A37,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF37","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A37,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A37,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A37,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A37,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A37,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A37,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A37,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-168573.5," "," "," "]
["Stormwater","Stormwater",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A38,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A38,Database!$V:$V,D$7&\" \"&D$8)","v":89065},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A38,Database!$V:$V,E$7&\" \"&E$8)","v":55600},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A38,Database!$V:$V,F$7&\" \"&F$8)","v":210000},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A38,Database!$V:$V,G$7&\" \"&G$8)","v":169065},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A38,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A38,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A38,Database!$V:$V,J$7&\" \"&J$8)","v":0},-74400,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A38,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-74400,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A38,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A38,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A38,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A38,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A38,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L38","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A38,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A38,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A38,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A38,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A38,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A38,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A38,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-74400,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A38,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A38,Database!$V:$V,S$7&\" \"&S$8)","v":35000.25},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A38,Database!$V:$V,T$7&\" \"&T$8)","v":54332},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A38,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A38,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A38,Database!$V:$V,W$7&\" \"&W$8)","v":56000},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A38,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A38,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-36668.25,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A38,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-36668.25,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A38,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A38,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A38,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A38,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A38,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA38","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A38,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A38,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A38,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A38,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A38,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A38,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A38,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-36668.25,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A38,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A38,Database!$V:$V,AH$7&\" \"&AH$8)","v":35892.76},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A38,Database!$V:$V,AI$7&\" \"&AI$8)","v":54332},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A38,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A38,Database!$V:$V,AK$7&\" \"&AK$8)","v":104653},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A38,Database!$V:$V,AL$7&\" \"&AL$8)","v":57680},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A38,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A38,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},65412.239999999991,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A38,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},65412.239999999991,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A38,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A38,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A38,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A38,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A38,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP38","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A38,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A38,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A38,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A38,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A38,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A38,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A38,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},65412.239999999991,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A38,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A38,Database!$V:$V,AW$7&\" \"&AW$8)","v":37149.009999999995},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A38,Database!$V:$V,AX$7&\" \"&AX$8)","v":54332},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A38,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A38,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A38,Database!$V:$V,BA$7&\" \"&BA$8)","v":59410},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A38,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A38,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-42227.009999999995,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A38,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-42227.009999999995,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A38,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A38,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A38,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A38,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A38,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE38","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A38,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A38,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A38,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A38,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A38,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A38,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A38,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-42227.009999999995,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A38,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A38,Database!$V:$V,BL$7&\" \"&BL$8)","v":38634.97},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A38,Database!$V:$V,BM$7&\" \"&BM$8)","v":54332},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A38,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A38,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A38,Database!$V:$V,BP$7&\" \"&BP$8)","v":61193},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A38,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A38,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-45495.97,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A38,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-45495.97,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A38,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A38,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A38,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A38,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A38,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT38","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A38,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A38,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A38,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A38,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A38,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A38,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A38,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-45495.97,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A38,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A38,Database!$V:$V,CA$7&\" \"&CA$8)","v":40180.370000000003},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A38,Database!$V:$V,CB$7&\" \"&CB$8)","v":54332},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A38,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A38,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A38,Database!$V:$V,CE$7&\" \"&CE$8)","v":63028},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A38,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A38,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-48876.37,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A38,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-48876.37,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A38,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A38,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A38,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A38,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A38,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI38","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A38,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A38,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A38,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A38,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A38,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A38,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A38,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-48876.37,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A38,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A38,Database!$V:$V,CP$7&\" \"&CP$8)","v":41787.58},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A38,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":54332},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A38,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A38,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A38,Database!$V:$V,CT$7&\" \"&CT$8)","v":64919},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A38,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A38,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-52374.58,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A38,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-52374.58,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A38,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A38,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A38,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A38,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A38,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX38","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A38,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A38,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A38,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A38,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A38,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A38,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A38,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-52374.58,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A38,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A38,Database!$V:$V,DE$7&\" \"&DE$8)","v":43459.09},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A38,Database!$V:$V,DF$7&\" \"&DF$8)","v":54332},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A38,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A38,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A38,Database!$V:$V,DI$7&\" \"&DI$8)","v":66867},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A38,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A38,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-55994.09,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A38,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-55994.09,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A38,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A38,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A38,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A38,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A38,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM38","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A38,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A38,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A38,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A38,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A38,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A38,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A38,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-55994.09,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A38,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A38,Database!$V:$V,DT$7&\" \"&DT$8)","v":45197.45},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A38,Database!$V:$V,DU$7&\" \"&DU$8)","v":54332},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A38,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A38,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A38,Database!$V:$V,DX$7&\" \"&DX$8)","v":68873},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A38,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A38,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-59738.45,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A38,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-59738.45,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A38,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A38,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A38,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A38,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A38,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB38","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A38,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A38,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A38,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A38,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A38,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A38,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A38,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-59738.45,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A38,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A38,Database!$V:$V,EI$7&\" \"&EI$8)","v":47005.35},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A38,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":54332},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A38,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A38,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A38,Database!$V:$V,EM$7&\" \"&EM$8)","v":70939},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A38,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A38,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-63612.35,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A38,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-63612.35,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A38,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A38,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A38,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A38,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A38,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ38","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A38,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A38,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A38,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A38,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A38,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A38,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A38,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-63612.35,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A38,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A38,Database!$V:$V,EX$7&\" \"&EX$8)","v":48885.56},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A38,Database!$V:$V,EY$7&\" \"&EY$8)","v":54332},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A38,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A38,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A38,Database!$V:$V,FB$7&\" \"&FB$8)","v":73067},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A38,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A38,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-67620.56,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A38,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-67620.56,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A38,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A38,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A38,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A38,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A38,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF38","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A38,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A38,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A38,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A38,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A38,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A38,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A38,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-67620.56," "," "," "]
["Swimming Pool","Swimming Pool",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A39,Database!$V:$V,C$7&\" \"&C$8)","v":146451},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A39,Database!$V:$V,D$7&\" \"&D$8)","v":296730},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A39,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A39,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A39,Database!$V:$V,G$7&\" \"&G$8)","v":18000},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A39,Database!$V:$V,H$7&\" \"&H$8)","v":26451},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A39,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A39,Database!$V:$V,J$7&\" \"&J$8)","v":0},-158730,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A39,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-158730,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A39,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A39,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A39,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A39,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A39,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L39","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A39,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A39,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A39,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A39,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A39,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A39,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A39,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-158730,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A39,Database!$V:$V,R$7&\" \"&R$8)","v":119999.53},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A39,Database!$V:$V,S$7&\" \"&S$8)","v":311049.5},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A39,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A39,Database!$V:$V,U$7&\" \"&U$8)","v":30000},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A39,Database!$V:$V,V$7&\" \"&V$8)","v":30000},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A39,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A39,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A39,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-191049.97,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A39,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-191049.97,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A39,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A39,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A39,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A39,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A39,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA39","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A39,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A39,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A39,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A39,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A39,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A39,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A39,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-191049.97,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A39,Database!$V:$V,AG$7&\" \"&AG$8)","v":122159.52},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A39,Database!$V:$V,AH$7&\" \"&AH$8)","v":318981.26},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A39,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A39,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":20310},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A39,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A39,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A39,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A39,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-217131.74,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A39,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-217131.74,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A39,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A39,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A39,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A39,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A39,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP39","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A39,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A39,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A39,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A39,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A39,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A39,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A39,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-217131.74,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A39,Database!$V:$V,AV$7&\" \"&AV$8)","v":125213.51},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A39,Database!$V:$V,AW$7&\" \"&AW$8)","v":330145.61},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A39,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A39,Database!$V:$V,AY$7&\" \"&AY$8)","v":20817.75},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A39,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A39,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A39,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A39,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-225749.84999999998,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A39,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-225749.84999999998,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A39,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A39,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A39,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A39,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A39,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE39","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A39,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A39,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A39,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A39,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A39,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A39,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A39,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-225749.84999999998,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A39,Database!$V:$V,BK$7&\" \"&BK$8)","v":128343.85},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A39,Database!$V:$V,BL$7&\" \"&BL$8)","v":343351.43000000005},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A39,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A39,Database!$V:$V,BN$7&\" \"&BN$8)","v":21338.19},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A39,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A39,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A39,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A39,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-236345.77000000005,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A39,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-236345.77000000005,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A39,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A39,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A39,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A39,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A39,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT39","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A39,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A39,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A39,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A39,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A39,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A39,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A39,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-236345.77000000005,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A39,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":132194.16},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A39,Database!$V:$V,CA$7&\" \"&CA$8)","v":357085.49},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A39,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A39,Database!$V:$V,CC$7&\" \"&CC$8)","v":21978.34},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A39,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A39,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A39,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A39,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-246869.66999999998,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A39,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-246869.66999999998,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A39,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A39,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A39,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A39,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A39,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI39","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A39,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A39,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A39,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A39,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A39,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A39,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A39,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-246869.66999999998,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A39,Database!$V:$V,CO$7&\" \"&CO$8)","v":136159.97999999998},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A39,Database!$V:$V,CP$7&\" \"&CP$8)","v":371368.91000000003},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A39,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A39,Database!$V:$V,CR$7&\" \"&CR$8)","v":22637.69},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A39,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A39,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A39,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A39,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-257846.62000000005,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A39,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-257846.62000000005,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A39,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A39,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A39,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A39,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A39,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX39","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A39,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A39,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A39,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A39,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A39,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A39,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A39,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-257846.62000000005,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A39,Database!$V:$V,DD$7&\" \"&DD$8)","v":140244.78},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A39,Database!$V:$V,DE$7&\" \"&DE$8)","v":386223.67000000004},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A39,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A39,Database!$V:$V,DG$7&\" \"&DG$8)","v":23316.82},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A39,Database!$V:$V,DH$7&\" \"&DH$8)","v":3477},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A39,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A39,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A39,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-265818.71000000002,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A39,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-265818.71000000002,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A39,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A39,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A39,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A39,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A39,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM39","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A39,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A39,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A39,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A39,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A39,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A39,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A39,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-265818.71000000002,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A39,Database!$V:$V,DS$7&\" \"&DS$8)","v":144452.12000000002},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A39,Database!$V:$V,DT$7&\" \"&DT$8)","v":401672.61},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A39,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A39,Database!$V:$V,DV$7&\" \"&DV$8)","v":24016.32},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A39,Database!$V:$V,DW$7&\" \"&DW$8)","v":4182},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A39,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A39,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A39,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-277054.80999999994,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A39,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-277054.80999999994,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A39,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A39,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A39,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A39,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A39,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB39","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A39,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A39,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A39,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A39,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A39,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A39,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A39,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-277054.80999999994,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A39,Database!$V:$V,EH$7&\" \"&EH$8)","v":148785.68},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A39,Database!$V:$V,EI$7&\" \"&EI$8)","v":417739.51},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A39,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A39,Database!$V:$V,EK$7&\" \"&EK$8)","v":24736.81},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A39,Database!$V:$V,EL$7&\" \"&EL$8)","v":4907},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A39,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A39,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A39,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-288783.64,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A39,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-288783.64,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A39,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A39,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A39,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A39,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A39,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ39","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A39,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A39,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A39,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A39,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A39,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A39,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A39,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-288783.64,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A39,Database!$V:$V,EW$7&\" \"&EW$8)","v":153249.25},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A39,Database!$V:$V,EX$7&\" \"&EX$8)","v":434449.09},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A39,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A39,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":25478.91},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A39,Database!$V:$V,FA$7&\" \"&FA$8)","v":5654},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A39,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A39,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A39,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-301024.75,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A39,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-301024.75,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A39,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A39,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A39,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A39,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A39,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF39","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A39,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A39,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A39,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A39,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A39,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A39,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A39,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-301024.75," "," "," "]
["Visitor Services","Visitor Services",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A40,Database!$V:$V,C$7&\" \"&C$8)","v":104668},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A40,Database!$V:$V,D$7&\" \"&D$8)","v":536288},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A40,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A40,Database!$V:$V,F$7&\" \"&F$8)","v":35051},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A40,Database!$V:$V,G$7&\" \"&G$8)","v":36404},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A40,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$M:$M,$A40,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A40,Database!$V:$V,J$7&\" \"&J$8)","v":0},-430267,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A40,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-430267,{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A40,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A40,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A40,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A40,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A40,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L40","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$M:$M,$A40,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A40,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A40,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A40,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A40,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A40,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$M:$M,$A40,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-430267,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A40,Database!$V:$V,R$7&\" \"&R$8)","v":404822.04},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A40,Database!$V:$V,S$7&\" \"&S$8)","v":612872.58000000007},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A40,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A40,Database!$V:$V,U$7&\" \"&U$8)","v":350000},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A40,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A40,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$M:$M,$A40,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A40,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},-558050.54,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A40,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-558050.54,{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A40,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A40,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A40,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A40,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A40,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA40","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$M:$M,$A40,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A40,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A40,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A40,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A40,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A40,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$M:$M,$A40,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-558050.54,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A40,Database!$V:$V,AG$7&\" \"&AG$8)","v":106978.84},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A40,Database!$V:$V,AH$7&\" \"&AH$8)","v":627860.51},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A40,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A40,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A40,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A40,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$M:$M,$A40,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A40,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},-520881.67000000004,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A40,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-520881.67000000004,{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A40,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A40,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A40,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A40,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A40,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP40","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$M:$M,$A40,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A40,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A40,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A40,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A40,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A40,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$M:$M,$A40,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-520881.67000000004,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A40,Database!$V:$V,AV$7&\" \"&AV$8)","v":109653.31999999999},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A40,Database!$V:$V,AW$7&\" \"&AW$8)","v":644504.91999999993},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A40,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A40,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A40,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A40,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$M:$M,$A40,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A40,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},-534851.6,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A40,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-534851.6,{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A40,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A40,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A40,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A40,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A40,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE40","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$M:$M,$A40,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A40,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A40,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A40,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A40,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A40,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$M:$M,$A40,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-534851.6,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A40,Database!$V:$V,BK$7&\" \"&BK$8)","v":112394.66},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A40,Database!$V:$V,BL$7&\" \"&BL$8)","v":662296.33999999985},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A40,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A40,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A40,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A40,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$M:$M,$A40,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A40,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},-549901.67999999982,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A40,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-549901.67999999982,{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A40,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A40,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A40,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A40,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A40,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT40","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$M:$M,$A40,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A40,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A40,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A40,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A40,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A40,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$M:$M,$A40,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-549901.67999999982,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A40,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":115766.51},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A40,Database!$V:$V,CA$7&\" \"&CA$8)","v":683139.17999999982},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A40,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A40,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A40,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A40,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$M:$M,$A40,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A40,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},-567372.66999999981,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A40,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-567372.66999999981,{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A40,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A40,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A40,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A40,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A40,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI40","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$M:$M,$A40,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A40,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A40,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A40,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A40,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A40,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$M:$M,$A40,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-567372.66999999981,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A40,Database!$V:$V,CO$7&\" \"&CO$8)","v":119239.51},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A40,Database!$V:$V,CP$7&\" \"&CP$8)","v":704664.27},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A40,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A40,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A40,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A40,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$M:$M,$A40,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A40,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},-585424.76,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A40,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-585424.76,{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A40,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A40,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A40,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A40,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A40,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX40","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$M:$M,$A40,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A40,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A40,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A40,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A40,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A40,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$M:$M,$A40,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-585424.76,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A40,Database!$V:$V,DD$7&\" \"&DD$8)","v":122816.7},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A40,Database!$V:$V,DE$7&\" \"&DE$8)","v":726894.3600000001},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A40,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A40,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A40,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A40,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$M:$M,$A40,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A40,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},-604077.66000000015,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A40,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-604077.66000000015,{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A40,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A40,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A40,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A40,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A40,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM40","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$M:$M,$A40,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A40,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A40,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A40,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A40,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A40,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$M:$M,$A40,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-604077.66000000015,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A40,Database!$V:$V,DS$7&\" \"&DS$8)","v":126501.2},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A40,Database!$V:$V,DT$7&\" \"&DT$8)","v":749852.96999999986},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A40,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A40,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A40,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A40,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$M:$M,$A40,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A40,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},-623351.7699999999,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A40,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-623351.7699999999,{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A40,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A40,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A40,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A40,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A40,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB40","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$M:$M,$A40,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A40,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A40,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A40,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A40,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A40,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$M:$M,$A40,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-623351.7699999999,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A40,Database!$V:$V,EH$7&\" \"&EH$8)","v":130296.23},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A40,Database!$V:$V,EI$7&\" \"&EI$8)","v":773564.4},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A40,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A40,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A40,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A40,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$M:$M,$A40,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A40,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},-643268.17000000004,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A40,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-643268.17000000004,{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A40,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A40,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A40,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A40,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A40,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ40","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$M:$M,$A40,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A40,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A40,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A40,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A40,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A40,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$M:$M,$A40,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-643268.17000000004,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A40,Database!$V:$V,EW$7&\" \"&EW$8)","v":134205.12},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A40,Database!$V:$V,EX$7&\" \"&EX$8)","v":798053.81},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A40,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A40,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A40,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A40,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$M:$M,$A40,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A40,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},-663848.69000000006,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A40,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},-663848.69000000006,{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A40,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A40,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A40,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A40,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A40,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF40","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$M:$M,$A40,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A40,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A40,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A40,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A40,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A40,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$M:$M,$A40,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},-663848.69000000006," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,{"$f":"SUBTOTAL(109,C9:C508)","v":19840490},23452404,8328678,9291812,4842166,1570001,752636,0,-550247,4746123,4195876,0,-4746123,-550247,null,21502220.699999996,23771957.249999993,5851843.7000000002,5291973,2160232,1227470,777104,0,0.14999999769497663,4849513.040000001,4849513.1899999976,0,-4849513.4800000004,-0.29000000178348273,null,22929015.590000004,24138138.180000003,6369066.5600000005,6146151.96,1376241,1184265,794232,0,9.999998495914042E-3,4978156.0999999996,4978156.1100000013,0,-4978156.4000000004,-0.29000000224914402,null,22745145.200000007,25209951.130000003,6492857.7200000007,4806575.38,1483091,1536199,831632,0,0.4100000032922253,5078001.25,5078001.6600000011,0,-5078000.96,0.70000000239815563,null,24001163.810000002,25779992.309999999,6120999.9800000004,5071276.5900000008,939542,1081142,870705,0,-0.11000000254716724,5181462.66,5181462.5499999952,0,-5181463.46,-0.91000000142958015,null,25426149.099999998,26664456.839999996,6351842.0999999996,5624401.2700000005,857301,1257962,911528,0,8.9999994612298906E-2,5346702.6500000004,5346702.7399999974,0,-5346703.3099999996,-0.57000000181142241,null,26303071.060000002,27486863.559999999,6537917.9199999999,5654711.6100000003,883249,1530575,947912,0,-0.18999999971129,5500787.5699999994,5500787.3800000027,0,-5500788,-0.61999999941326678,null,27223432.350000005,{"$f":"SUBTOTAL(109,DE9:DE508)","v":28354571.210000005},6721543.9100000001,5422207.5300000003,547784,1701888,985906,0,-0.48000000207684934,5651285.040000001,5651284.5600000015,0,-5651285.1299999999,-0.57000000006519258,null,28168552.800000001,29289518.050000001,6924499.8199999994,5619955.6699999999,566318,1775486,1025589,0,-9.9999998696148396E-2,5828131.2699999996,5828131.1699999962,0,-5828131.4100000001,-0.23999999929219484,null,29149805.819999997,30182204.940000005,7075808.4900000002,5826197.9899999993,585408,1869654,1067035,0,0.37999999930616468,5935918.3399999999,5935918.7199999979,0,-5935917.6500000004,1.069999998784624,null,30168620.919999998,31156474.689999986,7274187.6899999995,6038218.6000000006,605069,1963512,1110328,0,0.32000000204425305,6097522.8799999999,6097523.1999999946,0,-6097522.7699999996,0.4300000014482066," "," "," "]
[null,"Sum above",{"$f":"C509","v":19840490},23452404,8328678,9291812,4842166,1570001,752636,0,-550247,4746123,4195876,0,-4746123,-550247,null,21502220.699999996,23771957.249999993,5851843.7000000002,5291973,2160232,1227470,777104,0,0.14999999769497663,4849513.040000001,4849513.1899999976,0,-4849513.4800000004,-0.29000000178348273,null,22929015.590000004,24138138.180000003,6369066.5600000005,6146151.96,1376241,1184265,794232,0,9.999998495914042E-3,4978156.0999999996,4978156.1100000013,0,-4978156.4000000004,-0.29000000224914402,null,22745145.200000007,25209951.130000003,6492857.7200000007,4806575.38,1483091,1536199,831632,0,0.4100000032922253,5078001.25,5078001.6600000011,0,-5078000.96,0.70000000239815563,null,24001163.810000002,25779992.309999999,6120999.9800000004,5071276.5900000008,939542,1081142,870705,0,-0.11000000254716724,5181462.66,5181462.5499999952,0,-5181463.46,-0.91000000142958015,null,25426149.099999998,26664456.839999996,6351842.0999999996,5624401.2700000005,857301,1257962,911528,0,8.9999994612298906E-2,5346702.6500000004,5346702.7399999974,0,-5346703.3099999996,-0.57000000181142241,null,26303071.060000002,27486863.559999999,6537917.9199999999,5654711.6100000003,883249,1530575,947912,0,-0.18999999971129,5500787.5699999994,5500787.3800000027,0,-5500788,-0.61999999941326678,null,27223432.350000005,{"$f":"DE509","v":28354571.210000005},6721543.9100000001,5422207.5300000003,547784,1701888,985906,0,-0.48000000207684934,5651285.040000001,5651284.5600000015,0,-5651285.1299999999,-0.57000000006519258,null,28168552.800000001,29289518.050000001,6924499.8199999994,5619955.6699999999,566318,1775486,1025589,0,-9.9999998696148396E-2,5828131.2699999996,5828131.1699999962,0,-5828131.4100000001,-0.23999999929219484,null,29149805.819999997,30182204.940000005,7075808.4900000002,5826197.9899999993,585408,1869654,1067035,0,0.37999999930616468,5935918.3399999999,5935918.7199999979,0,-5935917.6500000004,1.069999998784624,null,30168620.919999998,31156474.689999986,7274187.6899999995,6038218.6000000006,605069,1963512,1110328,0,0.32000000204425305,6097522.8799999999,6097523.1999999946,0,-6097522.7699999996,0.4300000014482066," "," "," "]
[null,"per statutory format",{"$f":"'Budget Summary 1'!$J32","v":19840490},{"$f":"'Budget Summary 1'!$J64","v":23452404},{"$f":"'Budget Summary 1'!$J92","v":8328678},{"$f":"'Budget Summary 1'!$J111","v":9291812},{"$f":"'Budget Summary 1'!$J118","v":4842166},{"$f":"'Budget Summary 1'!$J122","v":1570001},{"$f":"'Budget Summary 1'!$J133","v":752636},{"$f":"'Budget Summary 1'!$J143","v":0},{"$f":"'Budget Summary 1'!$J148","v":-550247},{"$f":"'Budget Summary 1'!$J50+'Budget Summary 1'!$J51+'Budget Summary 1'!$J52","v":4746123},{"$f":"K512+L512","v":4195876},{"$f":"'Budget Reconciliation'!$C9","v":0},{"$f":"'Budget Reconciliation'!$C10","v":-4746123},{"$f":"SUM(M512,N512,O512)","v":-550247},null,{"$f":"'Budget Summary 1'!$L32","v":21502220.699999999},{"$f":"'Budget Summary 1'!$L64","v":23771957.25},{"$f":"'Budget Summary 1'!$L92","v":5851843.7000000002},{"$f":"'Budget Summary 1'!$L111","v":5291973},{"$f":"'Budget Summary 1'!$L118","v":2160232},{"$f":"'Budget Summary 1'!$L122","v":1227470},{"$f":"'Budget Summary 1'!$L133","v":777104},{"$f":"'Budget Summary 1'!$L143","v":0},{"$f":"'Budget Summary 1'!$L148","v":0.14999999944120646},{"$f":"'Budget Summary 1'!$L50+'Budget Summary 1'!$L51+'Budget Summary 1'!$L52","v":4849513.040000001},{"$f":"Z512+AA512","v":4849513.1900000004},{"$f":"'Budget Reconciliation'!$E9","v":0},{"$f":"'Budget Reconciliation'!$E10","v":-4849513.4800000004},{"$f":"SUM(AB512,AC512,AD512)","v":-0.2900000000372529},null,{"$f":"'Budget Summary 1'!$M32","v":22929015.59},{"$f":"'Budget Summary 1'!$M64","v":24138138.18},{"$f":"'Budget Summary 1'!$M92","v":6369066.5600000005},{"$f":"'Budget Summary 1'!$M111","v":6146151.96},{"$f":"'Budget Summary 1'!$M118","v":1376241},{"$f":"'Budget Summary 1'!$M122","v":1184265},{"$f":"'Budget Summary 1'!$M133","v":794232},{"$f":"'Budget Summary 1'!$M143","v":0},{"$f":"'Budget Summary 1'!$M148","v":1.0000000707805157E-2},{"$f":"'Budget Summary 1'!$M50+'Budget Summary 1'!$M51+'Budget Summary 1'!$M52","v":4978156.0999999996},{"$f":"AO512+AP512","v":4978156.1100000003},{"$f":"'Budget Reconciliation'!$F9","v":0},{"$f":"'Budget Reconciliation'!$F10","v":-4978156.4000000004},{"$f":"SUM(AQ512,AR512,AS512)","v":-0.2900000000372529},null,{"$f":"'Budget Summary 1'!$N32","v":22745145.200000003},{"$f":"'Budget Summary 1'!$N64","v":25209951.130000003},{"$f":"'Budget Summary 1'!$N92","v":6492857.7199999997},{"$f":"'Budget Summary 1'!$N111","v":4806575.38},{"$f":"'Budget Summary 1'!$N118","v":1483091},{"$f":"'Budget Summary 1'!$N122","v":1536199},{"$f":"'Budget Summary 1'!$N133","v":831632},{"$f":"'Budget Summary 1'!$N143","v":0},{"$f":"'Budget Summary 1'!$N148","v":0.41000000014901161},{"$f":"'Budget Summary 1'!$N50+'Budget Summary 1'!$N51+'Budget Summary 1'!$N52","v":5078001.25},{"$f":"BD512+BE512","v":5078001.66},{"$f":"'Budget Reconciliation'!$G9","v":0},{"$f":"'Budget Reconciliation'!$G10","v":-5078000.96},{"$f":"SUM(BF512,BG512,BH512)","v":0.70000000018626451},null,{"$f":"'Budget Summary 1'!$O32","v":24001163.810000002},{"$f":"'Budget Summary 1'!$O64","v":25779992.309999999},{"$f":"'Budget Summary 1'!$O92","v":6120999.9800000004},{"$f":"'Budget Summary 1'!$O111","v":5071276.59},{"$f":"'Budget Summary 1'!$O118","v":939542},{"$f":"'Budget Summary 1'!$O122","v":1081142},{"$f":"'Budget Summary 1'!$O133","v":870705},{"$f":"'Budget Summary 1'!$O143","v":0},{"$f":"'Budget Summary 1'!$O148","v":-0.10999999567866325},{"$f":"'Budget Summary 1'!$O50+'Budget Summary 1'!$O51+'Budget Summary 1'!$O52","v":5181462.66},{"$f":"BS512+BT512","v":5181462.5500000045},{"$f":"'Budget Reconciliation'!$H9","v":0},{"$f":"'Budget Reconciliation'!$H10","v":-5181463.46},{"$f":"SUM(BU512,BV512,BW512)","v":-0.90999999549239874},null,{"$f":"'Budget Summary 1'!$P32","v":25426149.100000001},{"$f":"'Budget Summary 1'!$P64","v":26664456.839999992},{"$f":"'Budget Summary 1'!$P92","v":6351842.0999999996},{"$f":"'Budget Summary 1'!$P111","v":5624401.2700000005},{"$f":"'Budget Summary 1'!$P118","v":857301},{"$f":"'Budget Summary 1'!$P122","v":1257962},{"$f":"'Budget Summary 1'!$P133","v":911528},{"$f":"'Budget Summary 1'!$P143","v":0},{"$f":"'Budget Summary 1'!$P148","v":9.000000823289156E-2},{"$f":"'Budget Summary 1'!$P50+'Budget Summary 1'!$P51+'Budget Summary 1'!$P52","v":5346702.6500000004},{"$f":"CH512+CI512","v":5346702.7400000086},{"$f":"'Budget Reconciliation'!$I9","v":0},{"$f":"'Budget Reconciliation'!$I10","v":-5346703.3099999996},{"$f":"SUM(CJ512,CK512,CL512)","v":-0.56999999098479748},null,{"$f":"'Budget Summary 1'!$Q32","v":26303071.060000002},{"$f":"'Budget Summary 1'!$Q64","v":27486863.559999995},{"$f":"'Budget Summary 1'!$Q92","v":6537917.9199999999},{"$f":"'Budget Summary 1'!$Q111","v":5654711.6100000003},{"$f":"'Budget Summary 1'!$Q118","v":883249},{"$f":"'Budget Summary 1'!$Q122","v":1530575},{"$f":"'Budget Summary 1'!$Q133","v":947912},{"$f":"'Budget Summary 1'!$Q143","v":0},{"$f":"'Budget Summary 1'!$Q148","v":-0.18999999295920134},{"$f":"'Budget Summary 1'!$Q50+'Budget Summary 1'!$Q51+'Budget Summary 1'!$Q52","v":5500787.5699999994},{"$f":"CW512+CX512","v":5500787.3800000064},{"$f":"'Budget Reconciliation'!$J9","v":0},{"$f":"'Budget Reconciliation'!$J10","v":-5500788},{"$f":"SUM(CY512,CZ512,DA512)","v":-0.61999999359250069},null,{"$f":"'Budget Summary 1'!$R32","v":27223432.349999998},{"$f":"'Budget Summary 1'!$R64","v":28354571.210000005},{"$f":"'Budget Summary 1'!$R92","v":6721543.9100000001},{"$f":"'Budget Summary 1'!$R111","v":5422207.5300000003},{"$f":"'Budget Summary 1'!$R118","v":547784},{"$f":"'Budget Summary 1'!$R122","v":1701888},{"$f":"'Budget Summary 1'!$R133","v":985906},{"$f":"'Budget Summary 1'!$R143","v":0},{"$f":"'Budget Summary 1'!$R148","v":-0.48000000696629286},{"$f":"'Budget Summary 1'!$R50+'Budget Summary 1'!$R51+'Budget Summary 1'!$R52","v":5651285.040000001},{"$f":"DL512+DM512","v":5651284.559999994},{"$f":"'Budget Reconciliation'!$K9","v":0},{"$f":"'Budget Reconciliation'!$K10","v":-5651285.1299999999},{"$f":"SUM(DN512,DO512,DP512)","v":-0.57000000588595867},null,{"$f":"'Budget Summary 1'!$S32","v":28168552.800000001},{"$f":"'Budget Summary 1'!$S64","v":29289518.049999997},{"$f":"'Budget Summary 1'!$S92","v":6924499.8200000003},{"$f":"'Budget Summary 1'!$S111","v":5619955.6699999999},{"$f":"'Budget Summary 1'!$S118","v":566318},{"$f":"'Budget Summary 1'!$S122","v":1775486},{"$f":"'Budget Summary 1'!$S133","v":1025589},{"$f":"'Budget Summary 1'!$S143","v":0},{"$f":"'Budget Summary 1'!$S148","v":-9.9999995902180672E-2},{"$f":"'Budget Summary 1'!$S50+'Budget Summary 1'!$S51+'Budget Summary 1'!$S52","v":5828131.2699999996},{"$f":"EA512+EB512","v":5828131.1700000037},{"$f":"'Budget Reconciliation'!$L9","v":0},{"$f":"'Budget Reconciliation'!$L10","v":-5828131.4100000001},{"$f":"SUM(EC512,ED512,EE512)","v":-0.23999999649822712},null,{"$f":"'Budget Summary 1'!$T32","v":29149805.82},{"$f":"'Budget Summary 1'!$T64","v":30182204.939999994},{"$f":"'Budget Summary 1'!$T92","v":7075808.4900000002},{"$f":"'Budget Summary 1'!$T111","v":5826197.9899999984},{"$f":"'Budget Summary 1'!$T118","v":585408},{"$f":"'Budget Summary 1'!$T122","v":1869654},{"$f":"'Budget Summary 1'!$T133","v":1067035},{"$f":"'Budget Summary 1'!$T143","v":0},{"$f":"'Budget Summary 1'!$T148","v":0.38000000827014446},{"$f":"'Budget Summary 1'!$T50+'Budget Summary 1'!$T51+'Budget Summary 1'!$T52","v":5935918.3399999999},{"$f":"EP512+EQ512","v":5935918.7200000081},{"$f":"'Budget Reconciliation'!$M9","v":0},{"$f":"'Budget Reconciliation'!$M10","v":-5935917.6500000004},{"$f":"SUM(ER512,ES512,ET512)","v":1.0700000077486038},null,{"$f":"'Budget Summary 1'!$U32","v":30168620.920000006},{"$f":"'Budget Summary 1'!$U64","v":31156474.689999998},{"$f":"'Budget Summary 1'!$U92","v":7274187.6899999995},{"$f":"'Budget Summary 1'!$U111","v":6038218.6000000006},{"$f":"'Budget Summary 1'!$U118","v":605069},{"$f":"'Budget Summary 1'!$U122","v":1963512},{"$f":"'Budget Summary 1'!$U133","v":1110328},{"$f":"'Budget Summary 1'!$U143","v":0},{"$f":"'Budget Summary 1'!$U148","v":0.32000000681728125},{"$f":"'Budget Summary 1'!$U50+'Budget Summary 1'!$U51+'Budget Summary 1'!$U52","v":6097522.8799999999},{"$f":"FE512+FF512","v":6097523.2000000067},{"$f":"'Budget Reconciliation'!$N9","v":0},{"$f":"'Budget Reconciliation'!$N10","v":-6097522.7699999996},{"$f":"SUM(FG512,FH512,FI512)","v":0.43000000715255737}," "," "," "]
[null,"variance",{"$f":"ROUND(C511-C512,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"ROUND(DE511-DE512,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P511","v":-550247},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE511","v":-0.29000000178348273},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT511","v":-0.29000000224914402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI511","v":0.70000000239815563},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX511","v":-0.91000000142958015},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CM511","v":-0.57000000181142241},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DB511","v":-0.61999999941326678},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DQ511","v":-0.57000000006519258},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EF511","v":-0.23999999929219484},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EU511","v":1.069999998784624},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FJ511","v":0.4300000014482066}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$C11","v":-550247},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$E11","v":-0.2900000000372529},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$F11","v":-0.2900000000372529},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$G11","v":0.70000000018626451},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$H11","v":-0.90999999549239874},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$I11","v":-0.56999999098479748},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$J11","v":-0.61999999359250069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$K11","v":-0.57000000588595867},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$L11","v":-0.23999999649822712},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$M11","v":1.0700000077486038},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$N11","v":0.43000000715255737}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(P515-P516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AE515-AE516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AT515-AT516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BI515-BI516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BX515-BX516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(CM515-CM516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(DB515-DB516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(DQ515-DQ516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(EF515-EF516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(EU515-EU516,2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(FJ515-FJ516,2)","v":0}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Summary F3","index":32,"n_rows":525,"n_cols":169,"rows_kept":139,"cut":true,"hidden":true,"merged":[[3,122,3,135],[3,137,3,150],[3,152,3,165],[3,47,3,60],[3,62,3,75],[3,77,3,90],[3,92,3,105],[3,107,3,120],[1,0,2,1],[3,0,4,1],[4,2,4,15],[4,17,4,30],[4,32,4,45],[3,2,3,15],[3,17,3,30],[3,32,3,45],[4,122,4,135],[4,137,4,150],[4,152,4,165],[4,47,4,60],[4,62,4,75],[4,77,4,90],[4,92,4,105],[4,107,4,120]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"MID('Cover Page'!$A$5,1,FIND(\"ending\",'Cover Page'!$A$5)+6)&CHAR(10)&MID('Cover Page'!$A$5,FIND(\"ending\",'Cover Page'!$A$5)+7,LEN('Cover Page'!$A$5))","v":"10 Year Financial Plan for the Years ending \n30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"SUMMARY OF ALL G/L ACCOUNTS - \"&UPPER(general_fund_name)","v":"SUMMARY OF ALL G/L ACCOUNTS - GENERAL FUND"},null,{"$f":"'Budget Summary 1'!J5","v":"Current Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Summary 1'!L5","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CO4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DD4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DS4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},"2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15",null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},"2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16",null,{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},"2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17",null,{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},"2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18",null,{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},"2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19",null,{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},"2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20",null,{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},"2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21",null,{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},"2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22",null,{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},"2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23",null,{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},"2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24",null,{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},"2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25"," "," "," "]
[{"$f":"\"by \"&general_database_function_3","v":"by "},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"}," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after"," "," "," "]
["Code","Description","Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash"," "," "," "]
[null,null,{"$f":"-SUMIFS(Database!$AV:$AV,Database!$N:$N,$A9,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$N:$N,$A9,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$N:$N,$A9,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$N:$N,$A9,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$N:$N,$A9,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$N:$N,$A9,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$N:$N,$A9,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$N:$N,$A9,Database!$V:$V,J$7&\" \"&J$8)","v":0},{"$f":"SUM(C9,-D9,E9,-F9,G9,-H9,I9,-J9)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$N:$N,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(K9,L9)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$N:$N,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L9","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$N:$N,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(M9,N9,O9)","v":0},null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$N:$N,$A9,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$N:$N,$A9,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$N:$N,$A9,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$N:$N,$A9,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$N:$N,$A9,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$N:$N,$A9,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$N:$N,$A9,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$N:$N,$A9,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},{"$f":"SUM(R9,-S9,T9,-U9,V9,-W9,X9,-Y9)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$N:$N,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(Z9,AA9)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$N:$N,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA9","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$N:$N,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AB9,AC9,AD9)","v":0},null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$N:$N,$A9,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$N:$N,$A9,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$N:$N,$A9,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$N:$N,$A9,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$N:$N,$A9,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$N:$N,$A9,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$N:$N,$A9,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$N:$N,$A9,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},{"$f":"SUM(AG9,-AH9,AI9,-AJ9,AK9,-AL9,AM9,-AN9)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$N:$N,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(AO9,AP9)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$N:$N,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP9","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$N:$N,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AQ9,AR9,AS9)","v":0},null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$N:$N,$A9,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$N:$N,$A9,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$N:$N,$A9,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$N:$N,$A9,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$N:$N,$A9,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$N:$N,$A9,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$N:$N,$A9,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$N:$N,$A9,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},{"$f":"SUM(AV9,-AW9,AX9,-AY9,AZ9,-BA9,BB9,-BC9)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$N:$N,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BD9,BE9)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$N:$N,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE9","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$N:$N,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BF9,BG9,BH9)","v":0},null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$N:$N,$A9,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$N:$N,$A9,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$N:$N,$A9,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$N:$N,$A9,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$N:$N,$A9,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$N:$N,$A9,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$N:$N,$A9,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$N:$N,$A9,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},{"$f":"SUM(BK9,-BL9,BM9,-BN9,BO9,-BP9,BQ9,-BR9)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$N:$N,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BS9,BT9)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$N:$N,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT9","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$N:$N,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BU9,BV9,BW9)","v":0},null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$N:$N,$A9,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$N:$N,$A9,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$N:$N,$A9,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$N:$N,$A9,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$N:$N,$A9,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$N:$N,$A9,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$N:$N,$A9,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$N:$N,$A9,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},{"$f":"SUM(BZ9,-CA9,CB9,-CC9,CD9,-CE9,CF9,-CG9)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$N:$N,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CH9,CI9)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$N:$N,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI9","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$N:$N,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CJ9,CK9,CL9)","v":0},null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$N:$N,$A9,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$N:$N,$A9,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$N:$N,$A9,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$N:$N,$A9,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$N:$N,$A9,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$N:$N,$A9,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$N:$N,$A9,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$N:$N,$A9,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},{"$f":"SUM(CO9,-CP9,CQ9,-CR9,CS9,-CT9,CU9,-CV9)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$N:$N,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CW9,CX9)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$N:$N,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX9","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$N:$N,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CY9,CZ9,DA9)","v":0},null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$N:$N,$A9,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$N:$N,$A9,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$N:$N,$A9,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$N:$N,$A9,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$N:$N,$A9,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$N:$N,$A9,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$N:$N,$A9,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$N:$N,$A9,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},{"$f":"SUM(DD9,-DE9,DF9,-DG9,DH9,-DI9,DJ9,-DK9)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$N:$N,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(DL9,DM9)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$N:$N,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM9","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$N:$N,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(DN9,DO9,DP9)","v":0},null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$N:$N,$A9,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$N:$N,$A9,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$N:$N,$A9,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$N:$N,$A9,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$N:$N,$A9,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$N:$N,$A9,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$N:$N,$A9,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$N:$N,$A9,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},{"$f":"SUM(DS9,-DT9,DU9,-DV9,DW9,-DX9,DY9,-DZ9)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$N:$N,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EA9,EB9)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$N:$N,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB9","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$N:$N,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(EC9,ED9,EE9)","v":0},null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$N:$N,$A9,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$N:$N,$A9,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$N:$N,$A9,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$N:$N,$A9,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$N:$N,$A9,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$N:$N,$A9,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$N:$N,$A9,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$N:$N,$A9,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},{"$f":"SUM(EH9,-EI9,EJ9,-EK9,EL9,-EM9,EN9,-EO9)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$N:$N,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EP9,EQ9)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$N:$N,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ9","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$N:$N,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(ER9,ES9,ET9)","v":0},null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$N:$N,$A9,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$N:$N,$A9,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$N:$N,$A9,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$N:$N,$A9,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$N:$N,$A9,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$N:$N,$A9,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$N:$N,$A9,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$N:$N,$A9,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},{"$f":"SUM(EW9,-EX9,EY9,-EZ9,FA9,-FB9,FC9,-FD9)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$N:$N,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(FE9,FF9)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$N:$N,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF9","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$N:$N,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(FG9,FH9,FI9)","v":0}," "," "," "]
[null,null,{"$f":"-SUMIFS(Database!$AV:$AV,Database!$N:$N,$A10,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$N:$N,$A10,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$N:$N,$A10,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$N:$N,$A10,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$N:$N,$A10,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$N:$N,$A10,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$N:$N,$A10,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$N:$N,$A10,Database!$V:$V,J$7&\" \"&J$8)","v":0},{"$f":"SUM(C10,-D10,E10,-F10,G10,-H10,I10,-J10)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$N:$N,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(K10,L10)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$N:$N,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L10","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$N:$N,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(M10,N10,O10)","v":0},null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$N:$N,$A10,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$N:$N,$A10,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$N:$N,$A10,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$N:$N,$A10,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$N:$N,$A10,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$N:$N,$A10,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$N:$N,$A10,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$N:$N,$A10,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},{"$f":"SUM(R10,-S10,T10,-U10,V10,-W10,X10,-Y10)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$N:$N,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(Z10,AA10)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$N:$N,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA10","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$N:$N,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AB10,AC10,AD10)","v":0},null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$N:$N,$A10,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$N:$N,$A10,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$N:$N,$A10,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$N:$N,$A10,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$N:$N,$A10,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$N:$N,$A10,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$N:$N,$A10,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$N:$N,$A10,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},{"$f":"SUM(AG10,-AH10,AI10,-AJ10,AK10,-AL10,AM10,-AN10)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$N:$N,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(AO10,AP10)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$N:$N,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP10","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$N:$N,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AQ10,AR10,AS10)","v":0},null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$N:$N,$A10,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$N:$N,$A10,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$N:$N,$A10,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$N:$N,$A10,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$N:$N,$A10,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$N:$N,$A10,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$N:$N,$A10,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$N:$N,$A10,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},{"$f":"SUM(AV10,-AW10,AX10,-AY10,AZ10,-BA10,BB10,-BC10)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$N:$N,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BD10,BE10)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$N:$N,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE10","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$N:$N,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BF10,BG10,BH10)","v":0},null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$N:$N,$A10,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$N:$N,$A10,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$N:$N,$A10,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$N:$N,$A10,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$N:$N,$A10,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$N:$N,$A10,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$N:$N,$A10,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$N:$N,$A10,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},{"$f":"SUM(BK10,-BL10,BM10,-BN10,BO10,-BP10,BQ10,-BR10)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$N:$N,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BS10,BT10)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$N:$N,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT10","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$N:$N,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BU10,BV10,BW10)","v":0},null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$N:$N,$A10,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$N:$N,$A10,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$N:$N,$A10,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$N:$N,$A10,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$N:$N,$A10,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$N:$N,$A10,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$N:$N,$A10,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$N:$N,$A10,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},{"$f":"SUM(BZ10,-CA10,CB10,-CC10,CD10,-CE10,CF10,-CG10)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$N:$N,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CH10,CI10)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$N:$N,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI10","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$N:$N,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CJ10,CK10,CL10)","v":0},null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$N:$N,$A10,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$N:$N,$A10,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$N:$N,$A10,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$N:$N,$A10,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$N:$N,$A10,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$N:$N,$A10,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$N:$N,$A10,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$N:$N,$A10,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},{"$f":"SUM(CO10,-CP10,CQ10,-CR10,CS10,-CT10,CU10,-CV10)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$N:$N,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CW10,CX10)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$N:$N,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX10","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$N:$N,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CY10,CZ10,DA10)","v":0},null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$N:$N,$A10,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$N:$N,$A10,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$N:$N,$A10,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$N:$N,$A10,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$N:$N,$A10,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$N:$N,$A10,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$N:$N,$A10,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$N:$N,$A10,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},{"$f":"SUM(DD10,-DE10,DF10,-DG10,DH10,-DI10,DJ10,-DK10)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$N:$N,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(DL10,DM10)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$N:$N,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM10","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$N:$N,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(DN10,DO10,DP10)","v":0},null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$N:$N,$A10,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$N:$N,$A10,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$N:$N,$A10,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$N:$N,$A10,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$N:$N,$A10,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$N:$N,$A10,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$N:$N,$A10,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$N:$N,$A10,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},{"$f":"SUM(DS10,-DT10,DU10,-DV10,DW10,-DX10,DY10,-DZ10)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$N:$N,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EA10,EB10)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$N:$N,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB10","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$N:$N,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(EC10,ED10,EE10)","v":0},null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$N:$N,$A10,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$N:$N,$A10,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$N:$N,$A10,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$N:$N,$A10,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$N:$N,$A10,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$N:$N,$A10,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$N:$N,$A10,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$N:$N,$A10,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},{"$f":"SUM(EH10,-EI10,EJ10,-EK10,EL10,-EM10,EN10,-EO10)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$N:$N,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EP10,EQ10)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$N:$N,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ10","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$N:$N,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(ER10,ES10,ET10)","v":0},null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$N:$N,$A10,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$N:$N,$A10,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$N:$N,$A10,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$N:$N,$A10,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$N:$N,$A10,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$N:$N,$A10,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$N:$N,$A10,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$N:$N,$A10,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},{"$f":"SUM(EW10,-EX10,EY10,-EZ10,FA10,-FB10,FC10,-FD10)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$N:$N,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(FE10,FF10)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$N:$N,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF10","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$N:$N,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(FG10,FH10,FI10)","v":0}," "," "," "]
[null,null,{"$f":"-SUMIFS(Database!$AV:$AV,Database!$N:$N,$A11,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$N:$N,$A11,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$N:$N,$A11,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$N:$N,$A11,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$N:$N,$A11,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$N:$N,$A11,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$N:$N,$A11,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$N:$N,$A11,Database!$V:$V,J$7&\" \"&J$8)","v":0},{"$f":"SUM(C11,-D11,E11,-F11,G11,-H11,I11,-J11)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$N:$N,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(K11,L11)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$N:$N,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L11","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$N:$N,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(M11,N11,O11)","v":0},null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$N:$N,$A11,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$N:$N,$A11,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$N:$N,$A11,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$N:$N,$A11,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$N:$N,$A11,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$N:$N,$A11,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$N:$N,$A11,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$N:$N,$A11,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},{"$f":"SUM(R11,-S11,T11,-U11,V11,-W11,X11,-Y11)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$N:$N,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(Z11,AA11)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$N:$N,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA11","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$N:$N,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AB11,AC11,AD11)","v":0},null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$N:$N,$A11,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$N:$N,$A11,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$N:$N,$A11,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$N:$N,$A11,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$N:$N,$A11,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$N:$N,$A11,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$N:$N,$A11,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$N:$N,$A11,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},{"$f":"SUM(AG11,-AH11,AI11,-AJ11,AK11,-AL11,AM11,-AN11)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$N:$N,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(AO11,AP11)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$N:$N,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP11","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$N:$N,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AQ11,AR11,AS11)","v":0},null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$N:$N,$A11,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$N:$N,$A11,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$N:$N,$A11,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$N:$N,$A11,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$N:$N,$A11,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$N:$N,$A11,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$N:$N,$A11,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$N:$N,$A11,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},{"$f":"SUM(AV11,-AW11,AX11,-AY11,AZ11,-BA11,BB11,-BC11)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$N:$N,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BD11,BE11)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$N:$N,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE11","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$N:$N,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BF11,BG11,BH11)","v":0},null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$N:$N,$A11,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$N:$N,$A11,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$N:$N,$A11,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$N:$N,$A11,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$N:$N,$A11,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$N:$N,$A11,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$N:$N,$A11,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$N:$N,$A11,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},{"$f":"SUM(BK11,-BL11,BM11,-BN11,BO11,-BP11,BQ11,-BR11)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$N:$N,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BS11,BT11)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$N:$N,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT11","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$N:$N,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BU11,BV11,BW11)","v":0},null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$N:$N,$A11,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$N:$N,$A11,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$N:$N,$A11,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$N:$N,$A11,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$N:$N,$A11,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$N:$N,$A11,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$N:$N,$A11,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$N:$N,$A11,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},{"$f":"SUM(BZ11,-CA11,CB11,-CC11,CD11,-CE11,CF11,-CG11)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$N:$N,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CH11,CI11)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$N:$N,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI11","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$N:$N,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CJ11,CK11,CL11)","v":0},null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$N:$N,$A11,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$N:$N,$A11,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$N:$N,$A11,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$N:$N,$A11,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$N:$N,$A11,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$N:$N,$A11,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$N:$N,$A11,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$N:$N,$A11,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},{"$f":"SUM(CO11,-CP11,CQ11,-CR11,CS11,-CT11,CU11,-CV11)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$N:$N,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CW11,CX11)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$N:$N,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX11","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$N:$N,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CY11,CZ11,DA11)","v":0},null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$N:$N,$A11,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$N:$N,$A11,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$N:$N,$A11,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$N:$N,$A11,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$N:$N,$A11,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$N:$N,$A11,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$N:$N,$A11,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$N:$N,$A11,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},{"$f":"SUM(DD11,-DE11,DF11,-DG11,DH11,-DI11,DJ11,-DK11)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$N:$N,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(DL11,DM11)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$N:$N,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM11","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$N:$N,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(DN11,DO11,DP11)","v":0},null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$N:$N,$A11,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$N:$N,$A11,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$N:$N,$A11,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$N:$N,$A11,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$N:$N,$A11,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$N:$N,$A11,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$N:$N,$A11,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$N:$N,$A11,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},{"$f":"SUM(DS11,-DT11,DU11,-DV11,DW11,-DX11,DY11,-DZ11)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$N:$N,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EA11,EB11)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$N:$N,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB11","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$N:$N,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(EC11,ED11,EE11)","v":0},null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$N:$N,$A11,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$N:$N,$A11,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$N:$N,$A11,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$N:$N,$A11,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$N:$N,$A11,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$N:$N,$A11,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$N:$N,$A11,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$N:$N,$A11,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},{"$f":"SUM(EH11,-EI11,EJ11,-EK11,EL11,-EM11,EN11,-EO11)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$N:$N,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EP11,EQ11)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$N:$N,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ11","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$N:$N,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(ER11,ES11,ET11)","v":0},null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$N:$N,$A11,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$N:$N,$A11,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$N:$N,$A11,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$N:$N,$A11,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$N:$N,$A11,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$N:$N,$A11,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$N:$N,$A11,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$N:$N,$A11,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},{"$f":"SUM(EW11,-EX11,EY11,-EZ11,FA11,-FB11,FC11,-FD11)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$N:$N,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(FE11,FF11)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$N:$N,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF11","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$N:$N,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(FG11,FH11,FI11)","v":0}," "," "," "]
[null,null,{"$f":"-SUMIFS(Database!$AV:$AV,Database!$N:$N,$A12,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$N:$N,$A12,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$N:$N,$A12,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$N:$N,$A12,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$N:$N,$A12,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$N:$N,$A12,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$N:$N,$A12,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$N:$N,$A12,Database!$V:$V,J$7&\" \"&J$8)","v":0},{"$f":"SUM(C12,-D12,E12,-F12,G12,-H12,I12,-J12)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$N:$N,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(K12,L12)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$N:$N,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L12","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$N:$N,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$N:$N,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(M12,N12,O12)","v":0},null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$N:$N,$A12,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$N:$N,$A12,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$N:$N,$A12,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$N:$N,$A12,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$N:$N,$A12,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$N:$N,$A12,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$N:$N,$A12,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$N:$N,$A12,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},{"$f":"SUM(R12,-S12,T12,-U12,V12,-W12,X12,-Y12)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$N:$N,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(Z12,AA12)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$N:$N,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA12","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$N:$N,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$N:$N,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AB12,AC12,AD12)","v":0},null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$N:$N,$A12,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$N:$N,$A12,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$N:$N,$A12,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$N:$N,$A12,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$N:$N,$A12,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$N:$N,$A12,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$N:$N,$A12,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$N:$N,$A12,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},{"$f":"SUM(AG12,-AH12,AI12,-AJ12,AK12,-AL12,AM12,-AN12)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$N:$N,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(AO12,AP12)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$N:$N,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP12","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$N:$N,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$N:$N,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AQ12,AR12,AS12)","v":0},null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$N:$N,$A12,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$N:$N,$A12,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$N:$N,$A12,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$N:$N,$A12,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$N:$N,$A12,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$N:$N,$A12,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$N:$N,$A12,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$N:$N,$A12,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},{"$f":"SUM(AV12,-AW12,AX12,-AY12,AZ12,-BA12,BB12,-BC12)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$N:$N,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BD12,BE12)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$N:$N,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE12","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$N:$N,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$N:$N,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BF12,BG12,BH12)","v":0},null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$N:$N,$A12,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$N:$N,$A12,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$N:$N,$A12,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$N:$N,$A12,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$N:$N,$A12,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$N:$N,$A12,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$N:$N,$A12,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$N:$N,$A12,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},{"$f":"SUM(BK12,-BL12,BM12,-BN12,BO12,-BP12,BQ12,-BR12)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$N:$N,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BS12,BT12)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$N:$N,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT12","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$N:$N,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$N:$N,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BU12,BV12,BW12)","v":0},null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$N:$N,$A12,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$N:$N,$A12,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$N:$N,$A12,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$N:$N,$A12,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$N:$N,$A12,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$N:$N,$A12,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$N:$N,$A12,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$N:$N,$A12,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},{"$f":"SUM(BZ12,-CA12,CB12,-CC12,CD12,-CE12,CF12,-CG12)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$N:$N,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CH12,CI12)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$N:$N,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI12","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$N:$N,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$N:$N,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CJ12,CK12,CL12)","v":0},null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$N:$N,$A12,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$N:$N,$A12,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$N:$N,$A12,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$N:$N,$A12,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$N:$N,$A12,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$N:$N,$A12,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$N:$N,$A12,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$N:$N,$A12,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},{"$f":"SUM(CO12,-CP12,CQ12,-CR12,CS12,-CT12,CU12,-CV12)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$N:$N,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CW12,CX12)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$N:$N,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX12","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$N:$N,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$N:$N,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CY12,CZ12,DA12)","v":0},null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$N:$N,$A12,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$N:$N,$A12,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$N:$N,$A12,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$N:$N,$A12,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$N:$N,$A12,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$N:$N,$A12,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$N:$N,$A12,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$N:$N,$A12,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},{"$f":"SUM(DD12,-DE12,DF12,-DG12,DH12,-DI12,DJ12,-DK12)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$N:$N,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(DL12,DM12)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$N:$N,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM12","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$N:$N,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$N:$N,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(DN12,DO12,DP12)","v":0},null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$N:$N,$A12,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$N:$N,$A12,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$N:$N,$A12,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$N:$N,$A12,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$N:$N,$A12,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$N:$N,$A12,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$N:$N,$A12,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$N:$N,$A12,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},{"$f":"SUM(DS12,-DT12,DU12,-DV12,DW12,-DX12,DY12,-DZ12)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$N:$N,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EA12,EB12)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$N:$N,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB12","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$N:$N,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$N:$N,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(EC12,ED12,EE12)","v":0},null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$N:$N,$A12,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$N:$N,$A12,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$N:$N,$A12,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$N:$N,$A12,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$N:$N,$A12,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$N:$N,$A12,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$N:$N,$A12,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$N:$N,$A12,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},{"$f":"SUM(EH12,-EI12,EJ12,-EK12,EL12,-EM12,EN12,-EO12)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$N:$N,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EP12,EQ12)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$N:$N,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ12","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$N:$N,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$N:$N,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(ER12,ES12,ET12)","v":0},null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$N:$N,$A12,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$N:$N,$A12,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$N:$N,$A12,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$N:$N,$A12,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$N:$N,$A12,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$N:$N,$A12,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$N:$N,$A12,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$N:$N,$A12,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},{"$f":"SUM(EW12,-EX12,EY12,-EZ12,FA12,-FB12,FC12,-FD12)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$N:$N,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(FE12,FF12)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$N:$N,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF12","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$N:$N,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$N:$N,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(FG12,FH12,FI12)","v":0}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,{"$f":"SUBTOTAL(109,C9:C508)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUBTOTAL(109,DE9:DE508)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," "," "," "]
[null,"Sum above",{"$f":"C509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"DE509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," "," "," "]
[null,"per statutory format",{"$f":"'Budget Summary 1'!$J32","v":19840490},{"$f":"'Budget Summary 1'!$J64","v":23452404},{"$f":"'Budget Summary 1'!$J92","v":8328678},{"$f":"'Budget Summary 1'!$J111","v":9291812},{"$f":"'Budget Summary 1'!$J118","v":4842166},{"$f":"'Budget Summary 1'!$J122","v":1570001},{"$f":"'Budget Summary 1'!$J133","v":752636},{"$f":"'Budget Summary 1'!$J143","v":0},{"$f":"'Budget Summary 1'!$J148","v":-550247},{"$f":"'Budget Summary 1'!$J50+'Budget Summary 1'!$J51+'Budget Summary 1'!$J52","v":4746123},{"$f":"K512+L512","v":4195876},{"$f":"'Budget Reconciliation'!$C9","v":0},{"$f":"'Budget Reconciliation'!$C10","v":-4746123},{"$f":"SUM(M512,N512,O512)","v":-550247},null,{"$f":"'Budget Summary 1'!$L32","v":21502220.699999999},{"$f":"'Budget Summary 1'!$L64","v":23771957.25},{"$f":"'Budget Summary 1'!$L92","v":5851843.7000000002},{"$f":"'Budget Summary 1'!$L111","v":5291973},{"$f":"'Budget Summary 1'!$L118","v":2160232},{"$f":"'Budget Summary 1'!$L122","v":1227470},{"$f":"'Budget Summary 1'!$L133","v":777104},{"$f":"'Budget Summary 1'!$L143","v":0},{"$f":"'Budget Summary 1'!$L148","v":0.14999999944120646},{"$f":"'Budget Summary 1'!$L50+'Budget Summary 1'!$L51+'Budget Summary 1'!$L52","v":4849513.040000001},{"$f":"Z512+AA512","v":4849513.1900000004},{"$f":"'Budget Reconciliation'!$E9","v":0},{"$f":"'Budget Reconciliation'!$E10","v":-4849513.4800000004},{"$f":"SUM(AB512,AC512,AD512)","v":-0.2900000000372529},null,{"$f":"'Budget Summary 1'!$M32","v":22929015.59},{"$f":"'Budget Summary 1'!$M64","v":24138138.18},{"$f":"'Budget Summary 1'!$M92","v":6369066.5600000005},{"$f":"'Budget Summary 1'!$M111","v":6146151.96},{"$f":"'Budget Summary 1'!$M118","v":1376241},{"$f":"'Budget Summary 1'!$M122","v":1184265},{"$f":"'Budget Summary 1'!$M133","v":794232},{"$f":"'Budget Summary 1'!$M143","v":0},{"$f":"'Budget Summary 1'!$M148","v":1.0000000707805157E-2},{"$f":"'Budget Summary 1'!$M50+'Budget Summary 1'!$M51+'Budget Summary 1'!$M52","v":4978156.0999999996},{"$f":"AO512+AP512","v":4978156.1100000003},{"$f":"'Budget Reconciliation'!$F9","v":0},{"$f":"'Budget Reconciliation'!$F10","v":-4978156.4000000004},{"$f":"SUM(AQ512,AR512,AS512)","v":-0.2900000000372529},null,{"$f":"'Budget Summary 1'!$N32","v":22745145.200000003},{"$f":"'Budget Summary 1'!$N64","v":25209951.130000003},{"$f":"'Budget Summary 1'!$N92","v":6492857.7199999997},{"$f":"'Budget Summary 1'!$N111","v":4806575.38},{"$f":"'Budget Summary 1'!$N118","v":1483091},{"$f":"'Budget Summary 1'!$N122","v":1536199},{"$f":"'Budget Summary 1'!$N133","v":831632},{"$f":"'Budget Summary 1'!$N143","v":0},{"$f":"'Budget Summary 1'!$N148","v":0.41000000014901161},{"$f":"'Budget Summary 1'!$N50+'Budget Summary 1'!$N51+'Budget Summary 1'!$N52","v":5078001.25},{"$f":"BD512+BE512","v":5078001.66},{"$f":"'Budget Reconciliation'!$G9","v":0},{"$f":"'Budget Reconciliation'!$G10","v":-5078000.96},{"$f":"SUM(BF512,BG512,BH512)","v":0.70000000018626451},null,{"$f":"'Budget Summary 1'!$O32","v":24001163.810000002},{"$f":"'Budget Summary 1'!$O64","v":25779992.309999999},{"$f":"'Budget Summary 1'!$O92","v":6120999.9800000004},{"$f":"'Budget Summary 1'!$O111","v":5071276.59},{"$f":"'Budget Summary 1'!$O118","v":939542},{"$f":"'Budget Summary 1'!$O122","v":1081142},{"$f":"'Budget Summary 1'!$O133","v":870705},{"$f":"'Budget Summary 1'!$O143","v":0},{"$f":"'Budget Summary 1'!$O148","v":-0.10999999567866325},{"$f":"'Budget Summary 1'!$O50+'Budget Summary 1'!$O51+'Budget Summary 1'!$O52","v":5181462.66},{"$f":"BS512+BT512","v":5181462.5500000045},{"$f":"'Budget Reconciliation'!$H9","v":0},{"$f":"'Budget Reconciliation'!$H10","v":-5181463.46},{"$f":"SUM(BU512,BV512,BW512)","v":-0.90999999549239874},null,{"$f":"'Budget Summary 1'!$P32","v":25426149.100000001},{"$f":"'Budget Summary 1'!$P64","v":26664456.839999992},{"$f":"'Budget Summary 1'!$P92","v":6351842.0999999996},{"$f":"'Budget Summary 1'!$P111","v":5624401.2700000005},{"$f":"'Budget Summary 1'!$P118","v":857301},{"$f":"'Budget Summary 1'!$P122","v":1257962},{"$f":"'Budget Summary 1'!$P133","v":911528},{"$f":"'Budget Summary 1'!$P143","v":0},{"$f":"'Budget Summary 1'!$P148","v":9.000000823289156E-2},{"$f":"'Budget Summary 1'!$P50+'Budget Summary 1'!$P51+'Budget Summary 1'!$P52","v":5346702.6500000004},{"$f":"CH512+CI512","v":5346702.7400000086},{"$f":"'Budget Reconciliation'!$I9","v":0},{"$f":"'Budget Reconciliation'!$I10","v":-5346703.3099999996},{"$f":"SUM(CJ512,CK512,CL512)","v":-0.56999999098479748},null,{"$f":"'Budget Summary 1'!$Q32","v":26303071.060000002},{"$f":"'Budget Summary 1'!$Q64","v":27486863.559999995},{"$f":"'Budget Summary 1'!$Q92","v":6537917.9199999999},{"$f":"'Budget Summary 1'!$Q111","v":5654711.6100000003},{"$f":"'Budget Summary 1'!$Q118","v":883249},{"$f":"'Budget Summary 1'!$Q122","v":1530575},{"$f":"'Budget Summary 1'!$Q133","v":947912},{"$f":"'Budget Summary 1'!$Q143","v":0},{"$f":"'Budget Summary 1'!$Q148","v":-0.18999999295920134},{"$f":"'Budget Summary 1'!$Q50+'Budget Summary 1'!$Q51+'Budget Summary 1'!$Q52","v":5500787.5699999994},{"$f":"CW512+CX512","v":5500787.3800000064},{"$f":"'Budget Reconciliation'!$J9","v":0},{"$f":"'Budget Reconciliation'!$J10","v":-5500788},{"$f":"SUM(CY512,CZ512,DA512)","v":-0.61999999359250069},null,{"$f":"'Budget Summary 1'!$R32","v":27223432.349999998},{"$f":"'Budget Summary 1'!$R64","v":28354571.210000005},{"$f":"'Budget Summary 1'!$R92","v":6721543.9100000001},{"$f":"'Budget Summary 1'!$R111","v":5422207.5300000003},{"$f":"'Budget Summary 1'!$R118","v":547784},{"$f":"'Budget Summary 1'!$R122","v":1701888},{"$f":"'Budget Summary 1'!$R133","v":985906},{"$f":"'Budget Summary 1'!$R143","v":0},{"$f":"'Budget Summary 1'!$R148","v":-0.48000000696629286},{"$f":"'Budget Summary 1'!$R50+'Budget Summary 1'!$R51+'Budget Summary 1'!$R52","v":5651285.040000001},{"$f":"DL512+DM512","v":5651284.559999994},{"$f":"'Budget Reconciliation'!$K9","v":0},{"$f":"'Budget Reconciliation'!$K10","v":-5651285.1299999999},{"$f":"SUM(DN512,DO512,DP512)","v":-0.57000000588595867},null,{"$f":"'Budget Summary 1'!$S32","v":28168552.800000001},{"$f":"'Budget Summary 1'!$S64","v":29289518.049999997},{"$f":"'Budget Summary 1'!$S92","v":6924499.8200000003},{"$f":"'Budget Summary 1'!$S111","v":5619955.6699999999},{"$f":"'Budget Summary 1'!$S118","v":566318},{"$f":"'Budget Summary 1'!$S122","v":1775486},{"$f":"'Budget Summary 1'!$S133","v":1025589},{"$f":"'Budget Summary 1'!$S143","v":0},{"$f":"'Budget Summary 1'!$S148","v":-9.9999995902180672E-2},{"$f":"'Budget Summary 1'!$S50+'Budget Summary 1'!$S51+'Budget Summary 1'!$S52","v":5828131.2699999996},{"$f":"EA512+EB512","v":5828131.1700000037},{"$f":"'Budget Reconciliation'!$L9","v":0},{"$f":"'Budget Reconciliation'!$L10","v":-5828131.4100000001},{"$f":"SUM(EC512,ED512,EE512)","v":-0.23999999649822712},null,{"$f":"'Budget Summary 1'!$T32","v":29149805.82},{"$f":"'Budget Summary 1'!$T64","v":30182204.939999994},{"$f":"'Budget Summary 1'!$T92","v":7075808.4900000002},{"$f":"'Budget Summary 1'!$T111","v":5826197.9899999984},{"$f":"'Budget Summary 1'!$T118","v":585408},{"$f":"'Budget Summary 1'!$T122","v":1869654},{"$f":"'Budget Summary 1'!$T133","v":1067035},{"$f":"'Budget Summary 1'!$T143","v":0},{"$f":"'Budget Summary 1'!$T148","v":0.38000000827014446},{"$f":"'Budget Summary 1'!$T50+'Budget Summary 1'!$T51+'Budget Summary 1'!$T52","v":5935918.3399999999},{"$f":"EP512+EQ512","v":5935918.7200000081},{"$f":"'Budget Reconciliation'!$M9","v":0},{"$f":"'Budget Reconciliation'!$M10","v":-5935917.6500000004},{"$f":"SUM(ER512,ES512,ET512)","v":1.0700000077486038},null,{"$f":"'Budget Summary 1'!$U32","v":30168620.920000006},{"$f":"'Budget Summary 1'!$U64","v":31156474.689999998},{"$f":"'Budget Summary 1'!$U92","v":7274187.6899999995},{"$f":"'Budget Summary 1'!$U111","v":6038218.6000000006},{"$f":"'Budget Summary 1'!$U118","v":605069},{"$f":"'Budget Summary 1'!$U122","v":1963512},{"$f":"'Budget Summary 1'!$U133","v":1110328},{"$f":"'Budget Summary 1'!$U143","v":0},{"$f":"'Budget Summary 1'!$U148","v":0.32000000681728125},{"$f":"'Budget Summary 1'!$U50+'Budget Summary 1'!$U51+'Budget Summary 1'!$U52","v":6097522.8799999999},{"$f":"FE512+FF512","v":6097523.2000000067},{"$f":"'Budget Reconciliation'!$N9","v":0},{"$f":"'Budget Reconciliation'!$N10","v":-6097522.7699999996},{"$f":"SUM(FG512,FH512,FI512)","v":0.43000000715255737}," "," "," "]
[null,"variance",{"$f":"ROUND(C511-C512,2)","v":-19840490},-23452404,-8328678,-9291812,-4842166,-1570001,-752636,0,550247,-4746123,-4195876,0,4746123,550247,null,-21502220.699999999,-23771957.25,-5851843.7000000002,-5291973,-2160232,-1227470,-777104,0,-0.15,-4849513.04,-4849513.1900000004,0,4849513.4800000004,0.28999999999999998,null,-22929015.59,-24138138.18,-6369066.5599999996,-6146151.96,-1376241,-1184265,-794232,0,-0.01,-4978156.0999999996,-4978156.1100000003,0,4978156.4000000004,0.28999999999999998,null,-22745145.199999999,-25209951.129999999,-6492857.7199999997,-4806575.38,-1483091,-1536199,-831632,0,-0.41,-5078001.25,-5078001.66,0,5078000.96,-0.7,null,-24001163.809999999,-25779992.309999999,-6120999.9800000004,-5071276.59,-939542,-1081142,-870705,0,0.11,-5181462.66,-5181462.55,0,5181463.46,0.91,null,-25426149.100000001,-26664456.84,-6351842.0999999996,-5624401.2699999996,-857301,-1257962,-911528,0,-0.09,-5346702.6500000004,-5346702.74,0,5346703.3099999996,0.56999999999999995,null,-26303071.059999999,-27486863.559999999,-6537917.9199999999,-5654711.6100000003,-883249,-1530575,-947912,0,0.19,-5500787.5700000003,-5500787.3799999999,0,5500788,0.62,null,-27223432.350000001,{"$f":"ROUND(DE511-DE512,2)","v":-28354571.210000001},-6721543.9100000001,-5422207.5300000003,-547784,-1701888,-985906,0,0.48,-5651285.04,-5651284.5599999996,0,5651285.1299999999,0.56999999999999995,null,-28168552.800000001,-29289518.050000001,-6924499.8200000003,-5619955.6699999999,-566318,-1775486,-1025589,0,0.1,-5828131.2699999996,-5828131.1699999999,0,5828131.4100000001,0.24,null,-29149805.82,-30182204.940000001,-7075808.4900000002,-5826197.9900000002,-585408,-1869654,-1067035,0,-0.38,-5935918.3399999999,-5935918.7199999997,0,5935917.6500000004,-1.07,null,-30168620.920000002,-31156474.690000001,-7274187.6900000004,-6038218.5999999996,-605069,-1963512,-1110328,0,-0.32,-6097522.8799999999,-6097523.2000000002,0,6097522.7699999996,-0.43," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CM511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DB511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DQ511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EF511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EU511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FJ511","v":0}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$C11","v":-550247},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$E11","v":-0.2900000000372529},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$F11","v":-0.2900000000372529},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$G11","v":0.70000000018626451},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$H11","v":-0.90999999549239874},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$I11","v":-0.56999999098479748},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$J11","v":-0.61999999359250069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$K11","v":-0.57000000588595867},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$L11","v":-0.23999999649822712},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$M11","v":1.0700000077486038},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$N11","v":0.43000000715255737}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(P515-P516,2)","v":550247},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AE515-AE516,2)","v":0.28999999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AT515-AT516,2)","v":0.28999999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BI515-BI516,2)","v":-0.7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BX515-BX516,2)","v":0.91},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(CM515-CM516,2)","v":0.56999999999999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(DB515-DB516,2)","v":0.62},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(DQ515-DQ516,2)","v":0.56999999999999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(EF515-EF516,2)","v":0.24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(EU515-EU516,2)","v":-1.07},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(FJ515-FJ516,2)","v":-0.43}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Summary F4","index":33,"n_rows":525,"n_cols":169,"rows_kept":139,"cut":true,"hidden":true,"merged":[[3,122,3,135],[3,137,3,150],[3,152,3,165],[3,47,3,60],[3,62,3,75],[3,77,3,90],[3,92,3,105],[3,107,3,120],[1,0,2,1],[3,0,4,1],[4,2,4,15],[4,17,4,30],[4,32,4,45],[3,2,3,15],[3,17,3,30],[3,32,3,45],[4,122,4,135],[4,137,4,150],[4,152,4,165],[4,47,4,60],[4,62,4,75],[4,77,4,90],[4,92,4,105],[4,107,4,120]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"MID('Cover Page'!$A$5,1,FIND(\"ending\",'Cover Page'!$A$5)+6)&CHAR(10)&MID('Cover Page'!$A$5,FIND(\"ending\",'Cover Page'!$A$5)+7,LEN('Cover Page'!$A$5))","v":"10 Year Financial Plan for the Years ending \n30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"SUMMARY OF ALL G/L ACCOUNTS - \"&UPPER(general_fund_name)","v":"SUMMARY OF ALL G/L ACCOUNTS - GENERAL FUND"},null,{"$f":"'Budget Summary 1'!J5","v":"Current Year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Summary 1'!L5","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CO4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DD4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DS4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH4","v":"Projected Years"},null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},"2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15","2014/15",null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},"2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16","2015/16",null,{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},"2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17","2016/17",null,{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},"2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18","2017/18",null,{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},"2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19","2018/19",null,{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},"2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20","2019/20",null,{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},"2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21","2020/21",null,{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},"2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22","2021/22",null,{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},"2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23","2022/23",null,{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},"2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24","2023/24",null,{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},"2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25","2024/25"," "," "," "]
[{"$f":"\"by \"&general_database_function_4","v":"by "},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},null,{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"},{"$f":"IF('Cover Page'!$K$19=TRUE,\"$\",\"$'000\")","v":"$"}," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after",null,"Operating","Operating","Capital","Capital","Reserve","Reserve","Internal","Internal","Net Result","Add back","Net Result","Add back other","Less other","Net Result after"," "," "," "]
["Code","Description","Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash",null,"Income","Expenditure","Income","Expenditure","Income","Expenditure","Income","Expenditure","after Depr'n","Depreciation","before Depr'n","non-cash Exp.","non-cash Inc.","all non-cash"," "," "," "]
[null,null,{"$f":"-SUMIFS(Database!$AV:$AV,Database!$O:$O,$A9,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$O:$O,$A9,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$O:$O,$A9,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$O:$O,$A9,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$O:$O,$A9,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$O:$O,$A9,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$O:$O,$A9,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$O:$O,$A9,Database!$V:$V,J$7&\" \"&J$8)","v":0},{"$f":"SUM(C9,-D9,E9,-F9,G9,-H9,I9,-J9)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$O:$O,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(K9,L9)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$O:$O,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L9","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$O:$O,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(M9,N9,O9)","v":0},null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$O:$O,$A9,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$O:$O,$A9,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$O:$O,$A9,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$O:$O,$A9,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$O:$O,$A9,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$O:$O,$A9,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$O:$O,$A9,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$O:$O,$A9,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},{"$f":"SUM(R9,-S9,T9,-U9,V9,-W9,X9,-Y9)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$O:$O,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(Z9,AA9)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$O:$O,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA9","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$O:$O,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AB9,AC9,AD9)","v":0},null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$O:$O,$A9,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$O:$O,$A9,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$O:$O,$A9,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$O:$O,$A9,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$O:$O,$A9,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$O:$O,$A9,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$O:$O,$A9,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$O:$O,$A9,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},{"$f":"SUM(AG9,-AH9,AI9,-AJ9,AK9,-AL9,AM9,-AN9)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$O:$O,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(AO9,AP9)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$O:$O,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP9","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$O:$O,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AQ9,AR9,AS9)","v":0},null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$O:$O,$A9,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$O:$O,$A9,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$O:$O,$A9,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$O:$O,$A9,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$O:$O,$A9,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$O:$O,$A9,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$O:$O,$A9,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$O:$O,$A9,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},{"$f":"SUM(AV9,-AW9,AX9,-AY9,AZ9,-BA9,BB9,-BC9)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$O:$O,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BD9,BE9)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$O:$O,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE9","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$O:$O,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BF9,BG9,BH9)","v":0},null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$O:$O,$A9,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$O:$O,$A9,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$O:$O,$A9,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$O:$O,$A9,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$O:$O,$A9,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$O:$O,$A9,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$O:$O,$A9,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$O:$O,$A9,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},{"$f":"SUM(BK9,-BL9,BM9,-BN9,BO9,-BP9,BQ9,-BR9)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$O:$O,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BS9,BT9)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$O:$O,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT9","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$O:$O,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BU9,BV9,BW9)","v":0},null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$O:$O,$A9,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$O:$O,$A9,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$O:$O,$A9,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$O:$O,$A9,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$O:$O,$A9,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$O:$O,$A9,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$O:$O,$A9,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$O:$O,$A9,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},{"$f":"SUM(BZ9,-CA9,CB9,-CC9,CD9,-CE9,CF9,-CG9)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$O:$O,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CH9,CI9)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$O:$O,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI9","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$O:$O,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CJ9,CK9,CL9)","v":0},null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$O:$O,$A9,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$O:$O,$A9,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$O:$O,$A9,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$O:$O,$A9,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$O:$O,$A9,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$O:$O,$A9,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$O:$O,$A9,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$O:$O,$A9,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},{"$f":"SUM(CO9,-CP9,CQ9,-CR9,CS9,-CT9,CU9,-CV9)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$O:$O,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CW9,CX9)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$O:$O,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX9","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$O:$O,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CY9,CZ9,DA9)","v":0},null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$O:$O,$A9,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$O:$O,$A9,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$O:$O,$A9,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$O:$O,$A9,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$O:$O,$A9,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$O:$O,$A9,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$O:$O,$A9,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$O:$O,$A9,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},{"$f":"SUM(DD9,-DE9,DF9,-DG9,DH9,-DI9,DJ9,-DK9)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$O:$O,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(DL9,DM9)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$O:$O,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM9","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$O:$O,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(DN9,DO9,DP9)","v":0},null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$O:$O,$A9,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$O:$O,$A9,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$O:$O,$A9,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$O:$O,$A9,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$O:$O,$A9,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$O:$O,$A9,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$O:$O,$A9,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$O:$O,$A9,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},{"$f":"SUM(DS9,-DT9,DU9,-DV9,DW9,-DX9,DY9,-DZ9)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$O:$O,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EA9,EB9)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$O:$O,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB9","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$O:$O,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(EC9,ED9,EE9)","v":0},null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$O:$O,$A9,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$O:$O,$A9,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$O:$O,$A9,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$O:$O,$A9,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$O:$O,$A9,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$O:$O,$A9,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$O:$O,$A9,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$O:$O,$A9,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},{"$f":"SUM(EH9,-EI9,EJ9,-EK9,EL9,-EM9,EN9,-EO9)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$O:$O,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EP9,EQ9)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$O:$O,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ9","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$O:$O,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(ER9,ES9,ET9)","v":0},null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$O:$O,$A9,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$O:$O,$A9,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$O:$O,$A9,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$O:$O,$A9,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$O:$O,$A9,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$O:$O,$A9,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$O:$O,$A9,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$O:$O,$A9,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},{"$f":"SUM(EW9,-EX9,EY9,-EZ9,FA9,-FB9,FC9,-FD9)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$O:$O,$A9,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(FE9,FF9)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$O:$O,$A9,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A9,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A9,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A9,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A9,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF9","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$O:$O,$A9,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A9,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A9,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A9,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A9,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A9,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A9,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(FG9,FH9,FI9)","v":0}," "," "," "]
[null,null,{"$f":"-SUMIFS(Database!$AV:$AV,Database!$O:$O,$A10,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$O:$O,$A10,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$O:$O,$A10,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$O:$O,$A10,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$O:$O,$A10,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$O:$O,$A10,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$O:$O,$A10,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$O:$O,$A10,Database!$V:$V,J$7&\" \"&J$8)","v":0},{"$f":"SUM(C10,-D10,E10,-F10,G10,-H10,I10,-J10)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$O:$O,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(K10,L10)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$O:$O,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L10","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$O:$O,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(M10,N10,O10)","v":0},null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$O:$O,$A10,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$O:$O,$A10,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$O:$O,$A10,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$O:$O,$A10,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$O:$O,$A10,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$O:$O,$A10,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$O:$O,$A10,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$O:$O,$A10,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},{"$f":"SUM(R10,-S10,T10,-U10,V10,-W10,X10,-Y10)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$O:$O,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(Z10,AA10)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$O:$O,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA10","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$O:$O,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AB10,AC10,AD10)","v":0},null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$O:$O,$A10,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$O:$O,$A10,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$O:$O,$A10,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$O:$O,$A10,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$O:$O,$A10,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$O:$O,$A10,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$O:$O,$A10,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$O:$O,$A10,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},{"$f":"SUM(AG10,-AH10,AI10,-AJ10,AK10,-AL10,AM10,-AN10)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$O:$O,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(AO10,AP10)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$O:$O,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP10","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$O:$O,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AQ10,AR10,AS10)","v":0},null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$O:$O,$A10,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$O:$O,$A10,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$O:$O,$A10,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$O:$O,$A10,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$O:$O,$A10,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$O:$O,$A10,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$O:$O,$A10,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$O:$O,$A10,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},{"$f":"SUM(AV10,-AW10,AX10,-AY10,AZ10,-BA10,BB10,-BC10)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$O:$O,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BD10,BE10)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$O:$O,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE10","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$O:$O,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BF10,BG10,BH10)","v":0},null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$O:$O,$A10,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$O:$O,$A10,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$O:$O,$A10,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$O:$O,$A10,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$O:$O,$A10,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$O:$O,$A10,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$O:$O,$A10,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$O:$O,$A10,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},{"$f":"SUM(BK10,-BL10,BM10,-BN10,BO10,-BP10,BQ10,-BR10)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$O:$O,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BS10,BT10)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$O:$O,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT10","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$O:$O,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BU10,BV10,BW10)","v":0},null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$O:$O,$A10,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$O:$O,$A10,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$O:$O,$A10,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$O:$O,$A10,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$O:$O,$A10,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$O:$O,$A10,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$O:$O,$A10,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$O:$O,$A10,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},{"$f":"SUM(BZ10,-CA10,CB10,-CC10,CD10,-CE10,CF10,-CG10)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$O:$O,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CH10,CI10)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$O:$O,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI10","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$O:$O,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CJ10,CK10,CL10)","v":0},null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$O:$O,$A10,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$O:$O,$A10,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$O:$O,$A10,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$O:$O,$A10,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$O:$O,$A10,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$O:$O,$A10,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$O:$O,$A10,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$O:$O,$A10,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},{"$f":"SUM(CO10,-CP10,CQ10,-CR10,CS10,-CT10,CU10,-CV10)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$O:$O,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CW10,CX10)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$O:$O,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX10","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$O:$O,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CY10,CZ10,DA10)","v":0},null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$O:$O,$A10,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$O:$O,$A10,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$O:$O,$A10,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$O:$O,$A10,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$O:$O,$A10,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$O:$O,$A10,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$O:$O,$A10,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$O:$O,$A10,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},{"$f":"SUM(DD10,-DE10,DF10,-DG10,DH10,-DI10,DJ10,-DK10)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$O:$O,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(DL10,DM10)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$O:$O,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM10","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$O:$O,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(DN10,DO10,DP10)","v":0},null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$O:$O,$A10,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$O:$O,$A10,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$O:$O,$A10,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$O:$O,$A10,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$O:$O,$A10,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$O:$O,$A10,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$O:$O,$A10,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$O:$O,$A10,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},{"$f":"SUM(DS10,-DT10,DU10,-DV10,DW10,-DX10,DY10,-DZ10)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$O:$O,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EA10,EB10)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$O:$O,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB10","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$O:$O,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(EC10,ED10,EE10)","v":0},null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$O:$O,$A10,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$O:$O,$A10,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$O:$O,$A10,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$O:$O,$A10,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$O:$O,$A10,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$O:$O,$A10,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$O:$O,$A10,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$O:$O,$A10,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},{"$f":"SUM(EH10,-EI10,EJ10,-EK10,EL10,-EM10,EN10,-EO10)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$O:$O,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EP10,EQ10)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$O:$O,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ10","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$O:$O,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(ER10,ES10,ET10)","v":0},null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$O:$O,$A10,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$O:$O,$A10,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$O:$O,$A10,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$O:$O,$A10,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$O:$O,$A10,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$O:$O,$A10,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$O:$O,$A10,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$O:$O,$A10,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},{"$f":"SUM(EW10,-EX10,EY10,-EZ10,FA10,-FB10,FC10,-FD10)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$O:$O,$A10,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(FE10,FF10)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$O:$O,$A10,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A10,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A10,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A10,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A10,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF10","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$O:$O,$A10,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A10,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A10,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A10,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A10,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A10,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A10,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(FG10,FH10,FI10)","v":0}," "," "," "]
[null,null,{"$f":"-SUMIFS(Database!$AV:$AV,Database!$O:$O,$A11,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$O:$O,$A11,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$O:$O,$A11,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$O:$O,$A11,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$O:$O,$A11,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$O:$O,$A11,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$O:$O,$A11,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$O:$O,$A11,Database!$V:$V,J$7&\" \"&J$8)","v":0},{"$f":"SUM(C11,-D11,E11,-F11,G11,-H11,I11,-J11)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$O:$O,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(K11,L11)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$O:$O,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L11","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$O:$O,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(M11,N11,O11)","v":0},null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$O:$O,$A11,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$O:$O,$A11,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$O:$O,$A11,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$O:$O,$A11,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$O:$O,$A11,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$O:$O,$A11,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$O:$O,$A11,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$O:$O,$A11,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},{"$f":"SUM(R11,-S11,T11,-U11,V11,-W11,X11,-Y11)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$O:$O,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(Z11,AA11)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$O:$O,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA11","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$O:$O,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AB11,AC11,AD11)","v":0},null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$O:$O,$A11,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$O:$O,$A11,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$O:$O,$A11,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$O:$O,$A11,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$O:$O,$A11,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$O:$O,$A11,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$O:$O,$A11,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$O:$O,$A11,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},{"$f":"SUM(AG11,-AH11,AI11,-AJ11,AK11,-AL11,AM11,-AN11)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$O:$O,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(AO11,AP11)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$O:$O,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP11","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$O:$O,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AQ11,AR11,AS11)","v":0},null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$O:$O,$A11,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$O:$O,$A11,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$O:$O,$A11,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$O:$O,$A11,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$O:$O,$A11,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$O:$O,$A11,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$O:$O,$A11,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$O:$O,$A11,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},{"$f":"SUM(AV11,-AW11,AX11,-AY11,AZ11,-BA11,BB11,-BC11)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$O:$O,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BD11,BE11)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$O:$O,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE11","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$O:$O,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BF11,BG11,BH11)","v":0},null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$O:$O,$A11,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$O:$O,$A11,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$O:$O,$A11,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$O:$O,$A11,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$O:$O,$A11,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$O:$O,$A11,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$O:$O,$A11,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$O:$O,$A11,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},{"$f":"SUM(BK11,-BL11,BM11,-BN11,BO11,-BP11,BQ11,-BR11)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$O:$O,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BS11,BT11)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$O:$O,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT11","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$O:$O,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BU11,BV11,BW11)","v":0},null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$O:$O,$A11,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$O:$O,$A11,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$O:$O,$A11,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$O:$O,$A11,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$O:$O,$A11,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$O:$O,$A11,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$O:$O,$A11,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$O:$O,$A11,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},{"$f":"SUM(BZ11,-CA11,CB11,-CC11,CD11,-CE11,CF11,-CG11)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$O:$O,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CH11,CI11)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$O:$O,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI11","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$O:$O,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CJ11,CK11,CL11)","v":0},null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$O:$O,$A11,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$O:$O,$A11,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$O:$O,$A11,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$O:$O,$A11,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$O:$O,$A11,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$O:$O,$A11,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$O:$O,$A11,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$O:$O,$A11,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},{"$f":"SUM(CO11,-CP11,CQ11,-CR11,CS11,-CT11,CU11,-CV11)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$O:$O,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CW11,CX11)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$O:$O,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX11","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$O:$O,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CY11,CZ11,DA11)","v":0},null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$O:$O,$A11,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$O:$O,$A11,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$O:$O,$A11,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$O:$O,$A11,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$O:$O,$A11,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$O:$O,$A11,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$O:$O,$A11,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$O:$O,$A11,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},{"$f":"SUM(DD11,-DE11,DF11,-DG11,DH11,-DI11,DJ11,-DK11)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$O:$O,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(DL11,DM11)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$O:$O,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM11","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$O:$O,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(DN11,DO11,DP11)","v":0},null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$O:$O,$A11,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$O:$O,$A11,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$O:$O,$A11,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$O:$O,$A11,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$O:$O,$A11,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$O:$O,$A11,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$O:$O,$A11,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$O:$O,$A11,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},{"$f":"SUM(DS11,-DT11,DU11,-DV11,DW11,-DX11,DY11,-DZ11)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$O:$O,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EA11,EB11)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$O:$O,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB11","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$O:$O,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(EC11,ED11,EE11)","v":0},null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$O:$O,$A11,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$O:$O,$A11,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$O:$O,$A11,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$O:$O,$A11,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$O:$O,$A11,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$O:$O,$A11,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$O:$O,$A11,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$O:$O,$A11,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},{"$f":"SUM(EH11,-EI11,EJ11,-EK11,EL11,-EM11,EN11,-EO11)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$O:$O,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EP11,EQ11)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$O:$O,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ11","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$O:$O,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(ER11,ES11,ET11)","v":0},null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$O:$O,$A11,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$O:$O,$A11,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$O:$O,$A11,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$O:$O,$A11,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$O:$O,$A11,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$O:$O,$A11,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$O:$O,$A11,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$O:$O,$A11,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},{"$f":"SUM(EW11,-EX11,EY11,-EZ11,FA11,-FB11,FC11,-FD11)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$O:$O,$A11,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(FE11,FF11)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$O:$O,$A11,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A11,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A11,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A11,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A11,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF11","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$O:$O,$A11,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A11,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A11,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A11,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A11,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A11,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A11,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(FG11,FH11,FI11)","v":0}," "," "," "]
[null,null,{"$f":"-SUMIFS(Database!$AV:$AV,Database!$O:$O,$A12,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$O:$O,$A12,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$O:$O,$A12,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$O:$O,$A12,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$O:$O,$A12,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$O:$O,$A12,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$O:$O,$A12,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$O:$O,$A12,Database!$V:$V,J$7&\" \"&J$8)","v":0},{"$f":"SUM(C12,-D12,E12,-F12,G12,-H12,I12,-J12)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$O:$O,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(K12,L12)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$O:$O,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L12","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$O:$O,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(M12,N12,O12)","v":0},null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$O:$O,$A12,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$O:$O,$A12,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$O:$O,$A12,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$O:$O,$A12,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$O:$O,$A12,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$O:$O,$A12,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$O:$O,$A12,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$O:$O,$A12,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},{"$f":"SUM(R12,-S12,T12,-U12,V12,-W12,X12,-Y12)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$O:$O,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(Z12,AA12)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$O:$O,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA12","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$O:$O,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AB12,AC12,AD12)","v":0},null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$O:$O,$A12,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$O:$O,$A12,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$O:$O,$A12,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$O:$O,$A12,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$O:$O,$A12,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$O:$O,$A12,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$O:$O,$A12,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$O:$O,$A12,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},{"$f":"SUM(AG12,-AH12,AI12,-AJ12,AK12,-AL12,AM12,-AN12)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$O:$O,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(AO12,AP12)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$O:$O,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP12","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$O:$O,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AQ12,AR12,AS12)","v":0},null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$O:$O,$A12,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$O:$O,$A12,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$O:$O,$A12,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$O:$O,$A12,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$O:$O,$A12,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$O:$O,$A12,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$O:$O,$A12,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$O:$O,$A12,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},{"$f":"SUM(AV12,-AW12,AX12,-AY12,AZ12,-BA12,BB12,-BC12)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$O:$O,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BD12,BE12)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$O:$O,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE12","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$O:$O,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BF12,BG12,BH12)","v":0},null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$O:$O,$A12,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$O:$O,$A12,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$O:$O,$A12,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$O:$O,$A12,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$O:$O,$A12,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$O:$O,$A12,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$O:$O,$A12,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$O:$O,$A12,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},{"$f":"SUM(BK12,-BL12,BM12,-BN12,BO12,-BP12,BQ12,-BR12)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$O:$O,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BS12,BT12)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$O:$O,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT12","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$O:$O,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BU12,BV12,BW12)","v":0},null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$O:$O,$A12,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$O:$O,$A12,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$O:$O,$A12,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$O:$O,$A12,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$O:$O,$A12,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$O:$O,$A12,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$O:$O,$A12,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$O:$O,$A12,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},{"$f":"SUM(BZ12,-CA12,CB12,-CC12,CD12,-CE12,CF12,-CG12)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$O:$O,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CH12,CI12)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$O:$O,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI12","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$O:$O,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CJ12,CK12,CL12)","v":0},null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$O:$O,$A12,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$O:$O,$A12,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$O:$O,$A12,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$O:$O,$A12,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$O:$O,$A12,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$O:$O,$A12,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$O:$O,$A12,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$O:$O,$A12,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},{"$f":"SUM(CO12,-CP12,CQ12,-CR12,CS12,-CT12,CU12,-CV12)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$O:$O,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CW12,CX12)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$O:$O,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX12","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$O:$O,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CY12,CZ12,DA12)","v":0},null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$O:$O,$A12,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$O:$O,$A12,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$O:$O,$A12,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$O:$O,$A12,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$O:$O,$A12,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$O:$O,$A12,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$O:$O,$A12,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$O:$O,$A12,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},{"$f":"SUM(DD12,-DE12,DF12,-DG12,DH12,-DI12,DJ12,-DK12)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$O:$O,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(DL12,DM12)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$O:$O,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM12","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$O:$O,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(DN12,DO12,DP12)","v":0},null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$O:$O,$A12,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$O:$O,$A12,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$O:$O,$A12,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$O:$O,$A12,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$O:$O,$A12,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$O:$O,$A12,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$O:$O,$A12,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$O:$O,$A12,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},{"$f":"SUM(DS12,-DT12,DU12,-DV12,DW12,-DX12,DY12,-DZ12)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$O:$O,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EA12,EB12)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$O:$O,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB12","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$O:$O,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(EC12,ED12,EE12)","v":0},null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$O:$O,$A12,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$O:$O,$A12,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$O:$O,$A12,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$O:$O,$A12,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$O:$O,$A12,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$O:$O,$A12,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$O:$O,$A12,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$O:$O,$A12,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},{"$f":"SUM(EH12,-EI12,EJ12,-EK12,EL12,-EM12,EN12,-EO12)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$O:$O,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EP12,EQ12)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$O:$O,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ12","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$O:$O,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(ER12,ES12,ET12)","v":0},null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$O:$O,$A12,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$O:$O,$A12,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$O:$O,$A12,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$O:$O,$A12,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$O:$O,$A12,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$O:$O,$A12,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$O:$O,$A12,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$O:$O,$A12,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},{"$f":"SUM(EW12,-EX12,EY12,-EZ12,FA12,-FB12,FC12,-FD12)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$O:$O,$A12,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(FE12,FF12)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$O:$O,$A12,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A12,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A12,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A12,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A12,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF12","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$O:$O,$A12,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A12,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A12,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A12,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A12,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A12,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A12,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(FG12,FH12,FI12)","v":0}," "," "," "]
[null,null,{"$f":"-SUMIFS(Database!$AV:$AV,Database!$O:$O,$A13,Database!$V:$V,C$7&\" \"&C$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$O:$O,$A13,Database!$V:$V,D$7&\" \"&D$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$O:$O,$A13,Database!$V:$V,E$7&\" \"&E$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$O:$O,$A13,Database!$V:$V,F$7&\" \"&F$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$O:$O,$A13,Database!$V:$V,G$7&\" \"&G$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$O:$O,$A13,Database!$V:$V,H$7&\" \"&H$8)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$O:$O,$A13,Database!$V:$V,I$7&\" \"&I$8)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$O:$O,$A13,Database!$V:$V,J$7&\" \"&J$8)","v":0},{"$f":"SUM(C13,-D13,E13,-F13,G13,-H13,I13,-J13)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$O:$O,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(K13,L13)","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$O:$O,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-L13","v":0},{"$f":"SUMIFS(Database!$AV:$AV,Database!$O:$O,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$AV:$AV,Database!$O:$O,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(M13,N13,O13)","v":0},null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$O:$O,$A13,Database!$V:$V,R$7&\" \"&R$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$O:$O,$A13,Database!$V:$V,S$7&\" \"&S$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$O:$O,$A13,Database!$V:$V,T$7&\" \"&T$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$O:$O,$A13,Database!$V:$V,U$7&\" \"&U$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$O:$O,$A13,Database!$V:$V,V$7&\" \"&V$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$O:$O,$A13,Database!$V:$V,W$7&\" \"&W$8)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$O:$O,$A13,Database!$V:$V,X$7&\" \"&X$8)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$O:$O,$A13,Database!$V:$V,Y$7&\" \"&Y$8)","v":0},{"$f":"SUM(R13,-S13,T13,-U13,V13,-W13,X13,-Y13)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$O:$O,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(Z13,AA13)","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$O:$O,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AA13","v":0},{"$f":"SUMIFS(Database!$BD:$BD,Database!$O:$O,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BD:$BD,Database!$O:$O,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AB13,AC13,AD13)","v":0},null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$O:$O,$A13,Database!$V:$V,AG$7&\" \"&AG$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$O:$O,$A13,Database!$V:$V,AH$7&\" \"&AH$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$O:$O,$A13,Database!$V:$V,AI$7&\" \"&AI$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$O:$O,$A13,Database!$V:$V,AJ$7&\" \"&AJ$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$O:$O,$A13,Database!$V:$V,AK$7&\" \"&AK$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$O:$O,$A13,Database!$V:$V,AL$7&\" \"&AL$8)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$O:$O,$A13,Database!$V:$V,AM$7&\" \"&AM$8)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$O:$O,$A13,Database!$V:$V,AN$7&\" \"&AN$8)","v":0},{"$f":"SUM(AG13,-AH13,AI13,-AJ13,AK13,-AL13,AM13,-AN13)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$O:$O,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(AO13,AP13)","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$O:$O,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-AP13","v":0},{"$f":"SUMIFS(Database!$BK:$BK,Database!$O:$O,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BK:$BK,Database!$O:$O,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(AQ13,AR13,AS13)","v":0},null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$O:$O,$A13,Database!$V:$V,AV$7&\" \"&AV$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$O:$O,$A13,Database!$V:$V,AW$7&\" \"&AW$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$O:$O,$A13,Database!$V:$V,AX$7&\" \"&AX$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$O:$O,$A13,Database!$V:$V,AY$7&\" \"&AY$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$O:$O,$A13,Database!$V:$V,AZ$7&\" \"&AZ$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$O:$O,$A13,Database!$V:$V,BA$7&\" \"&BA$8)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$O:$O,$A13,Database!$V:$V,BB$7&\" \"&BB$8)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$O:$O,$A13,Database!$V:$V,BC$7&\" \"&BC$8)","v":0},{"$f":"SUM(AV13,-AW13,AX13,-AY13,AZ13,-BA13,BB13,-BC13)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$O:$O,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BD13,BE13)","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$O:$O,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BE13","v":0},{"$f":"SUMIFS(Database!$BR:$BR,Database!$O:$O,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BR:$BR,Database!$O:$O,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BF13,BG13,BH13)","v":0},null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$O:$O,$A13,Database!$V:$V,BK$7&\" \"&BK$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$O:$O,$A13,Database!$V:$V,BL$7&\" \"&BL$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$O:$O,$A13,Database!$V:$V,BM$7&\" \"&BM$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$O:$O,$A13,Database!$V:$V,BN$7&\" \"&BN$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$O:$O,$A13,Database!$V:$V,BO$7&\" \"&BO$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$O:$O,$A13,Database!$V:$V,BP$7&\" \"&BP$8)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$O:$O,$A13,Database!$V:$V,BQ$7&\" \"&BQ$8)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$O:$O,$A13,Database!$V:$V,BR$7&\" \"&BR$8)","v":0},{"$f":"SUM(BK13,-BL13,BM13,-BN13,BO13,-BP13,BQ13,-BR13)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$O:$O,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(BS13,BT13)","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$O:$O,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-BT13","v":0},{"$f":"SUMIFS(Database!$BY:$BY,Database!$O:$O,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$BY:$BY,Database!$O:$O,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(BU13,BV13,BW13)","v":0},null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$O:$O,$A13,Database!$V:$V,BZ$7&\" \"&BZ$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$O:$O,$A13,Database!$V:$V,CA$7&\" \"&CA$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$O:$O,$A13,Database!$V:$V,CB$7&\" \"&CB$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$O:$O,$A13,Database!$V:$V,CC$7&\" \"&CC$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$O:$O,$A13,Database!$V:$V,CD$7&\" \"&CD$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$O:$O,$A13,Database!$V:$V,CE$7&\" \"&CE$8)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$O:$O,$A13,Database!$V:$V,CF$7&\" \"&CF$8)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$O:$O,$A13,Database!$V:$V,CG$7&\" \"&CG$8)","v":0},{"$f":"SUM(BZ13,-CA13,CB13,-CC13,CD13,-CE13,CF13,-CG13)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$O:$O,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CH13,CI13)","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$O:$O,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CI13","v":0},{"$f":"SUMIFS(Database!$CF:$CF,Database!$O:$O,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CF:$CF,Database!$O:$O,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CJ13,CK13,CL13)","v":0},null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$O:$O,$A13,Database!$V:$V,CO$7&\" \"&CO$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$O:$O,$A13,Database!$V:$V,CP$7&\" \"&CP$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$O:$O,$A13,Database!$V:$V,CQ$7&\" \"&CQ$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$O:$O,$A13,Database!$V:$V,CR$7&\" \"&CR$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$O:$O,$A13,Database!$V:$V,CS$7&\" \"&CS$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$O:$O,$A13,Database!$V:$V,CT$7&\" \"&CT$8)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$O:$O,$A13,Database!$V:$V,CU$7&\" \"&CU$8)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$O:$O,$A13,Database!$V:$V,CV$7&\" \"&CV$8)","v":0},{"$f":"SUM(CO13,-CP13,CQ13,-CR13,CS13,-CT13,CU13,-CV13)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$O:$O,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(CW13,CX13)","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$O:$O,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-CX13","v":0},{"$f":"SUMIFS(Database!$CM:$CM,Database!$O:$O,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CM:$CM,Database!$O:$O,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(CY13,CZ13,DA13)","v":0},null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$O:$O,$A13,Database!$V:$V,DD$7&\" \"&DD$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$O:$O,$A13,Database!$V:$V,DE$7&\" \"&DE$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$O:$O,$A13,Database!$V:$V,DF$7&\" \"&DF$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$O:$O,$A13,Database!$V:$V,DG$7&\" \"&DG$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$O:$O,$A13,Database!$V:$V,DH$7&\" \"&DH$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$O:$O,$A13,Database!$V:$V,DI$7&\" \"&DI$8)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$O:$O,$A13,Database!$V:$V,DJ$7&\" \"&DJ$8)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$O:$O,$A13,Database!$V:$V,DK$7&\" \"&DK$8)","v":0},{"$f":"SUM(DD13,-DE13,DF13,-DG13,DH13,-DI13,DJ13,-DK13)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$O:$O,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(DL13,DM13)","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$O:$O,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-DM13","v":0},{"$f":"SUMIFS(Database!$CT:$CT,Database!$O:$O,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$CT:$CT,Database!$O:$O,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(DN13,DO13,DP13)","v":0},null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$O:$O,$A13,Database!$V:$V,DS$7&\" \"&DS$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$O:$O,$A13,Database!$V:$V,DT$7&\" \"&DT$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$O:$O,$A13,Database!$V:$V,DU$7&\" \"&DU$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$O:$O,$A13,Database!$V:$V,DV$7&\" \"&DV$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$O:$O,$A13,Database!$V:$V,DW$7&\" \"&DW$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$O:$O,$A13,Database!$V:$V,DX$7&\" \"&DX$8)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$O:$O,$A13,Database!$V:$V,DY$7&\" \"&DY$8)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$O:$O,$A13,Database!$V:$V,DZ$7&\" \"&DZ$8)","v":0},{"$f":"SUM(DS13,-DT13,DU13,-DV13,DW13,-DX13,DY13,-DZ13)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$O:$O,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EA13,EB13)","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$O:$O,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EB13","v":0},{"$f":"SUMIFS(Database!$DA:$DA,Database!$O:$O,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DA:$DA,Database!$O:$O,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(EC13,ED13,EE13)","v":0},null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$O:$O,$A13,Database!$V:$V,EH$7&\" \"&EH$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$O:$O,$A13,Database!$V:$V,EI$7&\" \"&EI$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$O:$O,$A13,Database!$V:$V,EJ$7&\" \"&EJ$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$O:$O,$A13,Database!$V:$V,EK$7&\" \"&EK$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$O:$O,$A13,Database!$V:$V,EL$7&\" \"&EL$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$O:$O,$A13,Database!$V:$V,EM$7&\" \"&EM$8)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$O:$O,$A13,Database!$V:$V,EN$7&\" \"&EN$8)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$O:$O,$A13,Database!$V:$V,EO$7&\" \"&EO$8)","v":0},{"$f":"SUM(EH13,-EI13,EJ13,-EK13,EL13,-EM13,EN13,-EO13)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$O:$O,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(EP13,EQ13)","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$O:$O,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-EQ13","v":0},{"$f":"SUMIFS(Database!$DH:$DH,Database!$O:$O,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DH:$DH,Database!$O:$O,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(ER13,ES13,ET13)","v":0},null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$O:$O,$A13,Database!$V:$V,EW$7&\" \"&EW$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$O:$O,$A13,Database!$V:$V,EX$7&\" \"&EX$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$O:$O,$A13,Database!$V:$V,EY$7&\" \"&EY$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$O:$O,$A13,Database!$V:$V,EZ$7&\" \"&EZ$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$O:$O,$A13,Database!$V:$V,FA$7&\" \"&FA$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$O:$O,$A13,Database!$V:$V,FB$7&\" \"&FB$8)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$O:$O,$A13,Database!$V:$V,FC$7&\" \"&FC$8)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$O:$O,$A13,Database!$V:$V,FD$7&\" \"&FD$8)","v":0},{"$f":"SUM(EW13,-EX13,EY13,-EZ13,FA13,-FB13,FC13,-FD13)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$O:$O,$A13,Database!$W:$W,general_BU_summary_depreciation_IS)","v":0},{"$f":"SUM(FE13,FF13)","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$O:$O,$A13,Database!$V:$V,\"Operating Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A13,Database!$V:$V,\"Capital Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A13,Database!$V:$V,\"Reserve Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A13,Database!$V:$V,\"Internal Expenditure\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A13,Database!$X:$X,general_income_contra,Database!$Y:$Y,\"cash\")-FF13","v":0},{"$f":"SUMIFS(Database!$DO:$DO,Database!$O:$O,$A13,Database!$V:$V,\"Operating Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A13,Database!$V:$V,\"Capital Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A13,Database!$V:$V,\"Reserve Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A13,Database!$V:$V,\"Internal Income\",Database!$Y:$Y,\"non-cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A13,Database!$X:$X,general_depreciation_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A13,Database!$X:$X,general_ele_contra,Database!$Y:$Y,\"cash\")+SUMIFS(Database!$DO:$DO,Database!$O:$O,$A13,Database!$X:$X,general_other_exp_contra,Database!$Y:$Y,\"cash\")","v":0},{"$f":"SUM(FG13,FH13,FI13)","v":0}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,{"$f":"SUBTOTAL(109,C9:C508)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUBTOTAL(109,DE9:DE508)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," "," "," "]
[null,"Sum above",{"$f":"C509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"DE509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0," "," "," "]
[null,"per statutory format",{"$f":"'Budget Summary 1'!$J32","v":19840490},{"$f":"'Budget Summary 1'!$J64","v":23452404},{"$f":"'Budget Summary 1'!$J92","v":8328678},{"$f":"'Budget Summary 1'!$J111","v":9291812},{"$f":"'Budget Summary 1'!$J118","v":4842166},{"$f":"'Budget Summary 1'!$J122","v":1570001},{"$f":"'Budget Summary 1'!$J133","v":752636},{"$f":"'Budget Summary 1'!$J143","v":0},{"$f":"'Budget Summary 1'!$J148","v":-550247},{"$f":"'Budget Summary 1'!$J50+'Budget Summary 1'!$J51+'Budget Summary 1'!$J52","v":4746123},{"$f":"K512+L512","v":4195876},{"$f":"'Budget Reconciliation'!$C9","v":0},{"$f":"'Budget Reconciliation'!$C10","v":-4746123},{"$f":"SUM(M512,N512,O512)","v":-550247},null,{"$f":"'Budget Summary 1'!$L32","v":21502220.699999999},{"$f":"'Budget Summary 1'!$L64","v":23771957.25},{"$f":"'Budget Summary 1'!$L92","v":5851843.7000000002},{"$f":"'Budget Summary 1'!$L111","v":5291973},{"$f":"'Budget Summary 1'!$L118","v":2160232},{"$f":"'Budget Summary 1'!$L122","v":1227470},{"$f":"'Budget Summary 1'!$L133","v":777104},{"$f":"'Budget Summary 1'!$L143","v":0},{"$f":"'Budget Summary 1'!$L148","v":0.14999999944120646},{"$f":"'Budget Summary 1'!$L50+'Budget Summary 1'!$L51+'Budget Summary 1'!$L52","v":4849513.040000001},{"$f":"Z512+AA512","v":4849513.1900000004},{"$f":"'Budget Reconciliation'!$E9","v":0},{"$f":"'Budget Reconciliation'!$E10","v":-4849513.4800000004},{"$f":"SUM(AB512,AC512,AD512)","v":-0.2900000000372529},null,{"$f":"'Budget Summary 1'!$M32","v":22929015.59},{"$f":"'Budget Summary 1'!$M64","v":24138138.18},{"$f":"'Budget Summary 1'!$M92","v":6369066.5600000005},{"$f":"'Budget Summary 1'!$M111","v":6146151.96},{"$f":"'Budget Summary 1'!$M118","v":1376241},{"$f":"'Budget Summary 1'!$M122","v":1184265},{"$f":"'Budget Summary 1'!$M133","v":794232},{"$f":"'Budget Summary 1'!$M143","v":0},{"$f":"'Budget Summary 1'!$M148","v":1.0000000707805157E-2},{"$f":"'Budget Summary 1'!$M50+'Budget Summary 1'!$M51+'Budget Summary 1'!$M52","v":4978156.0999999996},{"$f":"AO512+AP512","v":4978156.1100000003},{"$f":"'Budget Reconciliation'!$F9","v":0},{"$f":"'Budget Reconciliation'!$F10","v":-4978156.4000000004},{"$f":"SUM(AQ512,AR512,AS512)","v":-0.2900000000372529},null,{"$f":"'Budget Summary 1'!$N32","v":22745145.200000003},{"$f":"'Budget Summary 1'!$N64","v":25209951.130000003},{"$f":"'Budget Summary 1'!$N92","v":6492857.7199999997},{"$f":"'Budget Summary 1'!$N111","v":4806575.38},{"$f":"'Budget Summary 1'!$N118","v":1483091},{"$f":"'Budget Summary 1'!$N122","v":1536199},{"$f":"'Budget Summary 1'!$N133","v":831632},{"$f":"'Budget Summary 1'!$N143","v":0},{"$f":"'Budget Summary 1'!$N148","v":0.41000000014901161},{"$f":"'Budget Summary 1'!$N50+'Budget Summary 1'!$N51+'Budget Summary 1'!$N52","v":5078001.25},{"$f":"BD512+BE512","v":5078001.66},{"$f":"'Budget Reconciliation'!$G9","v":0},{"$f":"'Budget Reconciliation'!$G10","v":-5078000.96},{"$f":"SUM(BF512,BG512,BH512)","v":0.70000000018626451},null,{"$f":"'Budget Summary 1'!$O32","v":24001163.810000002},{"$f":"'Budget Summary 1'!$O64","v":25779992.309999999},{"$f":"'Budget Summary 1'!$O92","v":6120999.9800000004},{"$f":"'Budget Summary 1'!$O111","v":5071276.59},{"$f":"'Budget Summary 1'!$O118","v":939542},{"$f":"'Budget Summary 1'!$O122","v":1081142},{"$f":"'Budget Summary 1'!$O133","v":870705},{"$f":"'Budget Summary 1'!$O143","v":0},{"$f":"'Budget Summary 1'!$O148","v":-0.10999999567866325},{"$f":"'Budget Summary 1'!$O50+'Budget Summary 1'!$O51+'Budget Summary 1'!$O52","v":5181462.66},{"$f":"BS512+BT512","v":5181462.5500000045},{"$f":"'Budget Reconciliation'!$H9","v":0},{"$f":"'Budget Reconciliation'!$H10","v":-5181463.46},{"$f":"SUM(BU512,BV512,BW512)","v":-0.90999999549239874},null,{"$f":"'Budget Summary 1'!$P32","v":25426149.100000001},{"$f":"'Budget Summary 1'!$P64","v":26664456.839999992},{"$f":"'Budget Summary 1'!$P92","v":6351842.0999999996},{"$f":"'Budget Summary 1'!$P111","v":5624401.2700000005},{"$f":"'Budget Summary 1'!$P118","v":857301},{"$f":"'Budget Summary 1'!$P122","v":1257962},{"$f":"'Budget Summary 1'!$P133","v":911528},{"$f":"'Budget Summary 1'!$P143","v":0},{"$f":"'Budget Summary 1'!$P148","v":9.000000823289156E-2},{"$f":"'Budget Summary 1'!$P50+'Budget Summary 1'!$P51+'Budget Summary 1'!$P52","v":5346702.6500000004},{"$f":"CH512+CI512","v":5346702.7400000086},{"$f":"'Budget Reconciliation'!$I9","v":0},{"$f":"'Budget Reconciliation'!$I10","v":-5346703.3099999996},{"$f":"SUM(CJ512,CK512,CL512)","v":-0.56999999098479748},null,{"$f":"'Budget Summary 1'!$Q32","v":26303071.060000002},{"$f":"'Budget Summary 1'!$Q64","v":27486863.559999995},{"$f":"'Budget Summary 1'!$Q92","v":6537917.9199999999},{"$f":"'Budget Summary 1'!$Q111","v":5654711.6100000003},{"$f":"'Budget Summary 1'!$Q118","v":883249},{"$f":"'Budget Summary 1'!$Q122","v":1530575},{"$f":"'Budget Summary 1'!$Q133","v":947912},{"$f":"'Budget Summary 1'!$Q143","v":0},{"$f":"'Budget Summary 1'!$Q148","v":-0.18999999295920134},{"$f":"'Budget Summary 1'!$Q50+'Budget Summary 1'!$Q51+'Budget Summary 1'!$Q52","v":5500787.5699999994},{"$f":"CW512+CX512","v":5500787.3800000064},{"$f":"'Budget Reconciliation'!$J9","v":0},{"$f":"'Budget Reconciliation'!$J10","v":-5500788},{"$f":"SUM(CY512,CZ512,DA512)","v":-0.61999999359250069},null,{"$f":"'Budget Summary 1'!$R32","v":27223432.349999998},{"$f":"'Budget Summary 1'!$R64","v":28354571.210000005},{"$f":"'Budget Summary 1'!$R92","v":6721543.9100000001},{"$f":"'Budget Summary 1'!$R111","v":5422207.5300000003},{"$f":"'Budget Summary 1'!$R118","v":547784},{"$f":"'Budget Summary 1'!$R122","v":1701888},{"$f":"'Budget Summary 1'!$R133","v":985906},{"$f":"'Budget Summary 1'!$R143","v":0},{"$f":"'Budget Summary 1'!$R148","v":-0.48000000696629286},{"$f":"'Budget Summary 1'!$R50+'Budget Summary 1'!$R51+'Budget Summary 1'!$R52","v":5651285.040000001},{"$f":"DL512+DM512","v":5651284.559999994},{"$f":"'Budget Reconciliation'!$K9","v":0},{"$f":"'Budget Reconciliation'!$K10","v":-5651285.1299999999},{"$f":"SUM(DN512,DO512,DP512)","v":-0.57000000588595867},null,{"$f":"'Budget Summary 1'!$S32","v":28168552.800000001},{"$f":"'Budget Summary 1'!$S64","v":29289518.049999997},{"$f":"'Budget Summary 1'!$S92","v":6924499.8200000003},{"$f":"'Budget Summary 1'!$S111","v":5619955.6699999999},{"$f":"'Budget Summary 1'!$S118","v":566318},{"$f":"'Budget Summary 1'!$S122","v":1775486},{"$f":"'Budget Summary 1'!$S133","v":1025589},{"$f":"'Budget Summary 1'!$S143","v":0},{"$f":"'Budget Summary 1'!$S148","v":-9.9999995902180672E-2},{"$f":"'Budget Summary 1'!$S50+'Budget Summary 1'!$S51+'Budget Summary 1'!$S52","v":5828131.2699999996},{"$f":"EA512+EB512","v":5828131.1700000037},{"$f":"'Budget Reconciliation'!$L9","v":0},{"$f":"'Budget Reconciliation'!$L10","v":-5828131.4100000001},{"$f":"SUM(EC512,ED512,EE512)","v":-0.23999999649822712},null,{"$f":"'Budget Summary 1'!$T32","v":29149805.82},{"$f":"'Budget Summary 1'!$T64","v":30182204.939999994},{"$f":"'Budget Summary 1'!$T92","v":7075808.4900000002},{"$f":"'Budget Summary 1'!$T111","v":5826197.9899999984},{"$f":"'Budget Summary 1'!$T118","v":585408},{"$f":"'Budget Summary 1'!$T122","v":1869654},{"$f":"'Budget Summary 1'!$T133","v":1067035},{"$f":"'Budget Summary 1'!$T143","v":0},{"$f":"'Budget Summary 1'!$T148","v":0.38000000827014446},{"$f":"'Budget Summary 1'!$T50+'Budget Summary 1'!$T51+'Budget Summary 1'!$T52","v":5935918.3399999999},{"$f":"EP512+EQ512","v":5935918.7200000081},{"$f":"'Budget Reconciliation'!$M9","v":0},{"$f":"'Budget Reconciliation'!$M10","v":-5935917.6500000004},{"$f":"SUM(ER512,ES512,ET512)","v":1.0700000077486038},null,{"$f":"'Budget Summary 1'!$U32","v":30168620.920000006},{"$f":"'Budget Summary 1'!$U64","v":31156474.689999998},{"$f":"'Budget Summary 1'!$U92","v":7274187.6899999995},{"$f":"'Budget Summary 1'!$U111","v":6038218.6000000006},{"$f":"'Budget Summary 1'!$U118","v":605069},{"$f":"'Budget Summary 1'!$U122","v":1963512},{"$f":"'Budget Summary 1'!$U133","v":1110328},{"$f":"'Budget Summary 1'!$U143","v":0},{"$f":"'Budget Summary 1'!$U148","v":0.32000000681728125},{"$f":"'Budget Summary 1'!$U50+'Budget Summary 1'!$U51+'Budget Summary 1'!$U52","v":6097522.8799999999},{"$f":"FE512+FF512","v":6097523.2000000067},{"$f":"'Budget Reconciliation'!$N9","v":0},{"$f":"'Budget Reconciliation'!$N10","v":-6097522.7699999996},{"$f":"SUM(FG512,FH512,FI512)","v":0.43000000715255737}," "," "," "]
[null,"variance",{"$f":"ROUND(C511-C512,2)","v":-19840490},-23452404,-8328678,-9291812,-4842166,-1570001,-752636,0,550247,-4746123,-4195876,0,4746123,550247,null,-21502220.699999999,-23771957.25,-5851843.7000000002,-5291973,-2160232,-1227470,-777104,0,-0.15,-4849513.04,-4849513.1900000004,0,4849513.4800000004,0.28999999999999998,null,-22929015.59,-24138138.18,-6369066.5599999996,-6146151.96,-1376241,-1184265,-794232,0,-0.01,-4978156.0999999996,-4978156.1100000003,0,4978156.4000000004,0.28999999999999998,null,-22745145.199999999,-25209951.129999999,-6492857.7199999997,-4806575.38,-1483091,-1536199,-831632,0,-0.41,-5078001.25,-5078001.66,0,5078000.96,-0.7,null,-24001163.809999999,-25779992.309999999,-6120999.9800000004,-5071276.59,-939542,-1081142,-870705,0,0.11,-5181462.66,-5181462.55,0,5181463.46,0.91,null,-25426149.100000001,-26664456.84,-6351842.0999999996,-5624401.2699999996,-857301,-1257962,-911528,0,-0.09,-5346702.6500000004,-5346702.74,0,5346703.3099999996,0.56999999999999995,null,-26303071.059999999,-27486863.559999999,-6537917.9199999999,-5654711.6100000003,-883249,-1530575,-947912,0,0.19,-5500787.5700000003,-5500787.3799999999,0,5500788,0.62,null,-27223432.350000001,{"$f":"ROUND(DE511-DE512,2)","v":-28354571.210000001},-6721543.9100000001,-5422207.5300000003,-547784,-1701888,-985906,0,0.48,-5651285.04,-5651284.5599999996,0,5651285.1299999999,0.56999999999999995,null,-28168552.800000001,-29289518.050000001,-6924499.8200000003,-5619955.6699999999,-566318,-1775486,-1025589,0,0.1,-5828131.2699999996,-5828131.1699999999,0,5828131.4100000001,0.24,null,-29149805.82,-30182204.940000001,-7075808.4900000002,-5826197.9900000002,-585408,-1869654,-1067035,0,-0.38,-5935918.3399999999,-5935918.7199999997,0,5935917.6500000004,-1.07,null,-30168620.920000002,-31156474.690000001,-7274187.6900000004,-6038218.5999999996,-605069,-1963512,-1110328,0,-0.32,-6097522.8799999999,-6097523.2000000002,0,6097522.7699999996,-0.43," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CM511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DB511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DQ511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EF511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EU511","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FJ511","v":0}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$C11","v":-550247},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$E11","v":-0.2900000000372529},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$F11","v":-0.2900000000372529},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$G11","v":0.70000000018626451},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$H11","v":-0.90999999549239874},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$I11","v":-0.56999999098479748},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$J11","v":-0.61999999359250069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$K11","v":-0.57000000588595867},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$L11","v":-0.23999999649822712},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$M11","v":1.0700000077486038},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Budget Reconciliation'!$N11","v":0.43000000715255737}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(P515-P516,2)","v":550247},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AE515-AE516,2)","v":0.28999999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AT515-AT516,2)","v":0.28999999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BI515-BI516,2)","v":-0.7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BX515-BX516,2)","v":0.91},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(CM515-CM516,2)","v":0.56999999999999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(DB515-DB516,2)","v":0.62},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(DQ515-DQ516,2)","v":0.56999999999999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(EF515-EF516,2)","v":0.24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(EU515-EU516,2)","v":-1.07},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(FJ515-FJ516,2)","v":-0.43}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"KPI - Snapshot","index":34,"n_rows":325,"n_cols":81,"rows_kept":139,"cut":true,"hidden":false,"merged":[[195,45,195,46],[195,47,195,48],[195,49,195,50],[195,51,195,52],[195,53,195,54],[195,55,195,56],[237,1,237,2],[194,1,195,1],[195,9,195,10],[195,12,195,13],[195,14,195,15],[195,16,195,17],[195,18,195,19],[195,20,195,21],[195,22,195,23],[195,24,195,25],[195,26,195,27],[195,28,195,29],[195,30,195,31],[195,34,195,35],[195,37,195,38],[195,39,195,40],[195,41,195,42],[195,43,195,44],[232,51,232,52],[232,53,232,54],[232,55,232,56],[235,26,235,27],[235,28,235,29],[235,30,235,31],[235,34,235,35],[235,37,235,38],[189,45,189,46],[189,47,189,48],[189,49,189,50],[189,51,189,52],[189,53,189,54],[189,55,189,56],[191,1,192,1],[192,9,192,10],[192,12,192,13],[192,14,192,15],[192,16,192,17],[192,18,192,19],[192,20,192,21],[192,22,192,23],[192,24,192,25],[192,26,192,27],[192,28,192,29],[192,30,192,31],[192,34,192,35],[192,37,192,38],[192,39,192,40],[192,41,192,42],[192,43,192,44],[192,45,192,46],[192,47,192,48],[192,49,192,50],[192,51,192,52],[192,53,192,54],[192,55,192,56],[188,1,189,1],[189,9,189,10],[189,12,189,13],[189,14,189,15],[189,16,189,17],[189,18,189,19],[189,20,189,21],[189,22,189,23],[189,24,189,25],[189,26,189,27],[189,28,189,29],[189,30,189,31],[189,34,189,35],[189,37,189,38],[189,39,189,40],[189,41,189,42],[189,43,189,44],[5,12,5,31],[275,39,275,40],[275,41,275,42],[275,43,275,44],[266,39,266,40],[266,41,266,42],[266,43,266,44],[254,34,254,35],[257,34,257,35],[260,34,260,35],[263,34,263,35],[266,34,266,35],[269,34,269,35],[272,34,272,35],[275,34,275,35],[242,37,242,38],[245,37,245,38],[251,37,251,38],[260,47,260,48],[260,49,260,50],[260,51,260,52],[260,53,260,54],[260,55,260,56],[275,45,275,46],[275,47,275,48],[275,49,275,50],[275,51,275,52],[275,53,275,54],[275,55,275,56],[272,39,272,40],[272,41,272,42],[272,43,272,44],[272,45,272,46],[272,47,272,48],[272,49,272,50],[272,51,272,52],[272,53,272,54],[272,55,272,56],[269,39,269,40],[269,41,269,42],[269,43,269,44],[269,45,269,46],[269,47,269,48],[269,49,269,50],[269,51,269,52],[269,53,269,54],[269,55,269,56],[257,47,257,48],[257,49,257,50],[257,51,257,52],[257,53,257,54],[257,55,257,56],[254,39,254,40],[254,41,254,42],[254,43,254,44],[254,45,254,46],[254,47,254,48],[254,49,254,50],[254,51,254,52],[254,53,254,54],[254,55,254,56],[266,45,266,46],[266,47,266,48],[266,49,266,50],[266,51,266,52],[266,53,266,54],[266,55,266,56],[263,39,263,40],[263,41,263,42],[263,43,263,44],[263,45,263,46],[263,47,263,48],[263,49,263,50],[263,51,263,52],[263,53,263,54],[263,55,263,56],[260,39,260,40],[260,41,260,42],[260,43,260,44],[254,37,254,38],[257,37,257,38],[260,37,260,38],[263,37,263,38],[266,37,266,38],[269,37,269,38],[272,37,272,38],[275,37,275,38],[248,37,248,38],[242,34,242,35],[245,34,245,35],[248,34,248,35],[251,34,251,35],[242,39,242,40],[242,41,242,42],[242,43,242,44],[242,45,242,46],[257,39,257,40],[257,41,257,42],[257,43,257,44],[257,45,257,46],[260,45,260,46],[242,47,242,48],[242,49,242,50],[242,51,242,52],[242,53,242,54],[242,55,242,56],[245,39,245,40],[245,41,245,42],[245,43,245,44],[245,45,245,46],[245,47,245,48],[245,49,245,50],[251,39,251,40],[251,41,251,42],[251,43,251,44],[251,45,251,46],[251,47,251,48],[251,49,251,50],[251,51,251,52],[251,53,251,54],[251,55,251,56],[245,51,245,52],[245,53,245,54],[245,55,245,56],[248,39,248,40],[248,41,248,42],[248,43,248,44],[248,45,248,46],[248,47,248,48],[248,49,248,50],[248,51,248,52],[248,53,248,54],[248,55,248,56],[235,39,235,40],[235,41,235,42],[235,43,235,44],[235,45,235,46],[234,1,235,1],[235,9,235,10],[235,12,235,13],[235,14,235,15],[235,16,235,17],[235,18,235,19],[235,20,235,21],[235,22,235,23],[235,24,235,25],[235,47,235,48],[235,49,235,50],[235,51,235,52],[235,53,235,54],[235,55,235,56],[231,1,232,1],[232,9,232,10],[232,12,232,13],[232,14,232,15],[232,16,232,17],[232,18,232,19],[232,26,232,27],[232,28,232,29],[232,30,232,31],[232,34,232,35],[232,37,232,38],[232,39,232,40],[232,41,232,42],[232,43,232,44],[226,45,226,46],[226,47,226,48],[226,49,226,50],[226,20,226,21],[226,22,226,23],[226,24,226,25],[226,26,226,27],[226,28,226,29],[226,30,226,31],[226,34,226,35],[226,37,226,38],[226,39,226,40],[226,41,226,42],[226,43,226,44],[232,45,232,46],[232,47,232,48],[232,49,232,50],[226,51,226,52],[226,53,226,54],[226,55,226,56],[228,1,229,1],[229,9,229,10],[229,12,229,13],[229,14,229,15],[229,16,229,17],[229,18,229,19],[229,20,229,21],[229,22,229,23],[229,24,229,25],[229,26,229,27],[229,28,229,29],[229,30,229,31],[229,34,229,35],[229,37,229,38],[229,39,229,40],[229,41,229,42],[229,43,229,44],[229,45,229,46],[229,47,229,48],[229,49,229,50],[229,51,229,52],[229,53,229,54],[229,55,229,56],[225,1,226,1],[226,9,226,10],[226,12,226,13],[226,14,226,15],[226,16,226,17],[226,18,226,19],[220,49,220,50],[220,51,220,52],[220,53,220,54],[220,55,220,56],[222,1,223,1],[223,9,223,10],[223,12,223,13],[223,14,223,15],[223,16,223,17],[223,18,223,19],[223,20,223,21],[223,22,223,23],[223,24,223,25],[223,26,223,27],[223,28,223,29],[223,30,223,31],[223,34,223,35],[223,37,223,38],[223,39,223,40],[223,41,223,42],[223,43,223,44],[223,45,223,46],[223,47,223,48],[223,49,223,50],[223,51,223,52],[223,53,223,54],[223,55,223,56],[217,47,217,48],[217,49,217,50],[217,51,217,52],[217,53,217,54],[217,55,217,56],[219,1,220,1],[220,9,220,10],[220,12,220,13],[220,14,220,15],[220,16,220,17],[220,18,220,19],[220,20,220,21],[220,22,220,23],[220,24,220,25],[220,26,220,27],[220,28,220,29],[220,30,220,31],[220,34,220,35],[220,37,220,38],[220,39,220,40],[220,41,220,42],[220,43,220,44],[220,45,220,46],[220,47,220,48],[217,26,217,27],[217,28,217,29],[217,30,217,31],[217,34,217,35],[217,37,217,38],[217,39,217,40],[217,41,217,42],[217,43,217,44],[217,45,217,46],[216,1,217,1],[217,9,217,10],[217,12,217,13],[217,14,217,15],[217,16,217,17],[217,18,217,19],[217,20,217,21],[217,22,217,23],[217,24,217,25],[211,55,211,56],[213,1,214,1],[214,9,214,10],[214,12,214,13],[214,14,214,15],[214,16,214,17],[214,18,214,19],[214,20,214,21],[214,22,214,23],[214,24,214,25],[214,26,214,27],[214,28,214,29],[214,30,214,31],[214,34,214,35],[214,37,214,38],[214,39,214,40],[214,41,214,42],[214,43,214,44],[214,45,214,46],[214,47,214,48],[214,49,214,50],[214,51,214,52],[214,53,214,54],[214,55,214,56],[208,53,208,54],[208,55,208,56],[210,1,211,1],[211,9,211,10],[211,12,211,13],[211,14,211,15],[211,16,211,17],[211,18,211,19],[211,20,211,21],[211,22,211,23],[211,24,211,25],[211,26,211,27],[211,28,211,29],[211,30,211,31],[211,34,211,35],[211,37,211,38],[211,39,211,40],[211,41,211,42],[211,43,211,44],[211,45,211,46],[211,47,211,48],[211,49,211,50],[211,51,211,52],[211,53,211,54],[208,34,208,35],[208,37,208,38],[208,39,208,40],[208,41,208,42],[208,43,208,44],[208,45,208,46],[208,47,208,48],[208,49,208,50],[208,51,208,52],[159,28,159,29],[159,30,159,31],[207,1,208,1],[208,9,208,10],[208,12,208,13],[208,14,208,15],[208,16,208,17],[208,18,208,19],[208,20,208,21],[208,22,208,23],[208,24,208,25],[208,26,208,27],[208,28,208,29],[208,30,208,31],[159,9,159,10],[159,12,159,13],[159,14,159,15],[159,16,159,17],[159,18,159,19],[159,20,159,21],[159,22,159,23],[159,24,159,25],[159,26,159,27],[203,45,203,46],[203,47,203,48],[203,49,203,50],[203,51,203,52],[203,26,203,27],[176,9,176,10],[157,28,157,29],[157,30,157,31],[158,9,158,10],[158,12,158,13],[158,14,158,15],[158,16,158,17],[158,18,158,19],[158,20,158,21],[158,22,158,23],[158,24,158,25],[158,26,158,27],[158,28,158,29],[158,30,158,31],[157,9,157,10],[157,12,157,13],[157,14,157,15],[157,16,157,17],[157,18,157,19],[157,20,157,21],[157,22,157,23],[157,24,157,25],[157,26,157,27],[155,28,155,29],[155,30,155,31],[156,9,156,10],[156,12,156,13],[156,14,156,15],[156,16,156,17],[156,18,156,19],[156,20,156,21],[156,22,156,23],[156,24,156,25],[156,26,156,27],[156,28,156,29],[156,30,156,31],[155,9,155,10],[155,12,155,13],[155,14,155,15],[155,16,155,17],[155,18,155,19],[155,20,155,21],[155,22,155,23],[155,24,155,25],[155,26,155,27],[153,28,153,29],[153,30,153,31],[154,9,154,10],[154,12,154,13],[154,14,154,15],[154,16,154,17],[154,18,154,19],[154,20,154,21],[154,22,154,23],[154,24,154,25],[154,26,154,27],[154,28,154,29],[154,30,154,31],[153,9,153,10],[153,12,153,13],[153,14,153,15],[153,16,153,17],[153,18,153,19],[153,20,153,21],[153,22,153,23],[153,24,153,25],[153,26,153,27],[151,28,151,29],[151,30,151,31],[152,9,152,10],[152,12,152,13],[152,14,152,15],[152,16,152,17],[152,18,152,19],[152,20,152,21],[152,22,152,23],[152,24,152,25],[152,26,152,27],[152,28,152,29],[152,30,152,31],[151,9,151,10],[151,12,151,13],[151,14,151,15],[151,16,151,17],[151,18,151,19],[151,20,151,21],[151,22,151,23],[151,24,151,25],[151,26,151,27],[149,28,149,29],[149,30,149,31],[150,9,150,10],[150,12,150,13],[150,14,150,15],[150,16,150,17],[150,18,150,19],[150,20,150,21],[150,22,150,23],[150,24,150,25],[150,26,150,27],[150,28,150,29],[150,30,150,31],[149,9,149,10],[149,12,149,13],[149,14,149,15],[149,16,149,17],[149,18,149,19],[149,20,149,21],[149,22,149,23],[149,24,149,25],[149,26,149,27],[147,28,147,29],[147,30,147,31],[148,9,148,10],[148,12,148,13],[148,14,148,15],[148,16,148,17],[148,18,148,19],[148,20,148,21],[148,22,148,23],[148,24,148,25],[148,26,148,27],[148,28,148,29],[148,30,148,31],[147,9,147,10],[147,12,147,13],[147,14,147,15],[147,16,147,17],[147,18,147,19],[147,20,147,21],[147,22,147,23],[147,24,147,25],[147,26,147,27],[145,28,145,29],[145,30,145,31],[146,9,146,10],[146,12,146,13],[146,14,146,15],[146,16,146,17],[146,18,146,19],[146,20,146,21],[146,22,146,23],[146,24,146,25],[146,26,146,27],[146,28,146,29],[146,30,146,31],[145,9,145,10],[145,12,145,13],[145,14,145,15],[145,16,145,17],[145,18,145,19],[145,20,145,21],[145,22,145,23],[145,24,145,25],[145,26,145,27],[143,28,143,29],[143,30,143,31],[144,9,144,10],[144,12,144,13],[144,14,144,15],[144,16,144,17],[144,18,144,19],[144,20,144,21],[144,22,144,23],[144,24,144,25],[144,26,144,27],[144,28,144,29],[144,30,144,31],[143,9,143,10],[143,12,143,13],[143,14,143,15],[143,16,143,17],[143,18,143,19],[143,20,143,21],[143,22,143,23],[143,24,143,25],[143,26,143,27],[141,28,141,29],[141,30,141,31],[142,9,142,10],[142,12,142,13],[142,14,142,15],[142,16,142,17],[142,18,142,19],[142,20,142,21],[142,22,142,23],[142,24,142,25],[142,26,142,27],[142,28,142,29],[142,30,142,31],[141,9,141,10],[141,12,141,13],[141,14,141,15],[141,16,141,17],[141,18,141,19],[141,20,141,21],[141,22,141,23],[141,24,141,25],[141,26,141,27],[139,28,139,29],[139,30,139,31],[140,9,140,10],[140,12,140,13],[140,14,140,15],[140,16,140,17],[140,18,140,19],[140,20,140,21],[140,22,140,23],[140,24,140,25],[140,26,140,27],[140,28,140,29],[140,30,140,31],[139,9,139,10],[139,12,139,13],[139,14,139,15],[139,16,139,17],[139,18,139,19],[139,20,139,21],[139,22,139,23],[139,24,139,25],[139,26,139,27],[137,28,137,29],[137,30,137,31],[138,9,138,10],[138,12,138,13],[138,14,138,15],[138,16,138,17],[138,18,138,19],[138,20,138,21],[138,22,138,23],[138,24,138,25],[138,26,138,27],[138,28,138,29],[138,30,138,31],[137,9,137,10],[137,12,137,13],[137,14,137,15],[137,16,137,17],[137,18,137,19],[137,20,137,21],[137,22,137,23],[137,24,137,25],[137,26,137,27],[133,26,133,27],[135,28,135,29],[135,30,135,31],[136,9,136,10],[136,12,136,13],[136,14,136,15],[136,16,136,17],[136,18,136,19],[136,20,136,21],[136,22,136,23],[136,24,136,25],[136,26,136,27],[136,28,136,29],[136,30,136,31],[135,9,135,10],[135,12,135,13],[135,14,135,15],[135,16,135,17],[135,18,135,19],[135,20,135,21],[135,22,135,23],[135,24,135,25],[135,26,135,27],[128,9,128,10],[128,12,128,13],[133,28,133,29],[133,30,133,31],[128,14,128,15],[128,16,128,17],[128,18,128,19],[128,20,128,21],[128,22,128,23],[128,24,128,25],[128,26,128,27],[128,28,128,29],[128,30,128,31],[134,9,134,10],[134,12,134,13],[134,14,134,15],[134,16,134,17],[134,18,134,19],[134,20,134,21],[134,22,134,23],[134,24,134,25],[134,26,134,27],[134,28,134,29],[134,30,134,31],[133,9,133,10],[133,12,133,13],[133,14,133,15],[133,16,133,17],[133,18,133,19],[133,20,133,21],[133,22,133,23],[133,24,133,25],[127,28,127,29],[127,30,127,31],[132,9,132,10],[132,12,132,13],[132,14,132,15],[132,16,132,17],[132,18,132,19],[132,20,132,21],[132,22,132,23],[132,24,132,25],[132,26,132,27],[132,28,132,29],[132,30,132,31],[127,9,127,10],[127,12,127,13],[127,14,127,15],[127,16,127,17],[127,18,127,19],[127,20,127,21],[127,22,127,23],[127,24,127,25],[127,26,127,27],[131,28,131,29],[131,30,131,31],[131,9,131,10],[131,12,131,13],[131,14,131,15],[131,16,131,17],[131,18,131,19],[131,20,131,21],[131,22,131,23],[131,24,131,25],[126,22,126,23],[126,24,126,25],[126,26,126,27],[126,28,126,29],[126,30,126,31],[125,9,125,10],[125,12,125,13],[125,14,125,15],[125,16,125,17],[125,18,125,19],[125,20,125,21],[125,22,125,23],[125,24,125,25],[125,26,125,27],[126,9,126,10],[126,12,126,13],[126,14,126,15],[126,16,126,17],[126,18,126,19],[126,20,126,21],[125,28,125,29],[125,30,125,31],[120,26,120,27],[120,28,120,29],[120,30,120,31],[121,9,121,10],[121,12,121,13],[121,14,121,15],[121,16,121,17],[121,18,121,19],[121,20,121,21],[121,22,121,23],[121,24,121,25],[121,26,121,27],[121,28,121,29],[121,30,121,31],[123,14,123,15],[123,16,123,17],[123,18,123,19],[123,20,123,21],[123,22,123,23],[123,24,123,25],[123,26,123,27],[123,28,123,29],[123,30,123,31],[122,22,122,23],[122,24,122,25],[122,26,122,27],[122,28,122,29],[122,30,122,31],[120,9,120,10],[120,12,120,13],[120,14,120,15],[120,16,120,17],[131,26,131,27],[129,28,129,29],[129,30,129,31],[130,9,130,10],[130,12,130,13],[130,14,130,15],[130,16,130,17],[130,18,130,19],[130,20,130,21],[130,22,130,23],[130,24,130,25],[130,26,130,27],[130,28,130,29],[130,30,130,31],[129,9,129,10],[129,12,129,13],[129,14,129,15],[129,16,129,17],[129,18,129,19],[129,20,129,21],[129,22,129,23],[129,24,129,25],[129,26,129,27],[124,9,124,10],[124,12,124,13],[124,14,124,15],[124,16,124,17],[124,18,124,19],[124,20,124,21],[124,22,124,23],[124,24,124,25],[124,26,124,27],[124,28,124,29],[124,30,124,31],[123,9,123,10],[123,12,123,13],[117,20,117,21],[117,22,117,23],[117,24,117,25],[117,26,117,27],[119,28,119,29],[119,30,119,31],[119,9,119,10],[119,12,119,13],[119,14,119,15],[119,16,119,17],[119,18,119,19],[119,20,119,21],[119,22,119,23],[122,9,122,10],[122,12,122,13],[122,14,122,15],[122,16,122,17],[122,18,122,19],[122,20,122,21],[120,18,120,19],[120,20,120,21],[120,22,120,23],[120,24,120,25],[116,24,116,25],[116,26,116,27],[116,28,116,29],[116,30,116,31],[115,9,115,10],[115,12,115,13],[115,14,115,15],[115,16,115,17],[115,18,115,19],[115,20,115,21],[115,22,115,23],[115,24,115,25],[115,26,115,27],[119,26,119,27],[117,28,117,29],[117,30,117,31],[118,9,118,10],[118,12,118,13],[118,14,118,15],[118,16,118,17],[118,18,118,19],[118,20,118,21],[118,22,118,23],[118,24,118,25],[118,26,118,27],[118,28,118,29],[118,30,118,31],[117,9,117,10],[117,12,117,13],[117,14,117,15],[117,16,117,17],[117,18,117,19],[119,24,119,25],[113,28,113,29],[113,30,113,31],[114,9,114,10],[114,12,114,13],[114,14,114,15],[114,16,114,17],[114,18,114,19],[114,20,114,21],[114,22,114,23],[114,24,114,25],[114,26,114,27],[114,28,114,29],[114,30,114,31],[113,9,113,10],[113,12,113,13],[113,14,113,15],[113,16,113,17],[113,18,113,19],[113,20,113,21],[113,22,113,23],[113,24,113,25],[113,26,113,27],[115,28,115,29],[115,30,115,31],[116,9,116,10],[116,12,116,13],[116,14,116,15],[116,16,116,17],[116,18,116,19],[116,20,116,21],[116,22,116,23],[109,28,109,29],[109,30,109,31],[112,9,112,10],[112,12,112,13],[112,14,112,15],[112,16,112,17],[112,18,112,19],[112,20,112,21],[112,22,112,23],[112,24,112,25],[112,26,112,27],[112,28,112,29],[112,30,112,31],[109,9,109,10],[109,12,109,13],[109,14,109,15],[109,16,109,17],[109,18,109,19],[109,20,109,21],[109,22,109,23],[109,24,109,25],[109,26,109,27],[107,28,107,29],[107,30,107,31],[108,9,108,10],[108,12,108,13],[108,14,108,15],[108,16,108,17],[108,18,108,19],[108,20,108,21],[108,22,108,23],[108,24,108,25],[108,26,108,27],[108,28,108,29],[108,30,108,31],[107,9,107,10],[107,12,107,13],[107,14,107,15],[107,16,107,17],[107,18,107,19],[107,20,107,21],[107,22,107,23],[107,24,107,25],[107,26,107,27],[103,26,103,27],[105,28,105,29],[105,30,105,31]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5},"merged_total":2353,"flags":["merged_cut"]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide"," "," "," "]
["hide",{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,"hide","hide","hide","hide","hide",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide"," "," "," "]
[null,{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"\"KEY PERFORMANCE INDICATORS - \"&UPPER(general_fund_name)","v":"KEY PERFORMANCE INDICATORS - GENERAL FUND"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,null,null,null,null,null,null,"Current",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,"Year",null,null,"Projected Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,"Scenarios",{"$f":"'KPI calculation'!B4","v":"2010/11"},{"$f":"'KPI calculation'!C4","v":"2011/12"},{"$f":"'KPI calculation'!D4","v":"2012/13"},{"$f":"'KPI calculation'!E4","v":"2013/14"},null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,1,"Within green benchmark (green min and/or green max)",null,null,null,null,null,null,null,null,null,{"$f":"\"―\"","v":"―"},"Within green benchmark",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,0,"Within amber benchmark (amber min and/or amber max)",null,null,null,null,null,null,null,null,null,"↗","above green maximum and below amber maximum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"↘","below green minimum and above amber minimum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,-2,"Not within benchmark (amber min and/or amber max)",null,null,null,null,null,null,null,null,null,"↑","above amber maximum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"↓","below amber minimum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Council's Target Benchmarks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"New Note 13 Ratios",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"'KPI calculation'!A7","v":"Operating Performance Ratio 1)"},"minimum amber",null,{"$f":"IF('KPI - Benchmark Targets'!C19=\"\",\"\",'KPI - Benchmark Targets'!C19)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D19=\"\",\"\",'KPI - Benchmark Targets'!D19)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E19=\"\",\"\",'KPI - Benchmark Targets'!E19)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F19=\"\",\"\",'KPI - Benchmark Targets'!F19)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G19=\"\",\"\",'KPI - Benchmark Targets'!G19)","v":-0.06},null,null,{"$f":"IF('KPI - Benchmark Targets'!H19=\"\",\"\",'KPI - Benchmark Targets'!H19)","v":-0.06},null,{"$f":"IF('KPI - Benchmark Targets'!I19=\"\",\"\",'KPI - Benchmark Targets'!I19)","v":-0.06},null,{"$f":"IF('KPI - Benchmark Targets'!J19=\"\",\"\",'KPI - Benchmark Targets'!J19)","v":-0.06},null,{"$f":"IF('KPI - Benchmark Targets'!K19=\"\",\"\",'KPI - Benchmark Targets'!K19)","v":-0.06},null,{"$f":"IF('KPI - Benchmark Targets'!L19=\"\",\"\",'KPI - Benchmark Targets'!L19)","v":-0.06},null,{"$f":"IF('KPI - Benchmark Targets'!M19=\"\",\"\",'KPI - Benchmark Targets'!M19)","v":-0.06},null,{"$f":"IF('KPI - Benchmark Targets'!N19=\"\",\"\",'KPI - Benchmark Targets'!N19)","v":-0.06},null,{"$f":"IF('KPI - Benchmark Targets'!O19=\"\",\"\",'KPI - Benchmark Targets'!O19)","v":-0.06},null,{"$f":"IF('KPI - Benchmark Targets'!P19=\"\",\"\",'KPI - Benchmark Targets'!P19)","v":-0.06},null,{"$f":"IF('KPI - Benchmark Targets'!Q19=\"\",\"\",'KPI - Benchmark Targets'!Q19)","v":-0.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"minimum greem",null,{"$f":"IF('KPI - Benchmark Targets'!C20=\"\",\"\",'KPI - Benchmark Targets'!C20)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D20=\"\",\"\",'KPI - Benchmark Targets'!D20)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E20=\"\",\"\",'KPI - Benchmark Targets'!E20)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F20=\"\",\"\",'KPI - Benchmark Targets'!F20)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G20=\"\",\"\",'KPI - Benchmark Targets'!G20)","v":-0.04},null,null,{"$f":"IF('KPI - Benchmark Targets'!H20=\"\",\"\",'KPI - Benchmark Targets'!H20)","v":-0.04},null,{"$f":"IF('KPI - Benchmark Targets'!I20=\"\",\"\",'KPI - Benchmark Targets'!I20)","v":-0.04},null,{"$f":"IF('KPI - Benchmark Targets'!J20=\"\",\"\",'KPI - Benchmark Targets'!J20)","v":-0.04},null,{"$f":"IF('KPI - Benchmark Targets'!K20=\"\",\"\",'KPI - Benchmark Targets'!K20)","v":-0.04},null,{"$f":"IF('KPI - Benchmark Targets'!L20=\"\",\"\",'KPI - Benchmark Targets'!L20)","v":-0.04},null,{"$f":"IF('KPI - Benchmark Targets'!M20=\"\",\"\",'KPI - Benchmark Targets'!M20)","v":-0.04},null,{"$f":"IF('KPI - Benchmark Targets'!N20=\"\",\"\",'KPI - Benchmark Targets'!N20)","v":-0.04},null,{"$f":"IF('KPI - Benchmark Targets'!O20=\"\",\"\",'KPI - Benchmark Targets'!O20)","v":-0.04},null,{"$f":"IF('KPI - Benchmark Targets'!P20=\"\",\"\",'KPI - Benchmark Targets'!P20)","v":-0.04},null,{"$f":"IF('KPI - Benchmark Targets'!Q20=\"\",\"\",'KPI - Benchmark Targets'!Q20)","v":-0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"maximum green",null,{"$f":"IF('KPI - Benchmark Targets'!C21=\"\",\"\",'KPI - Benchmark Targets'!C21)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D21=\"\",\"\",'KPI - Benchmark Targets'!D21)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E21=\"\",\"\",'KPI - Benchmark Targets'!E21)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F21=\"\",\"\",'KPI - Benchmark Targets'!F21)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G21=\"\",\"\",'KPI - Benchmark Targets'!G21)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H21=\"\",\"\",'KPI - Benchmark Targets'!H21)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I21=\"\",\"\",'KPI - Benchmark Targets'!I21)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J21=\"\",\"\",'KPI - Benchmark Targets'!J21)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K21=\"\",\"\",'KPI - Benchmark Targets'!K21)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L21=\"\",\"\",'KPI - Benchmark Targets'!L21)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M21=\"\",\"\",'KPI - Benchmark Targets'!M21)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N21=\"\",\"\",'KPI - Benchmark Targets'!N21)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O21=\"\",\"\",'KPI - Benchmark Targets'!O21)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P21=\"\",\"\",'KPI - Benchmark Targets'!P21)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q21=\"\",\"\",'KPI - Benchmark Targets'!Q21)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"maximum amber",null,{"$f":"IF('KPI - Benchmark Targets'!C22=\"\",\"\",'KPI - Benchmark Targets'!C22)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D22=\"\",\"\",'KPI - Benchmark Targets'!D22)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E22=\"\",\"\",'KPI - Benchmark Targets'!E22)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F22=\"\",\"\",'KPI - Benchmark Targets'!F22)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G22=\"\",\"\",'KPI - Benchmark Targets'!G22)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H22=\"\",\"\",'KPI - Benchmark Targets'!H22)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I22=\"\",\"\",'KPI - Benchmark Targets'!I22)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J22=\"\",\"\",'KPI - Benchmark Targets'!J22)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K22=\"\",\"\",'KPI - Benchmark Targets'!K22)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L22=\"\",\"\",'KPI - Benchmark Targets'!L22)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M22=\"\",\"\",'KPI - Benchmark Targets'!M22)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N22=\"\",\"\",'KPI - Benchmark Targets'!N22)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O22=\"\",\"\",'KPI - Benchmark Targets'!O22)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P22=\"\",\"\",'KPI - Benchmark Targets'!P22)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q22=\"\",\"\",'KPI - Benchmark Targets'!Q22)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"'KPI calculation'!A8","v":"Own Source Operating Revenue Ratio 1)"},"minimum amber",null,{"$f":"IF('KPI - Benchmark Targets'!C31=\"\",\"\",'KPI - Benchmark Targets'!C31)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D31=\"\",\"\",'KPI - Benchmark Targets'!D31)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E31=\"\",\"\",'KPI - Benchmark Targets'!E31)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F31=\"\",\"\",'KPI - Benchmark Targets'!F31)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G31=\"\",\"\",'KPI - Benchmark Targets'!G31)","v":0.5},null,null,{"$f":"IF('KPI - Benchmark Targets'!H31=\"\",\"\",'KPI - Benchmark Targets'!H31)","v":0.5},null,{"$f":"IF('KPI - Benchmark Targets'!I31=\"\",\"\",'KPI - Benchmark Targets'!I31)","v":0.5},null,{"$f":"IF('KPI - Benchmark Targets'!J31=\"\",\"\",'KPI - Benchmark Targets'!J31)","v":0.5},null,{"$f":"IF('KPI - Benchmark Targets'!K31=\"\",\"\",'KPI - Benchmark Targets'!K31)","v":0.5},null,{"$f":"IF('KPI - Benchmark Targets'!L31=\"\",\"\",'KPI - Benchmark Targets'!L31)","v":0.5},null,{"$f":"IF('KPI - Benchmark Targets'!M31=\"\",\"\",'KPI - Benchmark Targets'!M31)","v":0.5},null,{"$f":"IF('KPI - Benchmark Targets'!N31=\"\",\"\",'KPI - Benchmark Targets'!N31)","v":0.5},null,{"$f":"IF('KPI - Benchmark Targets'!O31=\"\",\"\",'KPI - Benchmark Targets'!O31)","v":0.5},null,{"$f":"IF('KPI - Benchmark Targets'!P31=\"\",\"\",'KPI - Benchmark Targets'!P31)","v":0.5},null,{"$f":"IF('KPI - Benchmark Targets'!Q31=\"\",\"\",'KPI - Benchmark Targets'!Q31)","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"minimum greem",null,{"$f":"IF('KPI - Benchmark Targets'!C32=\"\",\"\",'KPI - Benchmark Targets'!C32)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D32=\"\",\"\",'KPI - Benchmark Targets'!D32)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E32=\"\",\"\",'KPI - Benchmark Targets'!E32)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F32=\"\",\"\",'KPI - Benchmark Targets'!F32)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G32=\"\",\"\",'KPI - Benchmark Targets'!G32)","v":0.6},null,null,{"$f":"IF('KPI - Benchmark Targets'!H32=\"\",\"\",'KPI - Benchmark Targets'!H32)","v":0.6},null,{"$f":"IF('KPI - Benchmark Targets'!I32=\"\",\"\",'KPI - Benchmark Targets'!I32)","v":0.6},null,{"$f":"IF('KPI - Benchmark Targets'!J32=\"\",\"\",'KPI - Benchmark Targets'!J32)","v":0.6},null,{"$f":"IF('KPI - Benchmark Targets'!K32=\"\",\"\",'KPI - Benchmark Targets'!K32)","v":0.6},null,{"$f":"IF('KPI - Benchmark Targets'!L32=\"\",\"\",'KPI - Benchmark Targets'!L32)","v":0.6},null,{"$f":"IF('KPI - Benchmark Targets'!M32=\"\",\"\",'KPI - Benchmark Targets'!M32)","v":0.6},null,{"$f":"IF('KPI - Benchmark Targets'!N32=\"\",\"\",'KPI - Benchmark Targets'!N32)","v":0.6},null,{"$f":"IF('KPI - Benchmark Targets'!O32=\"\",\"\",'KPI - Benchmark Targets'!O32)","v":0.6},null,{"$f":"IF('KPI - Benchmark Targets'!P32=\"\",\"\",'KPI - Benchmark Targets'!P32)","v":0.6},null,{"$f":"IF('KPI - Benchmark Targets'!Q32=\"\",\"\",'KPI - Benchmark Targets'!Q32)","v":0.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"maximum green",null,{"$f":"IF('KPI - Benchmark Targets'!C33=\"\",\"\",'KPI - Benchmark Targets'!C33)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D33=\"\",\"\",'KPI - Benchmark Targets'!D33)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E33=\"\",\"\",'KPI - Benchmark Targets'!E33)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F33=\"\",\"\",'KPI - Benchmark Targets'!F33)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G33=\"\",\"\",'KPI - Benchmark Targets'!G33)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H33=\"\",\"\",'KPI - Benchmark Targets'!H33)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I33=\"\",\"\",'KPI - Benchmark Targets'!I33)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J33=\"\",\"\",'KPI - Benchmark Targets'!J33)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K33=\"\",\"\",'KPI - Benchmark Targets'!K33)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L33=\"\",\"\",'KPI - Benchmark Targets'!L33)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M33=\"\",\"\",'KPI - Benchmark Targets'!M33)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N33=\"\",\"\",'KPI - Benchmark Targets'!N33)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O33=\"\",\"\",'KPI - Benchmark Targets'!O33)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P33=\"\",\"\",'KPI - Benchmark Targets'!P33)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q33=\"\",\"\",'KPI - Benchmark Targets'!Q33)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"maximum amber",null,{"$f":"IF('KPI - Benchmark Targets'!C34=\"\",\"\",'KPI - Benchmark Targets'!C34)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D34=\"\",\"\",'KPI - Benchmark Targets'!D34)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E34=\"\",\"\",'KPI - Benchmark Targets'!E34)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F34=\"\",\"\",'KPI - Benchmark Targets'!F34)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G34=\"\",\"\",'KPI - Benchmark Targets'!G34)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H34=\"\",\"\",'KPI - Benchmark Targets'!H34)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I34=\"\",\"\",'KPI - Benchmark Targets'!I34)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J34=\"\",\"\",'KPI - Benchmark Targets'!J34)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K34=\"\",\"\",'KPI - Benchmark Targets'!K34)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L34=\"\",\"\",'KPI - Benchmark Targets'!L34)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M34=\"\",\"\",'KPI - Benchmark Targets'!M34)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N34=\"\",\"\",'KPI - Benchmark Targets'!N34)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O34=\"\",\"\",'KPI - Benchmark Targets'!O34)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P34=\"\",\"\",'KPI - Benchmark Targets'!P34)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q34=\"\",\"\",'KPI - Benchmark Targets'!Q34)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"'KPI calculation'!A9","v":"Unrestricted Current Ratio"},"minimum amber",null,{"$f":"IF('KPI - Benchmark Targets'!C43=\"\",\"\",'KPI - Benchmark Targets'!C43)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D43=\"\",\"\",'KPI - Benchmark Targets'!D43)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E43=\"\",\"\",'KPI - Benchmark Targets'!E43)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F43=\"\",\"\",'KPI - Benchmark Targets'!F43)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G43=\"\",\"\",'KPI - Benchmark Targets'!G43)","v":1},null,null,{"$f":"IF('KPI - Benchmark Targets'!H43=\"\",\"\",'KPI - Benchmark Targets'!H43)","v":1},null,{"$f":"IF('KPI - Benchmark Targets'!I43=\"\",\"\",'KPI - Benchmark Targets'!I43)","v":1},null,{"$f":"IF('KPI - Benchmark Targets'!J43=\"\",\"\",'KPI - Benchmark Targets'!J43)","v":1},null,{"$f":"IF('KPI - Benchmark Targets'!K43=\"\",\"\",'KPI - Benchmark Targets'!K43)","v":1},null,{"$f":"IF('KPI - Benchmark Targets'!L43=\"\",\"\",'KPI - Benchmark Targets'!L43)","v":1},null,{"$f":"IF('KPI - Benchmark Targets'!M43=\"\",\"\",'KPI - Benchmark Targets'!M43)","v":1},null,{"$f":"IF('KPI - Benchmark Targets'!N43=\"\",\"\",'KPI - Benchmark Targets'!N43)","v":1},null,{"$f":"IF('KPI - Benchmark Targets'!O43=\"\",\"\",'KPI - Benchmark Targets'!O43)","v":1},null,{"$f":"IF('KPI - Benchmark Targets'!P43=\"\",\"\",'KPI - Benchmark Targets'!P43)","v":1},null,{"$f":"IF('KPI - Benchmark Targets'!Q43=\"\",\"\",'KPI - Benchmark Targets'!Q43)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"minimum greem",null,{"$f":"IF('KPI - Benchmark Targets'!C44=\"\",\"\",'KPI - Benchmark Targets'!C44)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D44=\"\",\"\",'KPI - Benchmark Targets'!D44)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E44=\"\",\"\",'KPI - Benchmark Targets'!E44)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F44=\"\",\"\",'KPI - Benchmark Targets'!F44)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G44=\"\",\"\",'KPI - Benchmark Targets'!G44)","v":1.5},null,null,{"$f":"IF('KPI - Benchmark Targets'!H44=\"\",\"\",'KPI - Benchmark Targets'!H44)","v":1.5},null,{"$f":"IF('KPI - Benchmark Targets'!I44=\"\",\"\",'KPI - Benchmark Targets'!I44)","v":1.5},null,{"$f":"IF('KPI - Benchmark Targets'!J44=\"\",\"\",'KPI - Benchmark Targets'!J44)","v":1.5},null,{"$f":"IF('KPI - Benchmark Targets'!K44=\"\",\"\",'KPI - Benchmark Targets'!K44)","v":1.5},null,{"$f":"IF('KPI - Benchmark Targets'!L44=\"\",\"\",'KPI - Benchmark Targets'!L44)","v":1.5},null,{"$f":"IF('KPI - Benchmark Targets'!M44=\"\",\"\",'KPI - Benchmark Targets'!M44)","v":1.5},null,{"$f":"IF('KPI - Benchmark Targets'!N44=\"\",\"\",'KPI - Benchmark Targets'!N44)","v":1.5},null,{"$f":"IF('KPI - Benchmark Targets'!O44=\"\",\"\",'KPI - Benchmark Targets'!O44)","v":1.5},null,{"$f":"IF('KPI - Benchmark Targets'!P44=\"\",\"\",'KPI - Benchmark Targets'!P44)","v":1.5},null,{"$f":"IF('KPI - Benchmark Targets'!Q44=\"\",\"\",'KPI - Benchmark Targets'!Q44)","v":1.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"maximum green",null,{"$f":"IF('KPI - Benchmark Targets'!C45=\"\",\"\",'KPI - Benchmark Targets'!C45)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D45=\"\",\"\",'KPI - Benchmark Targets'!D45)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E45=\"\",\"\",'KPI - Benchmark Targets'!E45)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F45=\"\",\"\",'KPI - Benchmark Targets'!F45)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G45=\"\",\"\",'KPI - Benchmark Targets'!G45)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H45=\"\",\"\",'KPI - Benchmark Targets'!H45)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I45=\"\",\"\",'KPI - Benchmark Targets'!I45)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J45=\"\",\"\",'KPI - Benchmark Targets'!J45)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K45=\"\",\"\",'KPI - Benchmark Targets'!K45)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L45=\"\",\"\",'KPI - Benchmark Targets'!L45)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M45=\"\",\"\",'KPI - Benchmark Targets'!M45)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N45=\"\",\"\",'KPI - Benchmark Targets'!N45)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O45=\"\",\"\",'KPI - Benchmark Targets'!O45)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P45=\"\",\"\",'KPI - Benchmark Targets'!P45)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q45=\"\",\"\",'KPI - Benchmark Targets'!Q45)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"maximum amber",null,{"$f":"IF('KPI - Benchmark Targets'!C46=\"\",\"\",'KPI - Benchmark Targets'!C46)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D46=\"\",\"\",'KPI - Benchmark Targets'!D46)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E46=\"\",\"\",'KPI - Benchmark Targets'!E46)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F46=\"\",\"\",'KPI - Benchmark Targets'!F46)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G46=\"\",\"\",'KPI - Benchmark Targets'!G46)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H46=\"\",\"\",'KPI - Benchmark Targets'!H46)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I46=\"\",\"\",'KPI - Benchmark Targets'!I46)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J46=\"\",\"\",'KPI - Benchmark Targets'!J46)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K46=\"\",\"\",'KPI - Benchmark Targets'!K46)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L46=\"\",\"\",'KPI - Benchmark Targets'!L46)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M46=\"\",\"\",'KPI - Benchmark Targets'!M46)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N46=\"\",\"\",'KPI - Benchmark Targets'!N46)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O46=\"\",\"\",'KPI - Benchmark Targets'!O46)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P46=\"\",\"\",'KPI - Benchmark Targets'!P46)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q46=\"\",\"\",'KPI - Benchmark Targets'!Q46)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"'KPI calculation'!A10","v":"Debt Service Cover Ratio 1)"},"minimum amber",null,{"$f":"IF('KPI - Benchmark Targets'!C55=\"\",\"\",'KPI - Benchmark Targets'!C55)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D55=\"\",\"\",'KPI - Benchmark Targets'!D55)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E55=\"\",\"\",'KPI - Benchmark Targets'!E55)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F55=\"\",\"\",'KPI - Benchmark Targets'!F55)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G55=\"\",\"\",'KPI - Benchmark Targets'!G55)","v":1.75},null,null,{"$f":"IF('KPI - Benchmark Targets'!H55=\"\",\"\",'KPI - Benchmark Targets'!H55)","v":1.75},null,{"$f":"IF('KPI - Benchmark Targets'!I55=\"\",\"\",'KPI - Benchmark Targets'!I55)","v":1.75},null,{"$f":"IF('KPI - Benchmark Targets'!J55=\"\",\"\",'KPI - Benchmark Targets'!J55)","v":1.75},null,{"$f":"IF('KPI - Benchmark Targets'!K55=\"\",\"\",'KPI - Benchmark Targets'!K55)","v":1.75},null,{"$f":"IF('KPI - Benchmark Targets'!L55=\"\",\"\",'KPI - Benchmark Targets'!L55)","v":1.75},null,{"$f":"IF('KPI - Benchmark Targets'!M55=\"\",\"\",'KPI - Benchmark Targets'!M55)","v":1.75},null,{"$f":"IF('KPI - Benchmark Targets'!N55=\"\",\"\",'KPI - Benchmark Targets'!N55)","v":1.75},null,{"$f":"IF('KPI - Benchmark Targets'!O55=\"\",\"\",'KPI - Benchmark Targets'!O55)","v":1.75},null,{"$f":"IF('KPI - Benchmark Targets'!P55=\"\",\"\",'KPI - Benchmark Targets'!P55)","v":1.75},null,{"$f":"IF('KPI - Benchmark Targets'!Q55=\"\",\"\",'KPI - Benchmark Targets'!Q55)","v":1.75},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"minimum greem",null,{"$f":"IF('KPI - Benchmark Targets'!C56=\"\",\"\",'KPI - Benchmark Targets'!C56)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D56=\"\",\"\",'KPI - Benchmark Targets'!D56)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E56=\"\",\"\",'KPI - Benchmark Targets'!E56)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F56=\"\",\"\",'KPI - Benchmark Targets'!F56)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G56=\"\",\"\",'KPI - Benchmark Targets'!G56)","v":2},null,null,{"$f":"IF('KPI - Benchmark Targets'!H56=\"\",\"\",'KPI - Benchmark Targets'!H56)","v":2},null,{"$f":"IF('KPI - Benchmark Targets'!I56=\"\",\"\",'KPI - Benchmark Targets'!I56)","v":2},null,{"$f":"IF('KPI - Benchmark Targets'!J56=\"\",\"\",'KPI - Benchmark Targets'!J56)","v":2},null,{"$f":"IF('KPI - Benchmark Targets'!K56=\"\",\"\",'KPI - Benchmark Targets'!K56)","v":2},null,{"$f":"IF('KPI - Benchmark Targets'!L56=\"\",\"\",'KPI - Benchmark Targets'!L56)","v":2},null,{"$f":"IF('KPI - Benchmark Targets'!M56=\"\",\"\",'KPI - Benchmark Targets'!M56)","v":2},null,{"$f":"IF('KPI - Benchmark Targets'!N56=\"\",\"\",'KPI - Benchmark Targets'!N56)","v":2},null,{"$f":"IF('KPI - Benchmark Targets'!O56=\"\",\"\",'KPI - Benchmark Targets'!O56)","v":2},null,{"$f":"IF('KPI - Benchmark Targets'!P56=\"\",\"\",'KPI - Benchmark Targets'!P56)","v":2},null,{"$f":"IF('KPI - Benchmark Targets'!Q56=\"\",\"\",'KPI - Benchmark Targets'!Q56)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"maximum green",null,{"$f":"IF('KPI - Benchmark Targets'!C57=\"\",\"\",'KPI - Benchmark Targets'!C57)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D57=\"\",\"\",'KPI - Benchmark Targets'!D57)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E57=\"\",\"\",'KPI - Benchmark Targets'!E57)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F57=\"\",\"\",'KPI - Benchmark Targets'!F57)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G57=\"\",\"\",'KPI - Benchmark Targets'!G57)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H57=\"\",\"\",'KPI - Benchmark Targets'!H57)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I57=\"\",\"\",'KPI - Benchmark Targets'!I57)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J57=\"\",\"\",'KPI - Benchmark Targets'!J57)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K57=\"\",\"\",'KPI - Benchmark Targets'!K57)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L57=\"\",\"\",'KPI - Benchmark Targets'!L57)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M57=\"\",\"\",'KPI - Benchmark Targets'!M57)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N57=\"\",\"\",'KPI - Benchmark Targets'!N57)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O57=\"\",\"\",'KPI - Benchmark Targets'!O57)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P57=\"\",\"\",'KPI - Benchmark Targets'!P57)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q57=\"\",\"\",'KPI - Benchmark Targets'!Q57)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"maximum amber",null,{"$f":"IF('KPI - Benchmark Targets'!C58=\"\",\"\",'KPI - Benchmark Targets'!C58)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D58=\"\",\"\",'KPI - Benchmark Targets'!D58)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E58=\"\",\"\",'KPI - Benchmark Targets'!E58)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F58=\"\",\"\",'KPI - Benchmark Targets'!F58)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G58=\"\",\"\",'KPI - Benchmark Targets'!G58)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H58=\"\",\"\",'KPI - Benchmark Targets'!H58)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I58=\"\",\"\",'KPI - Benchmark Targets'!I58)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J58=\"\",\"\",'KPI - Benchmark Targets'!J58)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K58=\"\",\"\",'KPI - Benchmark Targets'!K58)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L58=\"\",\"\",'KPI - Benchmark Targets'!L58)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M58=\"\",\"\",'KPI - Benchmark Targets'!M58)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N58=\"\",\"\",'KPI - Benchmark Targets'!N58)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O58=\"\",\"\",'KPI - Benchmark Targets'!O58)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P58=\"\",\"\",'KPI - Benchmark Targets'!P58)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q58=\"\",\"\",'KPI - Benchmark Targets'!Q58)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"'KPI calculation'!A11","v":"Rates, Annual Charges, Interest & Extra Charges Outstanding Percentage"},"minimum amber",null,{"$f":"IF('KPI - Benchmark Targets'!C67=\"\",\"\",'KPI - Benchmark Targets'!C67)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D67=\"\",\"\",'KPI - Benchmark Targets'!D67)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E67=\"\",\"\",'KPI - Benchmark Targets'!E67)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F67=\"\",\"\",'KPI - Benchmark Targets'!F67)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G67=\"\",\"\",'KPI - Benchmark Targets'!G67)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H67=\"\",\"\",'KPI - Benchmark Targets'!H67)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I67=\"\",\"\",'KPI - Benchmark Targets'!I67)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J67=\"\",\"\",'KPI - Benchmark Targets'!J67)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K67=\"\",\"\",'KPI - Benchmark Targets'!K67)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L67=\"\",\"\",'KPI - Benchmark Targets'!L67)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M67=\"\",\"\",'KPI - Benchmark Targets'!M67)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N67=\"\",\"\",'KPI - Benchmark Targets'!N67)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O67=\"\",\"\",'KPI - Benchmark Targets'!O67)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P67=\"\",\"\",'KPI - Benchmark Targets'!P67)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q67=\"\",\"\",'KPI - Benchmark Targets'!Q67)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"minimum greem",null,{"$f":"IF('KPI - Benchmark Targets'!C68=\"\",\"\",'KPI - Benchmark Targets'!C68)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D68=\"\",\"\",'KPI - Benchmark Targets'!D68)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E68=\"\",\"\",'KPI - Benchmark Targets'!E68)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F68=\"\",\"\",'KPI - Benchmark Targets'!F68)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G68=\"\",\"\",'KPI - Benchmark Targets'!G68)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H68=\"\",\"\",'KPI - Benchmark Targets'!H68)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I68=\"\",\"\",'KPI - Benchmark Targets'!I68)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J68=\"\",\"\",'KPI - Benchmark Targets'!J68)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K68=\"\",\"\",'KPI - Benchmark Targets'!K68)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L68=\"\",\"\",'KPI - Benchmark Targets'!L68)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M68=\"\",\"\",'KPI - Benchmark Targets'!M68)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N68=\"\",\"\",'KPI - Benchmark Targets'!N68)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O68=\"\",\"\",'KPI - Benchmark Targets'!O68)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P68=\"\",\"\",'KPI - Benchmark Targets'!P68)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q68=\"\",\"\",'KPI - Benchmark Targets'!Q68)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"maximum green",null,{"$f":"IF('KPI - Benchmark Targets'!C69=\"\",\"\",'KPI - Benchmark Targets'!C69)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D69=\"\",\"\",'KPI - Benchmark Targets'!D69)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E69=\"\",\"\",'KPI - Benchmark Targets'!E69)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F69=\"\",\"\",'KPI - Benchmark Targets'!F69)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G69=\"\",\"\",'KPI - Benchmark Targets'!G69)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H69=\"\",\"\",'KPI - Benchmark Targets'!H69)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I69=\"\",\"\",'KPI - Benchmark Targets'!I69)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J69=\"\",\"\",'KPI - Benchmark Targets'!J69)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K69=\"\",\"\",'KPI - Benchmark Targets'!K69)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L69=\"\",\"\",'KPI - Benchmark Targets'!L69)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M69=\"\",\"\",'KPI - Benchmark Targets'!M69)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N69=\"\",\"\",'KPI - Benchmark Targets'!N69)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O69=\"\",\"\",'KPI - Benchmark Targets'!O69)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P69=\"\",\"\",'KPI - Benchmark Targets'!P69)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q69=\"\",\"\",'KPI - Benchmark Targets'!Q69)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"maximum amber",null,{"$f":"IF('KPI - Benchmark Targets'!C70=\"\",\"\",'KPI - Benchmark Targets'!C70)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D70=\"\",\"\",'KPI - Benchmark Targets'!D70)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E70=\"\",\"\",'KPI - Benchmark Targets'!E70)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F70=\"\",\"\",'KPI - Benchmark Targets'!F70)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G70=\"\",\"\",'KPI - Benchmark Targets'!G70)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H70=\"\",\"\",'KPI - Benchmark Targets'!H70)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I70=\"\",\"\",'KPI - Benchmark Targets'!I70)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J70=\"\",\"\",'KPI - Benchmark Targets'!J70)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K70=\"\",\"\",'KPI - Benchmark Targets'!K70)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L70=\"\",\"\",'KPI - Benchmark Targets'!L70)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M70=\"\",\"\",'KPI - Benchmark Targets'!M70)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N70=\"\",\"\",'KPI - Benchmark Targets'!N70)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O70=\"\",\"\",'KPI - Benchmark Targets'!O70)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P70=\"\",\"\",'KPI - Benchmark Targets'!P70)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q70=\"\",\"\",'KPI - Benchmark Targets'!Q70)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"'KPI calculation'!A12","v":"Cash Expense Cover Ratio 1)"},"minimum amber",null,{"$f":"IF('KPI - Benchmark Targets'!C79=\"\",\"\",'KPI - Benchmark Targets'!C79)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D79=\"\",\"\",'KPI - Benchmark Targets'!D79)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E79=\"\",\"\",'KPI - Benchmark Targets'!E79)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F79=\"\",\"\",'KPI - Benchmark Targets'!F79)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G79=\"\",\"\",'KPI - Benchmark Targets'!G79)","v":2},null,null,{"$f":"IF('KPI - Benchmark Targets'!H79=\"\",\"\",'KPI - Benchmark Targets'!H79)","v":2},null,{"$f":"IF('KPI - Benchmark Targets'!I79=\"\",\"\",'KPI - Benchmark Targets'!I79)","v":2},null,{"$f":"IF('KPI - Benchmark Targets'!J79=\"\",\"\",'KPI - Benchmark Targets'!J79)","v":2},null,{"$f":"IF('KPI - Benchmark Targets'!K79=\"\",\"\",'KPI - Benchmark Targets'!K79)","v":2},null,{"$f":"IF('KPI - Benchmark Targets'!L79=\"\",\"\",'KPI - Benchmark Targets'!L79)","v":2},null,{"$f":"IF('KPI - Benchmark Targets'!M79=\"\",\"\",'KPI - Benchmark Targets'!M79)","v":2},null,{"$f":"IF('KPI - Benchmark Targets'!N79=\"\",\"\",'KPI - Benchmark Targets'!N79)","v":2},null,{"$f":"IF('KPI - Benchmark Targets'!O79=\"\",\"\",'KPI - Benchmark Targets'!O79)","v":2},null,{"$f":"IF('KPI - Benchmark Targets'!P79=\"\",\"\",'KPI - Benchmark Targets'!P79)","v":2},null,{"$f":"IF('KPI - Benchmark Targets'!Q79=\"\",\"\",'KPI - Benchmark Targets'!Q79)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"minimum greem",null,{"$f":"IF('KPI - Benchmark Targets'!C80=\"\",\"\",'KPI - Benchmark Targets'!C80)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D80=\"\",\"\",'KPI - Benchmark Targets'!D80)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E80=\"\",\"\",'KPI - Benchmark Targets'!E80)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F80=\"\",\"\",'KPI - Benchmark Targets'!F80)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G80=\"\",\"\",'KPI - Benchmark Targets'!G80)","v":3},null,null,{"$f":"IF('KPI - Benchmark Targets'!H80=\"\",\"\",'KPI - Benchmark Targets'!H80)","v":3},null,{"$f":"IF('KPI - Benchmark Targets'!I80=\"\",\"\",'KPI - Benchmark Targets'!I80)","v":3},null,{"$f":"IF('KPI - Benchmark Targets'!J80=\"\",\"\",'KPI - Benchmark Targets'!J80)","v":3},null,{"$f":"IF('KPI - Benchmark Targets'!K80=\"\",\"\",'KPI - Benchmark Targets'!K80)","v":3},null,{"$f":"IF('KPI - Benchmark Targets'!L80=\"\",\"\",'KPI - Benchmark Targets'!L80)","v":3},null,{"$f":"IF('KPI - Benchmark Targets'!M80=\"\",\"\",'KPI - Benchmark Targets'!M80)","v":3},null,{"$f":"IF('KPI - Benchmark Targets'!N80=\"\",\"\",'KPI - Benchmark Targets'!N80)","v":3},null,{"$f":"IF('KPI - Benchmark Targets'!O80=\"\",\"\",'KPI - Benchmark Targets'!O80)","v":3},null,{"$f":"IF('KPI - Benchmark Targets'!P80=\"\",\"\",'KPI - Benchmark Targets'!P80)","v":3},null,{"$f":"IF('KPI - Benchmark Targets'!Q80=\"\",\"\",'KPI - Benchmark Targets'!Q80)","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"maximum green",null,{"$f":"IF('KPI - Benchmark Targets'!C81=\"\",\"\",'KPI - Benchmark Targets'!C81)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D81=\"\",\"\",'KPI - Benchmark Targets'!D81)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E81=\"\",\"\",'KPI - Benchmark Targets'!E81)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F81=\"\",\"\",'KPI - Benchmark Targets'!F81)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G81=\"\",\"\",'KPI - Benchmark Targets'!G81)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H81=\"\",\"\",'KPI - Benchmark Targets'!H81)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I81=\"\",\"\",'KPI - Benchmark Targets'!I81)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J81=\"\",\"\",'KPI - Benchmark Targets'!J81)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K81=\"\",\"\",'KPI - Benchmark Targets'!K81)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L81=\"\",\"\",'KPI - Benchmark Targets'!L81)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M81=\"\",\"\",'KPI - Benchmark Targets'!M81)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N81=\"\",\"\",'KPI - Benchmark Targets'!N81)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O81=\"\",\"\",'KPI - Benchmark Targets'!O81)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P81=\"\",\"\",'KPI - Benchmark Targets'!P81)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q81=\"\",\"\",'KPI - Benchmark Targets'!Q81)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"maximum amber",null,{"$f":"IF('KPI - Benchmark Targets'!C82=\"\",\"\",'KPI - Benchmark Targets'!C82)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D82=\"\",\"\",'KPI - Benchmark Targets'!D82)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E82=\"\",\"\",'KPI - Benchmark Targets'!E82)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F82=\"\",\"\",'KPI - Benchmark Targets'!F82)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G82=\"\",\"\",'KPI - Benchmark Targets'!G82)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H82=\"\",\"\",'KPI - Benchmark Targets'!H82)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I82=\"\",\"\",'KPI - Benchmark Targets'!I82)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J82=\"\",\"\",'KPI - Benchmark Targets'!J82)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K82=\"\",\"\",'KPI - Benchmark Targets'!K82)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L82=\"\",\"\",'KPI - Benchmark Targets'!L82)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M82=\"\",\"\",'KPI - Benchmark Targets'!M82)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N82=\"\",\"\",'KPI - Benchmark Targets'!N82)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O82=\"\",\"\",'KPI - Benchmark Targets'!O82)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P82=\"\",\"\",'KPI - Benchmark Targets'!P82)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q82=\"\",\"\",'KPI - Benchmark Targets'!Q82)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"New Special Schedule 7 Ratios",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"'KPI calculation'!A18","v":"Building & Infrastructure Renewals Ratio"},"minimum amber",null,{"$f":"IF('KPI - Benchmark Targets'!C96=\"\",\"\",'KPI - Benchmark Targets'!C96)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D96=\"\",\"\",'KPI - Benchmark Targets'!D96)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E96=\"\",\"\",'KPI - Benchmark Targets'!E96)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F96=\"\",\"\",'KPI - Benchmark Targets'!F96)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G96=\"\",\"\",'KPI - Benchmark Targets'!G96)","v":0.8},null,null,{"$f":"IF('KPI - Benchmark Targets'!H96=\"\",\"\",'KPI - Benchmark Targets'!H96)","v":0.8},null,{"$f":"IF('KPI - Benchmark Targets'!I96=\"\",\"\",'KPI - Benchmark Targets'!I96)","v":0.8},null,{"$f":"IF('KPI - Benchmark Targets'!J96=\"\",\"\",'KPI - Benchmark Targets'!J96)","v":0.8},null,{"$f":"IF('KPI - Benchmark Targets'!K96=\"\",\"\",'KPI - Benchmark Targets'!K96)","v":0.8},null,{"$f":"IF('KPI - Benchmark Targets'!L96=\"\",\"\",'KPI - Benchmark Targets'!L96)","v":0.8},null,{"$f":"IF('KPI - Benchmark Targets'!M96=\"\",\"\",'KPI - Benchmark Targets'!M96)","v":0.8},null,{"$f":"IF('KPI - Benchmark Targets'!N96=\"\",\"\",'KPI - Benchmark Targets'!N96)","v":0.8},null,{"$f":"IF('KPI - Benchmark Targets'!O96=\"\",\"\",'KPI - Benchmark Targets'!O96)","v":0.8},null,{"$f":"IF('KPI - Benchmark Targets'!P96=\"\",\"\",'KPI - Benchmark Targets'!P96)","v":0.8},null,{"$f":"IF('KPI - Benchmark Targets'!Q96=\"\",\"\",'KPI - Benchmark Targets'!Q96)","v":0.8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"minimum greem",null,{"$f":"IF('KPI - Benchmark Targets'!C97=\"\",\"\",'KPI - Benchmark Targets'!C97)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D97=\"\",\"\",'KPI - Benchmark Targets'!D97)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E97=\"\",\"\",'KPI - Benchmark Targets'!E97)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F97=\"\",\"\",'KPI - Benchmark Targets'!F97)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G97=\"\",\"\",'KPI - Benchmark Targets'!G97)","v":1},null,null,{"$f":"IF('KPI - Benchmark Targets'!H97=\"\",\"\",'KPI - Benchmark Targets'!H97)","v":1},null,{"$f":"IF('KPI - Benchmark Targets'!I97=\"\",\"\",'KPI - Benchmark Targets'!I97)","v":1},null,{"$f":"IF('KPI - Benchmark Targets'!J97=\"\",\"\",'KPI - Benchmark Targets'!J97)","v":1},null,{"$f":"IF('KPI - Benchmark Targets'!K97=\"\",\"\",'KPI - Benchmark Targets'!K97)","v":1},null,{"$f":"IF('KPI - Benchmark Targets'!L97=\"\",\"\",'KPI - Benchmark Targets'!L97)","v":1},null,{"$f":"IF('KPI - Benchmark Targets'!M97=\"\",\"\",'KPI - Benchmark Targets'!M97)","v":1},null,{"$f":"IF('KPI - Benchmark Targets'!N97=\"\",\"\",'KPI - Benchmark Targets'!N97)","v":1},null,{"$f":"IF('KPI - Benchmark Targets'!O97=\"\",\"\",'KPI - Benchmark Targets'!O97)","v":1},null,{"$f":"IF('KPI - Benchmark Targets'!P97=\"\",\"\",'KPI - Benchmark Targets'!P97)","v":1},null,{"$f":"IF('KPI - Benchmark Targets'!Q97=\"\",\"\",'KPI - Benchmark Targets'!Q97)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"maximum green",null,{"$f":"IF('KPI - Benchmark Targets'!C98=\"\",\"\",'KPI - Benchmark Targets'!C98)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D98=\"\",\"\",'KPI - Benchmark Targets'!D98)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E98=\"\",\"\",'KPI - Benchmark Targets'!E98)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F98=\"\",\"\",'KPI - Benchmark Targets'!F98)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G98=\"\",\"\",'KPI - Benchmark Targets'!G98)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H98=\"\",\"\",'KPI - Benchmark Targets'!H98)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I98=\"\",\"\",'KPI - Benchmark Targets'!I98)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J98=\"\",\"\",'KPI - Benchmark Targets'!J98)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K98=\"\",\"\",'KPI - Benchmark Targets'!K98)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L98=\"\",\"\",'KPI - Benchmark Targets'!L98)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M98=\"\",\"\",'KPI - Benchmark Targets'!M98)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N98=\"\",\"\",'KPI - Benchmark Targets'!N98)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O98=\"\",\"\",'KPI - Benchmark Targets'!O98)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P98=\"\",\"\",'KPI - Benchmark Targets'!P98)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q98=\"\",\"\",'KPI - Benchmark Targets'!Q98)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"maximum amber",null,{"$f":"IF('KPI - Benchmark Targets'!C99=\"\",\"\",'KPI - Benchmark Targets'!C99)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D99=\"\",\"\",'KPI - Benchmark Targets'!D99)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E99=\"\",\"\",'KPI - Benchmark Targets'!E99)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F99=\"\",\"\",'KPI - Benchmark Targets'!F99)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G99=\"\",\"\",'KPI - Benchmark Targets'!G99)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H99=\"\",\"\",'KPI - Benchmark Targets'!H99)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I99=\"\",\"\",'KPI - Benchmark Targets'!I99)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J99=\"\",\"\",'KPI - Benchmark Targets'!J99)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K99=\"\",\"\",'KPI - Benchmark Targets'!K99)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L99=\"\",\"\",'KPI - Benchmark Targets'!L99)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M99=\"\",\"\",'KPI - Benchmark Targets'!M99)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N99=\"\",\"\",'KPI - Benchmark Targets'!N99)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O99=\"\",\"\",'KPI - Benchmark Targets'!O99)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P99=\"\",\"\",'KPI - Benchmark Targets'!P99)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q99=\"\",\"\",'KPI - Benchmark Targets'!Q99)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"'KPI calculation'!A19","v":"Infrastructure Backlog Ratio"},"minimum amber",null,{"$f":"IF('KPI - Benchmark Targets'!C108=\"\",\"\",'KPI - Benchmark Targets'!C108)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D108=\"\",\"\",'KPI - Benchmark Targets'!D108)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E108=\"\",\"\",'KPI - Benchmark Targets'!E108)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F108=\"\",\"\",'KPI - Benchmark Targets'!F108)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G108=\"\",\"\",'KPI - Benchmark Targets'!G108)","v":0},null,null,{"$f":"IF('KPI - Benchmark Targets'!H108=\"\",\"\",'KPI - Benchmark Targets'!H108)","v":0},null,{"$f":"IF('KPI - Benchmark Targets'!I108=\"\",\"\",'KPI - Benchmark Targets'!I108)","v":0},null,{"$f":"IF('KPI - Benchmark Targets'!J108=\"\",\"\",'KPI - Benchmark Targets'!J108)","v":0},null,{"$f":"IF('KPI - Benchmark Targets'!K108=\"\",\"\",'KPI - Benchmark Targets'!K108)","v":0},null,{"$f":"IF('KPI - Benchmark Targets'!L108=\"\",\"\",'KPI - Benchmark Targets'!L108)","v":0},null,{"$f":"IF('KPI - Benchmark Targets'!M108=\"\",\"\",'KPI - Benchmark Targets'!M108)","v":0},null,{"$f":"IF('KPI - Benchmark Targets'!N108=\"\",\"\",'KPI - Benchmark Targets'!N108)","v":0},null,{"$f":"IF('KPI - Benchmark Targets'!O108=\"\",\"\",'KPI - Benchmark Targets'!O108)","v":0},null,{"$f":"IF('KPI - Benchmark Targets'!P108=\"\",\"\",'KPI - Benchmark Targets'!P108)","v":0},null,{"$f":"IF('KPI - Benchmark Targets'!Q108=\"\",\"\",'KPI - Benchmark Targets'!Q108)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"minimum greem",null,{"$f":"IF('KPI - Benchmark Targets'!C109=\"\",\"\",'KPI - Benchmark Targets'!C109)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D109=\"\",\"\",'KPI - Benchmark Targets'!D109)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E109=\"\",\"\",'KPI - Benchmark Targets'!E109)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F109=\"\",\"\",'KPI - Benchmark Targets'!F109)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G109=\"\",\"\",'KPI - Benchmark Targets'!G109)","v":0.02},null,null,{"$f":"IF('KPI - Benchmark Targets'!H109=\"\",\"\",'KPI - Benchmark Targets'!H109)","v":0.02},null,{"$f":"IF('KPI - Benchmark Targets'!I109=\"\",\"\",'KPI - Benchmark Targets'!I109)","v":0.02},null,{"$f":"IF('KPI - Benchmark Targets'!J109=\"\",\"\",'KPI - Benchmark Targets'!J109)","v":0.02},null,{"$f":"IF('KPI - Benchmark Targets'!K109=\"\",\"\",'KPI - Benchmark Targets'!K109)","v":0.02},null,{"$f":"IF('KPI - Benchmark Targets'!L109=\"\",\"\",'KPI - Benchmark Targets'!L109)","v":0.02},null,{"$f":"IF('KPI - Benchmark Targets'!M109=\"\",\"\",'KPI - Benchmark Targets'!M109)","v":0.02},null,{"$f":"IF('KPI - Benchmark Targets'!N109=\"\",\"\",'KPI - Benchmark Targets'!N109)","v":0.02},null,{"$f":"IF('KPI - Benchmark Targets'!O109=\"\",\"\",'KPI - Benchmark Targets'!O109)","v":0.02},null,{"$f":"IF('KPI - Benchmark Targets'!P109=\"\",\"\",'KPI - Benchmark Targets'!P109)","v":0.02},null,{"$f":"IF('KPI - Benchmark Targets'!Q109=\"\",\"\",'KPI - Benchmark Targets'!Q109)","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"maximum green",null,{"$f":"IF('KPI - Benchmark Targets'!C110=\"\",\"\",'KPI - Benchmark Targets'!C110)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D110=\"\",\"\",'KPI - Benchmark Targets'!D110)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E110=\"\",\"\",'KPI - Benchmark Targets'!E110)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F110=\"\",\"\",'KPI - Benchmark Targets'!F110)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G110=\"\",\"\",'KPI - Benchmark Targets'!G110)","v":0.02},null,null,{"$f":"IF('KPI - Benchmark Targets'!H110=\"\",\"\",'KPI - Benchmark Targets'!H110)","v":0.02},null,{"$f":"IF('KPI - Benchmark Targets'!I110=\"\",\"\",'KPI - Benchmark Targets'!I110)","v":0.02},null,{"$f":"IF('KPI - Benchmark Targets'!J110=\"\",\"\",'KPI - Benchmark Targets'!J110)","v":0.02},null,{"$f":"IF('KPI - Benchmark Targets'!K110=\"\",\"\",'KPI - Benchmark Targets'!K110)","v":0.02},null,{"$f":"IF('KPI - Benchmark Targets'!L110=\"\",\"\",'KPI - Benchmark Targets'!L110)","v":0.02},null,{"$f":"IF('KPI - Benchmark Targets'!M110=\"\",\"\",'KPI - Benchmark Targets'!M110)","v":0.02},null,{"$f":"IF('KPI - Benchmark Targets'!N110=\"\",\"\",'KPI - Benchmark Targets'!N110)","v":0.02},null,{"$f":"IF('KPI - Benchmark Targets'!O110=\"\",\"\",'KPI - Benchmark Targets'!O110)","v":0.02},null,{"$f":"IF('KPI - Benchmark Targets'!P110=\"\",\"\",'KPI - Benchmark Targets'!P110)","v":0.02},null,{"$f":"IF('KPI - Benchmark Targets'!Q110=\"\",\"\",'KPI - Benchmark Targets'!Q110)","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"maximum amber",null,{"$f":"IF('KPI - Benchmark Targets'!C111=\"\",\"\",'KPI - Benchmark Targets'!C111)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D111=\"\",\"\",'KPI - Benchmark Targets'!D111)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E111=\"\",\"\",'KPI - Benchmark Targets'!E111)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F111=\"\",\"\",'KPI - Benchmark Targets'!F111)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G111=\"\",\"\",'KPI - Benchmark Targets'!G111)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H111=\"\",\"\",'KPI - Benchmark Targets'!H111)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I111=\"\",\"\",'KPI - Benchmark Targets'!I111)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J111=\"\",\"\",'KPI - Benchmark Targets'!J111)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K111=\"\",\"\",'KPI - Benchmark Targets'!K111)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L111=\"\",\"\",'KPI - Benchmark Targets'!L111)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M111=\"\",\"\",'KPI - Benchmark Targets'!M111)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N111=\"\",\"\",'KPI - Benchmark Targets'!N111)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O111=\"\",\"\",'KPI - Benchmark Targets'!O111)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P111=\"\",\"\",'KPI - Benchmark Targets'!P111)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q111=\"\",\"\",'KPI - Benchmark Targets'!Q111)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"'KPI calculation'!A20","v":"Asset Maintenance Ratio"},"minimum amber",null,{"$f":"IF('KPI - Benchmark Targets'!C120=\"\",\"\",'KPI - Benchmark Targets'!C120)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D120=\"\",\"\",'KPI - Benchmark Targets'!D120)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E120=\"\",\"\",'KPI - Benchmark Targets'!E120)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F120=\"\",\"\",'KPI - Benchmark Targets'!F120)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G120=\"\",\"\",'KPI - Benchmark Targets'!G120)","v":0.75},null,null,{"$f":"IF('KPI - Benchmark Targets'!H120=\"\",\"\",'KPI - Benchmark Targets'!H120)","v":0.75},null,{"$f":"IF('KPI - Benchmark Targets'!I120=\"\",\"\",'KPI - Benchmark Targets'!I120)","v":0.75},null,{"$f":"IF('KPI - Benchmark Targets'!J120=\"\",\"\",'KPI - Benchmark Targets'!J120)","v":0.75},null,{"$f":"IF('KPI - Benchmark Targets'!K120=\"\",\"\",'KPI - Benchmark Targets'!K120)","v":0.75},null,{"$f":"IF('KPI - Benchmark Targets'!L120=\"\",\"\",'KPI - Benchmark Targets'!L120)","v":0.75},null,{"$f":"IF('KPI - Benchmark Targets'!M120=\"\",\"\",'KPI - Benchmark Targets'!M120)","v":0.75},null,{"$f":"IF('KPI - Benchmark Targets'!N120=\"\",\"\",'KPI - Benchmark Targets'!N120)","v":0.75},null,{"$f":"IF('KPI - Benchmark Targets'!O120=\"\",\"\",'KPI - Benchmark Targets'!O120)","v":0.75},null,{"$f":"IF('KPI - Benchmark Targets'!P120=\"\",\"\",'KPI - Benchmark Targets'!P120)","v":0.75},null,{"$f":"IF('KPI - Benchmark Targets'!Q120=\"\",\"\",'KPI - Benchmark Targets'!Q120)","v":0.75},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"minimum greem",null,{"$f":"IF('KPI - Benchmark Targets'!C121=\"\",\"\",'KPI - Benchmark Targets'!C121)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D121=\"\",\"\",'KPI - Benchmark Targets'!D121)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E121=\"\",\"\",'KPI - Benchmark Targets'!E121)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F121=\"\",\"\",'KPI - Benchmark Targets'!F121)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G121=\"\",\"\",'KPI - Benchmark Targets'!G121)","v":1},null,null,{"$f":"IF('KPI - Benchmark Targets'!H121=\"\",\"\",'KPI - Benchmark Targets'!H121)","v":1},null,{"$f":"IF('KPI - Benchmark Targets'!I121=\"\",\"\",'KPI - Benchmark Targets'!I121)","v":1},null,{"$f":"IF('KPI - Benchmark Targets'!J121=\"\",\"\",'KPI - Benchmark Targets'!J121)","v":1},null,{"$f":"IF('KPI - Benchmark Targets'!K121=\"\",\"\",'KPI - Benchmark Targets'!K121)","v":1},null,{"$f":"IF('KPI - Benchmark Targets'!L121=\"\",\"\",'KPI - Benchmark Targets'!L121)","v":1},null,{"$f":"IF('KPI - Benchmark Targets'!M121=\"\",\"\",'KPI - Benchmark Targets'!M121)","v":1},null,{"$f":"IF('KPI - Benchmark Targets'!N121=\"\",\"\",'KPI - Benchmark Targets'!N121)","v":1},null,{"$f":"IF('KPI - Benchmark Targets'!O121=\"\",\"\",'KPI - Benchmark Targets'!O121)","v":1},null,{"$f":"IF('KPI - Benchmark Targets'!P121=\"\",\"\",'KPI - Benchmark Targets'!P121)","v":1},null,{"$f":"IF('KPI - Benchmark Targets'!Q121=\"\",\"\",'KPI - Benchmark Targets'!Q121)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"maximum green",null,{"$f":"IF('KPI - Benchmark Targets'!C122=\"\",\"\",'KPI - Benchmark Targets'!C122)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D122=\"\",\"\",'KPI - Benchmark Targets'!D122)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E122=\"\",\"\",'KPI - Benchmark Targets'!E122)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F122=\"\",\"\",'KPI - Benchmark Targets'!F122)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G122=\"\",\"\",'KPI - Benchmark Targets'!G122)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H122=\"\",\"\",'KPI - Benchmark Targets'!H122)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I122=\"\",\"\",'KPI - Benchmark Targets'!I122)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J122=\"\",\"\",'KPI - Benchmark Targets'!J122)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K122=\"\",\"\",'KPI - Benchmark Targets'!K122)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L122=\"\",\"\",'KPI - Benchmark Targets'!L122)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M122=\"\",\"\",'KPI - Benchmark Targets'!M122)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N122=\"\",\"\",'KPI - Benchmark Targets'!N122)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O122=\"\",\"\",'KPI - Benchmark Targets'!O122)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P122=\"\",\"\",'KPI - Benchmark Targets'!P122)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q122=\"\",\"\",'KPI - Benchmark Targets'!Q122)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"maximum amber",null,{"$f":"IF('KPI - Benchmark Targets'!C123=\"\",\"\",'KPI - Benchmark Targets'!C123)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D123=\"\",\"\",'KPI - Benchmark Targets'!D123)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E123=\"\",\"\",'KPI - Benchmark Targets'!E123)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F123=\"\",\"\",'KPI - Benchmark Targets'!F123)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G123=\"\",\"\",'KPI - Benchmark Targets'!G123)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H123=\"\",\"\",'KPI - Benchmark Targets'!H123)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I123=\"\",\"\",'KPI - Benchmark Targets'!I123)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J123=\"\",\"\",'KPI - Benchmark Targets'!J123)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K123=\"\",\"\",'KPI - Benchmark Targets'!K123)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L123=\"\",\"\",'KPI - Benchmark Targets'!L123)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M123=\"\",\"\",'KPI - Benchmark Targets'!M123)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N123=\"\",\"\",'KPI - Benchmark Targets'!N123)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O123=\"\",\"\",'KPI - Benchmark Targets'!O123)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P123=\"\",\"\",'KPI - Benchmark Targets'!P123)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q123=\"\",\"\",'KPI - Benchmark Targets'!Q123)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"'KPI calculation'!A21","v":"Capital Expenditure Ratio"},"minimum amber",null,{"$f":"IF('KPI - Benchmark Targets'!C132=\"\",\"\",'KPI - Benchmark Targets'!C132)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D132=\"\",\"\",'KPI - Benchmark Targets'!D132)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E132=\"\",\"\",'KPI - Benchmark Targets'!E132)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F132=\"\",\"\",'KPI - Benchmark Targets'!F132)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G132=\"\",\"\",'KPI - Benchmark Targets'!G132)","v":0.95},null,null,{"$f":"IF('KPI - Benchmark Targets'!H132=\"\",\"\",'KPI - Benchmark Targets'!H132)","v":0.95},null,{"$f":"IF('KPI - Benchmark Targets'!I132=\"\",\"\",'KPI - Benchmark Targets'!I132)","v":0.95},null,{"$f":"IF('KPI - Benchmark Targets'!J132=\"\",\"\",'KPI - Benchmark Targets'!J132)","v":0.95},null,{"$f":"IF('KPI - Benchmark Targets'!K132=\"\",\"\",'KPI - Benchmark Targets'!K132)","v":0.95},null,{"$f":"IF('KPI - Benchmark Targets'!L132=\"\",\"\",'KPI - Benchmark Targets'!L132)","v":0.95},null,{"$f":"IF('KPI - Benchmark Targets'!M132=\"\",\"\",'KPI - Benchmark Targets'!M132)","v":0.95},null,{"$f":"IF('KPI - Benchmark Targets'!N132=\"\",\"\",'KPI - Benchmark Targets'!N132)","v":0.95},null,{"$f":"IF('KPI - Benchmark Targets'!O132=\"\",\"\",'KPI - Benchmark Targets'!O132)","v":0.95},null,{"$f":"IF('KPI - Benchmark Targets'!P132=\"\",\"\",'KPI - Benchmark Targets'!P132)","v":0.95},null,{"$f":"IF('KPI - Benchmark Targets'!Q132=\"\",\"\",'KPI - Benchmark Targets'!Q132)","v":0.95},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"minimum greem",null,{"$f":"IF('KPI - Benchmark Targets'!C133=\"\",\"\",'KPI - Benchmark Targets'!C133)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D133=\"\",\"\",'KPI - Benchmark Targets'!D133)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E133=\"\",\"\",'KPI - Benchmark Targets'!E133)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F133=\"\",\"\",'KPI - Benchmark Targets'!F133)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G133=\"\",\"\",'KPI - Benchmark Targets'!G133)","v":1.1000000000000001},null,null,{"$f":"IF('KPI - Benchmark Targets'!H133=\"\",\"\",'KPI - Benchmark Targets'!H133)","v":1.1000000000000001},null,{"$f":"IF('KPI - Benchmark Targets'!I133=\"\",\"\",'KPI - Benchmark Targets'!I133)","v":1.1000000000000001},null,{"$f":"IF('KPI - Benchmark Targets'!J133=\"\",\"\",'KPI - Benchmark Targets'!J133)","v":1.1000000000000001},null,{"$f":"IF('KPI - Benchmark Targets'!K133=\"\",\"\",'KPI - Benchmark Targets'!K133)","v":1.1000000000000001},null,{"$f":"IF('KPI - Benchmark Targets'!L133=\"\",\"\",'KPI - Benchmark Targets'!L133)","v":1.1000000000000001},null,{"$f":"IF('KPI - Benchmark Targets'!M133=\"\",\"\",'KPI - Benchmark Targets'!M133)","v":1.1000000000000001},null,{"$f":"IF('KPI - Benchmark Targets'!N133=\"\",\"\",'KPI - Benchmark Targets'!N133)","v":1.1000000000000001},null,{"$f":"IF('KPI - Benchmark Targets'!O133=\"\",\"\",'KPI - Benchmark Targets'!O133)","v":1.1000000000000001},null,{"$f":"IF('KPI - Benchmark Targets'!P133=\"\",\"\",'KPI - Benchmark Targets'!P133)","v":1.1000000000000001},null,{"$f":"IF('KPI - Benchmark Targets'!Q133=\"\",\"\",'KPI - Benchmark Targets'!Q133)","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"maximum green",null,{"$f":"IF('KPI - Benchmark Targets'!C134=\"\",\"\",'KPI - Benchmark Targets'!C134)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D134=\"\",\"\",'KPI - Benchmark Targets'!D134)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E134=\"\",\"\",'KPI - Benchmark Targets'!E134)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F134=\"\",\"\",'KPI - Benchmark Targets'!F134)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G134=\"\",\"\",'KPI - Benchmark Targets'!G134)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H134=\"\",\"\",'KPI - Benchmark Targets'!H134)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I134=\"\",\"\",'KPI - Benchmark Targets'!I134)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J134=\"\",\"\",'KPI - Benchmark Targets'!J134)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K134=\"\",\"\",'KPI - Benchmark Targets'!K134)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L134=\"\",\"\",'KPI - Benchmark Targets'!L134)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M134=\"\",\"\",'KPI - Benchmark Targets'!M134)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N134=\"\",\"\",'KPI - Benchmark Targets'!N134)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O134=\"\",\"\",'KPI - Benchmark Targets'!O134)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P134=\"\",\"\",'KPI - Benchmark Targets'!P134)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q134=\"\",\"\",'KPI - Benchmark Targets'!Q134)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"maximum amber",null,{"$f":"IF('KPI - Benchmark Targets'!C135=\"\",\"\",'KPI - Benchmark Targets'!C135)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D135=\"\",\"\",'KPI - Benchmark Targets'!D135)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E135=\"\",\"\",'KPI - Benchmark Targets'!E135)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F135=\"\",\"\",'KPI - Benchmark Targets'!F135)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G135=\"\",\"\",'KPI - Benchmark Targets'!G135)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H135=\"\",\"\",'KPI - Benchmark Targets'!H135)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I135=\"\",\"\",'KPI - Benchmark Targets'!I135)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J135=\"\",\"\",'KPI - Benchmark Targets'!J135)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K135=\"\",\"\",'KPI - Benchmark Targets'!K135)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L135=\"\",\"\",'KPI - Benchmark Targets'!L135)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M135=\"\",\"\",'KPI - Benchmark Targets'!M135)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N135=\"\",\"\",'KPI - Benchmark Targets'!N135)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O135=\"\",\"\",'KPI - Benchmark Targets'!O135)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P135=\"\",\"\",'KPI - Benchmark Targets'!P135)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q135=\"\",\"\",'KPI - Benchmark Targets'!Q135)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Old Note 13 Ratios (not incl. in new Note 13 or Special Schedule 7)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"'KPI calculation'!A25","v":"Debt Service Ratio"},"minimum amber",null,{"$f":"IF('KPI - Benchmark Targets'!C147=\"\",\"\",'KPI - Benchmark Targets'!C147)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D147=\"\",\"\",'KPI - Benchmark Targets'!D147)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E147=\"\",\"\",'KPI - Benchmark Targets'!E147)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F147=\"\",\"\",'KPI - Benchmark Targets'!F147)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G147=\"\",\"\",'KPI - Benchmark Targets'!G147)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H147=\"\",\"\",'KPI - Benchmark Targets'!H147)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I147=\"\",\"\",'KPI - Benchmark Targets'!I147)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J147=\"\",\"\",'KPI - Benchmark Targets'!J147)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K147=\"\",\"\",'KPI - Benchmark Targets'!K147)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L147=\"\",\"\",'KPI - Benchmark Targets'!L147)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M147=\"\",\"\",'KPI - Benchmark Targets'!M147)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N147=\"\",\"\",'KPI - Benchmark Targets'!N147)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O147=\"\",\"\",'KPI - Benchmark Targets'!O147)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P147=\"\",\"\",'KPI - Benchmark Targets'!P147)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q147=\"\",\"\",'KPI - Benchmark Targets'!Q147)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"minimum greem",null,{"$f":"IF('KPI - Benchmark Targets'!C148=\"\",\"\",'KPI - Benchmark Targets'!C148)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D148=\"\",\"\",'KPI - Benchmark Targets'!D148)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E148=\"\",\"\",'KPI - Benchmark Targets'!E148)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F148=\"\",\"\",'KPI - Benchmark Targets'!F148)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G148=\"\",\"\",'KPI - Benchmark Targets'!G148)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H148=\"\",\"\",'KPI - Benchmark Targets'!H148)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I148=\"\",\"\",'KPI - Benchmark Targets'!I148)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J148=\"\",\"\",'KPI - Benchmark Targets'!J148)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K148=\"\",\"\",'KPI - Benchmark Targets'!K148)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L148=\"\",\"\",'KPI - Benchmark Targets'!L148)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M148=\"\",\"\",'KPI - Benchmark Targets'!M148)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N148=\"\",\"\",'KPI - Benchmark Targets'!N148)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O148=\"\",\"\",'KPI - Benchmark Targets'!O148)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P148=\"\",\"\",'KPI - Benchmark Targets'!P148)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q148=\"\",\"\",'KPI - Benchmark Targets'!Q148)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"maximum amber",null,{"$f":"IF('KPI - Benchmark Targets'!C150=\"\",\"\",'KPI - Benchmark Targets'!C150)","v":""},{"$f":"IF('KPI - Benchmark Targets'!D150=\"\",\"\",'KPI - Benchmark Targets'!D150)","v":""},{"$f":"IF('KPI - Benchmark Targets'!E150=\"\",\"\",'KPI - Benchmark Targets'!E150)","v":""},{"$f":"IF('KPI - Benchmark Targets'!F150=\"\",\"\",'KPI - Benchmark Targets'!F150)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!G150=\"\",\"\",'KPI - Benchmark Targets'!G150)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H150=\"\",\"\",'KPI - Benchmark Targets'!H150)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I150=\"\",\"\",'KPI - Benchmark Targets'!I150)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J150=\"\",\"\",'KPI - Benchmark Targets'!J150)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K150=\"\",\"\",'KPI - Benchmark Targets'!K150)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L150=\"\",\"\",'KPI - Benchmark Targets'!L150)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M150=\"\",\"\",'KPI - Benchmark Targets'!M150)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N150=\"\",\"\",'KPI - Benchmark Targets'!N150)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O150=\"\",\"\",'KPI - Benchmark Targets'!O150)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P150=\"\",\"\",'KPI - Benchmark Targets'!P150)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q150=\"\",\"\",'KPI - Benchmark Targets'!Q150)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"maximum amber",null,null,null,null,null,null,{"$f":"IF('KPI - Benchmark Targets'!G177=\"\",\"\",'KPI - Benchmark Targets'!G177)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H177=\"\",\"\",'KPI - Benchmark Targets'!H177)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I177=\"\",\"\",'KPI - Benchmark Targets'!I177)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J177=\"\",\"\",'KPI - Benchmark Targets'!J177)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K177=\"\",\"\",'KPI - Benchmark Targets'!K177)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L177=\"\",\"\",'KPI - Benchmark Targets'!L177)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M177=\"\",\"\",'KPI - Benchmark Targets'!M177)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N177=\"\",\"\",'KPI - Benchmark Targets'!N177)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O177=\"\",\"\",'KPI - Benchmark Targets'!O177)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P177=\"\",\"\",'KPI - Benchmark Targets'!P177)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q177=\"\",\"\",'KPI - Benchmark Targets'!Q177)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"'KPI calculation'!A31","v":"Own Source Operating Revenue Ratio 2)"},"minimum amber",null,null,null,null,null,null,{"$f":"IF('KPI - Benchmark Targets'!G186=\"\",\"\",'KPI - Benchmark Targets'!G186)","v":0.5},null,null,{"$f":"IF('KPI - Benchmark Targets'!H186=\"\",\"\",'KPI - Benchmark Targets'!H186)","v":0.5},null,{"$f":"IF('KPI - Benchmark Targets'!I186=\"\",\"\",'KPI - Benchmark Targets'!I186)","v":0.5},null,{"$f":"IF('KPI - Benchmark Targets'!J186=\"\",\"\",'KPI - Benchmark Targets'!J186)","v":0.5},null,{"$f":"IF('KPI - Benchmark Targets'!K186=\"\",\"\",'KPI - Benchmark Targets'!K186)","v":0.5},null,{"$f":"IF('KPI - Benchmark Targets'!L186=\"\",\"\",'KPI - Benchmark Targets'!L186)","v":0.5},null,{"$f":"IF('KPI - Benchmark Targets'!M186=\"\",\"\",'KPI - Benchmark Targets'!M186)","v":0.5},null,{"$f":"IF('KPI - Benchmark Targets'!N186=\"\",\"\",'KPI - Benchmark Targets'!N186)","v":0.5},null,{"$f":"IF('KPI - Benchmark Targets'!O186=\"\",\"\",'KPI - Benchmark Targets'!O186)","v":0.5},null,{"$f":"IF('KPI - Benchmark Targets'!P186=\"\",\"\",'KPI - Benchmark Targets'!P186)","v":0.5},null,{"$f":"IF('KPI - Benchmark Targets'!Q186=\"\",\"\",'KPI - Benchmark Targets'!Q186)","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"minimum greem",null,null,null,null,null,null,{"$f":"IF('KPI - Benchmark Targets'!G44=\"\",\"\",'KPI - Benchmark Targets'!G44)","v":1.5},null,null,{"$f":"IF('KPI - Benchmark Targets'!H44=\"\",\"\",'KPI - Benchmark Targets'!H44)","v":1.5},null,{"$f":"IF('KPI - Benchmark Targets'!I44=\"\",\"\",'KPI - Benchmark Targets'!I44)","v":1.5},null,{"$f":"IF('KPI - Benchmark Targets'!J44=\"\",\"\",'KPI - Benchmark Targets'!J44)","v":1.5},null,{"$f":"IF('KPI - Benchmark Targets'!K44=\"\",\"\",'KPI - Benchmark Targets'!K44)","v":1.5},null,{"$f":"IF('KPI - Benchmark Targets'!L44=\"\",\"\",'KPI - Benchmark Targets'!L44)","v":1.5},null,{"$f":"IF('KPI - Benchmark Targets'!M44=\"\",\"\",'KPI - Benchmark Targets'!M44)","v":1.5},null,{"$f":"IF('KPI - Benchmark Targets'!N44=\"\",\"\",'KPI - Benchmark Targets'!N44)","v":1.5},null,{"$f":"IF('KPI - Benchmark Targets'!O44=\"\",\"\",'KPI - Benchmark Targets'!O44)","v":1.5},null,{"$f":"IF('KPI - Benchmark Targets'!P44=\"\",\"\",'KPI - Benchmark Targets'!P44)","v":1.5},null,{"$f":"IF('KPI - Benchmark Targets'!Q44=\"\",\"\",'KPI - Benchmark Targets'!Q44)","v":1.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"maximum green",null,null,null,null,null,null,{"$f":"IF('KPI - Benchmark Targets'!G200=\"\",\"\",'KPI - Benchmark Targets'!G200)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H200=\"\",\"\",'KPI - Benchmark Targets'!H200)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I200=\"\",\"\",'KPI - Benchmark Targets'!I200)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J200=\"\",\"\",'KPI - Benchmark Targets'!J200)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K200=\"\",\"\",'KPI - Benchmark Targets'!K200)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L200=\"\",\"\",'KPI - Benchmark Targets'!L200)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M200=\"\",\"\",'KPI - Benchmark Targets'!M200)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N200=\"\",\"\",'KPI - Benchmark Targets'!N200)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O200=\"\",\"\",'KPI - Benchmark Targets'!O200)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P200=\"\",\"\",'KPI - Benchmark Targets'!P200)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q200=\"\",\"\",'KPI - Benchmark Targets'!Q200)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"maximum amber",null,null,null,null,null,null,{"$f":"IF('KPI - Benchmark Targets'!G213=\"\",\"\",'KPI - Benchmark Targets'!G213)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H213=\"\",\"\",'KPI - Benchmark Targets'!H213)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I213=\"\",\"\",'KPI - Benchmark Targets'!I213)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J213=\"\",\"\",'KPI - Benchmark Targets'!J213)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K213=\"\",\"\",'KPI - Benchmark Targets'!K213)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L213=\"\",\"\",'KPI - Benchmark Targets'!L213)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M213=\"\",\"\",'KPI - Benchmark Targets'!M213)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N213=\"\",\"\",'KPI - Benchmark Targets'!N213)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O213=\"\",\"\",'KPI - Benchmark Targets'!O213)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P213=\"\",\"\",'KPI - Benchmark Targets'!P213)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q213=\"\",\"\",'KPI - Benchmark Targets'!Q213)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"'KPI calculation'!A35","v":"Infrastructure Backlog Ratio"},"minimum amber",null,null,null,null,null,null,{"$f":"IF('KPI - Benchmark Targets'!G222=\"\",\"\",'KPI - Benchmark Targets'!G222)","v":0},null,null,{"$f":"IF('KPI - Benchmark Targets'!H222=\"\",\"\",'KPI - Benchmark Targets'!H222)","v":0},null,{"$f":"IF('KPI - Benchmark Targets'!I222=\"\",\"\",'KPI - Benchmark Targets'!I222)","v":0},null,{"$f":"IF('KPI - Benchmark Targets'!J222=\"\",\"\",'KPI - Benchmark Targets'!J222)","v":0},null,{"$f":"IF('KPI - Benchmark Targets'!K222=\"\",\"\",'KPI - Benchmark Targets'!K222)","v":0},null,{"$f":"IF('KPI - Benchmark Targets'!L222=\"\",\"\",'KPI - Benchmark Targets'!L222)","v":0},null,{"$f":"IF('KPI - Benchmark Targets'!M222=\"\",\"\",'KPI - Benchmark Targets'!M222)","v":0},null,{"$f":"IF('KPI - Benchmark Targets'!N222=\"\",\"\",'KPI - Benchmark Targets'!N222)","v":0},null,{"$f":"IF('KPI - Benchmark Targets'!O222=\"\",\"\",'KPI - Benchmark Targets'!O222)","v":0},null,{"$f":"IF('KPI - Benchmark Targets'!P222=\"\",\"\",'KPI - Benchmark Targets'!P222)","v":0},null,{"$f":"IF('KPI - Benchmark Targets'!Q222=\"\",\"\",'KPI - Benchmark Targets'!Q222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"minimum greem",null,null,null,null,null,null,{"$f":"IF('KPI - Benchmark Targets'!G235=\"\",\"\",'KPI - Benchmark Targets'!G235)","v":1},null,null,{"$f":"IF('KPI - Benchmark Targets'!H235=\"\",\"\",'KPI - Benchmark Targets'!H235)","v":1},null,{"$f":"IF('KPI - Benchmark Targets'!I235=\"\",\"\",'KPI - Benchmark Targets'!I235)","v":1},null,{"$f":"IF('KPI - Benchmark Targets'!J235=\"\",\"\",'KPI - Benchmark Targets'!J235)","v":1},null,{"$f":"IF('KPI - Benchmark Targets'!K235=\"\",\"\",'KPI - Benchmark Targets'!K235)","v":1},null,{"$f":"IF('KPI - Benchmark Targets'!L235=\"\",\"\",'KPI - Benchmark Targets'!L235)","v":1},null,{"$f":"IF('KPI - Benchmark Targets'!M235=\"\",\"\",'KPI - Benchmark Targets'!M235)","v":1},null,{"$f":"IF('KPI - Benchmark Targets'!N235=\"\",\"\",'KPI - Benchmark Targets'!N235)","v":1},null,{"$f":"IF('KPI - Benchmark Targets'!O235=\"\",\"\",'KPI - Benchmark Targets'!O235)","v":1},null,{"$f":"IF('KPI - Benchmark Targets'!P235=\"\",\"\",'KPI - Benchmark Targets'!P235)","v":1},null,{"$f":"IF('KPI - Benchmark Targets'!Q235=\"\",\"\",'KPI - Benchmark Targets'!Q235)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"maximum green",null,null,null,null,null,null,{"$f":"IF('KPI - Benchmark Targets'!G98=\"\",\"\",'KPI - Benchmark Targets'!G98)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H98=\"\",\"\",'KPI - Benchmark Targets'!H98)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I98=\"\",\"\",'KPI - Benchmark Targets'!I98)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J98=\"\",\"\",'KPI - Benchmark Targets'!J98)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K98=\"\",\"\",'KPI - Benchmark Targets'!K98)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L98=\"\",\"\",'KPI - Benchmark Targets'!L98)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M98=\"\",\"\",'KPI - Benchmark Targets'!M98)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N98=\"\",\"\",'KPI - Benchmark Targets'!N98)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O98=\"\",\"\",'KPI - Benchmark Targets'!O98)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P98=\"\",\"\",'KPI - Benchmark Targets'!P98)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q98=\"\",\"\",'KPI - Benchmark Targets'!Q98)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"maximum amber",null,null,null,null,null,null,{"$f":"IF('KPI - Benchmark Targets'!G249=\"\",\"\",'KPI - Benchmark Targets'!G249)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H249=\"\",\"\",'KPI - Benchmark Targets'!H249)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I249=\"\",\"\",'KPI - Benchmark Targets'!I249)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J249=\"\",\"\",'KPI - Benchmark Targets'!J249)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K249=\"\",\"\",'KPI - Benchmark Targets'!K249)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L249=\"\",\"\",'KPI - Benchmark Targets'!L249)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M249=\"\",\"\",'KPI - Benchmark Targets'!M249)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N249=\"\",\"\",'KPI - Benchmark Targets'!N249)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O249=\"\",\"\",'KPI - Benchmark Targets'!O249)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P249=\"\",\"\",'KPI - Benchmark Targets'!P249)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q249=\"\",\"\",'KPI - Benchmark Targets'!Q249)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"'KPI calculation'!A39","v":"Interest Cover Ratio"},"minimum amber",null,null,null,null,null,null,{"$f":"IF('KPI - Benchmark Targets'!G258=\"\",\"\",'KPI - Benchmark Targets'!G258)","v":3},null,null,{"$f":"IF('KPI - Benchmark Targets'!H258=\"\",\"\",'KPI - Benchmark Targets'!H258)","v":3},null,{"$f":"IF('KPI - Benchmark Targets'!I258=\"\",\"\",'KPI - Benchmark Targets'!I258)","v":3},null,{"$f":"IF('KPI - Benchmark Targets'!J258=\"\",\"\",'KPI - Benchmark Targets'!J258)","v":3},null,{"$f":"IF('KPI - Benchmark Targets'!K258=\"\",\"\",'KPI - Benchmark Targets'!K258)","v":3},null,{"$f":"IF('KPI - Benchmark Targets'!L258=\"\",\"\",'KPI - Benchmark Targets'!L258)","v":3},null,{"$f":"IF('KPI - Benchmark Targets'!M258=\"\",\"\",'KPI - Benchmark Targets'!M258)","v":3},null,{"$f":"IF('KPI - Benchmark Targets'!N258=\"\",\"\",'KPI - Benchmark Targets'!N258)","v":3},null,{"$f":"IF('KPI - Benchmark Targets'!O258=\"\",\"\",'KPI - Benchmark Targets'!O258)","v":3},null,{"$f":"IF('KPI - Benchmark Targets'!P258=\"\",\"\",'KPI - Benchmark Targets'!P258)","v":3},null,{"$f":"IF('KPI - Benchmark Targets'!Q258=\"\",\"\",'KPI - Benchmark Targets'!Q258)","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Other Ratios",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"IF(ISERROR(FIND(\" *)\",'KPI calculation'!A46))=TRUE,'KPI calculation'!A46,LEFT('KPI calculation'!A46,FIND(\" *)\",'KPI calculation'!A46)))","v":"Operating Surplus/(Deficit) Ratio - on own sourced operating income"},"minimum amber",null,null,null,null,null,null,{"$f":"IF('KPI - Benchmark Targets'!G287=\"\",\"\",'KPI - Benchmark Targets'!G287)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H287=\"\",\"\",'KPI - Benchmark Targets'!H287)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I287=\"\",\"\",'KPI - Benchmark Targets'!I287)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J287=\"\",\"\",'KPI - Benchmark Targets'!J287)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K287=\"\",\"\",'KPI - Benchmark Targets'!K287)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L287=\"\",\"\",'KPI - Benchmark Targets'!L287)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M287=\"\",\"\",'KPI - Benchmark Targets'!M287)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N287=\"\",\"\",'KPI - Benchmark Targets'!N287)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O287=\"\",\"\",'KPI - Benchmark Targets'!O287)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P287=\"\",\"\",'KPI - Benchmark Targets'!P287)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q287=\"\",\"\",'KPI - Benchmark Targets'!Q287)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"minimum greem",null,null,null,null,null,null,{"$f":"IF('KPI - Benchmark Targets'!G300=\"\",\"\",'KPI - Benchmark Targets'!G300)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H300=\"\",\"\",'KPI - Benchmark Targets'!H300)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I300=\"\",\"\",'KPI - Benchmark Targets'!I300)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J300=\"\",\"\",'KPI - Benchmark Targets'!J300)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K300=\"\",\"\",'KPI - Benchmark Targets'!K300)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L300=\"\",\"\",'KPI - Benchmark Targets'!L300)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M300=\"\",\"\",'KPI - Benchmark Targets'!M300)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N300=\"\",\"\",'KPI - Benchmark Targets'!N300)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O300=\"\",\"\",'KPI - Benchmark Targets'!O300)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P300=\"\",\"\",'KPI - Benchmark Targets'!P300)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q300=\"\",\"\",'KPI - Benchmark Targets'!Q300)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"maximum green",null,null,null,null,null,null,{"$f":"IF('KPI - Benchmark Targets'!G301=\"\",\"\",'KPI - Benchmark Targets'!G301)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H301=\"\",\"\",'KPI - Benchmark Targets'!H301)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I301=\"\",\"\",'KPI - Benchmark Targets'!I301)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J301=\"\",\"\",'KPI - Benchmark Targets'!J301)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K301=\"\",\"\",'KPI - Benchmark Targets'!K301)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L301=\"\",\"\",'KPI - Benchmark Targets'!L301)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M301=\"\",\"\",'KPI - Benchmark Targets'!M301)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N301=\"\",\"\",'KPI - Benchmark Targets'!N301)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O301=\"\",\"\",'KPI - Benchmark Targets'!O301)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P301=\"\",\"\",'KPI - Benchmark Targets'!P301)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q301=\"\",\"\",'KPI - Benchmark Targets'!Q301)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"maximum amber",null,null,null,null,null,null,{"$f":"IF('KPI - Benchmark Targets'!G314=\"\",\"\",'KPI - Benchmark Targets'!G314)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H314=\"\",\"\",'KPI - Benchmark Targets'!H314)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I314=\"\",\"\",'KPI - Benchmark Targets'!I314)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J314=\"\",\"\",'KPI - Benchmark Targets'!J314)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K314=\"\",\"\",'KPI - Benchmark Targets'!K314)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L314=\"\",\"\",'KPI - Benchmark Targets'!L314)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M314=\"\",\"\",'KPI - Benchmark Targets'!M314)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N314=\"\",\"\",'KPI - Benchmark Targets'!N314)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O314=\"\",\"\",'KPI - Benchmark Targets'!O314)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P314=\"\",\"\",'KPI - Benchmark Targets'!P314)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q314=\"\",\"\",'KPI - Benchmark Targets'!Q314)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"IF(ISERROR(FIND(\" *)\",'KPI calculation'!A50))=TRUE,'KPI calculation'!A50,LEFT('KPI calculation'!A50,FIND(\" *)\",'KPI calculation'!A50)))","v":"Net Interest Coverage Ratio"},"minimum amber",null,null,null,null,null,null,{"$f":"IF('KPI - Benchmark Targets'!G335=\"\",\"\",'KPI - Benchmark Targets'!G335)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H335=\"\",\"\",'KPI - Benchmark Targets'!H335)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I335=\"\",\"\",'KPI - Benchmark Targets'!I335)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J335=\"\",\"\",'KPI - Benchmark Targets'!J335)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K335=\"\",\"\",'KPI - Benchmark Targets'!K335)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L335=\"\",\"\",'KPI - Benchmark Targets'!L335)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M335=\"\",\"\",'KPI - Benchmark Targets'!M335)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N335=\"\",\"\",'KPI - Benchmark Targets'!N335)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O335=\"\",\"\",'KPI - Benchmark Targets'!O335)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P335=\"\",\"\",'KPI - Benchmark Targets'!P335)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q335=\"\",\"\",'KPI - Benchmark Targets'!Q335)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"minimum greem",null,null,null,null,null,null,{"$f":"IF('KPI - Benchmark Targets'!G336=\"\",\"\",'KPI - Benchmark Targets'!G336)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H336=\"\",\"\",'KPI - Benchmark Targets'!H336)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I336=\"\",\"\",'KPI - Benchmark Targets'!I336)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J336=\"\",\"\",'KPI - Benchmark Targets'!J336)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K336=\"\",\"\",'KPI - Benchmark Targets'!K336)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L336=\"\",\"\",'KPI - Benchmark Targets'!L336)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M336=\"\",\"\",'KPI - Benchmark Targets'!M336)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N336=\"\",\"\",'KPI - Benchmark Targets'!N336)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O336=\"\",\"\",'KPI - Benchmark Targets'!O336)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P336=\"\",\"\",'KPI - Benchmark Targets'!P336)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q336=\"\",\"\",'KPI - Benchmark Targets'!Q336)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"maximum green",null,null,null,null,null,null,{"$f":"IF('KPI - Benchmark Targets'!G337=\"\",\"\",'KPI - Benchmark Targets'!G337)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H337=\"\",\"\",'KPI - Benchmark Targets'!H337)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I337=\"\",\"\",'KPI - Benchmark Targets'!I337)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J337=\"\",\"\",'KPI - Benchmark Targets'!J337)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K337=\"\",\"\",'KPI - Benchmark Targets'!K337)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L337=\"\",\"\",'KPI - Benchmark Targets'!L337)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M337=\"\",\"\",'KPI - Benchmark Targets'!M337)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N337=\"\",\"\",'KPI - Benchmark Targets'!N337)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O337=\"\",\"\",'KPI - Benchmark Targets'!O337)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P337=\"\",\"\",'KPI - Benchmark Targets'!P337)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q337=\"\",\"\",'KPI - Benchmark Targets'!Q337)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"maximum amber",null,null,null,null,null,null,{"$f":"IF('KPI - Benchmark Targets'!G350=\"\",\"\",'KPI - Benchmark Targets'!G350)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H350=\"\",\"\",'KPI - Benchmark Targets'!H350)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I350=\"\",\"\",'KPI - Benchmark Targets'!I350)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J350=\"\",\"\",'KPI - Benchmark Targets'!J350)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K350=\"\",\"\",'KPI - Benchmark Targets'!K350)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L350=\"\",\"\",'KPI - Benchmark Targets'!L350)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M350=\"\",\"\",'KPI - Benchmark Targets'!M350)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N350=\"\",\"\",'KPI - Benchmark Targets'!N350)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O350=\"\",\"\",'KPI - Benchmark Targets'!O350)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P350=\"\",\"\",'KPI - Benchmark Targets'!P350)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q350=\"\",\"\",'KPI - Benchmark Targets'!Q350)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"IF(ISERROR(FIND(\" *)\",'KPI calculation'!A54))=TRUE,'KPI calculation'!A54,LEFT('KPI calculation'!A54,FIND(\" *)\",'KPI calculation'!A54)))","v":"Asset Renewal Ratio (all assets)"},"minimum amber",null,null,null,null,null,null,{"$f":"IF('KPI - Benchmark Targets'!G371=\"\",\"\",'KPI - Benchmark Targets'!G371)","v":0.75},null,null,{"$f":"IF('KPI - Benchmark Targets'!H371=\"\",\"\",'KPI - Benchmark Targets'!H371)","v":0.75},null,{"$f":"IF('KPI - Benchmark Targets'!I371=\"\",\"\",'KPI - Benchmark Targets'!I371)","v":0.75},null,{"$f":"IF('KPI - Benchmark Targets'!J371=\"\",\"\",'KPI - Benchmark Targets'!J371)","v":0.75},null,{"$f":"IF('KPI - Benchmark Targets'!K371=\"\",\"\",'KPI - Benchmark Targets'!K371)","v":0.75},null,{"$f":"IF('KPI - Benchmark Targets'!L371=\"\",\"\",'KPI - Benchmark Targets'!L371)","v":0.75},null,{"$f":"IF('KPI - Benchmark Targets'!M371=\"\",\"\",'KPI - Benchmark Targets'!M371)","v":0.75},null,{"$f":"IF('KPI - Benchmark Targets'!N371=\"\",\"\",'KPI - Benchmark Targets'!N371)","v":0.75},null,{"$f":"IF('KPI - Benchmark Targets'!O371=\"\",\"\",'KPI - Benchmark Targets'!O371)","v":0.75},null,{"$f":"IF('KPI - Benchmark Targets'!P371=\"\",\"\",'KPI - Benchmark Targets'!P371)","v":0.75},null,{"$f":"IF('KPI - Benchmark Targets'!Q371=\"\",\"\",'KPI - Benchmark Targets'!Q371)","v":0.75},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"minimum greem",null,null,null,null,null,null,{"$f":"IF('KPI - Benchmark Targets'!G384=\"\",\"\",'KPI - Benchmark Targets'!G384)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H384=\"\",\"\",'KPI - Benchmark Targets'!H384)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I384=\"\",\"\",'KPI - Benchmark Targets'!I384)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J384=\"\",\"\",'KPI - Benchmark Targets'!J384)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K384=\"\",\"\",'KPI - Benchmark Targets'!K384)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L384=\"\",\"\",'KPI - Benchmark Targets'!L384)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M384=\"\",\"\",'KPI - Benchmark Targets'!M384)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N384=\"\",\"\",'KPI - Benchmark Targets'!N384)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O384=\"\",\"\",'KPI - Benchmark Targets'!O384)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P384=\"\",\"\",'KPI - Benchmark Targets'!P384)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q384=\"\",\"\",'KPI - Benchmark Targets'!Q384)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"maximum green",null,null,null,null,null,null,{"$f":"IF('KPI - Benchmark Targets'!G385=\"\",\"\",'KPI - Benchmark Targets'!G385)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H385=\"\",\"\",'KPI - Benchmark Targets'!H385)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I385=\"\",\"\",'KPI - Benchmark Targets'!I385)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J385=\"\",\"\",'KPI - Benchmark Targets'!J385)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K385=\"\",\"\",'KPI - Benchmark Targets'!K385)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L385=\"\",\"\",'KPI - Benchmark Targets'!L385)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M385=\"\",\"\",'KPI - Benchmark Targets'!M385)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N385=\"\",\"\",'KPI - Benchmark Targets'!N385)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O385=\"\",\"\",'KPI - Benchmark Targets'!O385)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P385=\"\",\"\",'KPI - Benchmark Targets'!P385)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q385=\"\",\"\",'KPI - Benchmark Targets'!Q385)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"maximum amber",null,null,null,null,null,null,{"$f":"IF('KPI - Benchmark Targets'!G398=\"\",\"\",'KPI - Benchmark Targets'!G398)","v":""},null,null,{"$f":"IF('KPI - Benchmark Targets'!H398=\"\",\"\",'KPI - Benchmark Targets'!H398)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!I398=\"\",\"\",'KPI - Benchmark Targets'!I398)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!J398=\"\",\"\",'KPI - Benchmark Targets'!J398)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!K398=\"\",\"\",'KPI - Benchmark Targets'!K398)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!L398=\"\",\"\",'KPI - Benchmark Targets'!L398)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!M398=\"\",\"\",'KPI - Benchmark Targets'!M398)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!N398=\"\",\"\",'KPI - Benchmark Targets'!N398)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!O398=\"\",\"\",'KPI - Benchmark Targets'!O398)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!P398=\"\",\"\",'KPI - Benchmark Targets'!P398)","v":""},null,{"$f":"IF('KPI - Benchmark Targets'!Q398=\"\",\"\",'KPI - Benchmark Targets'!Q398)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Actual Ratio",null,null,null,null,null,null,{"$f":"IF(AND(J$17=\"\",J$18=\"\",J$19=\"\",J$20=\"\"),\"\",'KPI calculation'!G$7)","v":-0.14411327542817742},null,null,{"$f":"IF(AND(M$17=\"\",M$18=\"\",M$19=\"\",M$20=\"\"),\"\",'KPI calculation'!I$7)","v":-6.8575465314467968E-2},null,{"$f":"IF(AND(O$17=\"\",O$18=\"\",O$19=\"\",O$20=\"\"),\"\",'KPI calculation'!J$7)","v":-1.7410724829169652E-2},null,{"$f":"IF(AND(Q$17=\"\",Q$18=\"\",Q$19=\"\",Q$20=\"\"),\"\",'KPI calculation'!K$7)","v":-7.1113819974260625E-2},null,{"$f":"IF(AND(S$17=\"\",S$18=\"\",S$19=\"\",S$20=\"\"),\"\",'KPI calculation'!L$7)","v":-3.7183353611769041E-2},null,{"$f":"IF(AND(U$17=\"\",U$18=\"\",U$19=\"\",U$20=\"\"),\"\",'KPI calculation'!M$7)","v":-1.2235409688572301E-2},null,{"$f":"IF(AND(W$17=\"\",W$18=\"\",W$19=\"\",W$20=\"\"),\"\",'KPI calculation'!N$7)","v":-8.3716700053362066E-3},null,{"$f":"IF(AND(Y$17=\"\",Y$18=\"\",Y$19=\"\",Y$20=\"\"),\"\",'KPI calculation'!O$7)","v":-4.7588779172156133E-3},null,{"$f":"IF(AND(AA$17=\"\",AA$18=\"\",AA$19=\"\",AA$20=\"\"),\"\",'KPI calculation'!P$7)","v":-2.8292678579219582E-3},null,{"$f":"IF(AND(AC$17=\"\",AC$18=\"\",AC$19=\"\",AC$20=\"\"),\"\",'KPI calculation'!Q$7)","v":1.7261092327500764E-3},null,{"$f":"IF(AND(AE$17=\"\",AE$18=\"\",AE$19=\"\",AE$20=\"\"),\"\",'KPI calculation'!R$7)","v":4.579397226181706E-3},null,null,null,{"$f":"IF(AND(AI164=\"\",AJ164=\"\"),\"\",IF(AND(AI164<>\"\",AJ164=\"\"),IF(AI164=-2,\"red\",IF(AI164=0,\"yellow\",\"green\")),IF(AND(AI164=\"\",AJ164<>\"\"),IF(AJ164=-2,\"red\",IF(AJ164=0,\"yellow\",\"green\")),IF(AND(AI164=1,AJ164=1),\"green\",IF(OR(AI164=-2,AJ164=-2),\"red\",\"yellow\")))))","v":"red"},null,null,{"$f":"IF(AND(AL164=\"\",AM164=\"\"),\"\",IF(AND(AL164<>\"\",AM164=\"\"),IF(AL164=-2,\"red\",IF(AL164=0,\"yellow\",\"green\")),IF(AND(AL164=\"\",AM164<>\"\"),IF(AM164=-2,\"red\",IF(AM164=0,\"yellow\",\"green\")),IF(AND(AL164=1,AM164=1),\"green\",IF(OR(AL164=-2,AM164=-2),\"red\",\"yellow\")))))","v":"red"},null,{"$f":"IF(AND(AN164=\"\",AO164=\"\"),\"\",IF(AND(AN164<>\"\",AO164=\"\"),IF(AN164=-2,\"red\",IF(AN164=0,\"yellow\",\"green\")),IF(AND(AN164=\"\",AO164<>\"\"),IF(AO164=-2,\"red\",IF(AO164=0,\"yellow\",\"green\")),IF(AND(AN164=1,AO164=1),\"green\",IF(OR(AN164=-2,AO164=-2),\"red\",\"yellow\")))))","v":"green"},null,{"$f":"IF(AND(AP164=\"\",AQ164=\"\"),\"\",IF(AND(AP164<>\"\",AQ164=\"\"),IF(AP164=-2,\"red\",IF(AP164=0,\"yellow\",\"green\")),IF(AND(AP164=\"\",AQ164<>\"\"),IF(AQ164=-2,\"red\",IF(AQ164=0,\"yellow\",\"green\")),IF(AND(AP164=1,AQ164=1),\"green\",IF(OR(AP164=-2,AQ164=-2),\"red\",\"yellow\")))))","v":"red"},null,{"$f":"IF(AND(AR164=\"\",AS164=\"\"),\"\",IF(AND(AR164<>\"\",AS164=\"\"),IF(AR164=-2,\"red\",IF(AR164=0,\"yellow\",\"green\")),IF(AND(AR164=\"\",AS164<>\"\"),IF(AS164=-2,\"red\",IF(AS164=0,\"yellow\",\"green\")),IF(AND(AR164=1,AS164=1),\"green\",IF(OR(AR164=-2,AS164=-2),\"red\",\"yellow\")))))","v":"green"},null,{"$f":"IF(AND(AT164=\"\",AU164=\"\"),\"\",IF(AND(AT164<>\"\",AU164=\"\"),IF(AT164=-2,\"red\",IF(AT164=0,\"yellow\",\"green\")),IF(AND(AT164=\"\",AU164<>\"\"),IF(AU164=-2,\"red\",IF(AU164=0,\"yellow\",\"green\")),IF(AND(AT164=1,AU164=1),\"green\",IF(OR(AT164=-2,AU164=-2),\"red\",\"yellow\")))))","v":"green"},null,{"$f":"IF(AND(AV164=\"\",AW164=\"\"),\"\",IF(AND(AV164<>\"\",AW164=\"\"),IF(AV164=-2,\"red\",IF(AV164=0,\"yellow\",\"green\")),IF(AND(AV164=\"\",AW164<>\"\"),IF(AW164=-2,\"red\",IF(AW164=0,\"yellow\",\"green\")),IF(AND(AV164=1,AW164=1),\"green\",IF(OR(AV164=-2,AW164=-2),\"red\",\"yellow\")))))","v":"green"},null,{"$f":"IF(AND(AX164=\"\",AY164=\"\"),\"\",IF(AND(AX164<>\"\",AY164=\"\"),IF(AX164=-2,\"red\",IF(AX164=0,\"yellow\",\"green\")),IF(AND(AX164=\"\",AY164<>\"\"),IF(AY164=-2,\"red\",IF(AY164=0,\"yellow\",\"green\")),IF(AND(AX164=1,AY164=1),\"green\",IF(OR(AX164=-2,AY164=-2),\"red\",\"yellow\")))))","v":"green"},null,{"$f":"IF(AND(AZ164=\"\",BA164=\"\"),\"\",IF(AND(AZ164<>\"\",BA164=\"\"),IF(AZ164=-2,\"red\",IF(AZ164=0,\"yellow\",\"green\")),IF(AND(AZ164=\"\",BA164<>\"\"),IF(BA164=-2,\"red\",IF(BA164=0,\"yellow\",\"green\")),IF(AND(AZ164=1,BA164=1),\"green\",IF(OR(AZ164=-2,BA164=-2),\"red\",\"yellow\")))))","v":"green"},null,{"$f":"IF(AND(BB164=\"\",BC164=\"\"),\"\",IF(AND(BB164<>\"\",BC164=\"\"),IF(BB164=-2,\"red\",IF(BB164=0,\"yellow\",\"green\")),IF(AND(BB164=\"\",BC164<>\"\"),IF(BC164=-2,\"red\",IF(BC164=0,\"yellow\",\"green\")),IF(AND(BB164=1,BC164=1),\"green\",IF(OR(BB164=-2,BC164=-2),\"red\",\"yellow\")))))","v":"green"},null,{"$f":"IF(AND(BD164=\"\",BE164=\"\"),\"\",IF(AND(BD164<>\"\",BE164=\"\"),IF(BD164=-2,\"red\",IF(BD164=0,\"yellow\",\"green\")),IF(AND(BD164=\"\",BE164<>\"\"),IF(BE164=-2,\"red\",IF(BE164=0,\"yellow\",\"green\")),IF(AND(BD164=1,BE164=1),\"green\",IF(OR(BD164=-2,BE164=-2),\"red\",\"yellow\")))))","v":"green"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"B25","v":"Unrestricted Current Ratio"},"Snapshot","Scenario 1",null,null,null,null,null,{"$f":"IF(AND(AI170=\"\",AJ170=\"\"),\"\",IF(AND(AI170<>\"\",AJ170=\"\"),AI170,IF(AND(AI170=\"\",AJ170<>\"\"),AJ170,MIN(AI170:AJ170))))","v":0},{"$f":"IF(AND(AI170=\"\",AJ170=\"\"),\"\",IF(AND(AI170<>\"\",AJ170=\"\"),IF(AI170=-2,\"↓\",IF(AI170=0,\"↘\",\"―\")),IF(AND(AI170=\"\",AJ170<>\"\"),IF(AJ170=-2,\"↑\",IF(AJ170=0,\"↗\",\"―\")),IF(AND(AI170=1,AJ170=1),\"―\",IF(OR(AI170=-2,AJ170=-2),IF(AI170=-2,\"↓\",\"↑\"),IF(AI170=0,\"↘\",\"↗\"))))))","v":"↘"},null,{"$f":"IF(AND(AL170=\"\",AM170=\"\"),\"\",IF(AND(AL170<>\"\",AM170=\"\"),AL170,IF(AND(AL170=\"\",AM170<>\"\"),AM170,MIN(AL170:AM170))))","v":0},{"$f":"IF(AND(AL170=\"\",AM170=\"\"),\"\",IF(AND(AL170<>\"\",AM170=\"\"),IF(AL170=-2,\"↓\",IF(AL170=0,\"↘\",\"―\")),IF(AND(AL170=\"\",AM170<>\"\"),IF(AM170=-2,\"↑\",IF(AM170=0,\"↗\",\"―\")),IF(AND(AL170=1,AM170=1),\"―\",IF(OR(AL170=-2,AM170=-2),IF(AL170=-2,\"↓\",\"↑\"),IF(AL170=0,\"↘\",\"↗\"))))))","v":"↘"},{"$f":"IF(AND(AN170=\"\",AO170=\"\"),\"\",IF(AND(AN170<>\"\",AO170=\"\"),AN170,IF(AND(AN170=\"\",AO170<>\"\"),AO170,MIN(AN170:AO170))))","v":0},{"$f":"IF(AND(AN170=\"\",AO170=\"\"),\"\",IF(AND(AN170<>\"\",AO170=\"\"),IF(AN170=-2,\"↓\",IF(AN170=0,\"↘\",\"―\")),IF(AND(AN170=\"\",AO170<>\"\"),IF(AO170=-2,\"↑\",IF(AO170=0,\"↗\",\"―\")),IF(AND(AN170=1,AO170=1),\"―\",IF(OR(AN170=-2,AO170=-2),IF(AN170=-2,\"↓\",\"↑\"),IF(AN170=0,\"↘\",\"↗\"))))))","v":"↘"},{"$f":"IF(AND(AP170=\"\",AQ170=\"\"),\"\",IF(AND(AP170<>\"\",AQ170=\"\"),AP170,IF(AND(AP170=\"\",AQ170<>\"\"),AQ170,MIN(AP170:AQ170))))","v":0},{"$f":"IF(AND(AP170=\"\",AQ170=\"\"),\"\",IF(AND(AP170<>\"\",AQ170=\"\"),IF(AP170=-2,\"↓\",IF(AP170=0,\"↘\",\"―\")),IF(AND(AP170=\"\",AQ170<>\"\"),IF(AQ170=-2,\"↑\",IF(AQ170=0,\"↗\",\"―\")),IF(AND(AP170=1,AQ170=1),\"―\",IF(OR(AP170=-2,AQ170=-2),IF(AP170=-2,\"↓\",\"↑\"),IF(AP170=0,\"↘\",\"↗\"))))))","v":"↘"},{"$f":"IF(AND(AR170=\"\",AS170=\"\"),\"\",IF(AND(AR170<>\"\",AS170=\"\"),AR170,IF(AND(AR170=\"\",AS170<>\"\"),AS170,MIN(AR170:AS170))))","v":0},{"$f":"IF(AND(AR170=\"\",AS170=\"\"),\"\",IF(AND(AR170<>\"\",AS170=\"\"),IF(AR170=-2,\"↓\",IF(AR170=0,\"↘\",\"―\")),IF(AND(AR170=\"\",AS170<>\"\"),IF(AS170=-2,\"↑\",IF(AS170=0,\"↗\",\"―\")),IF(AND(AR170=1,AS170=1),\"―\",IF(OR(AR170=-2,AS170=-2),IF(AR170=-2,\"↓\",\"↑\"),IF(AR170=0,\"↘\",\"↗\"))))))","v":"↘"},{"$f":"IF(AND(AT170=\"\",AU170=\"\"),\"\",IF(AND(AT170<>\"\",AU170=\"\"),AT170,IF(AND(AT170=\"\",AU170<>\"\"),AU170,MIN(AT170:AU170))))","v":1},{"$f":"IF(AND(AT170=\"\",AU170=\"\"),\"\",IF(AND(AT170<>\"\",AU170=\"\"),IF(AT170=-2,\"↓\",IF(AT170=0,\"↘\",\"―\")),IF(AND(AT170=\"\",AU170<>\"\"),IF(AU170=-2,\"↑\",IF(AU170=0,\"↗\",\"―\")),IF(AND(AT170=1,AU170=1),\"―\",IF(OR(AT170=-2,AU170=-2),IF(AT170=-2,\"↓\",\"↑\"),IF(AT170=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(AV170=\"\",AW170=\"\"),\"\",IF(AND(AV170<>\"\",AW170=\"\"),AV170,IF(AND(AV170=\"\",AW170<>\"\"),AW170,MIN(AV170:AW170))))","v":1},{"$f":"IF(AND(AV170=\"\",AW170=\"\"),\"\",IF(AND(AV170<>\"\",AW170=\"\"),IF(AV170=-2,\"↓\",IF(AV170=0,\"↘\",\"―\")),IF(AND(AV170=\"\",AW170<>\"\"),IF(AW170=-2,\"↑\",IF(AW170=0,\"↗\",\"―\")),IF(AND(AV170=1,AW170=1),\"―\",IF(OR(AV170=-2,AW170=-2),IF(AV170=-2,\"↓\",\"↑\"),IF(AV170=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(AX170=\"\",AY170=\"\"),\"\",IF(AND(AX170<>\"\",AY170=\"\"),AX170,IF(AND(AX170=\"\",AY170<>\"\"),AY170,MIN(AX170:AY170))))","v":1},{"$f":"IF(AND(AX170=\"\",AY170=\"\"),\"\",IF(AND(AX170<>\"\",AY170=\"\"),IF(AX170=-2,\"↓\",IF(AX170=0,\"↘\",\"―\")),IF(AND(AX170=\"\",AY170<>\"\"),IF(AY170=-2,\"↑\",IF(AY170=0,\"↗\",\"―\")),IF(AND(AX170=1,AY170=1),\"―\",IF(OR(AX170=-2,AY170=-2),IF(AX170=-2,\"↓\",\"↑\"),IF(AX170=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(AZ170=\"\",BA170=\"\"),\"\",IF(AND(AZ170<>\"\",BA170=\"\"),AZ170,IF(AND(AZ170=\"\",BA170<>\"\"),BA170,MIN(AZ170:BA170))))","v":1},{"$f":"IF(AND(AZ170=\"\",BA170=\"\"),\"\",IF(AND(AZ170<>\"\",BA170=\"\"),IF(AZ170=-2,\"↓\",IF(AZ170=0,\"↘\",\"―\")),IF(AND(AZ170=\"\",BA170<>\"\"),IF(BA170=-2,\"↑\",IF(BA170=0,\"↗\",\"―\")),IF(AND(AZ170=1,BA170=1),\"―\",IF(OR(AZ170=-2,BA170=-2),IF(AZ170=-2,\"↓\",\"↑\"),IF(AZ170=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(BB170=\"\",BC170=\"\"),\"\",IF(AND(BB170<>\"\",BC170=\"\"),BB170,IF(AND(BB170=\"\",BC170<>\"\"),BC170,MIN(BB170:BC170))))","v":1},{"$f":"IF(AND(BB170=\"\",BC170=\"\"),\"\",IF(AND(BB170<>\"\",BC170=\"\"),IF(BB170=-2,\"↓\",IF(BB170=0,\"↘\",\"―\")),IF(AND(BB170=\"\",BC170<>\"\"),IF(BC170=-2,\"↑\",IF(BC170=0,\"↗\",\"―\")),IF(AND(BB170=1,BC170=1),\"―\",IF(OR(BB170=-2,BC170=-2),IF(BB170=-2,\"↓\",\"↑\"),IF(BB170=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(BD170=\"\",BE170=\"\"),\"\",IF(AND(BD170<>\"\",BE170=\"\"),BD170,IF(AND(BD170=\"\",BE170<>\"\"),BE170,MIN(BD170:BE170))))","v":1},{"$f":"IF(AND(BD170=\"\",BE170=\"\"),\"\",IF(AND(BD170<>\"\",BE170=\"\"),IF(BD170=-2,\"↓\",IF(BD170=0,\"↘\",\"―\")),IF(AND(BD170=\"\",BE170<>\"\"),IF(BE170=-2,\"↑\",IF(BE170=0,\"↗\",\"―\")),IF(AND(BD170=1,BE170=1),\"―\",IF(OR(BD170=-2,BE170=-2),IF(BD170=-2,\"↓\",\"↑\"),IF(BD170=0,\"↘\",\"↗\"))))))","v":"―"},null,null,{"$f":"IF(AND(J$25=\"\",J$26=\"\"),\"\",IF(AND(J$25=\"\",J$26<>\"\"),IF(OR(J$26=J171,J$26<J171),1,-2),IF(AND(J$25<>\"\",J$26=\"\"),IF(OR(J$25=J171,J$25<J171),0,-2),IF(J$25>J171,-2,IF(OR(J$25=J171,J$25<J171),IF(OR(J$26=J171,J$26>J171),0,1))))))","v":0},{"$f":"IF(AND(J$27=\"\",J$28=\"\"),\"\",IF(AND(J$27=\"\",J$28<>\"\"),IF(OR(J$28=J171,J$28>J171),0,-2),IF(AND(J$27<>\"\",J$28=\"\"),IF(OR(J$27=J171,J$27>J171),1,-2),IF(J$27>J171,1,IF(OR(J$27=J171,J$27<J171),IF(OR(J$28=J171,J$28<J171),-2,0))))))","v":""},null,{"$f":"IF(AND(M$25=\"\",M$26=\"\"),\"\",IF(AND(M$25=\"\",M$26<>\"\"),IF(OR(M$26=M171,M$26<M171),1,-2),IF(AND(M$25<>\"\",M$26=\"\"),IF(OR(M$25=M171,M$25<M171),0,-2),IF(M$25>M171,-2,IF(OR(M$25=M171,M$25<M171),IF(OR(M$26=M171,M$26>M171),0,1))))))","v":0},{"$f":"IF(AND(M$27=\"\",M$28=\"\"),\"\",IF(AND(M$27=\"\",M$28<>\"\"),IF(OR(M$28=M171,M$28>M171),0,-2),IF(AND(M$27<>\"\",M$28=\"\"),IF(OR(M$27=M171,M$27>M171),1,-2),IF(M$27>M171,1,IF(OR(M$27=M171,M$27<M171),IF(OR(M$28=M171,M$28<M171),-2,0))))))","v":""},{"$f":"IF(AND(O$25=\"\",O$26=\"\"),\"\",IF(AND(O$25=\"\",O$26<>\"\"),IF(OR(O$26=O171,O$26<O171),1,-2),IF(AND(O$25<>\"\",O$26=\"\"),IF(OR(O$25=O171,O$25<O171),0,-2),IF(O$25>O171,-2,IF(OR(O$25=O171,O$25<O171),IF(OR(O$26=O171,O$26>O171),0,1))))))","v":0},{"$f":"IF(AND(O$27=\"\",O$28=\"\"),\"\",IF(AND(O$27=\"\",O$28<>\"\"),IF(OR(O$28=O171,O$28>O171),0,-2),IF(AND(O$27<>\"\",O$28=\"\"),IF(OR(O$27=O171,O$27>O171),1,-2),IF(O$27>O171,1,IF(OR(O$27=O171,O$27<O171),IF(OR(O$28=O171,O$28<O171),-2,0))))))","v":""},{"$f":"IF(AND(Q$25=\"\",Q$26=\"\"),\"\",IF(AND(Q$25=\"\",Q$26<>\"\"),IF(OR(Q$26=Q171,Q$26<Q171),1,-2),IF(AND(Q$25<>\"\",Q$26=\"\"),IF(OR(Q$25=Q171,Q$25<Q171),0,-2),IF(Q$25>Q171,-2,IF(OR(Q$25=Q171,Q$25<Q171),IF(OR(Q$26=Q171,Q$26>Q171),0,1))))))","v":0},{"$f":"IF(AND(Q$27=\"\",Q$28=\"\"),\"\",IF(AND(Q$27=\"\",Q$28<>\"\"),IF(OR(Q$28=Q171,Q$28>Q171),0,-2),IF(AND(Q$27<>\"\",Q$28=\"\"),IF(OR(Q$27=Q171,Q$27>Q171),1,-2),IF(Q$27>Q171,1,IF(OR(Q$27=Q171,Q$27<Q171),IF(OR(Q$28=Q171,Q$28<Q171),-2,0))))))","v":""},{"$f":"IF(AND(S$25=\"\",S$26=\"\"),\"\",IF(AND(S$25=\"\",S$26<>\"\"),IF(OR(S$26=S171,S$26<S171),1,-2),IF(AND(S$25<>\"\",S$26=\"\"),IF(OR(S$25=S171,S$25<S171),0,-2),IF(S$25>S171,-2,IF(OR(S$25=S171,S$25<S171),IF(OR(S$26=S171,S$26>S171),0,1))))))","v":0},{"$f":"IF(AND(S$27=\"\",S$28=\"\"),\"\",IF(AND(S$27=\"\",S$28<>\"\"),IF(OR(S$28=S171,S$28>S171),0,-2),IF(AND(S$27<>\"\",S$28=\"\"),IF(OR(S$27=S171,S$27>S171),1,-2),IF(S$27>S171,1,IF(OR(S$27=S171,S$27<S171),IF(OR(S$28=S171,S$28<S171),-2,0))))))","v":""},{"$f":"IF(AND(U$25=\"\",U$26=\"\"),\"\",IF(AND(U$25=\"\",U$26<>\"\"),IF(OR(U$26=U171,U$26<U171),1,-2),IF(AND(U$25<>\"\",U$26=\"\"),IF(OR(U$25=U171,U$25<U171),0,-2),IF(U$25>U171,-2,IF(OR(U$25=U171,U$25<U171),IF(OR(U$26=U171,U$26>U171),0,1))))))","v":1},{"$f":"IF(AND(U$27=\"\",U$28=\"\"),\"\",IF(AND(U$27=\"\",U$28<>\"\"),IF(OR(U$28=U171,U$28>U171),0,-2),IF(AND(U$27<>\"\",U$28=\"\"),IF(OR(U$27=U171,U$27>U171),1,-2),IF(U$27>U171,1,IF(OR(U$27=U171,U$27<U171),IF(OR(U$28=U171,U$28<U171),-2,0))))))","v":""},{"$f":"IF(AND(W$25=\"\",W$26=\"\"),\"\",IF(AND(W$25=\"\",W$26<>\"\"),IF(OR(W$26=W171,W$26<W171),1,-2),IF(AND(W$25<>\"\",W$26=\"\"),IF(OR(W$25=W171,W$25<W171),0,-2),IF(W$25>W171,-2,IF(OR(W$25=W171,W$25<W171),IF(OR(W$26=W171,W$26>W171),0,1))))))","v":1},{"$f":"IF(AND(W$27=\"\",W$28=\"\"),\"\",IF(AND(W$27=\"\",W$28<>\"\"),IF(OR(W$28=W171,W$28>W171),0,-2),IF(AND(W$27<>\"\",W$28=\"\"),IF(OR(W$27=W171,W$27>W171),1,-2),IF(W$27>W171,1,IF(OR(W$27=W171,W$27<W171),IF(OR(W$28=W171,W$28<W171),-2,0))))))","v":""},{"$f":"IF(AND(Y$25=\"\",Y$26=\"\"),\"\",IF(AND(Y$25=\"\",Y$26<>\"\"),IF(OR(Y$26=Y171,Y$26<Y171),1,-2),IF(AND(Y$25<>\"\",Y$26=\"\"),IF(OR(Y$25=Y171,Y$25<Y171),0,-2),IF(Y$25>Y171,-2,IF(OR(Y$25=Y171,Y$25<Y171),IF(OR(Y$26=Y171,Y$26>Y171),0,1))))))","v":1},{"$f":"IF(AND(Y$27=\"\",Y$28=\"\"),\"\",IF(AND(Y$27=\"\",Y$28<>\"\"),IF(OR(Y$28=Y171,Y$28>Y171),0,-2),IF(AND(Y$27<>\"\",Y$28=\"\"),IF(OR(Y$27=Y171,Y$27>Y171),1,-2),IF(Y$27>Y171,1,IF(OR(Y$27=Y171,Y$27<Y171),IF(OR(Y$28=Y171,Y$28<Y171),-2,0))))))","v":""},{"$f":"IF(AND(AA$25=\"\",AA$26=\"\"),\"\",IF(AND(AA$25=\"\",AA$26<>\"\"),IF(OR(AA$26=AA171,AA$26<AA171),1,-2),IF(AND(AA$25<>\"\",AA$26=\"\"),IF(OR(AA$25=AA171,AA$25<AA171),0,-2),IF(AA$25>AA171,-2,IF(OR(AA$25=AA171,AA$25<AA171),IF(OR(AA$26=AA171,AA$26>AA171),0,1))))))","v":1},{"$f":"IF(AND(AA$27=\"\",AA$28=\"\"),\"\",IF(AND(AA$27=\"\",AA$28<>\"\"),IF(OR(AA$28=AA171,AA$28>AA171),0,-2),IF(AND(AA$27<>\"\",AA$28=\"\"),IF(OR(AA$27=AA171,AA$27>AA171),1,-2),IF(AA$27>AA171,1,IF(OR(AA$27=AA171,AA$27<AA171),IF(OR(AA$28=AA171,AA$28<AA171),-2,0))))))","v":""},{"$f":"IF(AND(AC$25=\"\",AC$26=\"\"),\"\",IF(AND(AC$25=\"\",AC$26<>\"\"),IF(OR(AC$26=AC171,AC$26<AC171),1,-2),IF(AND(AC$25<>\"\",AC$26=\"\"),IF(OR(AC$25=AC171,AC$25<AC171),0,-2),IF(AC$25>AC171,-2,IF(OR(AC$25=AC171,AC$25<AC171),IF(OR(AC$26=AC171,AC$26>AC171),0,1))))))","v":1},{"$f":"IF(AND(AC$27=\"\",AC$28=\"\"),\"\",IF(AND(AC$27=\"\",AC$28<>\"\"),IF(OR(AC$28=AC171,AC$28>AC171),0,-2),IF(AND(AC$27<>\"\",AC$28=\"\"),IF(OR(AC$27=AC171,AC$27>AC171),1,-2),IF(AC$27>AC171,1,IF(OR(AC$27=AC171,AC$27<AC171),IF(OR(AC$28=AC171,AC$28<AC171),-2,0))))))","v":""},{"$f":"IF(AND(AE$25=\"\",AE$26=\"\"),\"\",IF(AND(AE$25=\"\",AE$26<>\"\"),IF(OR(AE$26=AE171,AE$26<AE171),1,-2),IF(AND(AE$25<>\"\",AE$26=\"\"),IF(OR(AE$25=AE171,AE$25<AE171),0,-2),IF(AE$25>AE171,-2,IF(OR(AE$25=AE171,AE$25<AE171),IF(OR(AE$26=AE171,AE$26>AE171),0,1))))))","v":1},{"$f":"IF(AND(AE$27=\"\",AE$28=\"\"),\"\",IF(AND(AE$27=\"\",AE$28<>\"\"),IF(OR(AE$28=AE171,AE$28>AE171),0,-2),IF(AND(AE$27<>\"\",AE$28=\"\"),IF(OR(AE$27=AE171,AE$27>AE171),1,-2),IF(AE$27>AE171,1,IF(OR(AE$27=AE171,AE$27<AE171),IF(OR(AE$28=AE171,AE$28<AE171),-2,0))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Actual Ratio",null,null,null,null,null,null,{"$f":"IF(AND(J$25=\"\",J$26=\"\",J$27=\"\",J$28=\"\"),\"\",'KPI calculation'!G$9)","v":1.4357115889091108},null,null,{"$f":"IF(AND(M$25=\"\",M$26=\"\",M$27=\"\",M$28=\"\"),\"\",'KPI calculation'!I$9)","v":1.3981019684565759},null,{"$f":"IF(AND(O$25=\"\",O$26=\"\",O$27=\"\",O$28=\"\"),\"\",'KPI calculation'!J$9)","v":1.328966077696875},null,{"$f":"IF(AND(Q$25=\"\",Q$26=\"\",Q$27=\"\",Q$28=\"\"),\"\",'KPI calculation'!K$9)","v":1.3229713577040925},null,{"$f":"IF(AND(S$25=\"\",S$26=\"\",S$27=\"\",S$28=\"\"),\"\",'KPI calculation'!L$9)","v":1.3477893317099376},null,{"$f":"IF(AND(U$25=\"\",U$26=\"\",U$27=\"\",U$28=\"\"),\"\",'KPI calculation'!M$9)","v":1.5105356428550312},null,{"$f":"IF(AND(W$25=\"\",W$26=\"\",W$27=\"\",W$28=\"\"),\"\",'KPI calculation'!N$9)","v":1.9662991887141765},null,{"$f":"IF(AND(Y$25=\"\",Y$26=\"\",Y$27=\"\",Y$28=\"\"),\"\",'KPI calculation'!O$9)","v":2.3113253721646854},null,{"$f":"IF(AND(AA$25=\"\",AA$26=\"\",AA$27=\"\",AA$28=\"\"),\"\",'KPI calculation'!P$9)","v":2.6545738213615286},null,{"$f":"IF(AND(AC$25=\"\",AC$26=\"\",AC$27=\"\",AC$28=\"\"),\"\",'KPI calculation'!Q$9)","v":3.0012415241035466},null,{"$f":"IF(AND(AE$25=\"\",AE$26=\"\",AE$27=\"\",AE$28=\"\"),\"\",'KPI calculation'!R$9)","v":3.3497471429687762},null,null,null,{"$f":"IF(AND(AI170=\"\",AJ170=\"\"),\"\",IF(AND(AI170<>\"\",AJ170=\"\"),IF(AI170=-2,\"red\",IF(AI170=0,\"yellow\",\"green\")),IF(AND(AI170=\"\",AJ170<>\"\"),IF(AJ170=-2,\"red\",IF(AJ170=0,\"yellow\",\"green\")),IF(AND(AI170=1,AJ170=1),\"green\",IF(OR(AI170=-2,AJ170=-2),\"red\",\"yellow\")))))","v":"yellow"},null,null,{"$f":"IF(AND(AL170=\"\",AM170=\"\"),\"\",IF(AND(AL170<>\"\",AM170=\"\"),IF(AL170=-2,\"red\",IF(AL170=0,\"yellow\",\"green\")),IF(AND(AL170=\"\",AM170<>\"\"),IF(AM170=-2,\"red\",IF(AM170=0,\"yellow\",\"green\")),IF(AND(AL170=1,AM170=1),\"green\",IF(OR(AL170=-2,AM170=-2),\"red\",\"yellow\")))))","v":"yellow"},null,{"$f":"IF(AND(AN170=\"\",AO170=\"\"),\"\",IF(AND(AN170<>\"\",AO170=\"\"),IF(AN170=-2,\"red\",IF(AN170=0,\"yellow\",\"green\")),IF(AND(AN170=\"\",AO170<>\"\"),IF(AO170=-2,\"red\",IF(AO170=0,\"yellow\",\"green\")),IF(AND(AN170=1,AO170=1),\"green\",IF(OR(AN170=-2,AO170=-2),\"red\",\"yellow\")))))","v":"yellow"},null,{"$f":"IF(AND(AP170=\"\",AQ170=\"\"),\"\",IF(AND(AP170<>\"\",AQ170=\"\"),IF(AP170=-2,\"red\",IF(AP170=0,\"yellow\",\"green\")),IF(AND(AP170=\"\",AQ170<>\"\"),IF(AQ170=-2,\"red\",IF(AQ170=0,\"yellow\",\"green\")),IF(AND(AP170=1,AQ170=1),\"green\",IF(OR(AP170=-2,AQ170=-2),\"red\",\"yellow\")))))","v":"yellow"},null,{"$f":"IF(AND(AR170=\"\",AS170=\"\"),\"\",IF(AND(AR170<>\"\",AS170=\"\"),IF(AR170=-2,\"red\",IF(AR170=0,\"yellow\",\"green\")),IF(AND(AR170=\"\",AS170<>\"\"),IF(AS170=-2,\"red\",IF(AS170=0,\"yellow\",\"green\")),IF(AND(AR170=1,AS170=1),\"green\",IF(OR(AR170=-2,AS170=-2),\"red\",\"yellow\")))))","v":"yellow"},null,{"$f":"IF(AND(AT170=\"\",AU170=\"\"),\"\",IF(AND(AT170<>\"\",AU170=\"\"),IF(AT170=-2,\"red\",IF(AT170=0,\"yellow\",\"green\")),IF(AND(AT170=\"\",AU170<>\"\"),IF(AU170=-2,\"red\",IF(AU170=0,\"yellow\",\"green\")),IF(AND(AT170=1,AU170=1),\"green\",IF(OR(AT170=-2,AU170=-2),\"red\",\"yellow\")))))","v":"green"},null,{"$f":"IF(AND(AV170=\"\",AW170=\"\"),\"\",IF(AND(AV170<>\"\",AW170=\"\"),IF(AV170=-2,\"red\",IF(AV170=0,\"yellow\",\"green\")),IF(AND(AV170=\"\",AW170<>\"\"),IF(AW170=-2,\"red\",IF(AW170=0,\"yellow\",\"green\")),IF(AND(AV170=1,AW170=1),\"green\",IF(OR(AV170=-2,AW170=-2),\"red\",\"yellow\")))))","v":"green"},null,{"$f":"IF(AND(AX170=\"\",AY170=\"\"),\"\",IF(AND(AX170<>\"\",AY170=\"\"),IF(AX170=-2,\"red\",IF(AX170=0,\"yellow\",\"green\")),IF(AND(AX170=\"\",AY170<>\"\"),IF(AY170=-2,\"red\",IF(AY170=0,\"yellow\",\"green\")),IF(AND(AX170=1,AY170=1),\"green\",IF(OR(AX170=-2,AY170=-2),\"red\",\"yellow\")))))","v":"green"},null,{"$f":"IF(AND(AZ170=\"\",BA170=\"\"),\"\",IF(AND(AZ170<>\"\",BA170=\"\"),IF(AZ170=-2,\"red\",IF(AZ170=0,\"yellow\",\"green\")),IF(AND(AZ170=\"\",BA170<>\"\"),IF(BA170=-2,\"red\",IF(BA170=0,\"yellow\",\"green\")),IF(AND(AZ170=1,BA170=1),\"green\",IF(OR(AZ170=-2,BA170=-2),\"red\",\"yellow\")))))","v":"green"},null,{"$f":"IF(AND(BB170=\"\",BC170=\"\"),\"\",IF(AND(BB170<>\"\",BC170=\"\"),IF(BB170=-2,\"red\",IF(BB170=0,\"yellow\",\"green\")),IF(AND(BB170=\"\",BC170<>\"\"),IF(BC170=-2,\"red\",IF(BC170=0,\"yellow\",\"green\")),IF(AND(BB170=1,BC170=1),\"green\",IF(OR(BB170=-2,BC170=-2),\"red\",\"yellow\")))))","v":"green"},null,{"$f":"IF(AND(BD170=\"\",BE170=\"\"),\"\",IF(AND(BD170<>\"\",BE170=\"\"),IF(BD170=-2,\"red\",IF(BD170=0,\"yellow\",\"green\")),IF(AND(BD170=\"\",BE170<>\"\"),IF(BE170=-2,\"red\",IF(BE170=0,\"yellow\",\"green\")),IF(AND(BD170=1,BE170=1),\"green\",IF(OR(BD170=-2,BE170=-2),\"red\",\"yellow\")))))","v":"green"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"B33","v":"Rates, Annual Charges, Interest & Extra Charges Outstanding Percentage"},"Snapshot","Scenario 1",null,null,null,null,null,{"$f":"IF(AND(AI176=\"\",AJ176=\"\"),\"\",IF(AND(AI176<>\"\",AJ176=\"\"),AI176,IF(AND(AI176=\"\",AJ176<>\"\"),AJ176,MIN(AI176:AJ176))))","v":""},{"$f":"IF(AND(AI176=\"\",AJ176=\"\"),\"\",IF(AND(AI176<>\"\",AJ176=\"\"),IF(AI176=-2,\"↓\",IF(AI176=0,\"↘\",\"―\")),IF(AND(AI176=\"\",AJ176<>\"\"),IF(AJ176=-2,\"↑\",IF(AJ176=0,\"↗\",\"―\")),IF(AND(AI176=1,AJ176=1),\"―\",IF(OR(AI176=-2,AJ176=-2),IF(AI176=-2,\"↓\",\"↑\"),IF(AI176=0,\"↘\",\"↗\"))))))","v":""},null,{"$f":"IF(AND(AL176=\"\",AM176=\"\"),\"\",IF(AND(AL176<>\"\",AM176=\"\"),AL176,IF(AND(AL176=\"\",AM176<>\"\"),AM176,MIN(AL176:AM176))))","v":""},{"$f":"IF(AND(AL176=\"\",AM176=\"\"),\"\",IF(AND(AL176<>\"\",AM176=\"\"),IF(AL176=-2,\"↓\",IF(AL176=0,\"↘\",\"―\")),IF(AND(AL176=\"\",AM176<>\"\"),IF(AM176=-2,\"↑\",IF(AM176=0,\"↗\",\"―\")),IF(AND(AL176=1,AM176=1),\"―\",IF(OR(AL176=-2,AM176=-2),IF(AL176=-2,\"↓\",\"↑\"),IF(AL176=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AN176=\"\",AO176=\"\"),\"\",IF(AND(AN176<>\"\",AO176=\"\"),AN176,IF(AND(AN176=\"\",AO176<>\"\"),AO176,MIN(AN176:AO176))))","v":""},{"$f":"IF(AND(AN176=\"\",AO176=\"\"),\"\",IF(AND(AN176<>\"\",AO176=\"\"),IF(AN176=-2,\"↓\",IF(AN176=0,\"↘\",\"―\")),IF(AND(AN176=\"\",AO176<>\"\"),IF(AO176=-2,\"↑\",IF(AO176=0,\"↗\",\"―\")),IF(AND(AN176=1,AO176=1),\"―\",IF(OR(AN176=-2,AO176=-2),IF(AN176=-2,\"↓\",\"↑\"),IF(AN176=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AP176=\"\",AQ176=\"\"),\"\",IF(AND(AP176<>\"\",AQ176=\"\"),AP176,IF(AND(AP176=\"\",AQ176<>\"\"),AQ176,MIN(AP176:AQ176))))","v":""},{"$f":"IF(AND(AP176=\"\",AQ176=\"\"),\"\",IF(AND(AP176<>\"\",AQ176=\"\"),IF(AP176=-2,\"↓\",IF(AP176=0,\"↘\",\"―\")),IF(AND(AP176=\"\",AQ176<>\"\"),IF(AQ176=-2,\"↑\",IF(AQ176=0,\"↗\",\"―\")),IF(AND(AP176=1,AQ176=1),\"―\",IF(OR(AP176=-2,AQ176=-2),IF(AP176=-2,\"↓\",\"↑\"),IF(AP176=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AR176=\"\",AS176=\"\"),\"\",IF(AND(AR176<>\"\",AS176=\"\"),AR176,IF(AND(AR176=\"\",AS176<>\"\"),AS176,MIN(AR176:AS176))))","v":""},{"$f":"IF(AND(AR176=\"\",AS176=\"\"),\"\",IF(AND(AR176<>\"\",AS176=\"\"),IF(AR176=-2,\"↓\",IF(AR176=0,\"↘\",\"―\")),IF(AND(AR176=\"\",AS176<>\"\"),IF(AS176=-2,\"↑\",IF(AS176=0,\"↗\",\"―\")),IF(AND(AR176=1,AS176=1),\"―\",IF(OR(AR176=-2,AS176=-2),IF(AR176=-2,\"↓\",\"↑\"),IF(AR176=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AT176=\"\",AU176=\"\"),\"\",IF(AND(AT176<>\"\",AU176=\"\"),AT176,IF(AND(AT176=\"\",AU176<>\"\"),AU176,MIN(AT176:AU176))))","v":""},{"$f":"IF(AND(AT176=\"\",AU176=\"\"),\"\",IF(AND(AT176<>\"\",AU176=\"\"),IF(AT176=-2,\"↓\",IF(AT176=0,\"↘\",\"―\")),IF(AND(AT176=\"\",AU176<>\"\"),IF(AU176=-2,\"↑\",IF(AU176=0,\"↗\",\"―\")),IF(AND(AT176=1,AU176=1),\"―\",IF(OR(AT176=-2,AU176=-2),IF(AT176=-2,\"↓\",\"↑\"),IF(AT176=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AV176=\"\",AW176=\"\"),\"\",IF(AND(AV176<>\"\",AW176=\"\"),AV176,IF(AND(AV176=\"\",AW176<>\"\"),AW176,MIN(AV176:AW176))))","v":""},{"$f":"IF(AND(AV176=\"\",AW176=\"\"),\"\",IF(AND(AV176<>\"\",AW176=\"\"),IF(AV176=-2,\"↓\",IF(AV176=0,\"↘\",\"―\")),IF(AND(AV176=\"\",AW176<>\"\"),IF(AW176=-2,\"↑\",IF(AW176=0,\"↗\",\"―\")),IF(AND(AV176=1,AW176=1),\"―\",IF(OR(AV176=-2,AW176=-2),IF(AV176=-2,\"↓\",\"↑\"),IF(AV176=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AX176=\"\",AY176=\"\"),\"\",IF(AND(AX176<>\"\",AY176=\"\"),AX176,IF(AND(AX176=\"\",AY176<>\"\"),AY176,MIN(AX176:AY176))))","v":""},{"$f":"IF(AND(AX176=\"\",AY176=\"\"),\"\",IF(AND(AX176<>\"\",AY176=\"\"),IF(AX176=-2,\"↓\",IF(AX176=0,\"↘\",\"―\")),IF(AND(AX176=\"\",AY176<>\"\"),IF(AY176=-2,\"↑\",IF(AY176=0,\"↗\",\"―\")),IF(AND(AX176=1,AY176=1),\"―\",IF(OR(AX176=-2,AY176=-2),IF(AX176=-2,\"↓\",\"↑\"),IF(AX176=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AZ176=\"\",BA176=\"\"),\"\",IF(AND(AZ176<>\"\",BA176=\"\"),AZ176,IF(AND(AZ176=\"\",BA176<>\"\"),BA176,MIN(AZ176:BA176))))","v":""},{"$f":"IF(AND(AZ176=\"\",BA176=\"\"),\"\",IF(AND(AZ176<>\"\",BA176=\"\"),IF(AZ176=-2,\"↓\",IF(AZ176=0,\"↘\",\"―\")),IF(AND(AZ176=\"\",BA176<>\"\"),IF(BA176=-2,\"↑\",IF(BA176=0,\"↗\",\"―\")),IF(AND(AZ176=1,BA176=1),\"―\",IF(OR(AZ176=-2,BA176=-2),IF(AZ176=-2,\"↓\",\"↑\"),IF(AZ176=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(BB176=\"\",BC176=\"\"),\"\",IF(AND(BB176<>\"\",BC176=\"\"),BB176,IF(AND(BB176=\"\",BC176<>\"\"),BC176,MIN(BB176:BC176))))","v":""},{"$f":"IF(AND(BB176=\"\",BC176=\"\"),\"\",IF(AND(BB176<>\"\",BC176=\"\"),IF(BB176=-2,\"↓\",IF(BB176=0,\"↘\",\"―\")),IF(AND(BB176=\"\",BC176<>\"\"),IF(BC176=-2,\"↑\",IF(BC176=0,\"↗\",\"―\")),IF(AND(BB176=1,BC176=1),\"―\",IF(OR(BB176=-2,BC176=-2),IF(BB176=-2,\"↓\",\"↑\"),IF(BB176=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(BD176=\"\",BE176=\"\"),\"\",IF(AND(BD176<>\"\",BE176=\"\"),BD176,IF(AND(BD176=\"\",BE176<>\"\"),BE176,MIN(BD176:BE176))))","v":""},{"$f":"IF(AND(BD176=\"\",BE176=\"\"),\"\",IF(AND(BD176<>\"\",BE176=\"\"),IF(BD176=-2,\"↓\",IF(BD176=0,\"↘\",\"―\")),IF(AND(BD176=\"\",BE176<>\"\"),IF(BE176=-2,\"↑\",IF(BE176=0,\"↗\",\"―\")),IF(AND(BD176=1,BE176=1),\"―\",IF(OR(BD176=-2,BE176=-2),IF(BD176=-2,\"↓\",\"↑\"),IF(BD176=0,\"↘\",\"↗\"))))))","v":""},null,null,{"$f":"IF(AND(J$33=\"\",J$34=\"\"),\"\",IF(AND(J$33=\"\",J$34<>\"\"),IF(OR(J$34=J177,J$34<J177),1,-2),IF(AND(J$33<>\"\",J$34=\"\"),IF(OR(J$33=J177,J$33<J177),0,-2),IF(J$33>J177,-2,IF(OR(J$33=J177,J$33<J177),IF(OR(J$34=J177,J$34>J177),0,1))))))","v":""},{"$f":"IF(AND(J$35=\"\",J$36=\"\"),\"\",IF(AND(J$35=\"\",J$36<>\"\"),IF(OR(J$36=J177,J$36>J177),0,-2),IF(AND(J$35<>\"\",J$36=\"\"),IF(OR(J$35=J177,J$35>J177),1,-2),IF(J$35>J177,1,IF(OR(J$35=J177,J$35<J177),IF(OR(J$36=J177,J$36<J177),-2,0))))))","v":""},null,{"$f":"IF(AND(M$33=\"\",M$34=\"\"),\"\",IF(AND(M$33=\"\",M$34<>\"\"),IF(OR(M$34=M177,M$34<M177),1,-2),IF(AND(M$33<>\"\",M$34=\"\"),IF(OR(M$33=M177,M$33<M177),0,-2),IF(M$33>M177,-2,IF(OR(M$33=M177,M$33<M177),IF(OR(M$34=M177,M$34>M177),0,1))))))","v":""},{"$f":"IF(AND(M$35=\"\",M$36=\"\"),\"\",IF(AND(M$35=\"\",M$36<>\"\"),IF(OR(M$36=M177,M$36>M177),0,-2),IF(AND(M$35<>\"\",M$36=\"\"),IF(OR(M$35=M177,M$35>M177),1,-2),IF(M$35>M177,1,IF(OR(M$35=M177,M$35<M177),IF(OR(M$36=M177,M$36<M177),-2,0))))))","v":""},{"$f":"IF(AND(O$33=\"\",O$34=\"\"),\"\",IF(AND(O$33=\"\",O$34<>\"\"),IF(OR(O$34=O177,O$34<O177),1,-2),IF(AND(O$33<>\"\",O$34=\"\"),IF(OR(O$33=O177,O$33<O177),0,-2),IF(O$33>O177,-2,IF(OR(O$33=O177,O$33<O177),IF(OR(O$34=O177,O$34>O177),0,1))))))","v":""},{"$f":"IF(AND(O$35=\"\",O$36=\"\"),\"\",IF(AND(O$35=\"\",O$36<>\"\"),IF(OR(O$36=O177,O$36>O177),0,-2),IF(AND(O$35<>\"\",O$36=\"\"),IF(OR(O$35=O177,O$35>O177),1,-2),IF(O$35>O177,1,IF(OR(O$35=O177,O$35<O177),IF(OR(O$36=O177,O$36<O177),-2,0))))))","v":""},{"$f":"IF(AND(Q$33=\"\",Q$34=\"\"),\"\",IF(AND(Q$33=\"\",Q$34<>\"\"),IF(OR(Q$34=Q177,Q$34<Q177),1,-2),IF(AND(Q$33<>\"\",Q$34=\"\"),IF(OR(Q$33=Q177,Q$33<Q177),0,-2),IF(Q$33>Q177,-2,IF(OR(Q$33=Q177,Q$33<Q177),IF(OR(Q$34=Q177,Q$34>Q177),0,1))))))","v":""},{"$f":"IF(AND(Q$35=\"\",Q$36=\"\"),\"\",IF(AND(Q$35=\"\",Q$36<>\"\"),IF(OR(Q$36=Q177,Q$36>Q177),0,-2),IF(AND(Q$35<>\"\",Q$36=\"\"),IF(OR(Q$35=Q177,Q$35>Q177),1,-2),IF(Q$35>Q177,1,IF(OR(Q$35=Q177,Q$35<Q177),IF(OR(Q$36=Q177,Q$36<Q177),-2,0))))))","v":""},{"$f":"IF(AND(S$33=\"\",S$34=\"\"),\"\",IF(AND(S$33=\"\",S$34<>\"\"),IF(OR(S$34=S177,S$34<S177),1,-2),IF(AND(S$33<>\"\",S$34=\"\"),IF(OR(S$33=S177,S$33<S177),0,-2),IF(S$33>S177,-2,IF(OR(S$33=S177,S$33<S177),IF(OR(S$34=S177,S$34>S177),0,1))))))","v":""},{"$f":"IF(AND(S$35=\"\",S$36=\"\"),\"\",IF(AND(S$35=\"\",S$36<>\"\"),IF(OR(S$36=S177,S$36>S177),0,-2),IF(AND(S$35<>\"\",S$36=\"\"),IF(OR(S$35=S177,S$35>S177),1,-2),IF(S$35>S177,1,IF(OR(S$35=S177,S$35<S177),IF(OR(S$36=S177,S$36<S177),-2,0))))))","v":""},{"$f":"IF(AND(U$33=\"\",U$34=\"\"),\"\",IF(AND(U$33=\"\",U$34<>\"\"),IF(OR(U$34=U177,U$34<U177),1,-2),IF(AND(U$33<>\"\",U$34=\"\"),IF(OR(U$33=U177,U$33<U177),0,-2),IF(U$33>U177,-2,IF(OR(U$33=U177,U$33<U177),IF(OR(U$34=U177,U$34>U177),0,1))))))","v":""},{"$f":"IF(AND(U$35=\"\",U$36=\"\"),\"\",IF(AND(U$35=\"\",U$36<>\"\"),IF(OR(U$36=U177,U$36>U177),0,-2),IF(AND(U$35<>\"\",U$36=\"\"),IF(OR(U$35=U177,U$35>U177),1,-2),IF(U$35>U177,1,IF(OR(U$35=U177,U$35<U177),IF(OR(U$36=U177,U$36<U177),-2,0))))))","v":""},{"$f":"IF(AND(W$33=\"\",W$34=\"\"),\"\",IF(AND(W$33=\"\",W$34<>\"\"),IF(OR(W$34=W177,W$34<W177),1,-2),IF(AND(W$33<>\"\",W$34=\"\"),IF(OR(W$33=W177,W$33<W177),0,-2),IF(W$33>W177,-2,IF(OR(W$33=W177,W$33<W177),IF(OR(W$34=W177,W$34>W177),0,1))))))","v":""},{"$f":"IF(AND(W$35=\"\",W$36=\"\"),\"\",IF(AND(W$35=\"\",W$36<>\"\"),IF(OR(W$36=W177,W$36>W177),0,-2),IF(AND(W$35<>\"\",W$36=\"\"),IF(OR(W$35=W177,W$35>W177),1,-2),IF(W$35>W177,1,IF(OR(W$35=W177,W$35<W177),IF(OR(W$36=W177,W$36<W177),-2,0))))))","v":""},{"$f":"IF(AND(Y$33=\"\",Y$34=\"\"),\"\",IF(AND(Y$33=\"\",Y$34<>\"\"),IF(OR(Y$34=Y177,Y$34<Y177),1,-2),IF(AND(Y$33<>\"\",Y$34=\"\"),IF(OR(Y$33=Y177,Y$33<Y177),0,-2),IF(Y$33>Y177,-2,IF(OR(Y$33=Y177,Y$33<Y177),IF(OR(Y$34=Y177,Y$34>Y177),0,1))))))","v":""},{"$f":"IF(AND(Y$35=\"\",Y$36=\"\"),\"\",IF(AND(Y$35=\"\",Y$36<>\"\"),IF(OR(Y$36=Y177,Y$36>Y177),0,-2),IF(AND(Y$35<>\"\",Y$36=\"\"),IF(OR(Y$35=Y177,Y$35>Y177),1,-2),IF(Y$35>Y177,1,IF(OR(Y$35=Y177,Y$35<Y177),IF(OR(Y$36=Y177,Y$36<Y177),-2,0))))))","v":""},{"$f":"IF(AND(AA$33=\"\",AA$34=\"\"),\"\",IF(AND(AA$33=\"\",AA$34<>\"\"),IF(OR(AA$34=AA177,AA$34<AA177),1,-2),IF(AND(AA$33<>\"\",AA$34=\"\"),IF(OR(AA$33=AA177,AA$33<AA177),0,-2),IF(AA$33>AA177,-2,IF(OR(AA$33=AA177,AA$33<AA177),IF(OR(AA$34=AA177,AA$34>AA177),0,1))))))","v":""},{"$f":"IF(AND(AA$35=\"\",AA$36=\"\"),\"\",IF(AND(AA$35=\"\",AA$36<>\"\"),IF(OR(AA$36=AA177,AA$36>AA177),0,-2),IF(AND(AA$35<>\"\",AA$36=\"\"),IF(OR(AA$35=AA177,AA$35>AA177),1,-2),IF(AA$35>AA177,1,IF(OR(AA$35=AA177,AA$35<AA177),IF(OR(AA$36=AA177,AA$36<AA177),-2,0))))))","v":""},{"$f":"IF(AND(AC$33=\"\",AC$34=\"\"),\"\",IF(AND(AC$33=\"\",AC$34<>\"\"),IF(OR(AC$34=AC177,AC$34<AC177),1,-2),IF(AND(AC$33<>\"\",AC$34=\"\"),IF(OR(AC$33=AC177,AC$33<AC177),0,-2),IF(AC$33>AC177,-2,IF(OR(AC$33=AC177,AC$33<AC177),IF(OR(AC$34=AC177,AC$34>AC177),0,1))))))","v":""},{"$f":"IF(AND(AC$35=\"\",AC$36=\"\"),\"\",IF(AND(AC$35=\"\",AC$36<>\"\"),IF(OR(AC$36=AC177,AC$36>AC177),0,-2),IF(AND(AC$35<>\"\",AC$36=\"\"),IF(OR(AC$35=AC177,AC$35>AC177),1,-2),IF(AC$35>AC177,1,IF(OR(AC$35=AC177,AC$35<AC177),IF(OR(AC$36=AC177,AC$36<AC177),-2,0))))))","v":""},{"$f":"IF(AND(AE$33=\"\",AE$34=\"\"),\"\",IF(AND(AE$33=\"\",AE$34<>\"\"),IF(OR(AE$34=AE177,AE$34<AE177),1,-2),IF(AND(AE$33<>\"\",AE$34=\"\"),IF(OR(AE$33=AE177,AE$33<AE177),0,-2),IF(AE$33>AE177,-2,IF(OR(AE$33=AE177,AE$33<AE177),IF(OR(AE$34=AE177,AE$34>AE177),0,1))))))","v":""},{"$f":"IF(AND(AE$35=\"\",AE$36=\"\"),\"\",IF(AND(AE$35=\"\",AE$36<>\"\"),IF(OR(AE$36=AE177,AE$36>AE177),0,-2),IF(AND(AE$35<>\"\",AE$36=\"\"),IF(OR(AE$35=AE177,AE$35>AE177),1,-2),IF(AE$35>AE177,1,IF(OR(AE$35=AE177,AE$35<AE177),IF(OR(AE$36=AE177,AE$36<AE177),-2,0))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"B43","v":"Building & Infrastructure Renewals Ratio"},"Snapshot","Scenario 1",null,null,null,null,null,{"$f":"IF(AND(AI186=\"\",AJ186=\"\"),\"\",IF(AND(AI186<>\"\",AJ186=\"\"),AI186,IF(AND(AI186=\"\",AJ186<>\"\"),AJ186,MIN(AI186:AJ186))))","v":-2},{"$f":"IF(AND(AI186=\"\",AJ186=\"\"),\"\",IF(AND(AI186<>\"\",AJ186=\"\"),IF(AI186=-2,\"↓\",IF(AI186=0,\"↘\",\"―\")),IF(AND(AI186=\"\",AJ186<>\"\"),IF(AJ186=-2,\"↑\",IF(AJ186=0,\"↗\",\"―\")),IF(AND(AI186=1,AJ186=1),\"―\",IF(OR(AI186=-2,AJ186=-2),IF(AI186=-2,\"↓\",\"↑\"),IF(AI186=0,\"↘\",\"↗\"))))))","v":"↓"},null,{"$f":"IF(AND(AL186=\"\",AM186=\"\"),\"\",IF(AND(AL186<>\"\",AM186=\"\"),AL186,IF(AND(AL186=\"\",AM186<>\"\"),AM186,MIN(AL186:AM186))))","v":0},{"$f":"IF(AND(AL186=\"\",AM186=\"\"),\"\",IF(AND(AL186<>\"\",AM186=\"\"),IF(AL186=-2,\"↓\",IF(AL186=0,\"↘\",\"―\")),IF(AND(AL186=\"\",AM186<>\"\"),IF(AM186=-2,\"↑\",IF(AM186=0,\"↗\",\"―\")),IF(AND(AL186=1,AM186=1),\"―\",IF(OR(AL186=-2,AM186=-2),IF(AL186=-2,\"↓\",\"↑\"),IF(AL186=0,\"↘\",\"↗\"))))))","v":"↘"},{"$f":"IF(AND(AN186=\"\",AO186=\"\"),\"\",IF(AND(AN186<>\"\",AO186=\"\"),AN186,IF(AND(AN186=\"\",AO186<>\"\"),AO186,MIN(AN186:AO186))))","v":1},{"$f":"IF(AND(AN186=\"\",AO186=\"\"),\"\",IF(AND(AN186<>\"\",AO186=\"\"),IF(AN186=-2,\"↓\",IF(AN186=0,\"↘\",\"―\")),IF(AND(AN186=\"\",AO186<>\"\"),IF(AO186=-2,\"↑\",IF(AO186=0,\"↗\",\"―\")),IF(AND(AN186=1,AO186=1),\"―\",IF(OR(AN186=-2,AO186=-2),IF(AN186=-2,\"↓\",\"↑\"),IF(AN186=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(AP186=\"\",AQ186=\"\"),\"\",IF(AND(AP186<>\"\",AQ186=\"\"),AP186,IF(AND(AP186=\"\",AQ186<>\"\"),AQ186,MIN(AP186:AQ186))))","v":0},{"$f":"IF(AND(AP186=\"\",AQ186=\"\"),\"\",IF(AND(AP186<>\"\",AQ186=\"\"),IF(AP186=-2,\"↓\",IF(AP186=0,\"↘\",\"―\")),IF(AND(AP186=\"\",AQ186<>\"\"),IF(AQ186=-2,\"↑\",IF(AQ186=0,\"↗\",\"―\")),IF(AND(AP186=1,AQ186=1),\"―\",IF(OR(AP186=-2,AQ186=-2),IF(AP186=-2,\"↓\",\"↑\"),IF(AP186=0,\"↘\",\"↗\"))))))","v":"↘"},{"$f":"IF(AND(AR186=\"\",AS186=\"\"),\"\",IF(AND(AR186<>\"\",AS186=\"\"),AR186,IF(AND(AR186=\"\",AS186<>\"\"),AS186,MIN(AR186:AS186))))","v":0},{"$f":"IF(AND(AR186=\"\",AS186=\"\"),\"\",IF(AND(AR186<>\"\",AS186=\"\"),IF(AR186=-2,\"↓\",IF(AR186=0,\"↘\",\"―\")),IF(AND(AR186=\"\",AS186<>\"\"),IF(AS186=-2,\"↑\",IF(AS186=0,\"↗\",\"―\")),IF(AND(AR186=1,AS186=1),\"―\",IF(OR(AR186=-2,AS186=-2),IF(AR186=-2,\"↓\",\"↑\"),IF(AR186=0,\"↘\",\"↗\"))))))","v":"↘"},{"$f":"IF(AND(AT186=\"\",AU186=\"\"),\"\",IF(AND(AT186<>\"\",AU186=\"\"),AT186,IF(AND(AT186=\"\",AU186<>\"\"),AU186,MIN(AT186:AU186))))","v":1},{"$f":"IF(AND(AT186=\"\",AU186=\"\"),\"\",IF(AND(AT186<>\"\",AU186=\"\"),IF(AT186=-2,\"↓\",IF(AT186=0,\"↘\",\"―\")),IF(AND(AT186=\"\",AU186<>\"\"),IF(AU186=-2,\"↑\",IF(AU186=0,\"↗\",\"―\")),IF(AND(AT186=1,AU186=1),\"―\",IF(OR(AT186=-2,AU186=-2),IF(AT186=-2,\"↓\",\"↑\"),IF(AT186=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(AV186=\"\",AW186=\"\"),\"\",IF(AND(AV186<>\"\",AW186=\"\"),AV186,IF(AND(AV186=\"\",AW186<>\"\"),AW186,MIN(AV186:AW186))))","v":1},{"$f":"IF(AND(AV186=\"\",AW186=\"\"),\"\",IF(AND(AV186<>\"\",AW186=\"\"),IF(AV186=-2,\"↓\",IF(AV186=0,\"↘\",\"―\")),IF(AND(AV186=\"\",AW186<>\"\"),IF(AW186=-2,\"↑\",IF(AW186=0,\"↗\",\"―\")),IF(AND(AV186=1,AW186=1),\"―\",IF(OR(AV186=-2,AW186=-2),IF(AV186=-2,\"↓\",\"↑\"),IF(AV186=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(AX186=\"\",AY186=\"\"),\"\",IF(AND(AX186<>\"\",AY186=\"\"),AX186,IF(AND(AX186=\"\",AY186<>\"\"),AY186,MIN(AX186:AY186))))","v":1},{"$f":"IF(AND(AX186=\"\",AY186=\"\"),\"\",IF(AND(AX186<>\"\",AY186=\"\"),IF(AX186=-2,\"↓\",IF(AX186=0,\"↘\",\"―\")),IF(AND(AX186=\"\",AY186<>\"\"),IF(AY186=-2,\"↑\",IF(AY186=0,\"↗\",\"―\")),IF(AND(AX186=1,AY186=1),\"―\",IF(OR(AX186=-2,AY186=-2),IF(AX186=-2,\"↓\",\"↑\"),IF(AX186=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(AZ186=\"\",BA186=\"\"),\"\",IF(AND(AZ186<>\"\",BA186=\"\"),AZ186,IF(AND(AZ186=\"\",BA186<>\"\"),BA186,MIN(AZ186:BA186))))","v":1},{"$f":"IF(AND(AZ186=\"\",BA186=\"\"),\"\",IF(AND(AZ186<>\"\",BA186=\"\"),IF(AZ186=-2,\"↓\",IF(AZ186=0,\"↘\",\"―\")),IF(AND(AZ186=\"\",BA186<>\"\"),IF(BA186=-2,\"↑\",IF(BA186=0,\"↗\",\"―\")),IF(AND(AZ186=1,BA186=1),\"―\",IF(OR(AZ186=-2,BA186=-2),IF(AZ186=-2,\"↓\",\"↑\"),IF(AZ186=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(BB186=\"\",BC186=\"\"),\"\",IF(AND(BB186<>\"\",BC186=\"\"),BB186,IF(AND(BB186=\"\",BC186<>\"\"),BC186,MIN(BB186:BC186))))","v":1},{"$f":"IF(AND(BB186=\"\",BC186=\"\"),\"\",IF(AND(BB186<>\"\",BC186=\"\"),IF(BB186=-2,\"↓\",IF(BB186=0,\"↘\",\"―\")),IF(AND(BB186=\"\",BC186<>\"\"),IF(BC186=-2,\"↑\",IF(BC186=0,\"↗\",\"―\")),IF(AND(BB186=1,BC186=1),\"―\",IF(OR(BB186=-2,BC186=-2),IF(BB186=-2,\"↓\",\"↑\"),IF(BB186=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(BD186=\"\",BE186=\"\"),\"\",IF(AND(BD186<>\"\",BE186=\"\"),BD186,IF(AND(BD186=\"\",BE186<>\"\"),BE186,MIN(BD186:BE186))))","v":1},{"$f":"IF(AND(BD186=\"\",BE186=\"\"),\"\",IF(AND(BD186<>\"\",BE186=\"\"),IF(BD186=-2,\"↓\",IF(BD186=0,\"↘\",\"―\")),IF(AND(BD186=\"\",BE186<>\"\"),IF(BE186=-2,\"↑\",IF(BE186=0,\"↗\",\"―\")),IF(AND(BD186=1,BE186=1),\"―\",IF(OR(BD186=-2,BE186=-2),IF(BD186=-2,\"↓\",\"↑\"),IF(BD186=0,\"↘\",\"↗\"))))))","v":"―"},null,null,{"$f":"IF(AND(J$43=\"\",J$44=\"\"),\"\",IF(AND(J$43=\"\",J$44<>\"\"),IF(OR(J$44=J187,J$44<J187),1,-2),IF(AND(J$43<>\"\",J$44=\"\"),IF(OR(J$43=J187,J$43<J187),0,-2),IF(J$43>J187,-2,IF(OR(J$43=J187,J$43<J187),IF(OR(J$44=J187,J$44>J187),0,1))))))","v":-2},{"$f":"IF(AND(J$45=\"\",J$46=\"\"),\"\",IF(AND(J$45=\"\",J$46<>\"\"),IF(OR(J$46=J187,J$46>J187),0,-2),IF(AND(J$45<>\"\",J$46=\"\"),IF(OR(J$45=J187,J$45>J187),1,-2),IF(J$45>J187,1,IF(OR(J$45=J187,J$45<J187),IF(OR(J$46=J187,J$46<J187),-2,0))))))","v":""},null,{"$f":"IF(AND(M$43=\"\",M$44=\"\"),\"\",IF(AND(M$43=\"\",M$44<>\"\"),IF(OR(M$44=M187,M$44<M187),1,-2),IF(AND(M$43<>\"\",M$44=\"\"),IF(OR(M$43=M187,M$43<M187),0,-2),IF(M$43>M187,-2,IF(OR(M$43=M187,M$43<M187),IF(OR(M$44=M187,M$44>M187),0,1))))))","v":0},{"$f":"IF(AND(M$45=\"\",M$46=\"\"),\"\",IF(AND(M$45=\"\",M$46<>\"\"),IF(OR(M$46=M187,M$46>M187),0,-2),IF(AND(M$45<>\"\",M$46=\"\"),IF(OR(M$45=M187,M$45>M187),1,-2),IF(M$45>M187,1,IF(OR(M$45=M187,M$45<M187),IF(OR(M$46=M187,M$46<M187),-2,0))))))","v":""},{"$f":"IF(AND(O$43=\"\",O$44=\"\"),\"\",IF(AND(O$43=\"\",O$44<>\"\"),IF(OR(O$44=O187,O$44<O187),1,-2),IF(AND(O$43<>\"\",O$44=\"\"),IF(OR(O$43=O187,O$43<O187),0,-2),IF(O$43>O187,-2,IF(OR(O$43=O187,O$43<O187),IF(OR(O$44=O187,O$44>O187),0,1))))))","v":1},{"$f":"IF(AND(O$45=\"\",O$46=\"\"),\"\",IF(AND(O$45=\"\",O$46<>\"\"),IF(OR(O$46=O187,O$46>O187),0,-2),IF(AND(O$45<>\"\",O$46=\"\"),IF(OR(O$45=O187,O$45>O187),1,-2),IF(O$45>O187,1,IF(OR(O$45=O187,O$45<O187),IF(OR(O$46=O187,O$46<O187),-2,0))))))","v":""},{"$f":"IF(AND(Q$43=\"\",Q$44=\"\"),\"\",IF(AND(Q$43=\"\",Q$44<>\"\"),IF(OR(Q$44=Q187,Q$44<Q187),1,-2),IF(AND(Q$43<>\"\",Q$44=\"\"),IF(OR(Q$43=Q187,Q$43<Q187),0,-2),IF(Q$43>Q187,-2,IF(OR(Q$43=Q187,Q$43<Q187),IF(OR(Q$44=Q187,Q$44>Q187),0,1))))))","v":0},{"$f":"IF(AND(Q$45=\"\",Q$46=\"\"),\"\",IF(AND(Q$45=\"\",Q$46<>\"\"),IF(OR(Q$46=Q187,Q$46>Q187),0,-2),IF(AND(Q$45<>\"\",Q$46=\"\"),IF(OR(Q$45=Q187,Q$45>Q187),1,-2),IF(Q$45>Q187,1,IF(OR(Q$45=Q187,Q$45<Q187),IF(OR(Q$46=Q187,Q$46<Q187),-2,0))))))","v":""},{"$f":"IF(AND(S$43=\"\",S$44=\"\"),\"\",IF(AND(S$43=\"\",S$44<>\"\"),IF(OR(S$44=S187,S$44<S187),1,-2),IF(AND(S$43<>\"\",S$44=\"\"),IF(OR(S$43=S187,S$43<S187),0,-2),IF(S$43>S187,-2,IF(OR(S$43=S187,S$43<S187),IF(OR(S$44=S187,S$44>S187),0,1))))))","v":0},{"$f":"IF(AND(S$45=\"\",S$46=\"\"),\"\",IF(AND(S$45=\"\",S$46<>\"\"),IF(OR(S$46=S187,S$46>S187),0,-2),IF(AND(S$45<>\"\",S$46=\"\"),IF(OR(S$45=S187,S$45>S187),1,-2),IF(S$45>S187,1,IF(OR(S$45=S187,S$45<S187),IF(OR(S$46=S187,S$46<S187),-2,0))))))","v":""},{"$f":"IF(AND(U$43=\"\",U$44=\"\"),\"\",IF(AND(U$43=\"\",U$44<>\"\"),IF(OR(U$44=U187,U$44<U187),1,-2),IF(AND(U$43<>\"\",U$44=\"\"),IF(OR(U$43=U187,U$43<U187),0,-2),IF(U$43>U187,-2,IF(OR(U$43=U187,U$43<U187),IF(OR(U$44=U187,U$44>U187),0,1))))))","v":1},{"$f":"IF(AND(U$45=\"\",U$46=\"\"),\"\",IF(AND(U$45=\"\",U$46<>\"\"),IF(OR(U$46=U187,U$46>U187),0,-2),IF(AND(U$45<>\"\",U$46=\"\"),IF(OR(U$45=U187,U$45>U187),1,-2),IF(U$45>U187,1,IF(OR(U$45=U187,U$45<U187),IF(OR(U$46=U187,U$46<U187),-2,0))))))","v":""},{"$f":"IF(AND(W$43=\"\",W$44=\"\"),\"\",IF(AND(W$43=\"\",W$44<>\"\"),IF(OR(W$44=W187,W$44<W187),1,-2),IF(AND(W$43<>\"\",W$44=\"\"),IF(OR(W$43=W187,W$43<W187),0,-2),IF(W$43>W187,-2,IF(OR(W$43=W187,W$43<W187),IF(OR(W$44=W187,W$44>W187),0,1))))))","v":1},{"$f":"IF(AND(W$45=\"\",W$46=\"\"),\"\",IF(AND(W$45=\"\",W$46<>\"\"),IF(OR(W$46=W187,W$46>W187),0,-2),IF(AND(W$45<>\"\",W$46=\"\"),IF(OR(W$45=W187,W$45>W187),1,-2),IF(W$45>W187,1,IF(OR(W$45=W187,W$45<W187),IF(OR(W$46=W187,W$46<W187),-2,0))))))","v":""},{"$f":"IF(AND(Y$43=\"\",Y$44=\"\"),\"\",IF(AND(Y$43=\"\",Y$44<>\"\"),IF(OR(Y$44=Y187,Y$44<Y187),1,-2),IF(AND(Y$43<>\"\",Y$44=\"\"),IF(OR(Y$43=Y187,Y$43<Y187),0,-2),IF(Y$43>Y187,-2,IF(OR(Y$43=Y187,Y$43<Y187),IF(OR(Y$44=Y187,Y$44>Y187),0,1))))))","v":1},{"$f":"IF(AND(Y$45=\"\",Y$46=\"\"),\"\",IF(AND(Y$45=\"\",Y$46<>\"\"),IF(OR(Y$46=Y187,Y$46>Y187),0,-2),IF(AND(Y$45<>\"\",Y$46=\"\"),IF(OR(Y$45=Y187,Y$45>Y187),1,-2),IF(Y$45>Y187,1,IF(OR(Y$45=Y187,Y$45<Y187),IF(OR(Y$46=Y187,Y$46<Y187),-2,0))))))","v":""},{"$f":"IF(AND(AA$43=\"\",AA$44=\"\"),\"\",IF(AND(AA$43=\"\",AA$44<>\"\"),IF(OR(AA$44=AA187,AA$44<AA187),1,-2),IF(AND(AA$43<>\"\",AA$44=\"\"),IF(OR(AA$43=AA187,AA$43<AA187),0,-2),IF(AA$43>AA187,-2,IF(OR(AA$43=AA187,AA$43<AA187),IF(OR(AA$44=AA187,AA$44>AA187),0,1))))))","v":1},{"$f":"IF(AND(AA$45=\"\",AA$46=\"\"),\"\",IF(AND(AA$45=\"\",AA$46<>\"\"),IF(OR(AA$46=AA187,AA$46>AA187),0,-2),IF(AND(AA$45<>\"\",AA$46=\"\"),IF(OR(AA$45=AA187,AA$45>AA187),1,-2),IF(AA$45>AA187,1,IF(OR(AA$45=AA187,AA$45<AA187),IF(OR(AA$46=AA187,AA$46<AA187),-2,0))))))","v":""},{"$f":"IF(AND(AC$43=\"\",AC$44=\"\"),\"\",IF(AND(AC$43=\"\",AC$44<>\"\"),IF(OR(AC$44=AC187,AC$44<AC187),1,-2),IF(AND(AC$43<>\"\",AC$44=\"\"),IF(OR(AC$43=AC187,AC$43<AC187),0,-2),IF(AC$43>AC187,-2,IF(OR(AC$43=AC187,AC$43<AC187),IF(OR(AC$44=AC187,AC$44>AC187),0,1))))))","v":1},{"$f":"IF(AND(AC$45=\"\",AC$46=\"\"),\"\",IF(AND(AC$45=\"\",AC$46<>\"\"),IF(OR(AC$46=AC187,AC$46>AC187),0,-2),IF(AND(AC$45<>\"\",AC$46=\"\"),IF(OR(AC$45=AC187,AC$45>AC187),1,-2),IF(AC$45>AC187,1,IF(OR(AC$45=AC187,AC$45<AC187),IF(OR(AC$46=AC187,AC$46<AC187),-2,0))))))","v":""},{"$f":"IF(AND(AE$43=\"\",AE$44=\"\"),\"\",IF(AND(AE$43=\"\",AE$44<>\"\"),IF(OR(AE$44=AE187,AE$44<AE187),1,-2),IF(AND(AE$43<>\"\",AE$44=\"\"),IF(OR(AE$43=AE187,AE$43<AE187),0,-2),IF(AE$43>AE187,-2,IF(OR(AE$43=AE187,AE$43<AE187),IF(OR(AE$44=AE187,AE$44>AE187),0,1))))))","v":1},{"$f":"IF(AND(AE$45=\"\",AE$46=\"\"),\"\",IF(AND(AE$45=\"\",AE$46<>\"\"),IF(OR(AE$46=AE187,AE$46>AE187),0,-2),IF(AND(AE$45<>\"\",AE$46=\"\"),IF(OR(AE$45=AE187,AE$45>AE187),1,-2),IF(AE$45>AE187,1,IF(OR(AE$45=AE187,AE$45<AE187),IF(OR(AE$46=AE187,AE$46<AE187),-2,0))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Actual Ratio",null,null,null,null,null,null,{"$f":"IF(AND(J$43=\"\",J$44=\"\",J$45=\"\",J$46=\"\"),\"\",'KPI calculation'!G$18)","v":0.57956676469522417},null,null,{"$f":"IF(AND(M$43=\"\",M$44=\"\",M$45=\"\",M$46=\"\"),\"\",'KPI calculation'!I$18)","v":0.94798304689957069},null,{"$f":"IF(AND(O$43=\"\",O$44=\"\",O$45=\"\",O$46=\"\"),\"\",'KPI calculation'!J$18)","v":1.0525945050582817},null,{"$f":"IF(AND(Q$43=\"\",Q$44=\"\",Q$45=\"\",Q$46=\"\"),\"\",'KPI calculation'!K$18)","v":0.8010260368197385},null,{"$f":"IF(AND(S$43=\"\",S$44=\"\",S$45=\"\",S$46=\"\"),\"\",'KPI calculation'!L$18)","v":0.8963396998845311},null,{"$f":"IF(AND(U$43=\"\",U$44=\"\",U$45=\"\",U$46=\"\"),\"\",'KPI calculation'!M$18)","v":1.0078374622283686},null,{"$f":"IF(AND(W$43=\"\",W$44=\"\",W$45=\"\",W$46=\"\"),\"\",'KPI calculation'!N$18)","v":1.0514434392812322},null,{"$f":"IF(AND(Y$43=\"\",Y$44=\"\",Y$45=\"\",Y$46=\"\"),\"\",'KPI calculation'!O$18)","v":1.0606610910633769},null,{"$f":"IF(AND(AA$43=\"\",AA$44=\"\",AA$45=\"\",AA$46=\"\"),\"\",'KPI calculation'!P$18)","v":1.0799317990094024},null,{"$f":"IF(AND(AC$43=\"\",AC$44=\"\",AC$45=\"\",AC$46=\"\"),\"\",'KPI calculation'!Q$18)","v":1.1196352588735261},null,{"$f":"IF(AND(AE$43=\"\",AE$44=\"\",AE$45=\"\",AE$46=\"\"),\"\",'KPI calculation'!R$18)","v":1.1477856728892526},null,null,null,{"$f":"IF(AND(AI186=\"\",AJ186=\"\"),\"\",IF(AND(AI186<>\"\",AJ186=\"\"),IF(AI186=-2,\"red\",IF(AI186=0,\"yellow\",\"green\")),IF(AND(AI186=\"\",AJ186<>\"\"),IF(AJ186=-2,\"red\",IF(AJ186=0,\"yellow\",\"green\")),IF(AND(AI186=1,AJ186=1),\"green\",IF(OR(AI186=-2,AJ186=-2),\"red\",\"yellow\")))))","v":"red"},null,null,{"$f":"IF(AND(AL186=\"\",AM186=\"\"),\"\",IF(AND(AL186<>\"\",AM186=\"\"),IF(AL186=-2,\"red\",IF(AL186=0,\"yellow\",\"green\")),IF(AND(AL186=\"\",AM186<>\"\"),IF(AM186=-2,\"red\",IF(AM186=0,\"yellow\",\"green\")),IF(AND(AL186=1,AM186=1),\"green\",IF(OR(AL186=-2,AM186=-2),\"red\",\"yellow\")))))","v":"yellow"},null,{"$f":"IF(AND(AN186=\"\",AO186=\"\"),\"\",IF(AND(AN186<>\"\",AO186=\"\"),IF(AN186=-2,\"red\",IF(AN186=0,\"yellow\",\"green\")),IF(AND(AN186=\"\",AO186<>\"\"),IF(AO186=-2,\"red\",IF(AO186=0,\"yellow\",\"green\")),IF(AND(AN186=1,AO186=1),\"green\",IF(OR(AN186=-2,AO186=-2),\"red\",\"yellow\")))))","v":"green"},null,{"$f":"IF(AND(AP186=\"\",AQ186=\"\"),\"\",IF(AND(AP186<>\"\",AQ186=\"\"),IF(AP186=-2,\"red\",IF(AP186=0,\"yellow\",\"green\")),IF(AND(AP186=\"\",AQ186<>\"\"),IF(AQ186=-2,\"red\",IF(AQ186=0,\"yellow\",\"green\")),IF(AND(AP186=1,AQ186=1),\"green\",IF(OR(AP186=-2,AQ186=-2),\"red\",\"yellow\")))))","v":"yellow"},null,{"$f":"IF(AND(AR186=\"\",AS186=\"\"),\"\",IF(AND(AR186<>\"\",AS186=\"\"),IF(AR186=-2,\"red\",IF(AR186=0,\"yellow\",\"green\")),IF(AND(AR186=\"\",AS186<>\"\"),IF(AS186=-2,\"red\",IF(AS186=0,\"yellow\",\"green\")),IF(AND(AR186=1,AS186=1),\"green\",IF(OR(AR186=-2,AS186=-2),\"red\",\"yellow\")))))","v":"yellow"},null,{"$f":"IF(AND(AT186=\"\",AU186=\"\"),\"\",IF(AND(AT186<>\"\",AU186=\"\"),IF(AT186=-2,\"red\",IF(AT186=0,\"yellow\",\"green\")),IF(AND(AT186=\"\",AU186<>\"\"),IF(AU186=-2,\"red\",IF(AU186=0,\"yellow\",\"green\")),IF(AND(AT186=1,AU186=1),\"green\",IF(OR(AT186=-2,AU186=-2),\"red\",\"yellow\")))))","v":"green"},null,{"$f":"IF(AND(AV186=\"\",AW186=\"\"),\"\",IF(AND(AV186<>\"\",AW186=\"\"),IF(AV186=-2,\"red\",IF(AV186=0,\"yellow\",\"green\")),IF(AND(AV186=\"\",AW186<>\"\"),IF(AW186=-2,\"red\",IF(AW186=0,\"yellow\",\"green\")),IF(AND(AV186=1,AW186=1),\"green\",IF(OR(AV186=-2,AW186=-2),\"red\",\"yellow\")))))","v":"green"},null,{"$f":"IF(AND(AX186=\"\",AY186=\"\"),\"\",IF(AND(AX186<>\"\",AY186=\"\"),IF(AX186=-2,\"red\",IF(AX186=0,\"yellow\",\"green\")),IF(AND(AX186=\"\",AY186<>\"\"),IF(AY186=-2,\"red\",IF(AY186=0,\"yellow\",\"green\")),IF(AND(AX186=1,AY186=1),\"green\",IF(OR(AX186=-2,AY186=-2),\"red\",\"yellow\")))))","v":"green"},null,{"$f":"IF(AND(AZ186=\"\",BA186=\"\"),\"\",IF(AND(AZ186<>\"\",BA186=\"\"),IF(AZ186=-2,\"red\",IF(AZ186=0,\"yellow\",\"green\")),IF(AND(AZ186=\"\",BA186<>\"\"),IF(BA186=-2,\"red\",IF(BA186=0,\"yellow\",\"green\")),IF(AND(AZ186=1,BA186=1),\"green\",IF(OR(AZ186=-2,BA186=-2),\"red\",\"yellow\")))))","v":"green"},null,{"$f":"IF(AND(BB186=\"\",BC186=\"\"),\"\",IF(AND(BB186<>\"\",BC186=\"\"),IF(BB186=-2,\"red\",IF(BB186=0,\"yellow\",\"green\")),IF(AND(BB186=\"\",BC186<>\"\"),IF(BC186=-2,\"red\",IF(BC186=0,\"yellow\",\"green\")),IF(AND(BB186=1,BC186=1),\"green\",IF(OR(BB186=-2,BC186=-2),\"red\",\"yellow\")))))","v":"green"},null,{"$f":"IF(AND(BD186=\"\",BE186=\"\"),\"\",IF(AND(BD186<>\"\",BE186=\"\"),IF(BD186=-2,\"red\",IF(BD186=0,\"yellow\",\"green\")),IF(AND(BD186=\"\",BE186<>\"\"),IF(BE186=-2,\"red\",IF(BE186=0,\"yellow\",\"green\")),IF(AND(BD186=1,BE186=1),\"green\",IF(OR(BD186=-2,BE186=-2),\"red\",\"yellow\")))))","v":"green"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"B51","v":"Asset Maintenance Ratio"},"Snapshot","Scenario 1",null,null,null,null,null,{"$f":"IF(AND(AI192=\"\",AJ192=\"\"),\"\",IF(AND(AI192<>\"\",AJ192=\"\"),AI192,IF(AND(AI192=\"\",AJ192<>\"\"),AJ192,MIN(AI192:AJ192))))","v":0},{"$f":"IF(AND(AI192=\"\",AJ192=\"\"),\"\",IF(AND(AI192<>\"\",AJ192=\"\"),IF(AI192=-2,\"↓\",IF(AI192=0,\"↘\",\"―\")),IF(AND(AI192=\"\",AJ192<>\"\"),IF(AJ192=-2,\"↑\",IF(AJ192=0,\"↗\",\"―\")),IF(AND(AI192=1,AJ192=1),\"―\",IF(OR(AI192=-2,AJ192=-2),IF(AI192=-2,\"↓\",\"↑\"),IF(AI192=0,\"↘\",\"↗\"))))))","v":"↘"},null,{"$f":"IF(AND(AL192=\"\",AM192=\"\"),\"\",IF(AND(AL192<>\"\",AM192=\"\"),AL192,IF(AND(AL192=\"\",AM192<>\"\"),AM192,MIN(AL192:AM192))))","v":0},{"$f":"IF(AND(AL192=\"\",AM192=\"\"),\"\",IF(AND(AL192<>\"\",AM192=\"\"),IF(AL192=-2,\"↓\",IF(AL192=0,\"↘\",\"―\")),IF(AND(AL192=\"\",AM192<>\"\"),IF(AM192=-2,\"↑\",IF(AM192=0,\"↗\",\"―\")),IF(AND(AL192=1,AM192=1),\"―\",IF(OR(AL192=-2,AM192=-2),IF(AL192=-2,\"↓\",\"↑\"),IF(AL192=0,\"↘\",\"↗\"))))))","v":"↘"},{"$f":"IF(AND(AN192=\"\",AO192=\"\"),\"\",IF(AND(AN192<>\"\",AO192=\"\"),AN192,IF(AND(AN192=\"\",AO192<>\"\"),AO192,MIN(AN192:AO192))))","v":1},{"$f":"IF(AND(AN192=\"\",AO192=\"\"),\"\",IF(AND(AN192<>\"\",AO192=\"\"),IF(AN192=-2,\"↓\",IF(AN192=0,\"↘\",\"―\")),IF(AND(AN192=\"\",AO192<>\"\"),IF(AO192=-2,\"↑\",IF(AO192=0,\"↗\",\"―\")),IF(AND(AN192=1,AO192=1),\"―\",IF(OR(AN192=-2,AO192=-2),IF(AN192=-2,\"↓\",\"↑\"),IF(AN192=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(AP192=\"\",AQ192=\"\"),\"\",IF(AND(AP192<>\"\",AQ192=\"\"),AP192,IF(AND(AP192=\"\",AQ192<>\"\"),AQ192,MIN(AP192:AQ192))))","v":1},{"$f":"IF(AND(AP192=\"\",AQ192=\"\"),\"\",IF(AND(AP192<>\"\",AQ192=\"\"),IF(AP192=-2,\"↓\",IF(AP192=0,\"↘\",\"―\")),IF(AND(AP192=\"\",AQ192<>\"\"),IF(AQ192=-2,\"↑\",IF(AQ192=0,\"↗\",\"―\")),IF(AND(AP192=1,AQ192=1),\"―\",IF(OR(AP192=-2,AQ192=-2),IF(AP192=-2,\"↓\",\"↑\"),IF(AP192=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(AR192=\"\",AS192=\"\"),\"\",IF(AND(AR192<>\"\",AS192=\"\"),AR192,IF(AND(AR192=\"\",AS192<>\"\"),AS192,MIN(AR192:AS192))))","v":1},{"$f":"IF(AND(AR192=\"\",AS192=\"\"),\"\",IF(AND(AR192<>\"\",AS192=\"\"),IF(AR192=-2,\"↓\",IF(AR192=0,\"↘\",\"―\")),IF(AND(AR192=\"\",AS192<>\"\"),IF(AS192=-2,\"↑\",IF(AS192=0,\"↗\",\"―\")),IF(AND(AR192=1,AS192=1),\"―\",IF(OR(AR192=-2,AS192=-2),IF(AR192=-2,\"↓\",\"↑\"),IF(AR192=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(AT192=\"\",AU192=\"\"),\"\",IF(AND(AT192<>\"\",AU192=\"\"),AT192,IF(AND(AT192=\"\",AU192<>\"\"),AU192,MIN(AT192:AU192))))","v":1},{"$f":"IF(AND(AT192=\"\",AU192=\"\"),\"\",IF(AND(AT192<>\"\",AU192=\"\"),IF(AT192=-2,\"↓\",IF(AT192=0,\"↘\",\"―\")),IF(AND(AT192=\"\",AU192<>\"\"),IF(AU192=-2,\"↑\",IF(AU192=0,\"↗\",\"―\")),IF(AND(AT192=1,AU192=1),\"―\",IF(OR(AT192=-2,AU192=-2),IF(AT192=-2,\"↓\",\"↑\"),IF(AT192=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(AV192=\"\",AW192=\"\"),\"\",IF(AND(AV192<>\"\",AW192=\"\"),AV192,IF(AND(AV192=\"\",AW192<>\"\"),AW192,MIN(AV192:AW192))))","v":1},{"$f":"IF(AND(AV192=\"\",AW192=\"\"),\"\",IF(AND(AV192<>\"\",AW192=\"\"),IF(AV192=-2,\"↓\",IF(AV192=0,\"↘\",\"―\")),IF(AND(AV192=\"\",AW192<>\"\"),IF(AW192=-2,\"↑\",IF(AW192=0,\"↗\",\"―\")),IF(AND(AV192=1,AW192=1),\"―\",IF(OR(AV192=-2,AW192=-2),IF(AV192=-2,\"↓\",\"↑\"),IF(AV192=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(AX192=\"\",AY192=\"\"),\"\",IF(AND(AX192<>\"\",AY192=\"\"),AX192,IF(AND(AX192=\"\",AY192<>\"\"),AY192,MIN(AX192:AY192))))","v":1},{"$f":"IF(AND(AX192=\"\",AY192=\"\"),\"\",IF(AND(AX192<>\"\",AY192=\"\"),IF(AX192=-2,\"↓\",IF(AX192=0,\"↘\",\"―\")),IF(AND(AX192=\"\",AY192<>\"\"),IF(AY192=-2,\"↑\",IF(AY192=0,\"↗\",\"―\")),IF(AND(AX192=1,AY192=1),\"―\",IF(OR(AX192=-2,AY192=-2),IF(AX192=-2,\"↓\",\"↑\"),IF(AX192=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(AZ192=\"\",BA192=\"\"),\"\",IF(AND(AZ192<>\"\",BA192=\"\"),AZ192,IF(AND(AZ192=\"\",BA192<>\"\"),BA192,MIN(AZ192:BA192))))","v":1},{"$f":"IF(AND(AZ192=\"\",BA192=\"\"),\"\",IF(AND(AZ192<>\"\",BA192=\"\"),IF(AZ192=-2,\"↓\",IF(AZ192=0,\"↘\",\"―\")),IF(AND(AZ192=\"\",BA192<>\"\"),IF(BA192=-2,\"↑\",IF(BA192=0,\"↗\",\"―\")),IF(AND(AZ192=1,BA192=1),\"―\",IF(OR(AZ192=-2,BA192=-2),IF(AZ192=-2,\"↓\",\"↑\"),IF(AZ192=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(BB192=\"\",BC192=\"\"),\"\",IF(AND(BB192<>\"\",BC192=\"\"),BB192,IF(AND(BB192=\"\",BC192<>\"\"),BC192,MIN(BB192:BC192))))","v":1},{"$f":"IF(AND(BB192=\"\",BC192=\"\"),\"\",IF(AND(BB192<>\"\",BC192=\"\"),IF(BB192=-2,\"↓\",IF(BB192=0,\"↘\",\"―\")),IF(AND(BB192=\"\",BC192<>\"\"),IF(BC192=-2,\"↑\",IF(BC192=0,\"↗\",\"―\")),IF(AND(BB192=1,BC192=1),\"―\",IF(OR(BB192=-2,BC192=-2),IF(BB192=-2,\"↓\",\"↑\"),IF(BB192=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(BD192=\"\",BE192=\"\"),\"\",IF(AND(BD192<>\"\",BE192=\"\"),BD192,IF(AND(BD192=\"\",BE192<>\"\"),BE192,MIN(BD192:BE192))))","v":1},{"$f":"IF(AND(BD192=\"\",BE192=\"\"),\"\",IF(AND(BD192<>\"\",BE192=\"\"),IF(BD192=-2,\"↓\",IF(BD192=0,\"↘\",\"―\")),IF(AND(BD192=\"\",BE192<>\"\"),IF(BE192=-2,\"↑\",IF(BE192=0,\"↗\",\"―\")),IF(AND(BD192=1,BE192=1),\"―\",IF(OR(BD192=-2,BE192=-2),IF(BD192=-2,\"↓\",\"↑\"),IF(BD192=0,\"↘\",\"↗\"))))))","v":"―"},null,null,{"$f":"IF(AND(J$51=\"\",J$52=\"\"),\"\",IF(AND(J$51=\"\",J$52<>\"\"),IF(OR(J$52=J193,J$52<J193),1,-2),IF(AND(J$51<>\"\",J$52=\"\"),IF(OR(J$51=J193,J$51<J193),0,-2),IF(J$51>J193,-2,IF(OR(J$51=J193,J$51<J193),IF(OR(J$52=J193,J$52>J193),0,1))))))","v":0},{"$f":"IF(AND(J$53=\"\",J$54=\"\"),\"\",IF(AND(J$53=\"\",J$54<>\"\"),IF(OR(J$54=J193,J$54>J193),0,-2),IF(AND(J$53<>\"\",J$54=\"\"),IF(OR(J$53=J193,J$53>J193),1,-2),IF(J$53>J193,1,IF(OR(J$53=J193,J$53<J193),IF(OR(J$54=J193,J$54<J193),-2,0))))))","v":""},null,{"$f":"IF(AND(M$51=\"\",M$52=\"\"),\"\",IF(AND(M$51=\"\",M$52<>\"\"),IF(OR(M$52=M193,M$52<M193),1,-2),IF(AND(M$51<>\"\",M$52=\"\"),IF(OR(M$51=M193,M$51<M193),0,-2),IF(M$51>M193,-2,IF(OR(M$51=M193,M$51<M193),IF(OR(M$52=M193,M$52>M193),0,1))))))","v":0},{"$f":"IF(AND(M$53=\"\",M$54=\"\"),\"\",IF(AND(M$53=\"\",M$54<>\"\"),IF(OR(M$54=M193,M$54>M193),0,-2),IF(AND(M$53<>\"\",M$54=\"\"),IF(OR(M$53=M193,M$53>M193),1,-2),IF(M$53>M193,1,IF(OR(M$53=M193,M$53<M193),IF(OR(M$54=M193,M$54<M193),-2,0))))))","v":""},{"$f":"IF(AND(O$51=\"\",O$52=\"\"),\"\",IF(AND(O$51=\"\",O$52<>\"\"),IF(OR(O$52=O193,O$52<O193),1,-2),IF(AND(O$51<>\"\",O$52=\"\"),IF(OR(O$51=O193,O$51<O193),0,-2),IF(O$51>O193,-2,IF(OR(O$51=O193,O$51<O193),IF(OR(O$52=O193,O$52>O193),0,1))))))","v":1},{"$f":"IF(AND(O$53=\"\",O$54=\"\"),\"\",IF(AND(O$53=\"\",O$54<>\"\"),IF(OR(O$54=O193,O$54>O193),0,-2),IF(AND(O$53<>\"\",O$54=\"\"),IF(OR(O$53=O193,O$53>O193),1,-2),IF(O$53>O193,1,IF(OR(O$53=O193,O$53<O193),IF(OR(O$54=O193,O$54<O193),-2,0))))))","v":""},{"$f":"IF(AND(Q$51=\"\",Q$52=\"\"),\"\",IF(AND(Q$51=\"\",Q$52<>\"\"),IF(OR(Q$52=Q193,Q$52<Q193),1,-2),IF(AND(Q$51<>\"\",Q$52=\"\"),IF(OR(Q$51=Q193,Q$51<Q193),0,-2),IF(Q$51>Q193,-2,IF(OR(Q$51=Q193,Q$51<Q193),IF(OR(Q$52=Q193,Q$52>Q193),0,1))))))","v":1},{"$f":"IF(AND(Q$53=\"\",Q$54=\"\"),\"\",IF(AND(Q$53=\"\",Q$54<>\"\"),IF(OR(Q$54=Q193,Q$54>Q193),0,-2),IF(AND(Q$53<>\"\",Q$54=\"\"),IF(OR(Q$53=Q193,Q$53>Q193),1,-2),IF(Q$53>Q193,1,IF(OR(Q$53=Q193,Q$53<Q193),IF(OR(Q$54=Q193,Q$54<Q193),-2,0))))))","v":""},{"$f":"IF(AND(S$51=\"\",S$52=\"\"),\"\",IF(AND(S$51=\"\",S$52<>\"\"),IF(OR(S$52=S193,S$52<S193),1,-2),IF(AND(S$51<>\"\",S$52=\"\"),IF(OR(S$51=S193,S$51<S193),0,-2),IF(S$51>S193,-2,IF(OR(S$51=S193,S$51<S193),IF(OR(S$52=S193,S$52>S193),0,1))))))","v":1},{"$f":"IF(AND(S$53=\"\",S$54=\"\"),\"\",IF(AND(S$53=\"\",S$54<>\"\"),IF(OR(S$54=S193,S$54>S193),0,-2),IF(AND(S$53<>\"\",S$54=\"\"),IF(OR(S$53=S193,S$53>S193),1,-2),IF(S$53>S193,1,IF(OR(S$53=S193,S$53<S193),IF(OR(S$54=S193,S$54<S193),-2,0))))))","v":""},{"$f":"IF(AND(U$51=\"\",U$52=\"\"),\"\",IF(AND(U$51=\"\",U$52<>\"\"),IF(OR(U$52=U193,U$52<U193),1,-2),IF(AND(U$51<>\"\",U$52=\"\"),IF(OR(U$51=U193,U$51<U193),0,-2),IF(U$51>U193,-2,IF(OR(U$51=U193,U$51<U193),IF(OR(U$52=U193,U$52>U193),0,1))))))","v":1},{"$f":"IF(AND(U$53=\"\",U$54=\"\"),\"\",IF(AND(U$53=\"\",U$54<>\"\"),IF(OR(U$54=U193,U$54>U193),0,-2),IF(AND(U$53<>\"\",U$54=\"\"),IF(OR(U$53=U193,U$53>U193),1,-2),IF(U$53>U193,1,IF(OR(U$53=U193,U$53<U193),IF(OR(U$54=U193,U$54<U193),-2,0))))))","v":""},{"$f":"IF(AND(W$51=\"\",W$52=\"\"),\"\",IF(AND(W$51=\"\",W$52<>\"\"),IF(OR(W$52=W193,W$52<W193),1,-2),IF(AND(W$51<>\"\",W$52=\"\"),IF(OR(W$51=W193,W$51<W193),0,-2),IF(W$51>W193,-2,IF(OR(W$51=W193,W$51<W193),IF(OR(W$52=W193,W$52>W193),0,1))))))","v":1},{"$f":"IF(AND(W$53=\"\",W$54=\"\"),\"\",IF(AND(W$53=\"\",W$54<>\"\"),IF(OR(W$54=W193,W$54>W193),0,-2),IF(AND(W$53<>\"\",W$54=\"\"),IF(OR(W$53=W193,W$53>W193),1,-2),IF(W$53>W193,1,IF(OR(W$53=W193,W$53<W193),IF(OR(W$54=W193,W$54<W193),-2,0))))))","v":""},{"$f":"IF(AND(Y$51=\"\",Y$52=\"\"),\"\",IF(AND(Y$51=\"\",Y$52<>\"\"),IF(OR(Y$52=Y193,Y$52<Y193),1,-2),IF(AND(Y$51<>\"\",Y$52=\"\"),IF(OR(Y$51=Y193,Y$51<Y193),0,-2),IF(Y$51>Y193,-2,IF(OR(Y$51=Y193,Y$51<Y193),IF(OR(Y$52=Y193,Y$52>Y193),0,1))))))","v":1},{"$f":"IF(AND(Y$53=\"\",Y$54=\"\"),\"\",IF(AND(Y$53=\"\",Y$54<>\"\"),IF(OR(Y$54=Y193,Y$54>Y193),0,-2),IF(AND(Y$53<>\"\",Y$54=\"\"),IF(OR(Y$53=Y193,Y$53>Y193),1,-2),IF(Y$53>Y193,1,IF(OR(Y$53=Y193,Y$53<Y193),IF(OR(Y$54=Y193,Y$54<Y193),-2,0))))))","v":""},{"$f":"IF(AND(AA$51=\"\",AA$52=\"\"),\"\",IF(AND(AA$51=\"\",AA$52<>\"\"),IF(OR(AA$52=AA193,AA$52<AA193),1,-2),IF(AND(AA$51<>\"\",AA$52=\"\"),IF(OR(AA$51=AA193,AA$51<AA193),0,-2),IF(AA$51>AA193,-2,IF(OR(AA$51=AA193,AA$51<AA193),IF(OR(AA$52=AA193,AA$52>AA193),0,1))))))","v":1},{"$f":"IF(AND(AA$53=\"\",AA$54=\"\"),\"\",IF(AND(AA$53=\"\",AA$54<>\"\"),IF(OR(AA$54=AA193,AA$54>AA193),0,-2),IF(AND(AA$53<>\"\",AA$54=\"\"),IF(OR(AA$53=AA193,AA$53>AA193),1,-2),IF(AA$53>AA193,1,IF(OR(AA$53=AA193,AA$53<AA193),IF(OR(AA$54=AA193,AA$54<AA193),-2,0))))))","v":""},{"$f":"IF(AND(AC$51=\"\",AC$52=\"\"),\"\",IF(AND(AC$51=\"\",AC$52<>\"\"),IF(OR(AC$52=AC193,AC$52<AC193),1,-2),IF(AND(AC$51<>\"\",AC$52=\"\"),IF(OR(AC$51=AC193,AC$51<AC193),0,-2),IF(AC$51>AC193,-2,IF(OR(AC$51=AC193,AC$51<AC193),IF(OR(AC$52=AC193,AC$52>AC193),0,1))))))","v":1},{"$f":"IF(AND(AC$53=\"\",AC$54=\"\"),\"\",IF(AND(AC$53=\"\",AC$54<>\"\"),IF(OR(AC$54=AC193,AC$54>AC193),0,-2),IF(AND(AC$53<>\"\",AC$54=\"\"),IF(OR(AC$53=AC193,AC$53>AC193),1,-2),IF(AC$53>AC193,1,IF(OR(AC$53=AC193,AC$53<AC193),IF(OR(AC$54=AC193,AC$54<AC193),-2,0))))))","v":""},{"$f":"IF(AND(AE$51=\"\",AE$52=\"\"),\"\",IF(AND(AE$51=\"\",AE$52<>\"\"),IF(OR(AE$52=AE193,AE$52<AE193),1,-2),IF(AND(AE$51<>\"\",AE$52=\"\"),IF(OR(AE$51=AE193,AE$51<AE193),0,-2),IF(AE$51>AE193,-2,IF(OR(AE$51=AE193,AE$51<AE193),IF(OR(AE$52=AE193,AE$52>AE193),0,1))))))","v":1},{"$f":"IF(AND(AE$53=\"\",AE$54=\"\"),\"\",IF(AND(AE$53=\"\",AE$54<>\"\"),IF(OR(AE$54=AE193,AE$54>AE193),0,-2),IF(AND(AE$53<>\"\",AE$54=\"\"),IF(OR(AE$53=AE193,AE$53>AE193),1,-2),IF(AE$53>AE193,1,IF(OR(AE$53=AE193,AE$53<AE193),IF(OR(AE$54=AE193,AE$54<AE193),-2,0))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"B65","v":"Rates & Annual Charges Coverage Ratio"},"Snapshot","Scenario 1",null,null,null,null,null,{"$f":"IF(AND(AI203=\"\",AJ203=\"\"),\"\",IF(AND(AI203<>\"\",AJ203=\"\"),AI203,IF(AND(AI203=\"\",AJ203<>\"\"),AJ203,MIN(AI203:AJ203))))","v":""},{"$f":"IF(AND(AI203=\"\",AJ203=\"\"),\"\",IF(AND(AI203<>\"\",AJ203=\"\"),IF(AI203=-2,\"↓\",IF(AI203=0,\"↘\",\"―\")),IF(AND(AI203=\"\",AJ203<>\"\"),IF(AJ203=-2,\"↑\",IF(AJ203=0,\"↗\",\"―\")),IF(AND(AI203=1,AJ203=1),\"―\",IF(OR(AI203=-2,AJ203=-2),IF(AI203=-2,\"↓\",\"↑\"),IF(AI203=0,\"↘\",\"↗\"))))))","v":""},null,{"$f":"IF(AND(AL203=\"\",AM203=\"\"),\"\",IF(AND(AL203<>\"\",AM203=\"\"),AL203,IF(AND(AL203=\"\",AM203<>\"\"),AM203,MIN(AL203:AM203))))","v":""},{"$f":"IF(AND(AL203=\"\",AM203=\"\"),\"\",IF(AND(AL203<>\"\",AM203=\"\"),IF(AL203=-2,\"↓\",IF(AL203=0,\"↘\",\"―\")),IF(AND(AL203=\"\",AM203<>\"\"),IF(AM203=-2,\"↑\",IF(AM203=0,\"↗\",\"―\")),IF(AND(AL203=1,AM203=1),\"―\",IF(OR(AL203=-2,AM203=-2),IF(AL203=-2,\"↓\",\"↑\"),IF(AL203=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AN203=\"\",AO203=\"\"),\"\",IF(AND(AN203<>\"\",AO203=\"\"),AN203,IF(AND(AN203=\"\",AO203<>\"\"),AO203,MIN(AN203:AO203))))","v":""},{"$f":"IF(AND(AN203=\"\",AO203=\"\"),\"\",IF(AND(AN203<>\"\",AO203=\"\"),IF(AN203=-2,\"↓\",IF(AN203=0,\"↘\",\"―\")),IF(AND(AN203=\"\",AO203<>\"\"),IF(AO203=-2,\"↑\",IF(AO203=0,\"↗\",\"―\")),IF(AND(AN203=1,AO203=1),\"―\",IF(OR(AN203=-2,AO203=-2),IF(AN203=-2,\"↓\",\"↑\"),IF(AN203=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AP203=\"\",AQ203=\"\"),\"\",IF(AND(AP203<>\"\",AQ203=\"\"),AP203,IF(AND(AP203=\"\",AQ203<>\"\"),AQ203,MIN(AP203:AQ203))))","v":""},{"$f":"IF(AND(AP203=\"\",AQ203=\"\"),\"\",IF(AND(AP203<>\"\",AQ203=\"\"),IF(AP203=-2,\"↓\",IF(AP203=0,\"↘\",\"―\")),IF(AND(AP203=\"\",AQ203<>\"\"),IF(AQ203=-2,\"↑\",IF(AQ203=0,\"↗\",\"―\")),IF(AND(AP203=1,AQ203=1),\"―\",IF(OR(AP203=-2,AQ203=-2),IF(AP203=-2,\"↓\",\"↑\"),IF(AP203=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AR203=\"\",AS203=\"\"),\"\",IF(AND(AR203<>\"\",AS203=\"\"),AR203,IF(AND(AR203=\"\",AS203<>\"\"),AS203,MIN(AR203:AS203))))","v":""},{"$f":"IF(AND(AR203=\"\",AS203=\"\"),\"\",IF(AND(AR203<>\"\",AS203=\"\"),IF(AR203=-2,\"↓\",IF(AR203=0,\"↘\",\"―\")),IF(AND(AR203=\"\",AS203<>\"\"),IF(AS203=-2,\"↑\",IF(AS203=0,\"↗\",\"―\")),IF(AND(AR203=1,AS203=1),\"―\",IF(OR(AR203=-2,AS203=-2),IF(AR203=-2,\"↓\",\"↑\"),IF(AR203=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AT203=\"\",AU203=\"\"),\"\",IF(AND(AT203<>\"\",AU203=\"\"),AT203,IF(AND(AT203=\"\",AU203<>\"\"),AU203,MIN(AT203:AU203))))","v":""},{"$f":"IF(AND(AT203=\"\",AU203=\"\"),\"\",IF(AND(AT203<>\"\",AU203=\"\"),IF(AT203=-2,\"↓\",IF(AT203=0,\"↘\",\"―\")),IF(AND(AT203=\"\",AU203<>\"\"),IF(AU203=-2,\"↑\",IF(AU203=0,\"↗\",\"―\")),IF(AND(AT203=1,AU203=1),\"―\",IF(OR(AT203=-2,AU203=-2),IF(AT203=-2,\"↓\",\"↑\"),IF(AT203=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AV203=\"\",AW203=\"\"),\"\",IF(AND(AV203<>\"\",AW203=\"\"),AV203,IF(AND(AV203=\"\",AW203<>\"\"),AW203,MIN(AV203:AW203))))","v":""},{"$f":"IF(AND(AV203=\"\",AW203=\"\"),\"\",IF(AND(AV203<>\"\",AW203=\"\"),IF(AV203=-2,\"↓\",IF(AV203=0,\"↘\",\"―\")),IF(AND(AV203=\"\",AW203<>\"\"),IF(AW203=-2,\"↑\",IF(AW203=0,\"↗\",\"―\")),IF(AND(AV203=1,AW203=1),\"―\",IF(OR(AV203=-2,AW203=-2),IF(AV203=-2,\"↓\",\"↑\"),IF(AV203=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AX203=\"\",AY203=\"\"),\"\",IF(AND(AX203<>\"\",AY203=\"\"),AX203,IF(AND(AX203=\"\",AY203<>\"\"),AY203,MIN(AX203:AY203))))","v":""},{"$f":"IF(AND(AX203=\"\",AY203=\"\"),\"\",IF(AND(AX203<>\"\",AY203=\"\"),IF(AX203=-2,\"↓\",IF(AX203=0,\"↘\",\"―\")),IF(AND(AX203=\"\",AY203<>\"\"),IF(AY203=-2,\"↑\",IF(AY203=0,\"↗\",\"―\")),IF(AND(AX203=1,AY203=1),\"―\",IF(OR(AX203=-2,AY203=-2),IF(AX203=-2,\"↓\",\"↑\"),IF(AX203=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AZ203=\"\",BA203=\"\"),\"\",IF(AND(AZ203<>\"\",BA203=\"\"),AZ203,IF(AND(AZ203=\"\",BA203<>\"\"),BA203,MIN(AZ203:BA203))))","v":""},{"$f":"IF(AND(AZ203=\"\",BA203=\"\"),\"\",IF(AND(AZ203<>\"\",BA203=\"\"),IF(AZ203=-2,\"↓\",IF(AZ203=0,\"↘\",\"―\")),IF(AND(AZ203=\"\",BA203<>\"\"),IF(BA203=-2,\"↑\",IF(BA203=0,\"↗\",\"―\")),IF(AND(AZ203=1,BA203=1),\"―\",IF(OR(AZ203=-2,BA203=-2),IF(AZ203=-2,\"↓\",\"↑\"),IF(AZ203=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(BB203=\"\",BC203=\"\"),\"\",IF(AND(BB203<>\"\",BC203=\"\"),BB203,IF(AND(BB203=\"\",BC203<>\"\"),BC203,MIN(BB203:BC203))))","v":""},{"$f":"IF(AND(BB203=\"\",BC203=\"\"),\"\",IF(AND(BB203<>\"\",BC203=\"\"),IF(BB203=-2,\"↓\",IF(BB203=0,\"↘\",\"―\")),IF(AND(BB203=\"\",BC203<>\"\"),IF(BC203=-2,\"↑\",IF(BC203=0,\"↗\",\"―\")),IF(AND(BB203=1,BC203=1),\"―\",IF(OR(BB203=-2,BC203=-2),IF(BB203=-2,\"↓\",\"↑\"),IF(BB203=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(BD203=\"\",BE203=\"\"),\"\",IF(AND(BD203<>\"\",BE203=\"\"),BD203,IF(AND(BD203=\"\",BE203<>\"\"),BE203,MIN(BD203:BE203))))","v":""},{"$f":"IF(AND(BD203=\"\",BE203=\"\"),\"\",IF(AND(BD203<>\"\",BE203=\"\"),IF(BD203=-2,\"↓\",IF(BD203=0,\"↘\",\"―\")),IF(AND(BD203=\"\",BE203<>\"\"),IF(BE203=-2,\"↑\",IF(BE203=0,\"↗\",\"―\")),IF(AND(BD203=1,BE203=1),\"―\",IF(OR(BD203=-2,BE203=-2),IF(BD203=-2,\"↓\",\"↑\"),IF(BD203=0,\"↘\",\"↗\"))))))","v":""},null,null,{"$f":"IF(AND(J$65=\"\",J$66=\"\"),\"\",IF(AND(J$65=\"\",J$66<>\"\"),IF(OR(J$66=J204,J$66<J204),1,-2),IF(AND(J$65<>\"\",J$66=\"\"),IF(OR(J$65=J204,J$65<J204),0,-2),IF(J$65>J204,-2,IF(OR(J$65=J204,J$65<J204),IF(OR(J$66=J204,J$66>J204),0,1))))))","v":""},{"$f":"IF(AND(J$67=\"\",J$68=\"\"),\"\",IF(AND(J$67=\"\",J$68<>\"\"),IF(OR(J$68=J204,J$68>J204),0,-2),IF(AND(J$67<>\"\",J$68=\"\"),IF(OR(J$67=J204,J$67>J204),1,-2),IF(J$67>J204,1,IF(OR(J$67=J204,J$67<J204),IF(OR(J$68=J204,J$68<J204),-2,0))))))","v":""},null,{"$f":"IF(AND(M$65=\"\",M$66=\"\"),\"\",IF(AND(M$65=\"\",M$66<>\"\"),IF(OR(M$66=M204,M$66<M204),1,-2),IF(AND(M$65<>\"\",M$66=\"\"),IF(OR(M$65=M204,M$65<M204),0,-2),IF(M$65>M204,-2,IF(OR(M$65=M204,M$65<M204),IF(OR(M$66=M204,M$66>M204),0,1))))))","v":""},{"$f":"IF(AND(M$67=\"\",M$68=\"\"),\"\",IF(AND(M$67=\"\",M$68<>\"\"),IF(OR(M$68=M204,M$68>M204),0,-2),IF(AND(M$67<>\"\",M$68=\"\"),IF(OR(M$67=M204,M$67>M204),1,-2),IF(M$67>M204,1,IF(OR(M$67=M204,M$67<M204),IF(OR(M$68=M204,M$68<M204),-2,0))))))","v":""},{"$f":"IF(AND(O$65=\"\",O$66=\"\"),\"\",IF(AND(O$65=\"\",O$66<>\"\"),IF(OR(O$66=O204,O$66<O204),1,-2),IF(AND(O$65<>\"\",O$66=\"\"),IF(OR(O$65=O204,O$65<O204),0,-2),IF(O$65>O204,-2,IF(OR(O$65=O204,O$65<O204),IF(OR(O$66=O204,O$66>O204),0,1))))))","v":""},{"$f":"IF(AND(O$67=\"\",O$68=\"\"),\"\",IF(AND(O$67=\"\",O$68<>\"\"),IF(OR(O$68=O204,O$68>O204),0,-2),IF(AND(O$67<>\"\",O$68=\"\"),IF(OR(O$67=O204,O$67>O204),1,-2),IF(O$67>O204,1,IF(OR(O$67=O204,O$67<O204),IF(OR(O$68=O204,O$68<O204),-2,0))))))","v":""},{"$f":"IF(AND(Q$65=\"\",Q$66=\"\"),\"\",IF(AND(Q$65=\"\",Q$66<>\"\"),IF(OR(Q$66=Q204,Q$66<Q204),1,-2),IF(AND(Q$65<>\"\",Q$66=\"\"),IF(OR(Q$65=Q204,Q$65<Q204),0,-2),IF(Q$65>Q204,-2,IF(OR(Q$65=Q204,Q$65<Q204),IF(OR(Q$66=Q204,Q$66>Q204),0,1))))))","v":""},{"$f":"IF(AND(Q$67=\"\",Q$68=\"\"),\"\",IF(AND(Q$67=\"\",Q$68<>\"\"),IF(OR(Q$68=Q204,Q$68>Q204),0,-2),IF(AND(Q$67<>\"\",Q$68=\"\"),IF(OR(Q$67=Q204,Q$67>Q204),1,-2),IF(Q$67>Q204,1,IF(OR(Q$67=Q204,Q$67<Q204),IF(OR(Q$68=Q204,Q$68<Q204),-2,0))))))","v":""},{"$f":"IF(AND(S$65=\"\",S$66=\"\"),\"\",IF(AND(S$65=\"\",S$66<>\"\"),IF(OR(S$66=S204,S$66<S204),1,-2),IF(AND(S$65<>\"\",S$66=\"\"),IF(OR(S$65=S204,S$65<S204),0,-2),IF(S$65>S204,-2,IF(OR(S$65=S204,S$65<S204),IF(OR(S$66=S204,S$66>S204),0,1))))))","v":""},{"$f":"IF(AND(S$67=\"\",S$68=\"\"),\"\",IF(AND(S$67=\"\",S$68<>\"\"),IF(OR(S$68=S204,S$68>S204),0,-2),IF(AND(S$67<>\"\",S$68=\"\"),IF(OR(S$67=S204,S$67>S204),1,-2),IF(S$67>S204,1,IF(OR(S$67=S204,S$67<S204),IF(OR(S$68=S204,S$68<S204),-2,0))))))","v":""},{"$f":"IF(AND(U$65=\"\",U$66=\"\"),\"\",IF(AND(U$65=\"\",U$66<>\"\"),IF(OR(U$66=U204,U$66<U204),1,-2),IF(AND(U$65<>\"\",U$66=\"\"),IF(OR(U$65=U204,U$65<U204),0,-2),IF(U$65>U204,-2,IF(OR(U$65=U204,U$65<U204),IF(OR(U$66=U204,U$66>U204),0,1))))))","v":""},{"$f":"IF(AND(U$67=\"\",U$68=\"\"),\"\",IF(AND(U$67=\"\",U$68<>\"\"),IF(OR(U$68=U204,U$68>U204),0,-2),IF(AND(U$67<>\"\",U$68=\"\"),IF(OR(U$67=U204,U$67>U204),1,-2),IF(U$67>U204,1,IF(OR(U$67=U204,U$67<U204),IF(OR(U$68=U204,U$68<U204),-2,0))))))","v":""},{"$f":"IF(AND(W$65=\"\",W$66=\"\"),\"\",IF(AND(W$65=\"\",W$66<>\"\"),IF(OR(W$66=W204,W$66<W204),1,-2),IF(AND(W$65<>\"\",W$66=\"\"),IF(OR(W$65=W204,W$65<W204),0,-2),IF(W$65>W204,-2,IF(OR(W$65=W204,W$65<W204),IF(OR(W$66=W204,W$66>W204),0,1))))))","v":""},{"$f":"IF(AND(W$67=\"\",W$68=\"\"),\"\",IF(AND(W$67=\"\",W$68<>\"\"),IF(OR(W$68=W204,W$68>W204),0,-2),IF(AND(W$67<>\"\",W$68=\"\"),IF(OR(W$67=W204,W$67>W204),1,-2),IF(W$67>W204,1,IF(OR(W$67=W204,W$67<W204),IF(OR(W$68=W204,W$68<W204),-2,0))))))","v":""},{"$f":"IF(AND(Y$65=\"\",Y$66=\"\"),\"\",IF(AND(Y$65=\"\",Y$66<>\"\"),IF(OR(Y$66=Y204,Y$66<Y204),1,-2),IF(AND(Y$65<>\"\",Y$66=\"\"),IF(OR(Y$65=Y204,Y$65<Y204),0,-2),IF(Y$65>Y204,-2,IF(OR(Y$65=Y204,Y$65<Y204),IF(OR(Y$66=Y204,Y$66>Y204),0,1))))))","v":""},{"$f":"IF(AND(Y$67=\"\",Y$68=\"\"),\"\",IF(AND(Y$67=\"\",Y$68<>\"\"),IF(OR(Y$68=Y204,Y$68>Y204),0,-2),IF(AND(Y$67<>\"\",Y$68=\"\"),IF(OR(Y$67=Y204,Y$67>Y204),1,-2),IF(Y$67>Y204,1,IF(OR(Y$67=Y204,Y$67<Y204),IF(OR(Y$68=Y204,Y$68<Y204),-2,0))))))","v":""},{"$f":"IF(AND(AA$65=\"\",AA$66=\"\"),\"\",IF(AND(AA$65=\"\",AA$66<>\"\"),IF(OR(AA$66=AA204,AA$66<AA204),1,-2),IF(AND(AA$65<>\"\",AA$66=\"\"),IF(OR(AA$65=AA204,AA$65<AA204),0,-2),IF(AA$65>AA204,-2,IF(OR(AA$65=AA204,AA$65<AA204),IF(OR(AA$66=AA204,AA$66>AA204),0,1))))))","v":""},{"$f":"IF(AND(AA$67=\"\",AA$68=\"\"),\"\",IF(AND(AA$67=\"\",AA$68<>\"\"),IF(OR(AA$68=AA204,AA$68>AA204),0,-2),IF(AND(AA$67<>\"\",AA$68=\"\"),IF(OR(AA$67=AA204,AA$67>AA204),1,-2),IF(AA$67>AA204,1,IF(OR(AA$67=AA204,AA$67<AA204),IF(OR(AA$68=AA204,AA$68<AA204),-2,0))))))","v":""},{"$f":"IF(AND(AC$65=\"\",AC$66=\"\"),\"\",IF(AND(AC$65=\"\",AC$66<>\"\"),IF(OR(AC$66=AC204,AC$66<AC204),1,-2),IF(AND(AC$65<>\"\",AC$66=\"\"),IF(OR(AC$65=AC204,AC$65<AC204),0,-2),IF(AC$65>AC204,-2,IF(OR(AC$65=AC204,AC$65<AC204),IF(OR(AC$66=AC204,AC$66>AC204),0,1))))))","v":""},{"$f":"IF(AND(AC$67=\"\",AC$68=\"\"),\"\",IF(AND(AC$67=\"\",AC$68<>\"\"),IF(OR(AC$68=AC204,AC$68>AC204),0,-2),IF(AND(AC$67<>\"\",AC$68=\"\"),IF(OR(AC$67=AC204,AC$67>AC204),1,-2),IF(AC$67>AC204,1,IF(OR(AC$67=AC204,AC$67<AC204),IF(OR(AC$68=AC204,AC$68<AC204),-2,0))))))","v":""},{"$f":"IF(AND(AE$65=\"\",AE$66=\"\"),\"\",IF(AND(AE$65=\"\",AE$66<>\"\"),IF(OR(AE$66=AE204,AE$66<AE204),1,-2),IF(AND(AE$65<>\"\",AE$66=\"\"),IF(OR(AE$65=AE204,AE$65<AE204),0,-2),IF(AE$65>AE204,-2,IF(OR(AE$65=AE204,AE$65<AE204),IF(OR(AE$66=AE204,AE$66>AE204),0,1))))))","v":""},{"$f":"IF(AND(AE$67=\"\",AE$68=\"\"),\"\",IF(AND(AE$67=\"\",AE$68<>\"\"),IF(OR(AE$68=AE204,AE$68>AE204),0,-2),IF(AND(AE$67<>\"\",AE$68=\"\"),IF(OR(AE$67=AE204,AE$67>AE204),1,-2),IF(AE$67>AE204,1,IF(OR(AE$67=AE204,AE$67<AE204),IF(OR(AE$68=AE204,AE$68<AE204),-2,0))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"B71","v":"Operating Performance Ratio 2)"},"Snapshot","Scenario 1",null,null,null,null,null,{"$f":"IF(AND(AI208=\"\",AJ208=\"\"),\"\",IF(AND(AI208<>\"\",AJ208=\"\"),AI208,IF(AND(AI208=\"\",AJ208<>\"\"),AJ208,MIN(AI208:AJ208))))","v":-2},{"$f":"IF(AND(AI208=\"\",AJ208=\"\"),\"\",IF(AND(AI208<>\"\",AJ208=\"\"),IF(AI208=-2,\"↓\",IF(AI208=0,\"↘\",\"―\")),IF(AND(AI208=\"\",AJ208<>\"\"),IF(AJ208=-2,\"↑\",IF(AJ208=0,\"↗\",\"―\")),IF(AND(AI208=1,AJ208=1),\"―\",IF(OR(AI208=-2,AJ208=-2),IF(AI208=-2,\"↓\",\"↑\"),IF(AI208=0,\"↘\",\"↗\"))))))","v":"↓"},null,{"$f":"IF(AND(AL208=\"\",AM208=\"\"),\"\",IF(AND(AL208<>\"\",AM208=\"\"),AL208,IF(AND(AL208=\"\",AM208<>\"\"),AM208,MIN(AL208:AM208))))","v":-2},{"$f":"IF(AND(AL208=\"\",AM208=\"\"),\"\",IF(AND(AL208<>\"\",AM208=\"\"),IF(AL208=-2,\"↓\",IF(AL208=0,\"↘\",\"―\")),IF(AND(AL208=\"\",AM208<>\"\"),IF(AM208=-2,\"↑\",IF(AM208=0,\"↗\",\"―\")),IF(AND(AL208=1,AM208=1),\"―\",IF(OR(AL208=-2,AM208=-2),IF(AL208=-2,\"↓\",\"↑\"),IF(AL208=0,\"↘\",\"↗\"))))))","v":"↓"},{"$f":"IF(AND(AN208=\"\",AO208=\"\"),\"\",IF(AND(AN208<>\"\",AO208=\"\"),AN208,IF(AND(AN208=\"\",AO208<>\"\"),AO208,MIN(AN208:AO208))))","v":1},{"$f":"IF(AND(AN208=\"\",AO208=\"\"),\"\",IF(AND(AN208<>\"\",AO208=\"\"),IF(AN208=-2,\"↓\",IF(AN208=0,\"↘\",\"―\")),IF(AND(AN208=\"\",AO208<>\"\"),IF(AO208=-2,\"↑\",IF(AO208=0,\"↗\",\"―\")),IF(AND(AN208=1,AO208=1),\"―\",IF(OR(AN208=-2,AO208=-2),IF(AN208=-2,\"↓\",\"↑\"),IF(AN208=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(AP208=\"\",AQ208=\"\"),\"\",IF(AND(AP208<>\"\",AQ208=\"\"),AP208,IF(AND(AP208=\"\",AQ208<>\"\"),AQ208,MIN(AP208:AQ208))))","v":-2},{"$f":"IF(AND(AP208=\"\",AQ208=\"\"),\"\",IF(AND(AP208<>\"\",AQ208=\"\"),IF(AP208=-2,\"↓\",IF(AP208=0,\"↘\",\"―\")),IF(AND(AP208=\"\",AQ208<>\"\"),IF(AQ208=-2,\"↑\",IF(AQ208=0,\"↗\",\"―\")),IF(AND(AP208=1,AQ208=1),\"―\",IF(OR(AP208=-2,AQ208=-2),IF(AP208=-2,\"↓\",\"↑\"),IF(AP208=0,\"↘\",\"↗\"))))))","v":"↓"},{"$f":"IF(AND(AR208=\"\",AS208=\"\"),\"\",IF(AND(AR208<>\"\",AS208=\"\"),AR208,IF(AND(AR208=\"\",AS208<>\"\"),AS208,MIN(AR208:AS208))))","v":1},{"$f":"IF(AND(AR208=\"\",AS208=\"\"),\"\",IF(AND(AR208<>\"\",AS208=\"\"),IF(AR208=-2,\"↓\",IF(AR208=0,\"↘\",\"―\")),IF(AND(AR208=\"\",AS208<>\"\"),IF(AS208=-2,\"↑\",IF(AS208=0,\"↗\",\"―\")),IF(AND(AR208=1,AS208=1),\"―\",IF(OR(AR208=-2,AS208=-2),IF(AR208=-2,\"↓\",\"↑\"),IF(AR208=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(AT208=\"\",AU208=\"\"),\"\",IF(AND(AT208<>\"\",AU208=\"\"),AT208,IF(AND(AT208=\"\",AU208<>\"\"),AU208,MIN(AT208:AU208))))","v":1},{"$f":"IF(AND(AT208=\"\",AU208=\"\"),\"\",IF(AND(AT208<>\"\",AU208=\"\"),IF(AT208=-2,\"↓\",IF(AT208=0,\"↘\",\"―\")),IF(AND(AT208=\"\",AU208<>\"\"),IF(AU208=-2,\"↑\",IF(AU208=0,\"↗\",\"―\")),IF(AND(AT208=1,AU208=1),\"―\",IF(OR(AT208=-2,AU208=-2),IF(AT208=-2,\"↓\",\"↑\"),IF(AT208=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(AV208=\"\",AW208=\"\"),\"\",IF(AND(AV208<>\"\",AW208=\"\"),AV208,IF(AND(AV208=\"\",AW208<>\"\"),AW208,MIN(AV208:AW208))))","v":1},{"$f":"IF(AND(AV208=\"\",AW208=\"\"),\"\",IF(AND(AV208<>\"\",AW208=\"\"),IF(AV208=-2,\"↓\",IF(AV208=0,\"↘\",\"―\")),IF(AND(AV208=\"\",AW208<>\"\"),IF(AW208=-2,\"↑\",IF(AW208=0,\"↗\",\"―\")),IF(AND(AV208=1,AW208=1),\"―\",IF(OR(AV208=-2,AW208=-2),IF(AV208=-2,\"↓\",\"↑\"),IF(AV208=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(AX208=\"\",AY208=\"\"),\"\",IF(AND(AX208<>\"\",AY208=\"\"),AX208,IF(AND(AX208=\"\",AY208<>\"\"),AY208,MIN(AX208:AY208))))","v":1},{"$f":"IF(AND(AX208=\"\",AY208=\"\"),\"\",IF(AND(AX208<>\"\",AY208=\"\"),IF(AX208=-2,\"↓\",IF(AX208=0,\"↘\",\"―\")),IF(AND(AX208=\"\",AY208<>\"\"),IF(AY208=-2,\"↑\",IF(AY208=0,\"↗\",\"―\")),IF(AND(AX208=1,AY208=1),\"―\",IF(OR(AX208=-2,AY208=-2),IF(AX208=-2,\"↓\",\"↑\"),IF(AX208=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(AZ208=\"\",BA208=\"\"),\"\",IF(AND(AZ208<>\"\",BA208=\"\"),AZ208,IF(AND(AZ208=\"\",BA208<>\"\"),BA208,MIN(AZ208:BA208))))","v":1},{"$f":"IF(AND(AZ208=\"\",BA208=\"\"),\"\",IF(AND(AZ208<>\"\",BA208=\"\"),IF(AZ208=-2,\"↓\",IF(AZ208=0,\"↘\",\"―\")),IF(AND(AZ208=\"\",BA208<>\"\"),IF(BA208=-2,\"↑\",IF(BA208=0,\"↗\",\"―\")),IF(AND(AZ208=1,BA208=1),\"―\",IF(OR(AZ208=-2,BA208=-2),IF(AZ208=-2,\"↓\",\"↑\"),IF(AZ208=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(BB208=\"\",BC208=\"\"),\"\",IF(AND(BB208<>\"\",BC208=\"\"),BB208,IF(AND(BB208=\"\",BC208<>\"\"),BC208,MIN(BB208:BC208))))","v":1},{"$f":"IF(AND(BB208=\"\",BC208=\"\"),\"\",IF(AND(BB208<>\"\",BC208=\"\"),IF(BB208=-2,\"↓\",IF(BB208=0,\"↘\",\"―\")),IF(AND(BB208=\"\",BC208<>\"\"),IF(BC208=-2,\"↑\",IF(BC208=0,\"↗\",\"―\")),IF(AND(BB208=1,BC208=1),\"―\",IF(OR(BB208=-2,BC208=-2),IF(BB208=-2,\"↓\",\"↑\"),IF(BB208=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(BD208=\"\",BE208=\"\"),\"\",IF(AND(BD208<>\"\",BE208=\"\"),BD208,IF(AND(BD208=\"\",BE208<>\"\"),BE208,MIN(BD208:BE208))))","v":1},{"$f":"IF(AND(BD208=\"\",BE208=\"\"),\"\",IF(AND(BD208<>\"\",BE208=\"\"),IF(BD208=-2,\"↓\",IF(BD208=0,\"↘\",\"―\")),IF(AND(BD208=\"\",BE208<>\"\"),IF(BE208=-2,\"↑\",IF(BE208=0,\"↗\",\"―\")),IF(AND(BD208=1,BE208=1),\"―\",IF(OR(BD208=-2,BE208=-2),IF(BD208=-2,\"↓\",\"↑\"),IF(BD208=0,\"↘\",\"↗\"))))))","v":"―"},null,null,{"$f":"IF(AND(J$71=\"\",J$72=\"\"),\"\",IF(AND(J$71=\"\",J$72<>\"\"),IF(OR(J$72=J209,J$72<J209),1,-2),IF(AND(J$71<>\"\",J$72=\"\"),IF(OR(J$71=J209,J$71<J209),0,-2),IF(J$71>J209,-2,IF(OR(J$71=J209,J$71<J209),IF(OR(J$72=J209,J$72>J209),0,1))))))","v":-2},{"$f":"IF(AND(J$73=\"\",J$74=\"\"),\"\",IF(AND(J$73=\"\",J$74<>\"\"),IF(OR(J$74=J209,J$74>J209),0,-2),IF(AND(J$73<>\"\",J$74=\"\"),IF(OR(J$73=J209,J$73>J209),1,-2),IF(J$73>J209,1,IF(OR(J$73=J209,J$73<J209),IF(OR(J$74=J209,J$74<J209),-2,0))))))","v":""},null,{"$f":"IF(AND(M$71=\"\",M$72=\"\"),\"\",IF(AND(M$71=\"\",M$72<>\"\"),IF(OR(M$72=M209,M$72<M209),1,-2),IF(AND(M$71<>\"\",M$72=\"\"),IF(OR(M$71=M209,M$71<M209),0,-2),IF(M$71>M209,-2,IF(OR(M$71=M209,M$71<M209),IF(OR(M$72=M209,M$72>M209),0,1))))))","v":-2},{"$f":"IF(AND(M$73=\"\",M$74=\"\"),\"\",IF(AND(M$73=\"\",M$74<>\"\"),IF(OR(M$74=M209,M$74>M209),0,-2),IF(AND(M$73<>\"\",M$74=\"\"),IF(OR(M$73=M209,M$73>M209),1,-2),IF(M$73>M209,1,IF(OR(M$73=M209,M$73<M209),IF(OR(M$74=M209,M$74<M209),-2,0))))))","v":""},{"$f":"IF(AND(O$71=\"\",O$72=\"\"),\"\",IF(AND(O$71=\"\",O$72<>\"\"),IF(OR(O$72=O209,O$72<O209),1,-2),IF(AND(O$71<>\"\",O$72=\"\"),IF(OR(O$71=O209,O$71<O209),0,-2),IF(O$71>O209,-2,IF(OR(O$71=O209,O$71<O209),IF(OR(O$72=O209,O$72>O209),0,1))))))","v":1},{"$f":"IF(AND(O$73=\"\",O$74=\"\"),\"\",IF(AND(O$73=\"\",O$74<>\"\"),IF(OR(O$74=O209,O$74>O209),0,-2),IF(AND(O$73<>\"\",O$74=\"\"),IF(OR(O$73=O209,O$73>O209),1,-2),IF(O$73>O209,1,IF(OR(O$73=O209,O$73<O209),IF(OR(O$74=O209,O$74<O209),-2,0))))))","v":""},{"$f":"IF(AND(Q$71=\"\",Q$72=\"\"),\"\",IF(AND(Q$71=\"\",Q$72<>\"\"),IF(OR(Q$72=Q209,Q$72<Q209),1,-2),IF(AND(Q$71<>\"\",Q$72=\"\"),IF(OR(Q$71=Q209,Q$71<Q209),0,-2),IF(Q$71>Q209,-2,IF(OR(Q$71=Q209,Q$71<Q209),IF(OR(Q$72=Q209,Q$72>Q209),0,1))))))","v":-2},{"$f":"IF(AND(Q$73=\"\",Q$74=\"\"),\"\",IF(AND(Q$73=\"\",Q$74<>\"\"),IF(OR(Q$74=Q209,Q$74>Q209),0,-2),IF(AND(Q$73<>\"\",Q$74=\"\"),IF(OR(Q$73=Q209,Q$73>Q209),1,-2),IF(Q$73>Q209,1,IF(OR(Q$73=Q209,Q$73<Q209),IF(OR(Q$74=Q209,Q$74<Q209),-2,0))))))","v":""},{"$f":"IF(AND(S$71=\"\",S$72=\"\"),\"\",IF(AND(S$71=\"\",S$72<>\"\"),IF(OR(S$72=S209,S$72<S209),1,-2),IF(AND(S$71<>\"\",S$72=\"\"),IF(OR(S$71=S209,S$71<S209),0,-2),IF(S$71>S209,-2,IF(OR(S$71=S209,S$71<S209),IF(OR(S$72=S209,S$72>S209),0,1))))))","v":1},{"$f":"IF(AND(S$73=\"\",S$74=\"\"),\"\",IF(AND(S$73=\"\",S$74<>\"\"),IF(OR(S$74=S209,S$74>S209),0,-2),IF(AND(S$73<>\"\",S$74=\"\"),IF(OR(S$73=S209,S$73>S209),1,-2),IF(S$73>S209,1,IF(OR(S$73=S209,S$73<S209),IF(OR(S$74=S209,S$74<S209),-2,0))))))","v":""},{"$f":"IF(AND(U$71=\"\",U$72=\"\"),\"\",IF(AND(U$71=\"\",U$72<>\"\"),IF(OR(U$72=U209,U$72<U209),1,-2),IF(AND(U$71<>\"\",U$72=\"\"),IF(OR(U$71=U209,U$71<U209),0,-2),IF(U$71>U209,-2,IF(OR(U$71=U209,U$71<U209),IF(OR(U$72=U209,U$72>U209),0,1))))))","v":1},{"$f":"IF(AND(U$73=\"\",U$74=\"\"),\"\",IF(AND(U$73=\"\",U$74<>\"\"),IF(OR(U$74=U209,U$74>U209),0,-2),IF(AND(U$73<>\"\",U$74=\"\"),IF(OR(U$73=U209,U$73>U209),1,-2),IF(U$73>U209,1,IF(OR(U$73=U209,U$73<U209),IF(OR(U$74=U209,U$74<U209),-2,0))))))","v":""},{"$f":"IF(AND(W$71=\"\",W$72=\"\"),\"\",IF(AND(W$71=\"\",W$72<>\"\"),IF(OR(W$72=W209,W$72<W209),1,-2),IF(AND(W$71<>\"\",W$72=\"\"),IF(OR(W$71=W209,W$71<W209),0,-2),IF(W$71>W209,-2,IF(OR(W$71=W209,W$71<W209),IF(OR(W$72=W209,W$72>W209),0,1))))))","v":1},{"$f":"IF(AND(W$73=\"\",W$74=\"\"),\"\",IF(AND(W$73=\"\",W$74<>\"\"),IF(OR(W$74=W209,W$74>W209),0,-2),IF(AND(W$73<>\"\",W$74=\"\"),IF(OR(W$73=W209,W$73>W209),1,-2),IF(W$73>W209,1,IF(OR(W$73=W209,W$73<W209),IF(OR(W$74=W209,W$74<W209),-2,0))))))","v":""},{"$f":"IF(AND(Y$71=\"\",Y$72=\"\"),\"\",IF(AND(Y$71=\"\",Y$72<>\"\"),IF(OR(Y$72=Y209,Y$72<Y209),1,-2),IF(AND(Y$71<>\"\",Y$72=\"\"),IF(OR(Y$71=Y209,Y$71<Y209),0,-2),IF(Y$71>Y209,-2,IF(OR(Y$71=Y209,Y$71<Y209),IF(OR(Y$72=Y209,Y$72>Y209),0,1))))))","v":1},{"$f":"IF(AND(Y$73=\"\",Y$74=\"\"),\"\",IF(AND(Y$73=\"\",Y$74<>\"\"),IF(OR(Y$74=Y209,Y$74>Y209),0,-2),IF(AND(Y$73<>\"\",Y$74=\"\"),IF(OR(Y$73=Y209,Y$73>Y209),1,-2),IF(Y$73>Y209,1,IF(OR(Y$73=Y209,Y$73<Y209),IF(OR(Y$74=Y209,Y$74<Y209),-2,0))))))","v":""},{"$f":"IF(AND(AA$71=\"\",AA$72=\"\"),\"\",IF(AND(AA$71=\"\",AA$72<>\"\"),IF(OR(AA$72=AA209,AA$72<AA209),1,-2),IF(AND(AA$71<>\"\",AA$72=\"\"),IF(OR(AA$71=AA209,AA$71<AA209),0,-2),IF(AA$71>AA209,-2,IF(OR(AA$71=AA209,AA$71<AA209),IF(OR(AA$72=AA209,AA$72>AA209),0,1))))))","v":1},{"$f":"IF(AND(AA$73=\"\",AA$74=\"\"),\"\",IF(AND(AA$73=\"\",AA$74<>\"\"),IF(OR(AA$74=AA209,AA$74>AA209),0,-2),IF(AND(AA$73<>\"\",AA$74=\"\"),IF(OR(AA$73=AA209,AA$73>AA209),1,-2),IF(AA$73>AA209,1,IF(OR(AA$73=AA209,AA$73<AA209),IF(OR(AA$74=AA209,AA$74<AA209),-2,0))))))","v":""},{"$f":"IF(AND(AC$71=\"\",AC$72=\"\"),\"\",IF(AND(AC$71=\"\",AC$72<>\"\"),IF(OR(AC$72=AC209,AC$72<AC209),1,-2),IF(AND(AC$71<>\"\",AC$72=\"\"),IF(OR(AC$71=AC209,AC$71<AC209),0,-2),IF(AC$71>AC209,-2,IF(OR(AC$71=AC209,AC$71<AC209),IF(OR(AC$72=AC209,AC$72>AC209),0,1))))))","v":1},{"$f":"IF(AND(AC$73=\"\",AC$74=\"\"),\"\",IF(AND(AC$73=\"\",AC$74<>\"\"),IF(OR(AC$74=AC209,AC$74>AC209),0,-2),IF(AND(AC$73<>\"\",AC$74=\"\"),IF(OR(AC$73=AC209,AC$73>AC209),1,-2),IF(AC$73>AC209,1,IF(OR(AC$73=AC209,AC$73<AC209),IF(OR(AC$74=AC209,AC$74<AC209),-2,0))))))","v":""},{"$f":"IF(AND(AE$71=\"\",AE$72=\"\"),\"\",IF(AND(AE$71=\"\",AE$72<>\"\"),IF(OR(AE$72=AE209,AE$72<AE209),1,-2),IF(AND(AE$71<>\"\",AE$72=\"\"),IF(OR(AE$71=AE209,AE$71<AE209),0,-2),IF(AE$71>AE209,-2,IF(OR(AE$71=AE209,AE$71<AE209),IF(OR(AE$72=AE209,AE$72>AE209),0,1))))))","v":1},{"$f":"IF(AND(AE$73=\"\",AE$74=\"\"),\"\",IF(AND(AE$73=\"\",AE$74<>\"\"),IF(OR(AE$74=AE209,AE$74>AE209),0,-2),IF(AND(AE$73<>\"\",AE$74=\"\"),IF(OR(AE$73=AE209,AE$73>AE209),1,-2),IF(AE$73>AE209,1,IF(OR(AE$73=AE209,AE$73<AE209),IF(OR(AE$74=AE209,AE$74<AE209),-2,0))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Actual Ratio",null,null,null,null,null,null,{"$f":"IF(AND(J$83=\"\",J$84=\"\",J$85=\"\",J$86=\"\"),\"\",'KPI calculation'!G$33)","v":1.3908077634518505},null,null,{"$f":"IF(AND(M$83=\"\",M$84=\"\",M$85=\"\",M$86=\"\"),\"\",'KPI calculation'!I$33)","v":5.0983624108766952},null,{"$f":"IF(AND(O$83=\"\",O$84=\"\",O$85=\"\",O$86=\"\"),\"\",'KPI calculation'!J$33)","v":6.7556016594542392},null,{"$f":"IF(AND(Q$83=\"\",Q$84=\"\",Q$85=\"\",Q$86=\"\"),\"\",'KPI calculation'!K$33)","v":5.1074142126533477},null,{"$f":"IF(AND(S$83=\"\",S$84=\"\",S$85=\"\",S$86=\"\"),\"\",'KPI calculation'!L$33)","v":6.2430686026966171},null,{"$f":"IF(AND(U$83=\"\",U$84=\"\",U$85=\"\",U$86=\"\"),\"\",'KPI calculation'!M$33)","v":7.2585339416100254},null,{"$f":"IF(AND(W$83=\"\",W$84=\"\",W$85=\"\",W$86=\"\"),\"\",'KPI calculation'!N$33)","v":10.092860050190851},null,{"$f":"IF(AND(Y$83=\"\",Y$84=\"\",Y$85=\"\",Y$86=\"\"),\"\",'KPI calculation'!O$33)","v":0},null,{"$f":"IF(AND(AA$83=\"\",AA$84=\"\",AA$85=\"\",AA$86=\"\"),\"\",'KPI calculation'!P$33)","v":0},null,{"$f":"IF(AND(AC$83=\"\",AC$84=\"\",AC$85=\"\",AC$86=\"\"),\"\",'KPI calculation'!Q$33)","v":0},null,{"$f":"IF(AND(AE$83=\"\",AE$84=\"\",AE$85=\"\",AE$86=\"\"),\"\",'KPI calculation'!R$33)","v":0},null,null,null,{"$f":"IF(AND(AI217=\"\",AJ217=\"\"),\"\",IF(AND(AI217<>\"\",AJ217=\"\"),IF(AI217=-2,\"red\",IF(AI217=0,\"yellow\",\"green\")),IF(AND(AI217=\"\",AJ217<>\"\"),IF(AJ217=-2,\"red\",IF(AJ217=0,\"yellow\",\"green\")),IF(AND(AI217=1,AJ217=1),\"green\",IF(OR(AI217=-2,AJ217=-2),\"red\",\"yellow\")))))","v":"red"},null,null,{"$f":"IF(AND(AL217=\"\",AM217=\"\"),\"\",IF(AND(AL217<>\"\",AM217=\"\"),IF(AL217=-2,\"red\",IF(AL217=0,\"yellow\",\"green\")),IF(AND(AL217=\"\",AM217<>\"\"),IF(AM217=-2,\"red\",IF(AM217=0,\"yellow\",\"green\")),IF(AND(AL217=1,AM217=1),\"green\",IF(OR(AL217=-2,AM217=-2),\"red\",\"yellow\")))))","v":"green"},null,{"$f":"IF(AND(AN217=\"\",AO217=\"\"),\"\",IF(AND(AN217<>\"\",AO217=\"\"),IF(AN217=-2,\"red\",IF(AN217=0,\"yellow\",\"green\")),IF(AND(AN217=\"\",AO217<>\"\"),IF(AO217=-2,\"red\",IF(AO217=0,\"yellow\",\"green\")),IF(AND(AN217=1,AO217=1),\"green\",IF(OR(AN217=-2,AO217=-2),\"red\",\"yellow\")))))","v":"green"},null,{"$f":"IF(AND(AP217=\"\",AQ217=\"\"),\"\",IF(AND(AP217<>\"\",AQ217=\"\"),IF(AP217=-2,\"red\",IF(AP217=0,\"yellow\",\"green\")),IF(AND(AP217=\"\",AQ217<>\"\"),IF(AQ217=-2,\"red\",IF(AQ217=0,\"yellow\",\"green\")),IF(AND(AP217=1,AQ217=1),\"green\",IF(OR(AP217=-2,AQ217=-2),\"red\",\"yellow\")))))","v":"green"},null,{"$f":"IF(AND(AR217=\"\",AS217=\"\"),\"\",IF(AND(AR217<>\"\",AS217=\"\"),IF(AR217=-2,\"red\",IF(AR217=0,\"yellow\",\"green\")),IF(AND(AR217=\"\",AS217<>\"\"),IF(AS217=-2,\"red\",IF(AS217=0,\"yellow\",\"green\")),IF(AND(AR217=1,AS217=1),\"green\",IF(OR(AR217=-2,AS217=-2),\"red\",\"yellow\")))))","v":"green"},null,{"$f":"IF(AND(AT217=\"\",AU217=\"\"),\"\",IF(AND(AT217<>\"\",AU217=\"\"),IF(AT217=-2,\"red\",IF(AT217=0,\"yellow\",\"green\")),IF(AND(AT217=\"\",AU217<>\"\"),IF(AU217=-2,\"red\",IF(AU217=0,\"yellow\",\"green\")),IF(AND(AT217=1,AU217=1),\"green\",IF(OR(AT217=-2,AU217=-2),\"red\",\"yellow\")))))","v":"green"},null,{"$f":"IF(AND(AV217=\"\",AW217=\"\"),\"\",IF(AND(AV217<>\"\",AW217=\"\"),IF(AV217=-2,\"red\",IF(AV217=0,\"yellow\",\"green\")),IF(AND(AV217=\"\",AW217<>\"\"),IF(AW217=-2,\"red\",IF(AW217=0,\"yellow\",\"green\")),IF(AND(AV217=1,AW217=1),\"green\",IF(OR(AV217=-2,AW217=-2),\"red\",\"yellow\")))))","v":"green"},null,{"$f":"IF(AND(AX217=\"\",AY217=\"\"),\"\",IF(AND(AX217<>\"\",AY217=\"\"),IF(AX217=-2,\"red\",IF(AX217=0,\"yellow\",\"green\")),IF(AND(AX217=\"\",AY217<>\"\"),IF(AY217=-2,\"red\",IF(AY217=0,\"yellow\",\"green\")),IF(AND(AX217=1,AY217=1),\"green\",IF(OR(AX217=-2,AY217=-2),\"red\",\"yellow\")))))","v":"red"},null,{"$f":"IF(AND(AZ217=\"\",BA217=\"\"),\"\",IF(AND(AZ217<>\"\",BA217=\"\"),IF(AZ217=-2,\"red\",IF(AZ217=0,\"yellow\",\"green\")),IF(AND(AZ217=\"\",BA217<>\"\"),IF(BA217=-2,\"red\",IF(BA217=0,\"yellow\",\"green\")),IF(AND(AZ217=1,BA217=1),\"green\",IF(OR(AZ217=-2,BA217=-2),\"red\",\"yellow\")))))","v":"red"},null,{"$f":"IF(AND(BB217=\"\",BC217=\"\"),\"\",IF(AND(BB217<>\"\",BC217=\"\"),IF(BB217=-2,\"red\",IF(BB217=0,\"yellow\",\"green\")),IF(AND(BB217=\"\",BC217<>\"\"),IF(BC217=-2,\"red\",IF(BC217=0,\"yellow\",\"green\")),IF(AND(BB217=1,BC217=1),\"green\",IF(OR(BB217=-2,BC217=-2),\"red\",\"yellow\")))))","v":"red"},null,{"$f":"IF(AND(BD217=\"\",BE217=\"\"),\"\",IF(AND(BD217<>\"\",BE217=\"\"),IF(BD217=-2,\"red\",IF(BD217=0,\"yellow\",\"green\")),IF(AND(BD217=\"\",BE217<>\"\"),IF(BE217=-2,\"red\",IF(BE217=0,\"yellow\",\"green\")),IF(AND(BD217=1,BE217=1),\"green\",IF(OR(BD217=-2,BE217=-2),\"red\",\"yellow\")))))","v":"red"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Actual Ratio",null,null,null,null,null,null,{"$f":"IF(AND(J$91=\"\",J$92=\"\",J$93=\"\",J$94=\"\"),\"\",'KPI calculation'!G$35)","v":2.7003172519210951E-2},null,null,{"$f":"IF(AND(M$91=\"\",M$92=\"\",M$93=\"\",M$94=\"\"),\"\",'KPI calculation'!I$35)","v":2.7911456026978174E-2},null,{"$f":"IF(AND(O$91=\"\",O$92=\"\",O$93=\"\",O$94=\"\"),\"\",'KPI calculation'!J$35)","v":2.8045147929275052E-2},null,{"$f":"IF(AND(Q$91=\"\",Q$92=\"\",Q$93=\"\",Q$94=\"\"),\"\",'KPI calculation'!K$35)","v":2.8114509447747113E-2},null,{"$f":"IF(AND(S$91=\"\",S$92=\"\",S$93=\"\",S$94=\"\"),\"\",'KPI calculation'!L$35)","v":2.7949768733870155E-2},null,{"$f":"IF(AND(U$91=\"\",U$92=\"\",U$93=\"\",U$94=\"\"),\"\",'KPI calculation'!M$35)","v":2.754260573697279E-2},null,{"$f":"IF(AND(W$91=\"\",W$92=\"\",W$93=\"\",W$94=\"\"),\"\",'KPI calculation'!N$35)","v":2.727271283706199E-2},null,{"$f":"IF(AND(Y$91=\"\",Y$92=\"\",Y$93=\"\",Y$94=\"\"),\"\",'KPI calculation'!O$35)","v":2.6998862151243665E-2},null,{"$f":"IF(AND(AA$91=\"\",AA$92=\"\",AA$93=\"\",AA$94=\"\"),\"\",'KPI calculation'!P$35)","v":2.6717264401833505E-2},null,{"$f":"IF(AND(AC$91=\"\",AC$92=\"\",AC$93=\"\",AC$94=\"\"),\"\",'KPI calculation'!Q$35)","v":2.6434317752648158E-2},null,{"$f":"IF(AND(AE$91=\"\",AE$92=\"\",AE$93=\"\",AE$94=\"\"),\"\",'KPI calculation'!R$35)","v":2.6140488828968439E-2},null,null,null,{"$f":"IF(AND(AI223=\"\",AJ223=\"\"),\"\",IF(AND(AI223<>\"\",AJ223=\"\"),IF(AI223=-2,\"red\",IF(AI223=0,\"yellow\",\"green\")),IF(AND(AI223=\"\",AJ223<>\"\"),IF(AJ223=-2,\"red\",IF(AJ223=0,\"yellow\",\"green\")),IF(AND(AI223=1,AJ223=1),\"green\",IF(OR(AI223=-2,AJ223=-2),\"red\",\"yellow\")))))","v":"red"},null,null,{"$f":"IF(AND(AL223=\"\",AM223=\"\"),\"\",IF(AND(AL223<>\"\",AM223=\"\"),IF(AL223=-2,\"red\",IF(AL223=0,\"yellow\",\"green\")),IF(AND(AL223=\"\",AM223<>\"\"),IF(AM223=-2,\"red\",IF(AM223=0,\"yellow\",\"green\")),IF(AND(AL223=1,AM223=1),\"green\",IF(OR(AL223=-2,AM223=-2),\"red\",\"yellow\")))))","v":"red"},null,{"$f":"IF(AND(AN223=\"\",AO223=\"\"),\"\",IF(AND(AN223<>\"\",AO223=\"\"),IF(AN223=-2,\"red\",IF(AN223=0,\"yellow\",\"green\")),IF(AND(AN223=\"\",AO223<>\"\"),IF(AO223=-2,\"red\",IF(AO223=0,\"yellow\",\"green\")),IF(AND(AN223=1,AO223=1),\"green\",IF(OR(AN223=-2,AO223=-2),\"red\",\"yellow\")))))","v":"red"},null,{"$f":"IF(AND(AP223=\"\",AQ223=\"\"),\"\",IF(AND(AP223<>\"\",AQ223=\"\"),IF(AP223=-2,\"red\",IF(AP223=0,\"yellow\",\"green\")),IF(AND(AP223=\"\",AQ223<>\"\"),IF(AQ223=-2,\"red\",IF(AQ223=0,\"yellow\",\"green\")),IF(AND(AP223=1,AQ223=1),\"green\",IF(OR(AP223=-2,AQ223=-2),\"red\",\"yellow\")))))","v":"red"},null,{"$f":"IF(AND(AR223=\"\",AS223=\"\"),\"\",IF(AND(AR223<>\"\",AS223=\"\"),IF(AR223=-2,\"red\",IF(AR223=0,\"yellow\",\"green\")),IF(AND(AR223=\"\",AS223<>\"\"),IF(AS223=-2,\"red\",IF(AS223=0,\"yellow\",\"green\")),IF(AND(AR223=1,AS223=1),\"green\",IF(OR(AR223=-2,AS223=-2),\"red\",\"yellow\")))))","v":"red"},null,{"$f":"IF(AND(AT223=\"\",AU223=\"\"),\"\",IF(AND(AT223<>\"\",AU223=\"\"),IF(AT223=-2,\"red\",IF(AT223=0,\"yellow\",\"green\")),IF(AND(AT223=\"\",AU223<>\"\"),IF(AU223=-2,\"red\",IF(AU223=0,\"yellow\",\"green\")),IF(AND(AT223=1,AU223=1),\"green\",IF(OR(AT223=-2,AU223=-2),\"red\",\"yellow\")))))","v":"red"},null,{"$f":"IF(AND(AV223=\"\",AW223=\"\"),\"\",IF(AND(AV223<>\"\",AW223=\"\"),IF(AV223=-2,\"red\",IF(AV223=0,\"yellow\",\"green\")),IF(AND(AV223=\"\",AW223<>\"\"),IF(AW223=-2,\"red\",IF(AW223=0,\"yellow\",\"green\")),IF(AND(AV223=1,AW223=1),\"green\",IF(OR(AV223=-2,AW223=-2),\"red\",\"yellow\")))))","v":"red"},null,{"$f":"IF(AND(AX223=\"\",AY223=\"\"),\"\",IF(AND(AX223<>\"\",AY223=\"\"),IF(AX223=-2,\"red\",IF(AX223=0,\"yellow\",\"green\")),IF(AND(AX223=\"\",AY223<>\"\"),IF(AY223=-2,\"red\",IF(AY223=0,\"yellow\",\"green\")),IF(AND(AX223=1,AY223=1),\"green\",IF(OR(AX223=-2,AY223=-2),\"red\",\"yellow\")))))","v":"red"},null,{"$f":"IF(AND(AZ223=\"\",BA223=\"\"),\"\",IF(AND(AZ223<>\"\",BA223=\"\"),IF(AZ223=-2,\"red\",IF(AZ223=0,\"yellow\",\"green\")),IF(AND(AZ223=\"\",BA223<>\"\"),IF(BA223=-2,\"red\",IF(BA223=0,\"yellow\",\"green\")),IF(AND(AZ223=1,BA223=1),\"green\",IF(OR(AZ223=-2,BA223=-2),\"red\",\"yellow\")))))","v":"red"},null,{"$f":"IF(AND(BB223=\"\",BC223=\"\"),\"\",IF(AND(BB223<>\"\",BC223=\"\"),IF(BB223=-2,\"red\",IF(BB223=0,\"yellow\",\"green\")),IF(AND(BB223=\"\",BC223<>\"\"),IF(BC223=-2,\"red\",IF(BC223=0,\"yellow\",\"green\")),IF(AND(BB223=1,BC223=1),\"green\",IF(OR(BB223=-2,BC223=-2),\"red\",\"yellow\")))))","v":"red"},null,{"$f":"IF(AND(BD223=\"\",BE223=\"\"),\"\",IF(AND(BD223<>\"\",BE223=\"\"),IF(BD223=-2,\"red\",IF(BD223=0,\"yellow\",\"green\")),IF(AND(BD223=\"\",BE223<>\"\"),IF(BE223=-2,\"red\",IF(BE223=0,\"yellow\",\"green\")),IF(AND(BD223=1,BE223=1),\"green\",IF(OR(BD223=-2,BE223=-2),\"red\",\"yellow\")))))","v":"red"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"B99","v":"Building & Infrastructure Renewals Ratio"},"Snapshot","Scenario 1",null,null,null,null,null,{"$f":"IF(AND(AI229=\"\",AJ229=\"\"),\"\",IF(AND(AI229<>\"\",AJ229=\"\"),AI229,IF(AND(AI229=\"\",AJ229<>\"\"),AJ229,MIN(AI229:AJ229))))","v":-2},{"$f":"IF(AND(AI229=\"\",AJ229=\"\"),\"\",IF(AND(AI229<>\"\",AJ229=\"\"),IF(AI229=-2,\"↓\",IF(AI229=0,\"↘\",\"―\")),IF(AND(AI229=\"\",AJ229<>\"\"),IF(AJ229=-2,\"↑\",IF(AJ229=0,\"↗\",\"―\")),IF(AND(AI229=1,AJ229=1),\"―\",IF(OR(AI229=-2,AJ229=-2),IF(AI229=-2,\"↓\",\"↑\"),IF(AI229=0,\"↘\",\"↗\"))))))","v":"↓"},null,{"$f":"IF(AND(AL229=\"\",AM229=\"\"),\"\",IF(AND(AL229<>\"\",AM229=\"\"),AL229,IF(AND(AL229=\"\",AM229<>\"\"),AM229,MIN(AL229:AM229))))","v":0},{"$f":"IF(AND(AL229=\"\",AM229=\"\"),\"\",IF(AND(AL229<>\"\",AM229=\"\"),IF(AL229=-2,\"↓\",IF(AL229=0,\"↘\",\"―\")),IF(AND(AL229=\"\",AM229<>\"\"),IF(AM229=-2,\"↑\",IF(AM229=0,\"↗\",\"―\")),IF(AND(AL229=1,AM229=1),\"―\",IF(OR(AL229=-2,AM229=-2),IF(AL229=-2,\"↓\",\"↑\"),IF(AL229=0,\"↘\",\"↗\"))))))","v":"↘"},{"$f":"IF(AND(AN229=\"\",AO229=\"\"),\"\",IF(AND(AN229<>\"\",AO229=\"\"),AN229,IF(AND(AN229=\"\",AO229<>\"\"),AO229,MIN(AN229:AO229))))","v":1},{"$f":"IF(AND(AN229=\"\",AO229=\"\"),\"\",IF(AND(AN229<>\"\",AO229=\"\"),IF(AN229=-2,\"↓\",IF(AN229=0,\"↘\",\"―\")),IF(AND(AN229=\"\",AO229<>\"\"),IF(AO229=-2,\"↑\",IF(AO229=0,\"↗\",\"―\")),IF(AND(AN229=1,AO229=1),\"―\",IF(OR(AN229=-2,AO229=-2),IF(AN229=-2,\"↓\",\"↑\"),IF(AN229=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(AP229=\"\",AQ229=\"\"),\"\",IF(AND(AP229<>\"\",AQ229=\"\"),AP229,IF(AND(AP229=\"\",AQ229<>\"\"),AQ229,MIN(AP229:AQ229))))","v":0},{"$f":"IF(AND(AP229=\"\",AQ229=\"\"),\"\",IF(AND(AP229<>\"\",AQ229=\"\"),IF(AP229=-2,\"↓\",IF(AP229=0,\"↘\",\"―\")),IF(AND(AP229=\"\",AQ229<>\"\"),IF(AQ229=-2,\"↑\",IF(AQ229=0,\"↗\",\"―\")),IF(AND(AP229=1,AQ229=1),\"―\",IF(OR(AP229=-2,AQ229=-2),IF(AP229=-2,\"↓\",\"↑\"),IF(AP229=0,\"↘\",\"↗\"))))))","v":"↘"},{"$f":"IF(AND(AR229=\"\",AS229=\"\"),\"\",IF(AND(AR229<>\"\",AS229=\"\"),AR229,IF(AND(AR229=\"\",AS229<>\"\"),AS229,MIN(AR229:AS229))))","v":0},{"$f":"IF(AND(AR229=\"\",AS229=\"\"),\"\",IF(AND(AR229<>\"\",AS229=\"\"),IF(AR229=-2,\"↓\",IF(AR229=0,\"↘\",\"―\")),IF(AND(AR229=\"\",AS229<>\"\"),IF(AS229=-2,\"↑\",IF(AS229=0,\"↗\",\"―\")),IF(AND(AR229=1,AS229=1),\"―\",IF(OR(AR229=-2,AS229=-2),IF(AR229=-2,\"↓\",\"↑\"),IF(AR229=0,\"↘\",\"↗\"))))))","v":"↘"},{"$f":"IF(AND(AT229=\"\",AU229=\"\"),\"\",IF(AND(AT229<>\"\",AU229=\"\"),AT229,IF(AND(AT229=\"\",AU229<>\"\"),AU229,MIN(AT229:AU229))))","v":1},{"$f":"IF(AND(AT229=\"\",AU229=\"\"),\"\",IF(AND(AT229<>\"\",AU229=\"\"),IF(AT229=-2,\"↓\",IF(AT229=0,\"↘\",\"―\")),IF(AND(AT229=\"\",AU229<>\"\"),IF(AU229=-2,\"↑\",IF(AU229=0,\"↗\",\"―\")),IF(AND(AT229=1,AU229=1),\"―\",IF(OR(AT229=-2,AU229=-2),IF(AT229=-2,\"↓\",\"↑\"),IF(AT229=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(AV229=\"\",AW229=\"\"),\"\",IF(AND(AV229<>\"\",AW229=\"\"),AV229,IF(AND(AV229=\"\",AW229<>\"\"),AW229,MIN(AV229:AW229))))","v":1},{"$f":"IF(AND(AV229=\"\",AW229=\"\"),\"\",IF(AND(AV229<>\"\",AW229=\"\"),IF(AV229=-2,\"↓\",IF(AV229=0,\"↘\",\"―\")),IF(AND(AV229=\"\",AW229<>\"\"),IF(AW229=-2,\"↑\",IF(AW229=0,\"↗\",\"―\")),IF(AND(AV229=1,AW229=1),\"―\",IF(OR(AV229=-2,AW229=-2),IF(AV229=-2,\"↓\",\"↑\"),IF(AV229=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(AX229=\"\",AY229=\"\"),\"\",IF(AND(AX229<>\"\",AY229=\"\"),AX229,IF(AND(AX229=\"\",AY229<>\"\"),AY229,MIN(AX229:AY229))))","v":1},{"$f":"IF(AND(AX229=\"\",AY229=\"\"),\"\",IF(AND(AX229<>\"\",AY229=\"\"),IF(AX229=-2,\"↓\",IF(AX229=0,\"↘\",\"―\")),IF(AND(AX229=\"\",AY229<>\"\"),IF(AY229=-2,\"↑\",IF(AY229=0,\"↗\",\"―\")),IF(AND(AX229=1,AY229=1),\"―\",IF(OR(AX229=-2,AY229=-2),IF(AX229=-2,\"↓\",\"↑\"),IF(AX229=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(AZ229=\"\",BA229=\"\"),\"\",IF(AND(AZ229<>\"\",BA229=\"\"),AZ229,IF(AND(AZ229=\"\",BA229<>\"\"),BA229,MIN(AZ229:BA229))))","v":1},{"$f":"IF(AND(AZ229=\"\",BA229=\"\"),\"\",IF(AND(AZ229<>\"\",BA229=\"\"),IF(AZ229=-2,\"↓\",IF(AZ229=0,\"↘\",\"―\")),IF(AND(AZ229=\"\",BA229<>\"\"),IF(BA229=-2,\"↑\",IF(BA229=0,\"↗\",\"―\")),IF(AND(AZ229=1,BA229=1),\"―\",IF(OR(AZ229=-2,BA229=-2),IF(AZ229=-2,\"↓\",\"↑\"),IF(AZ229=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(BB229=\"\",BC229=\"\"),\"\",IF(AND(BB229<>\"\",BC229=\"\"),BB229,IF(AND(BB229=\"\",BC229<>\"\"),BC229,MIN(BB229:BC229))))","v":1},{"$f":"IF(AND(BB229=\"\",BC229=\"\"),\"\",IF(AND(BB229<>\"\",BC229=\"\"),IF(BB229=-2,\"↓\",IF(BB229=0,\"↘\",\"―\")),IF(AND(BB229=\"\",BC229<>\"\"),IF(BC229=-2,\"↑\",IF(BC229=0,\"↗\",\"―\")),IF(AND(BB229=1,BC229=1),\"―\",IF(OR(BB229=-2,BC229=-2),IF(BB229=-2,\"↓\",\"↑\"),IF(BB229=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(BD229=\"\",BE229=\"\"),\"\",IF(AND(BD229<>\"\",BE229=\"\"),BD229,IF(AND(BD229=\"\",BE229<>\"\"),BE229,MIN(BD229:BE229))))","v":1},{"$f":"IF(AND(BD229=\"\",BE229=\"\"),\"\",IF(AND(BD229<>\"\",BE229=\"\"),IF(BD229=-2,\"↓\",IF(BD229=0,\"↘\",\"―\")),IF(AND(BD229=\"\",BE229<>\"\"),IF(BE229=-2,\"↑\",IF(BE229=0,\"↗\",\"―\")),IF(AND(BD229=1,BE229=1),\"―\",IF(OR(BD229=-2,BE229=-2),IF(BD229=-2,\"↓\",\"↑\"),IF(BD229=0,\"↘\",\"↗\"))))))","v":"―"},null,null,{"$f":"IF(AND(J$99=\"\",J$100=\"\"),\"\",IF(AND(J$99=\"\",J$100<>\"\"),IF(OR(J$100=J230,J$100<J230),1,-2),IF(AND(J$99<>\"\",J$100=\"\"),IF(OR(J$99=J230,J$99<J230),0,-2),IF(J$99>J230,-2,IF(OR(J$99=J230,J$99<J230),IF(OR(J$100=J230,J$100>J230),0,1))))))","v":-2},{"$f":"IF(AND(J$101=\"\",J$102=\"\"),\"\",IF(AND(J$101=\"\",J$102<>\"\"),IF(OR(J$102=J230,J$102>J230),0,-2),IF(AND(J$101<>\"\",J$102=\"\"),IF(OR(J$101=J230,J$101>J230),1,-2),IF(J$101>J230,1,IF(OR(J$101=J230,J$101<J230),IF(OR(J$102=J230,J$102<J230),-2,0))))))","v":""},null,{"$f":"IF(AND(M$99=\"\",M$100=\"\"),\"\",IF(AND(M$99=\"\",M$100<>\"\"),IF(OR(M$100=M230,M$100<M230),1,-2),IF(AND(M$99<>\"\",M$100=\"\"),IF(OR(M$99=M230,M$99<M230),0,-2),IF(M$99>M230,-2,IF(OR(M$99=M230,M$99<M230),IF(OR(M$100=M230,M$100>M230),0,1))))))","v":0},{"$f":"IF(AND(M$101=\"\",M$102=\"\"),\"\",IF(AND(M$101=\"\",M$102<>\"\"),IF(OR(M$102=M230,M$102>M230),0,-2),IF(AND(M$101<>\"\",M$102=\"\"),IF(OR(M$101=M230,M$101>M230),1,-2),IF(M$101>M230,1,IF(OR(M$101=M230,M$101<M230),IF(OR(M$102=M230,M$102<M230),-2,0))))))","v":""},{"$f":"IF(AND(O$99=\"\",O$100=\"\"),\"\",IF(AND(O$99=\"\",O$100<>\"\"),IF(OR(O$100=O230,O$100<O230),1,-2),IF(AND(O$99<>\"\",O$100=\"\"),IF(OR(O$99=O230,O$99<O230),0,-2),IF(O$99>O230,-2,IF(OR(O$99=O230,O$99<O230),IF(OR(O$100=O230,O$100>O230),0,1))))))","v":1},{"$f":"IF(AND(O$101=\"\",O$102=\"\"),\"\",IF(AND(O$101=\"\",O$102<>\"\"),IF(OR(O$102=O230,O$102>O230),0,-2),IF(AND(O$101<>\"\",O$102=\"\"),IF(OR(O$101=O230,O$101>O230),1,-2),IF(O$101>O230,1,IF(OR(O$101=O230,O$101<O230),IF(OR(O$102=O230,O$102<O230),-2,0))))))","v":""},{"$f":"IF(AND(Q$99=\"\",Q$100=\"\"),\"\",IF(AND(Q$99=\"\",Q$100<>\"\"),IF(OR(Q$100=Q230,Q$100<Q230),1,-2),IF(AND(Q$99<>\"\",Q$100=\"\"),IF(OR(Q$99=Q230,Q$99<Q230),0,-2),IF(Q$99>Q230,-2,IF(OR(Q$99=Q230,Q$99<Q230),IF(OR(Q$100=Q230,Q$100>Q230),0,1))))))","v":0},{"$f":"IF(AND(Q$101=\"\",Q$102=\"\"),\"\",IF(AND(Q$101=\"\",Q$102<>\"\"),IF(OR(Q$102=Q230,Q$102>Q230),0,-2),IF(AND(Q$101<>\"\",Q$102=\"\"),IF(OR(Q$101=Q230,Q$101>Q230),1,-2),IF(Q$101>Q230,1,IF(OR(Q$101=Q230,Q$101<Q230),IF(OR(Q$102=Q230,Q$102<Q230),-2,0))))))","v":""},{"$f":"IF(AND(S$99=\"\",S$100=\"\"),\"\",IF(AND(S$99=\"\",S$100<>\"\"),IF(OR(S$100=S230,S$100<S230),1,-2),IF(AND(S$99<>\"\",S$100=\"\"),IF(OR(S$99=S230,S$99<S230),0,-2),IF(S$99>S230,-2,IF(OR(S$99=S230,S$99<S230),IF(OR(S$100=S230,S$100>S230),0,1))))))","v":0},{"$f":"IF(AND(S$101=\"\",S$102=\"\"),\"\",IF(AND(S$101=\"\",S$102<>\"\"),IF(OR(S$102=S230,S$102>S230),0,-2),IF(AND(S$101<>\"\",S$102=\"\"),IF(OR(S$101=S230,S$101>S230),1,-2),IF(S$101>S230,1,IF(OR(S$101=S230,S$101<S230),IF(OR(S$102=S230,S$102<S230),-2,0))))))","v":""},{"$f":"IF(AND(U$99=\"\",U$100=\"\"),\"\",IF(AND(U$99=\"\",U$100<>\"\"),IF(OR(U$100=U230,U$100<U230),1,-2),IF(AND(U$99<>\"\",U$100=\"\"),IF(OR(U$99=U230,U$99<U230),0,-2),IF(U$99>U230,-2,IF(OR(U$99=U230,U$99<U230),IF(OR(U$100=U230,U$100>U230),0,1))))))","v":1},{"$f":"IF(AND(U$101=\"\",U$102=\"\"),\"\",IF(AND(U$101=\"\",U$102<>\"\"),IF(OR(U$102=U230,U$102>U230),0,-2),IF(AND(U$101<>\"\",U$102=\"\"),IF(OR(U$101=U230,U$101>U230),1,-2),IF(U$101>U230,1,IF(OR(U$101=U230,U$101<U230),IF(OR(U$102=U230,U$102<U230),-2,0))))))","v":""},{"$f":"IF(AND(W$99=\"\",W$100=\"\"),\"\",IF(AND(W$99=\"\",W$100<>\"\"),IF(OR(W$100=W230,W$100<W230),1,-2),IF(AND(W$99<>\"\",W$100=\"\"),IF(OR(W$99=W230,W$99<W230),0,-2),IF(W$99>W230,-2,IF(OR(W$99=W230,W$99<W230),IF(OR(W$100=W230,W$100>W230),0,1))))))","v":1},{"$f":"IF(AND(W$101=\"\",W$102=\"\"),\"\",IF(AND(W$101=\"\",W$102<>\"\"),IF(OR(W$102=W230,W$102>W230),0,-2),IF(AND(W$101<>\"\",W$102=\"\"),IF(OR(W$101=W230,W$101>W230),1,-2),IF(W$101>W230,1,IF(OR(W$101=W230,W$101<W230),IF(OR(W$102=W230,W$102<W230),-2,0))))))","v":""},{"$f":"IF(AND(Y$99=\"\",Y$100=\"\"),\"\",IF(AND(Y$99=\"\",Y$100<>\"\"),IF(OR(Y$100=Y230,Y$100<Y230),1,-2),IF(AND(Y$99<>\"\",Y$100=\"\"),IF(OR(Y$99=Y230,Y$99<Y230),0,-2),IF(Y$99>Y230,-2,IF(OR(Y$99=Y230,Y$99<Y230),IF(OR(Y$100=Y230,Y$100>Y230),0,1))))))","v":1},{"$f":"IF(AND(Y$101=\"\",Y$102=\"\"),\"\",IF(AND(Y$101=\"\",Y$102<>\"\"),IF(OR(Y$102=Y230,Y$102>Y230),0,-2),IF(AND(Y$101<>\"\",Y$102=\"\"),IF(OR(Y$101=Y230,Y$101>Y230),1,-2),IF(Y$101>Y230,1,IF(OR(Y$101=Y230,Y$101<Y230),IF(OR(Y$102=Y230,Y$102<Y230),-2,0))))))","v":""},{"$f":"IF(AND(AA$99=\"\",AA$100=\"\"),\"\",IF(AND(AA$99=\"\",AA$100<>\"\"),IF(OR(AA$100=AA230,AA$100<AA230),1,-2),IF(AND(AA$99<>\"\",AA$100=\"\"),IF(OR(AA$99=AA230,AA$99<AA230),0,-2),IF(AA$99>AA230,-2,IF(OR(AA$99=AA230,AA$99<AA230),IF(OR(AA$100=AA230,AA$100>AA230),0,1))))))","v":1},{"$f":"IF(AND(AA$101=\"\",AA$102=\"\"),\"\",IF(AND(AA$101=\"\",AA$102<>\"\"),IF(OR(AA$102=AA230,AA$102>AA230),0,-2),IF(AND(AA$101<>\"\",AA$102=\"\"),IF(OR(AA$101=AA230,AA$101>AA230),1,-2),IF(AA$101>AA230,1,IF(OR(AA$101=AA230,AA$101<AA230),IF(OR(AA$102=AA230,AA$102<AA230),-2,0))))))","v":""},{"$f":"IF(AND(AC$99=\"\",AC$100=\"\"),\"\",IF(AND(AC$99=\"\",AC$100<>\"\"),IF(OR(AC$100=AC230,AC$100<AC230),1,-2),IF(AND(AC$99<>\"\",AC$100=\"\"),IF(OR(AC$99=AC230,AC$99<AC230),0,-2),IF(AC$99>AC230,-2,IF(OR(AC$99=AC230,AC$99<AC230),IF(OR(AC$100=AC230,AC$100>AC230),0,1))))))","v":1},{"$f":"IF(AND(AC$101=\"\",AC$102=\"\"),\"\",IF(AND(AC$101=\"\",AC$102<>\"\"),IF(OR(AC$102=AC230,AC$102>AC230),0,-2),IF(AND(AC$101<>\"\",AC$102=\"\"),IF(OR(AC$101=AC230,AC$101>AC230),1,-2),IF(AC$101>AC230,1,IF(OR(AC$101=AC230,AC$101<AC230),IF(OR(AC$102=AC230,AC$102<AC230),-2,0))))))","v":""},{"$f":"IF(AND(AE$99=\"\",AE$100=\"\"),\"\",IF(AND(AE$99=\"\",AE$100<>\"\"),IF(OR(AE$100=AE230,AE$100<AE230),1,-2),IF(AND(AE$99<>\"\",AE$100=\"\"),IF(OR(AE$99=AE230,AE$99<AE230),0,-2),IF(AE$99>AE230,-2,IF(OR(AE$99=AE230,AE$99<AE230),IF(OR(AE$100=AE230,AE$100>AE230),0,1))))))","v":1},{"$f":"IF(AND(AE$101=\"\",AE$102=\"\"),\"\",IF(AND(AE$101=\"\",AE$102<>\"\"),IF(OR(AE$102=AE230,AE$102>AE230),0,-2),IF(AND(AE$101<>\"\",AE$102=\"\"),IF(OR(AE$101=AE230,AE$101>AE230),1,-2),IF(AE$101>AE230,1,IF(OR(AE$101=AE230,AE$101<AE230),IF(OR(AE$102=AE230,AE$102<AE230),-2,0))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"B107","v":"Interest Cover Ratio"},"Snapshot","Scenario 1",null,null,null,null,null,{"$f":"IF(AND(AI235=\"\",AJ235=\"\"),\"\",IF(AND(AI235<>\"\",AJ235=\"\"),AI235,IF(AND(AI235=\"\",AJ235<>\"\"),AJ235,MIN(AI235:AJ235))))","v":1},{"$f":"IF(AND(AI235=\"\",AJ235=\"\"),\"\",IF(AND(AI235<>\"\",AJ235=\"\"),IF(AI235=-2,\"↓\",IF(AI235=0,\"↘\",\"―\")),IF(AND(AI235=\"\",AJ235<>\"\"),IF(AJ235=-2,\"↑\",IF(AJ235=0,\"↗\",\"―\")),IF(AND(AI235=1,AJ235=1),\"―\",IF(OR(AI235=-2,AJ235=-2),IF(AI235=-2,\"↓\",\"↑\"),IF(AI235=0,\"↘\",\"↗\"))))))","v":"―"},null,{"$f":"IF(AND(AL235=\"\",AM235=\"\"),\"\",IF(AND(AL235<>\"\",AM235=\"\"),AL235,IF(AND(AL235=\"\",AM235<>\"\"),AM235,MIN(AL235:AM235))))","v":1},{"$f":"IF(AND(AL235=\"\",AM235=\"\"),\"\",IF(AND(AL235<>\"\",AM235=\"\"),IF(AL235=-2,\"↓\",IF(AL235=0,\"↘\",\"―\")),IF(AND(AL235=\"\",AM235<>\"\"),IF(AM235=-2,\"↑\",IF(AM235=0,\"↗\",\"―\")),IF(AND(AL235=1,AM235=1),\"―\",IF(OR(AL235=-2,AM235=-2),IF(AL235=-2,\"↓\",\"↑\"),IF(AL235=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(AN235=\"\",AO235=\"\"),\"\",IF(AND(AN235<>\"\",AO235=\"\"),AN235,IF(AND(AN235=\"\",AO235<>\"\"),AO235,MIN(AN235:AO235))))","v":1},{"$f":"IF(AND(AN235=\"\",AO235=\"\"),\"\",IF(AND(AN235<>\"\",AO235=\"\"),IF(AN235=-2,\"↓\",IF(AN235=0,\"↘\",\"―\")),IF(AND(AN235=\"\",AO235<>\"\"),IF(AO235=-2,\"↑\",IF(AO235=0,\"↗\",\"―\")),IF(AND(AN235=1,AO235=1),\"―\",IF(OR(AN235=-2,AO235=-2),IF(AN235=-2,\"↓\",\"↑\"),IF(AN235=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(AP235=\"\",AQ235=\"\"),\"\",IF(AND(AP235<>\"\",AQ235=\"\"),AP235,IF(AND(AP235=\"\",AQ235<>\"\"),AQ235,MIN(AP235:AQ235))))","v":1},{"$f":"IF(AND(AP235=\"\",AQ235=\"\"),\"\",IF(AND(AP235<>\"\",AQ235=\"\"),IF(AP235=-2,\"↓\",IF(AP235=0,\"↘\",\"―\")),IF(AND(AP235=\"\",AQ235<>\"\"),IF(AQ235=-2,\"↑\",IF(AQ235=0,\"↗\",\"―\")),IF(AND(AP235=1,AQ235=1),\"―\",IF(OR(AP235=-2,AQ235=-2),IF(AP235=-2,\"↓\",\"↑\"),IF(AP235=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(AR235=\"\",AS235=\"\"),\"\",IF(AND(AR235<>\"\",AS235=\"\"),AR235,IF(AND(AR235=\"\",AS235<>\"\"),AS235,MIN(AR235:AS235))))","v":1},{"$f":"IF(AND(AR235=\"\",AS235=\"\"),\"\",IF(AND(AR235<>\"\",AS235=\"\"),IF(AR235=-2,\"↓\",IF(AR235=0,\"↘\",\"―\")),IF(AND(AR235=\"\",AS235<>\"\"),IF(AS235=-2,\"↑\",IF(AS235=0,\"↗\",\"―\")),IF(AND(AR235=1,AS235=1),\"―\",IF(OR(AR235=-2,AS235=-2),IF(AR235=-2,\"↓\",\"↑\"),IF(AR235=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(AT235=\"\",AU235=\"\"),\"\",IF(AND(AT235<>\"\",AU235=\"\"),AT235,IF(AND(AT235=\"\",AU235<>\"\"),AU235,MIN(AT235:AU235))))","v":1},{"$f":"IF(AND(AT235=\"\",AU235=\"\"),\"\",IF(AND(AT235<>\"\",AU235=\"\"),IF(AT235=-2,\"↓\",IF(AT235=0,\"↘\",\"―\")),IF(AND(AT235=\"\",AU235<>\"\"),IF(AU235=-2,\"↑\",IF(AU235=0,\"↗\",\"―\")),IF(AND(AT235=1,AU235=1),\"―\",IF(OR(AT235=-2,AU235=-2),IF(AT235=-2,\"↓\",\"↑\"),IF(AT235=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(AV235=\"\",AW235=\"\"),\"\",IF(AND(AV235<>\"\",AW235=\"\"),AV235,IF(AND(AV235=\"\",AW235<>\"\"),AW235,MIN(AV235:AW235))))","v":1},{"$f":"IF(AND(AV235=\"\",AW235=\"\"),\"\",IF(AND(AV235<>\"\",AW235=\"\"),IF(AV235=-2,\"↓\",IF(AV235=0,\"↘\",\"―\")),IF(AND(AV235=\"\",AW235<>\"\"),IF(AW235=-2,\"↑\",IF(AW235=0,\"↗\",\"―\")),IF(AND(AV235=1,AW235=1),\"―\",IF(OR(AV235=-2,AW235=-2),IF(AV235=-2,\"↓\",\"↑\"),IF(AV235=0,\"↘\",\"↗\"))))))","v":"―"},{"$f":"IF(AND(AX235=\"\",AY235=\"\"),\"\",IF(AND(AX235<>\"\",AY235=\"\"),AX235,IF(AND(AX235=\"\",AY235<>\"\"),AY235,MIN(AX235:AY235))))","v":-2},{"$f":"IF(AND(AX235=\"\",AY235=\"\"),\"\",IF(AND(AX235<>\"\",AY235=\"\"),IF(AX235=-2,\"↓\",IF(AX235=0,\"↘\",\"―\")),IF(AND(AX235=\"\",AY235<>\"\"),IF(AY235=-2,\"↑\",IF(AY235=0,\"↗\",\"―\")),IF(AND(AX235=1,AY235=1),\"―\",IF(OR(AX235=-2,AY235=-2),IF(AX235=-2,\"↓\",\"↑\"),IF(AX235=0,\"↘\",\"↗\"))))))","v":"↓"},{"$f":"IF(AND(AZ235=\"\",BA235=\"\"),\"\",IF(AND(AZ235<>\"\",BA235=\"\"),AZ235,IF(AND(AZ235=\"\",BA235<>\"\"),BA235,MIN(AZ235:BA235))))","v":-2},{"$f":"IF(AND(AZ235=\"\",BA235=\"\"),\"\",IF(AND(AZ235<>\"\",BA235=\"\"),IF(AZ235=-2,\"↓\",IF(AZ235=0,\"↘\",\"―\")),IF(AND(AZ235=\"\",BA235<>\"\"),IF(BA235=-2,\"↑\",IF(BA235=0,\"↗\",\"―\")),IF(AND(AZ235=1,BA235=1),\"―\",IF(OR(AZ235=-2,BA235=-2),IF(AZ235=-2,\"↓\",\"↑\"),IF(AZ235=0,\"↘\",\"↗\"))))))","v":"↓"},{"$f":"IF(AND(BB235=\"\",BC235=\"\"),\"\",IF(AND(BB235<>\"\",BC235=\"\"),BB235,IF(AND(BB235=\"\",BC235<>\"\"),BC235,MIN(BB235:BC235))))","v":-2},{"$f":"IF(AND(BB235=\"\",BC235=\"\"),\"\",IF(AND(BB235<>\"\",BC235=\"\"),IF(BB235=-2,\"↓\",IF(BB235=0,\"↘\",\"―\")),IF(AND(BB235=\"\",BC235<>\"\"),IF(BC235=-2,\"↑\",IF(BC235=0,\"↗\",\"―\")),IF(AND(BB235=1,BC235=1),\"―\",IF(OR(BB235=-2,BC235=-2),IF(BB235=-2,\"↓\",\"↑\"),IF(BB235=0,\"↘\",\"↗\"))))))","v":"↓"},{"$f":"IF(AND(BD235=\"\",BE235=\"\"),\"\",IF(AND(BD235<>\"\",BE235=\"\"),BD235,IF(AND(BD235=\"\",BE235<>\"\"),BE235,MIN(BD235:BE235))))","v":-2},{"$f":"IF(AND(BD235=\"\",BE235=\"\"),\"\",IF(AND(BD235<>\"\",BE235=\"\"),IF(BD235=-2,\"↓\",IF(BD235=0,\"↘\",\"―\")),IF(AND(BD235=\"\",BE235<>\"\"),IF(BE235=-2,\"↑\",IF(BE235=0,\"↗\",\"―\")),IF(AND(BD235=1,BE235=1),\"―\",IF(OR(BD235=-2,BE235=-2),IF(BD235=-2,\"↓\",\"↑\"),IF(BD235=0,\"↘\",\"↗\"))))))","v":"↓"},null,null,{"$f":"IF(AND(J$107=\"\",J$108=\"\"),\"\",IF(AND(J$107=\"\",J$108<>\"\"),IF(OR(J$108=J236,J$108<J236),1,-2),IF(AND(J$107<>\"\",J$108=\"\"),IF(OR(J$107=J236,J$107<J236),0,-2),IF(J$107>J236,-2,IF(OR(J$107=J236,J$107<J236),IF(OR(J$108=J236,J$108>J236),0,1))))))","v":1},{"$f":"IF(AND(J$109=\"\",J$110=\"\"),\"\",IF(AND(J$109=\"\",J$110<>\"\"),IF(OR(J$110=J236,J$110>J236),0,-2),IF(AND(J$109<>\"\",J$110=\"\"),IF(OR(J$109=J236,J$109>J236),1,-2),IF(J$109>J236,1,IF(OR(J$109=J236,J$109<J236),IF(OR(J$110=J236,J$110<J236),-2,0))))))","v":""},null,{"$f":"IF(AND(M$107=\"\",M$108=\"\"),\"\",IF(AND(M$107=\"\",M$108<>\"\"),IF(OR(M$108=M236,M$108<M236),1,-2),IF(AND(M$107<>\"\",M$108=\"\"),IF(OR(M$107=M236,M$107<M236),0,-2),IF(M$107>M236,-2,IF(OR(M$107=M236,M$107<M236),IF(OR(M$108=M236,M$108>M236),0,1))))))","v":1},{"$f":"IF(AND(M$109=\"\",M$110=\"\"),\"\",IF(AND(M$109=\"\",M$110<>\"\"),IF(OR(M$110=M236,M$110>M236),0,-2),IF(AND(M$109<>\"\",M$110=\"\"),IF(OR(M$109=M236,M$109>M236),1,-2),IF(M$109>M236,1,IF(OR(M$109=M236,M$109<M236),IF(OR(M$110=M236,M$110<M236),-2,0))))))","v":""},{"$f":"IF(AND(O$107=\"\",O$108=\"\"),\"\",IF(AND(O$107=\"\",O$108<>\"\"),IF(OR(O$108=O236,O$108<O236),1,-2),IF(AND(O$107<>\"\",O$108=\"\"),IF(OR(O$107=O236,O$107<O236),0,-2),IF(O$107>O236,-2,IF(OR(O$107=O236,O$107<O236),IF(OR(O$108=O236,O$108>O236),0,1))))))","v":1},{"$f":"IF(AND(O$109=\"\",O$110=\"\"),\"\",IF(AND(O$109=\"\",O$110<>\"\"),IF(OR(O$110=O236,O$110>O236),0,-2),IF(AND(O$109<>\"\",O$110=\"\"),IF(OR(O$109=O236,O$109>O236),1,-2),IF(O$109>O236,1,IF(OR(O$109=O236,O$109<O236),IF(OR(O$110=O236,O$110<O236),-2,0))))))","v":""},{"$f":"IF(AND(Q$107=\"\",Q$108=\"\"),\"\",IF(AND(Q$107=\"\",Q$108<>\"\"),IF(OR(Q$108=Q236,Q$108<Q236),1,-2),IF(AND(Q$107<>\"\",Q$108=\"\"),IF(OR(Q$107=Q236,Q$107<Q236),0,-2),IF(Q$107>Q236,-2,IF(OR(Q$107=Q236,Q$107<Q236),IF(OR(Q$108=Q236,Q$108>Q236),0,1))))))","v":1},{"$f":"IF(AND(Q$109=\"\",Q$110=\"\"),\"\",IF(AND(Q$109=\"\",Q$110<>\"\"),IF(OR(Q$110=Q236,Q$110>Q236),0,-2),IF(AND(Q$109<>\"\",Q$110=\"\"),IF(OR(Q$109=Q236,Q$109>Q236),1,-2),IF(Q$109>Q236,1,IF(OR(Q$109=Q236,Q$109<Q236),IF(OR(Q$110=Q236,Q$110<Q236),-2,0))))))","v":""},{"$f":"IF(AND(S$107=\"\",S$108=\"\"),\"\",IF(AND(S$107=\"\",S$108<>\"\"),IF(OR(S$108=S236,S$108<S236),1,-2),IF(AND(S$107<>\"\",S$108=\"\"),IF(OR(S$107=S236,S$107<S236),0,-2),IF(S$107>S236,-2,IF(OR(S$107=S236,S$107<S236),IF(OR(S$108=S236,S$108>S236),0,1))))))","v":1},{"$f":"IF(AND(S$109=\"\",S$110=\"\"),\"\",IF(AND(S$109=\"\",S$110<>\"\"),IF(OR(S$110=S236,S$110>S236),0,-2),IF(AND(S$109<>\"\",S$110=\"\"),IF(OR(S$109=S236,S$109>S236),1,-2),IF(S$109>S236,1,IF(OR(S$109=S236,S$109<S236),IF(OR(S$110=S236,S$110<S236),-2,0))))))","v":""},{"$f":"IF(AND(U$107=\"\",U$108=\"\"),\"\",IF(AND(U$107=\"\",U$108<>\"\"),IF(OR(U$108=U236,U$108<U236),1,-2),IF(AND(U$107<>\"\",U$108=\"\"),IF(OR(U$107=U236,U$107<U236),0,-2),IF(U$107>U236,-2,IF(OR(U$107=U236,U$107<U236),IF(OR(U$108=U236,U$108>U236),0,1))))))","v":1},{"$f":"IF(AND(U$109=\"\",U$110=\"\"),\"\",IF(AND(U$109=\"\",U$110<>\"\"),IF(OR(U$110=U236,U$110>U236),0,-2),IF(AND(U$109<>\"\",U$110=\"\"),IF(OR(U$109=U236,U$109>U236),1,-2),IF(U$109>U236,1,IF(OR(U$109=U236,U$109<U236),IF(OR(U$110=U236,U$110<U236),-2,0))))))","v":""},{"$f":"IF(AND(W$107=\"\",W$108=\"\"),\"\",IF(AND(W$107=\"\",W$108<>\"\"),IF(OR(W$108=W236,W$108<W236),1,-2),IF(AND(W$107<>\"\",W$108=\"\"),IF(OR(W$107=W236,W$107<W236),0,-2),IF(W$107>W236,-2,IF(OR(W$107=W236,W$107<W236),IF(OR(W$108=W236,W$108>W236),0,1))))))","v":1},{"$f":"IF(AND(W$109=\"\",W$110=\"\"),\"\",IF(AND(W$109=\"\",W$110<>\"\"),IF(OR(W$110=W236,W$110>W236),0,-2),IF(AND(W$109<>\"\",W$110=\"\"),IF(OR(W$109=W236,W$109>W236),1,-2),IF(W$109>W236,1,IF(OR(W$109=W236,W$109<W236),IF(OR(W$110=W236,W$110<W236),-2,0))))))","v":""},{"$f":"IF(AND(Y$107=\"\",Y$108=\"\"),\"\",IF(AND(Y$107=\"\",Y$108<>\"\"),IF(OR(Y$108=Y236,Y$108<Y236),1,-2),IF(AND(Y$107<>\"\",Y$108=\"\"),IF(OR(Y$107=Y236,Y$107<Y236),0,-2),IF(Y$107>Y236,-2,IF(OR(Y$107=Y236,Y$107<Y236),IF(OR(Y$108=Y236,Y$108>Y236),0,1))))))","v":-2},{"$f":"IF(AND(Y$109=\"\",Y$110=\"\"),\"\",IF(AND(Y$109=\"\",Y$110<>\"\"),IF(OR(Y$110=Y236,Y$110>Y236),0,-2),IF(AND(Y$109<>\"\",Y$110=\"\"),IF(OR(Y$109=Y236,Y$109>Y236),1,-2),IF(Y$109>Y236,1,IF(OR(Y$109=Y236,Y$109<Y236),IF(OR(Y$110=Y236,Y$110<Y236),-2,0))))))","v":""},{"$f":"IF(AND(AA$107=\"\",AA$108=\"\"),\"\",IF(AND(AA$107=\"\",AA$108<>\"\"),IF(OR(AA$108=AA236,AA$108<AA236),1,-2),IF(AND(AA$107<>\"\",AA$108=\"\"),IF(OR(AA$107=AA236,AA$107<AA236),0,-2),IF(AA$107>AA236,-2,IF(OR(AA$107=AA236,AA$107<AA236),IF(OR(AA$108=AA236,AA$108>AA236),0,1))))))","v":-2},{"$f":"IF(AND(AA$109=\"\",AA$110=\"\"),\"\",IF(AND(AA$109=\"\",AA$110<>\"\"),IF(OR(AA$110=AA236,AA$110>AA236),0,-2),IF(AND(AA$109<>\"\",AA$110=\"\"),IF(OR(AA$109=AA236,AA$109>AA236),1,-2),IF(AA$109>AA236,1,IF(OR(AA$109=AA236,AA$109<AA236),IF(OR(AA$110=AA236,AA$110<AA236),-2,0))))))","v":""},{"$f":"IF(AND(AC$107=\"\",AC$108=\"\"),\"\",IF(AND(AC$107=\"\",AC$108<>\"\"),IF(OR(AC$108=AC236,AC$108<AC236),1,-2),IF(AND(AC$107<>\"\",AC$108=\"\"),IF(OR(AC$107=AC236,AC$107<AC236),0,-2),IF(AC$107>AC236,-2,IF(OR(AC$107=AC236,AC$107<AC236),IF(OR(AC$108=AC236,AC$108>AC236),0,1))))))","v":-2},{"$f":"IF(AND(AC$109=\"\",AC$110=\"\"),\"\",IF(AND(AC$109=\"\",AC$110<>\"\"),IF(OR(AC$110=AC236,AC$110>AC236),0,-2),IF(AND(AC$109<>\"\",AC$110=\"\"),IF(OR(AC$109=AC236,AC$109>AC236),1,-2),IF(AC$109>AC236,1,IF(OR(AC$109=AC236,AC$109<AC236),IF(OR(AC$110=AC236,AC$110<AC236),-2,0))))))","v":""},{"$f":"IF(AND(AE$107=\"\",AE$108=\"\"),\"\",IF(AND(AE$107=\"\",AE$108<>\"\"),IF(OR(AE$108=AE236,AE$108<AE236),1,-2),IF(AND(AE$107<>\"\",AE$108=\"\"),IF(OR(AE$107=AE236,AE$107<AE236),0,-2),IF(AE$107>AE236,-2,IF(OR(AE$107=AE236,AE$107<AE236),IF(OR(AE$108=AE236,AE$108>AE236),0,1))))))","v":-2},{"$f":"IF(AND(AE$109=\"\",AE$110=\"\"),\"\",IF(AND(AE$109=\"\",AE$110<>\"\"),IF(OR(AE$110=AE236,AE$110>AE236),0,-2),IF(AND(AE$109<>\"\",AE$110=\"\"),IF(OR(AE$109=AE236,AE$109>AE236),1,-2),IF(AE$109>AE236,1,IF(OR(AE$109=AE236,AE$109<AE236),IF(OR(AE$110=AE236,AE$110<AE236),-2,0))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"B117","v":"Operating Surplus/(Deficit) Ratio - on own sourced operating income"},"Snapshot",null,null,null,null,null,null,{"$f":"IF(AND(AI245=\"\",AJ245=\"\"),\"\",IF(AND(AI245<>\"\",AJ245=\"\"),AI245,IF(AND(AI245=\"\",AJ245<>\"\"),AJ245,MIN(AI245:AJ245))))","v":""},{"$f":"IF(AND(AI245=\"\",AJ245=\"\"),\"\",IF(AND(AI245<>\"\",AJ245=\"\"),IF(AI245=-2,\"↓\",IF(AI245=0,\"↘\",\"―\")),IF(AND(AI245=\"\",AJ245<>\"\"),IF(AJ245=-2,\"↑\",IF(AJ245=0,\"↗\",\"―\")),IF(AND(AI245=1,AJ245=1),\"―\",IF(OR(AI245=-2,AJ245=-2),IF(AI245=-2,\"↓\",\"↑\"),IF(AI245=0,\"↘\",\"↗\"))))))","v":""},null,{"$f":"IF(AND(AL245=\"\",AM245=\"\"),\"\",IF(AND(AL245<>\"\",AM245=\"\"),AL245,IF(AND(AL245=\"\",AM245<>\"\"),AM245,MIN(AL245:AM245))))","v":""},{"$f":"IF(AND(AL245=\"\",AM245=\"\"),\"\",IF(AND(AL245<>\"\",AM245=\"\"),IF(AL245=-2,\"↓\",IF(AL245=0,\"↘\",\"―\")),IF(AND(AL245=\"\",AM245<>\"\"),IF(AM245=-2,\"↑\",IF(AM245=0,\"↗\",\"―\")),IF(AND(AL245=1,AM245=1),\"―\",IF(OR(AL245=-2,AM245=-2),IF(AL245=-2,\"↓\",\"↑\"),IF(AL245=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AN245=\"\",AO245=\"\"),\"\",IF(AND(AN245<>\"\",AO245=\"\"),AN245,IF(AND(AN245=\"\",AO245<>\"\"),AO245,MIN(AN245:AO245))))","v":""},{"$f":"IF(AND(AN245=\"\",AO245=\"\"),\"\",IF(AND(AN245<>\"\",AO245=\"\"),IF(AN245=-2,\"↓\",IF(AN245=0,\"↘\",\"―\")),IF(AND(AN245=\"\",AO245<>\"\"),IF(AO245=-2,\"↑\",IF(AO245=0,\"↗\",\"―\")),IF(AND(AN245=1,AO245=1),\"―\",IF(OR(AN245=-2,AO245=-2),IF(AN245=-2,\"↓\",\"↑\"),IF(AN245=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AP245=\"\",AQ245=\"\"),\"\",IF(AND(AP245<>\"\",AQ245=\"\"),AP245,IF(AND(AP245=\"\",AQ245<>\"\"),AQ245,MIN(AP245:AQ245))))","v":""},{"$f":"IF(AND(AP245=\"\",AQ245=\"\"),\"\",IF(AND(AP245<>\"\",AQ245=\"\"),IF(AP245=-2,\"↓\",IF(AP245=0,\"↘\",\"―\")),IF(AND(AP245=\"\",AQ245<>\"\"),IF(AQ245=-2,\"↑\",IF(AQ245=0,\"↗\",\"―\")),IF(AND(AP245=1,AQ245=1),\"―\",IF(OR(AP245=-2,AQ245=-2),IF(AP245=-2,\"↓\",\"↑\"),IF(AP245=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AR245=\"\",AS245=\"\"),\"\",IF(AND(AR245<>\"\",AS245=\"\"),AR245,IF(AND(AR245=\"\",AS245<>\"\"),AS245,MIN(AR245:AS245))))","v":""},{"$f":"IF(AND(AR245=\"\",AS245=\"\"),\"\",IF(AND(AR245<>\"\",AS245=\"\"),IF(AR245=-2,\"↓\",IF(AR245=0,\"↘\",\"―\")),IF(AND(AR245=\"\",AS245<>\"\"),IF(AS245=-2,\"↑\",IF(AS245=0,\"↗\",\"―\")),IF(AND(AR245=1,AS245=1),\"―\",IF(OR(AR245=-2,AS245=-2),IF(AR245=-2,\"↓\",\"↑\"),IF(AR245=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AT245=\"\",AU245=\"\"),\"\",IF(AND(AT245<>\"\",AU245=\"\"),AT245,IF(AND(AT245=\"\",AU245<>\"\"),AU245,MIN(AT245:AU245))))","v":""},{"$f":"IF(AND(AT245=\"\",AU245=\"\"),\"\",IF(AND(AT245<>\"\",AU245=\"\"),IF(AT245=-2,\"↓\",IF(AT245=0,\"↘\",\"―\")),IF(AND(AT245=\"\",AU245<>\"\"),IF(AU245=-2,\"↑\",IF(AU245=0,\"↗\",\"―\")),IF(AND(AT245=1,AU245=1),\"―\",IF(OR(AT245=-2,AU245=-2),IF(AT245=-2,\"↓\",\"↑\"),IF(AT245=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AV245=\"\",AW245=\"\"),\"\",IF(AND(AV245<>\"\",AW245=\"\"),AV245,IF(AND(AV245=\"\",AW245<>\"\"),AW245,MIN(AV245:AW245))))","v":""},{"$f":"IF(AND(AV245=\"\",AW245=\"\"),\"\",IF(AND(AV245<>\"\",AW245=\"\"),IF(AV245=-2,\"↓\",IF(AV245=0,\"↘\",\"―\")),IF(AND(AV245=\"\",AW245<>\"\"),IF(AW245=-2,\"↑\",IF(AW245=0,\"↗\",\"―\")),IF(AND(AV245=1,AW245=1),\"―\",IF(OR(AV245=-2,AW245=-2),IF(AV245=-2,\"↓\",\"↑\"),IF(AV245=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AX245=\"\",AY245=\"\"),\"\",IF(AND(AX245<>\"\",AY245=\"\"),AX245,IF(AND(AX245=\"\",AY245<>\"\"),AY245,MIN(AX245:AY245))))","v":""},{"$f":"IF(AND(AX245=\"\",AY245=\"\"),\"\",IF(AND(AX245<>\"\",AY245=\"\"),IF(AX245=-2,\"↓\",IF(AX245=0,\"↘\",\"―\")),IF(AND(AX245=\"\",AY245<>\"\"),IF(AY245=-2,\"↑\",IF(AY245=0,\"↗\",\"―\")),IF(AND(AX245=1,AY245=1),\"―\",IF(OR(AX245=-2,AY245=-2),IF(AX245=-2,\"↓\",\"↑\"),IF(AX245=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AZ245=\"\",BA245=\"\"),\"\",IF(AND(AZ245<>\"\",BA245=\"\"),AZ245,IF(AND(AZ245=\"\",BA245<>\"\"),BA245,MIN(AZ245:BA245))))","v":""},{"$f":"IF(AND(AZ245=\"\",BA245=\"\"),\"\",IF(AND(AZ245<>\"\",BA245=\"\"),IF(AZ245=-2,\"↓\",IF(AZ245=0,\"↘\",\"―\")),IF(AND(AZ245=\"\",BA245<>\"\"),IF(BA245=-2,\"↑\",IF(BA245=0,\"↗\",\"―\")),IF(AND(AZ245=1,BA245=1),\"―\",IF(OR(AZ245=-2,BA245=-2),IF(AZ245=-2,\"↓\",\"↑\"),IF(AZ245=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(BB245=\"\",BC245=\"\"),\"\",IF(AND(BB245<>\"\",BC245=\"\"),BB245,IF(AND(BB245=\"\",BC245<>\"\"),BC245,MIN(BB245:BC245))))","v":""},{"$f":"IF(AND(BB245=\"\",BC245=\"\"),\"\",IF(AND(BB245<>\"\",BC245=\"\"),IF(BB245=-2,\"↓\",IF(BB245=0,\"↘\",\"―\")),IF(AND(BB245=\"\",BC245<>\"\"),IF(BC245=-2,\"↑\",IF(BC245=0,\"↗\",\"―\")),IF(AND(BB245=1,BC245=1),\"―\",IF(OR(BB245=-2,BC245=-2),IF(BB245=-2,\"↓\",\"↑\"),IF(BB245=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(BD245=\"\",BE245=\"\"),\"\",IF(AND(BD245<>\"\",BE245=\"\"),BD245,IF(AND(BD245=\"\",BE245<>\"\"),BE245,MIN(BD245:BE245))))","v":""},{"$f":"IF(AND(BD245=\"\",BE245=\"\"),\"\",IF(AND(BD245<>\"\",BE245=\"\"),IF(BD245=-2,\"↓\",IF(BD245=0,\"↘\",\"―\")),IF(AND(BD245=\"\",BE245<>\"\"),IF(BE245=-2,\"↑\",IF(BE245=0,\"↗\",\"―\")),IF(AND(BD245=1,BE245=1),\"―\",IF(OR(BD245=-2,BE245=-2),IF(BD245=-2,\"↓\",\"↑\"),IF(BD245=0,\"↘\",\"↗\"))))))","v":""},null,null,{"$f":"IF(AND(J$117=\"\",J$118=\"\"),\"\",IF(AND(J$117=\"\",J$118<>\"\"),IF(OR(J$118=J246,J$118<J246),1,-2),IF(AND(J$117<>\"\",J$118=\"\"),IF(OR(J$117=J246,J$117<J246),0,-2),IF(J$117>J246,-2,IF(OR(J$117=J246,J$117<J246),IF(OR(J$118=J246,J$118>J246),0,1))))))","v":""},{"$f":"IF(AND(J$119=\"\",J$120=\"\"),\"\",IF(AND(J$119=\"\",J$120<>\"\"),IF(OR(J$120=J246,J$120>J246),0,-2),IF(AND(J$119<>\"\",J$120=\"\"),IF(OR(J$119=J246,J$119>J246),1,-2),IF(J$119>J246,1,IF(OR(J$119=J246,J$119<J246),IF(OR(J$120=J246,J$120<J246),-2,0))))))","v":""},null,{"$f":"IF(AND(M$117=\"\",M$118=\"\"),\"\",IF(AND(M$117=\"\",M$118<>\"\"),IF(OR(M$118=M246,M$118<M246),1,-2),IF(AND(M$117<>\"\",M$118=\"\"),IF(OR(M$117=M246,M$117<M246),0,-2),IF(M$117>M246,-2,IF(OR(M$117=M246,M$117<M246),IF(OR(M$118=M246,M$118>M246),0,1))))))","v":""},{"$f":"IF(AND(M$119=\"\",M$120=\"\"),\"\",IF(AND(M$119=\"\",M$120<>\"\"),IF(OR(M$120=M246,M$120>M246),0,-2),IF(AND(M$119<>\"\",M$120=\"\"),IF(OR(M$119=M246,M$119>M246),1,-2),IF(M$119>M246,1,IF(OR(M$119=M246,M$119<M246),IF(OR(M$120=M246,M$120<M246),-2,0))))))","v":""},{"$f":"IF(AND(O$117=\"\",O$118=\"\"),\"\",IF(AND(O$117=\"\",O$118<>\"\"),IF(OR(O$118=O246,O$118<O246),1,-2),IF(AND(O$117<>\"\",O$118=\"\"),IF(OR(O$117=O246,O$117<O246),0,-2),IF(O$117>O246,-2,IF(OR(O$117=O246,O$117<O246),IF(OR(O$118=O246,O$118>O246),0,1))))))","v":""},{"$f":"IF(AND(O$119=\"\",O$120=\"\"),\"\",IF(AND(O$119=\"\",O$120<>\"\"),IF(OR(O$120=O246,O$120>O246),0,-2),IF(AND(O$119<>\"\",O$120=\"\"),IF(OR(O$119=O246,O$119>O246),1,-2),IF(O$119>O246,1,IF(OR(O$119=O246,O$119<O246),IF(OR(O$120=O246,O$120<O246),-2,0))))))","v":""},{"$f":"IF(AND(Q$117=\"\",Q$118=\"\"),\"\",IF(AND(Q$117=\"\",Q$118<>\"\"),IF(OR(Q$118=Q246,Q$118<Q246),1,-2),IF(AND(Q$117<>\"\",Q$118=\"\"),IF(OR(Q$117=Q246,Q$117<Q246),0,-2),IF(Q$117>Q246,-2,IF(OR(Q$117=Q246,Q$117<Q246),IF(OR(Q$118=Q246,Q$118>Q246),0,1))))))","v":""},{"$f":"IF(AND(Q$119=\"\",Q$120=\"\"),\"\",IF(AND(Q$119=\"\",Q$120<>\"\"),IF(OR(Q$120=Q246,Q$120>Q246),0,-2),IF(AND(Q$119<>\"\",Q$120=\"\"),IF(OR(Q$119=Q246,Q$119>Q246),1,-2),IF(Q$119>Q246,1,IF(OR(Q$119=Q246,Q$119<Q246),IF(OR(Q$120=Q246,Q$120<Q246),-2,0))))))","v":""},{"$f":"IF(AND(S$117=\"\",S$118=\"\"),\"\",IF(AND(S$117=\"\",S$118<>\"\"),IF(OR(S$118=S246,S$118<S246),1,-2),IF(AND(S$117<>\"\",S$118=\"\"),IF(OR(S$117=S246,S$117<S246),0,-2),IF(S$117>S246,-2,IF(OR(S$117=S246,S$117<S246),IF(OR(S$118=S246,S$118>S246),0,1))))))","v":""},{"$f":"IF(AND(S$119=\"\",S$120=\"\"),\"\",IF(AND(S$119=\"\",S$120<>\"\"),IF(OR(S$120=S246,S$120>S246),0,-2),IF(AND(S$119<>\"\",S$120=\"\"),IF(OR(S$119=S246,S$119>S246),1,-2),IF(S$119>S246,1,IF(OR(S$119=S246,S$119<S246),IF(OR(S$120=S246,S$120<S246),-2,0))))))","v":""},{"$f":"IF(AND(U$117=\"\",U$118=\"\"),\"\",IF(AND(U$117=\"\",U$118<>\"\"),IF(OR(U$118=U246,U$118<U246),1,-2),IF(AND(U$117<>\"\",U$118=\"\"),IF(OR(U$117=U246,U$117<U246),0,-2),IF(U$117>U246,-2,IF(OR(U$117=U246,U$117<U246),IF(OR(U$118=U246,U$118>U246),0,1))))))","v":""},{"$f":"IF(AND(U$119=\"\",U$120=\"\"),\"\",IF(AND(U$119=\"\",U$120<>\"\"),IF(OR(U$120=U246,U$120>U246),0,-2),IF(AND(U$119<>\"\",U$120=\"\"),IF(OR(U$119=U246,U$119>U246),1,-2),IF(U$119>U246,1,IF(OR(U$119=U246,U$119<U246),IF(OR(U$120=U246,U$120<U246),-2,0))))))","v":""},{"$f":"IF(AND(W$117=\"\",W$118=\"\"),\"\",IF(AND(W$117=\"\",W$118<>\"\"),IF(OR(W$118=W246,W$118<W246),1,-2),IF(AND(W$117<>\"\",W$118=\"\"),IF(OR(W$117=W246,W$117<W246),0,-2),IF(W$117>W246,-2,IF(OR(W$117=W246,W$117<W246),IF(OR(W$118=W246,W$118>W246),0,1))))))","v":""},{"$f":"IF(AND(W$119=\"\",W$120=\"\"),\"\",IF(AND(W$119=\"\",W$120<>\"\"),IF(OR(W$120=W246,W$120>W246),0,-2),IF(AND(W$119<>\"\",W$120=\"\"),IF(OR(W$119=W246,W$119>W246),1,-2),IF(W$119>W246,1,IF(OR(W$119=W246,W$119<W246),IF(OR(W$120=W246,W$120<W246),-2,0))))))","v":""},{"$f":"IF(AND(Y$117=\"\",Y$118=\"\"),\"\",IF(AND(Y$117=\"\",Y$118<>\"\"),IF(OR(Y$118=Y246,Y$118<Y246),1,-2),IF(AND(Y$117<>\"\",Y$118=\"\"),IF(OR(Y$117=Y246,Y$117<Y246),0,-2),IF(Y$117>Y246,-2,IF(OR(Y$117=Y246,Y$117<Y246),IF(OR(Y$118=Y246,Y$118>Y246),0,1))))))","v":""},{"$f":"IF(AND(Y$119=\"\",Y$120=\"\"),\"\",IF(AND(Y$119=\"\",Y$120<>\"\"),IF(OR(Y$120=Y246,Y$120>Y246),0,-2),IF(AND(Y$119<>\"\",Y$120=\"\"),IF(OR(Y$119=Y246,Y$119>Y246),1,-2),IF(Y$119>Y246,1,IF(OR(Y$119=Y246,Y$119<Y246),IF(OR(Y$120=Y246,Y$120<Y246),-2,0))))))","v":""},{"$f":"IF(AND(AA$117=\"\",AA$118=\"\"),\"\",IF(AND(AA$117=\"\",AA$118<>\"\"),IF(OR(AA$118=AA246,AA$118<AA246),1,-2),IF(AND(AA$117<>\"\",AA$118=\"\"),IF(OR(AA$117=AA246,AA$117<AA246),0,-2),IF(AA$117>AA246,-2,IF(OR(AA$117=AA246,AA$117<AA246),IF(OR(AA$118=AA246,AA$118>AA246),0,1))))))","v":""},{"$f":"IF(AND(AA$119=\"\",AA$120=\"\"),\"\",IF(AND(AA$119=\"\",AA$120<>\"\"),IF(OR(AA$120=AA246,AA$120>AA246),0,-2),IF(AND(AA$119<>\"\",AA$120=\"\"),IF(OR(AA$119=AA246,AA$119>AA246),1,-2),IF(AA$119>AA246,1,IF(OR(AA$119=AA246,AA$119<AA246),IF(OR(AA$120=AA246,AA$120<AA246),-2,0))))))","v":""},{"$f":"IF(AND(AC$117=\"\",AC$118=\"\"),\"\",IF(AND(AC$117=\"\",AC$118<>\"\"),IF(OR(AC$118=AC246,AC$118<AC246),1,-2),IF(AND(AC$117<>\"\",AC$118=\"\"),IF(OR(AC$117=AC246,AC$117<AC246),0,-2),IF(AC$117>AC246,-2,IF(OR(AC$117=AC246,AC$117<AC246),IF(OR(AC$118=AC246,AC$118>AC246),0,1))))))","v":""},{"$f":"IF(AND(AC$119=\"\",AC$120=\"\"),\"\",IF(AND(AC$119=\"\",AC$120<>\"\"),IF(OR(AC$120=AC246,AC$120>AC246),0,-2),IF(AND(AC$119<>\"\",AC$120=\"\"),IF(OR(AC$119=AC246,AC$119>AC246),1,-2),IF(AC$119>AC246,1,IF(OR(AC$119=AC246,AC$119<AC246),IF(OR(AC$120=AC246,AC$120<AC246),-2,0))))))","v":""},{"$f":"IF(AND(AE$117=\"\",AE$118=\"\"),\"\",IF(AND(AE$117=\"\",AE$118<>\"\"),IF(OR(AE$118=AE246,AE$118<AE246),1,-2),IF(AND(AE$117<>\"\",AE$118=\"\"),IF(OR(AE$117=AE246,AE$117<AE246),0,-2),IF(AE$117>AE246,-2,IF(OR(AE$117=AE246,AE$117<AE246),IF(OR(AE$118=AE246,AE$118>AE246),0,1))))))","v":""},{"$f":"IF(AND(AE$119=\"\",AE$120=\"\"),\"\",IF(AND(AE$119=\"\",AE$120<>\"\"),IF(OR(AE$120=AE246,AE$120>AE246),0,-2),IF(AND(AE$119<>\"\",AE$120=\"\"),IF(OR(AE$119=AE246,AE$119>AE246),1,-2),IF(AE$119>AE246,1,IF(OR(AE$119=AE246,AE$119<AE246),IF(OR(AE$120=AE246,AE$120<AE246),-2,0))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"B125","v":"Budgeted Income/(Expenditure) Gap (including Reserve Transfers)"},"Snapshot",null,null,null,null,null,null,{"$f":"IF(AND(AI251=\"\",AJ251=\"\"),\"\",IF(AND(AI251<>\"\",AJ251=\"\"),AI251,IF(AND(AI251=\"\",AJ251<>\"\"),AJ251,MIN(AI251:AJ251))))","v":""},{"$f":"IF(AND(AI251=\"\",AJ251=\"\"),\"\",IF(AND(AI251<>\"\",AJ251=\"\"),IF(AI251=-2,\"↓\",IF(AI251=0,\"↘\",\"―\")),IF(AND(AI251=\"\",AJ251<>\"\"),IF(AJ251=-2,\"↑\",IF(AJ251=0,\"↗\",\"―\")),IF(AND(AI251=1,AJ251=1),\"―\",IF(OR(AI251=-2,AJ251=-2),IF(AI251=-2,\"↓\",\"↑\"),IF(AI251=0,\"↘\",\"↗\"))))))","v":""},null,{"$f":"IF(AND(AL251=\"\",AM251=\"\"),\"\",IF(AND(AL251<>\"\",AM251=\"\"),AL251,IF(AND(AL251=\"\",AM251<>\"\"),AM251,MIN(AL251:AM251))))","v":""},{"$f":"IF(AND(AL251=\"\",AM251=\"\"),\"\",IF(AND(AL251<>\"\",AM251=\"\"),IF(AL251=-2,\"↓\",IF(AL251=0,\"↘\",\"―\")),IF(AND(AL251=\"\",AM251<>\"\"),IF(AM251=-2,\"↑\",IF(AM251=0,\"↗\",\"―\")),IF(AND(AL251=1,AM251=1),\"―\",IF(OR(AL251=-2,AM251=-2),IF(AL251=-2,\"↓\",\"↑\"),IF(AL251=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AN251=\"\",AO251=\"\"),\"\",IF(AND(AN251<>\"\",AO251=\"\"),AN251,IF(AND(AN251=\"\",AO251<>\"\"),AO251,MIN(AN251:AO251))))","v":""},{"$f":"IF(AND(AN251=\"\",AO251=\"\"),\"\",IF(AND(AN251<>\"\",AO251=\"\"),IF(AN251=-2,\"↓\",IF(AN251=0,\"↘\",\"―\")),IF(AND(AN251=\"\",AO251<>\"\"),IF(AO251=-2,\"↑\",IF(AO251=0,\"↗\",\"―\")),IF(AND(AN251=1,AO251=1),\"―\",IF(OR(AN251=-2,AO251=-2),IF(AN251=-2,\"↓\",\"↑\"),IF(AN251=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AP251=\"\",AQ251=\"\"),\"\",IF(AND(AP251<>\"\",AQ251=\"\"),AP251,IF(AND(AP251=\"\",AQ251<>\"\"),AQ251,MIN(AP251:AQ251))))","v":""},{"$f":"IF(AND(AP251=\"\",AQ251=\"\"),\"\",IF(AND(AP251<>\"\",AQ251=\"\"),IF(AP251=-2,\"↓\",IF(AP251=0,\"↘\",\"―\")),IF(AND(AP251=\"\",AQ251<>\"\"),IF(AQ251=-2,\"↑\",IF(AQ251=0,\"↗\",\"―\")),IF(AND(AP251=1,AQ251=1),\"―\",IF(OR(AP251=-2,AQ251=-2),IF(AP251=-2,\"↓\",\"↑\"),IF(AP251=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AR251=\"\",AS251=\"\"),\"\",IF(AND(AR251<>\"\",AS251=\"\"),AR251,IF(AND(AR251=\"\",AS251<>\"\"),AS251,MIN(AR251:AS251))))","v":""},{"$f":"IF(AND(AR251=\"\",AS251=\"\"),\"\",IF(AND(AR251<>\"\",AS251=\"\"),IF(AR251=-2,\"↓\",IF(AR251=0,\"↘\",\"―\")),IF(AND(AR251=\"\",AS251<>\"\"),IF(AS251=-2,\"↑\",IF(AS251=0,\"↗\",\"―\")),IF(AND(AR251=1,AS251=1),\"―\",IF(OR(AR251=-2,AS251=-2),IF(AR251=-2,\"↓\",\"↑\"),IF(AR251=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AT251=\"\",AU251=\"\"),\"\",IF(AND(AT251<>\"\",AU251=\"\"),AT251,IF(AND(AT251=\"\",AU251<>\"\"),AU251,MIN(AT251:AU251))))","v":""},{"$f":"IF(AND(AT251=\"\",AU251=\"\"),\"\",IF(AND(AT251<>\"\",AU251=\"\"),IF(AT251=-2,\"↓\",IF(AT251=0,\"↘\",\"―\")),IF(AND(AT251=\"\",AU251<>\"\"),IF(AU251=-2,\"↑\",IF(AU251=0,\"↗\",\"―\")),IF(AND(AT251=1,AU251=1),\"―\",IF(OR(AT251=-2,AU251=-2),IF(AT251=-2,\"↓\",\"↑\"),IF(AT251=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AV251=\"\",AW251=\"\"),\"\",IF(AND(AV251<>\"\",AW251=\"\"),AV251,IF(AND(AV251=\"\",AW251<>\"\"),AW251,MIN(AV251:AW251))))","v":""},{"$f":"IF(AND(AV251=\"\",AW251=\"\"),\"\",IF(AND(AV251<>\"\",AW251=\"\"),IF(AV251=-2,\"↓\",IF(AV251=0,\"↘\",\"―\")),IF(AND(AV251=\"\",AW251<>\"\"),IF(AW251=-2,\"↑\",IF(AW251=0,\"↗\",\"―\")),IF(AND(AV251=1,AW251=1),\"―\",IF(OR(AV251=-2,AW251=-2),IF(AV251=-2,\"↓\",\"↑\"),IF(AV251=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AX251=\"\",AY251=\"\"),\"\",IF(AND(AX251<>\"\",AY251=\"\"),AX251,IF(AND(AX251=\"\",AY251<>\"\"),AY251,MIN(AX251:AY251))))","v":""},{"$f":"IF(AND(AX251=\"\",AY251=\"\"),\"\",IF(AND(AX251<>\"\",AY251=\"\"),IF(AX251=-2,\"↓\",IF(AX251=0,\"↘\",\"―\")),IF(AND(AX251=\"\",AY251<>\"\"),IF(AY251=-2,\"↑\",IF(AY251=0,\"↗\",\"―\")),IF(AND(AX251=1,AY251=1),\"―\",IF(OR(AX251=-2,AY251=-2),IF(AX251=-2,\"↓\",\"↑\"),IF(AX251=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AZ251=\"\",BA251=\"\"),\"\",IF(AND(AZ251<>\"\",BA251=\"\"),AZ251,IF(AND(AZ251=\"\",BA251<>\"\"),BA251,MIN(AZ251:BA251))))","v":""},{"$f":"IF(AND(AZ251=\"\",BA251=\"\"),\"\",IF(AND(AZ251<>\"\",BA251=\"\"),IF(AZ251=-2,\"↓\",IF(AZ251=0,\"↘\",\"―\")),IF(AND(AZ251=\"\",BA251<>\"\"),IF(BA251=-2,\"↑\",IF(BA251=0,\"↗\",\"―\")),IF(AND(AZ251=1,BA251=1),\"―\",IF(OR(AZ251=-2,BA251=-2),IF(AZ251=-2,\"↓\",\"↑\"),IF(AZ251=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(BB251=\"\",BC251=\"\"),\"\",IF(AND(BB251<>\"\",BC251=\"\"),BB251,IF(AND(BB251=\"\",BC251<>\"\"),BC251,MIN(BB251:BC251))))","v":""},{"$f":"IF(AND(BB251=\"\",BC251=\"\"),\"\",IF(AND(BB251<>\"\",BC251=\"\"),IF(BB251=-2,\"↓\",IF(BB251=0,\"↘\",\"―\")),IF(AND(BB251=\"\",BC251<>\"\"),IF(BC251=-2,\"↑\",IF(BC251=0,\"↗\",\"―\")),IF(AND(BB251=1,BC251=1),\"―\",IF(OR(BB251=-2,BC251=-2),IF(BB251=-2,\"↓\",\"↑\"),IF(BB251=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(BD251=\"\",BE251=\"\"),\"\",IF(AND(BD251<>\"\",BE251=\"\"),BD251,IF(AND(BD251=\"\",BE251<>\"\"),BE251,MIN(BD251:BE251))))","v":""},{"$f":"IF(AND(BD251=\"\",BE251=\"\"),\"\",IF(AND(BD251<>\"\",BE251=\"\"),IF(BD251=-2,\"↓\",IF(BD251=0,\"↘\",\"―\")),IF(AND(BD251=\"\",BE251<>\"\"),IF(BE251=-2,\"↑\",IF(BE251=0,\"↗\",\"―\")),IF(AND(BD251=1,BE251=1),\"―\",IF(OR(BD251=-2,BE251=-2),IF(BD251=-2,\"↓\",\"↑\"),IF(BD251=0,\"↘\",\"↗\"))))))","v":""},null,null,{"$f":"IF(AND(J$125=\"\",J$126=\"\"),\"\",IF(AND(J$125=\"\",J$126<>\"\"),IF(OR(J$126=J252,J$126<J252),1,-2),IF(AND(J$125<>\"\",J$126=\"\"),IF(OR(J$125=J252,J$125<J252),0,-2),IF(J$125>J252,-2,IF(OR(J$125=J252,J$125<J252),IF(OR(J$126=J252,J$126>J252),0,1))))))","v":""},{"$f":"IF(AND(J$127=\"\",J$128=\"\"),\"\",IF(AND(J$127=\"\",J$128<>\"\"),IF(OR(J$128=J252,J$128>J252),0,-2),IF(AND(J$127<>\"\",J$128=\"\"),IF(OR(J$127=J252,J$127>J252),1,-2),IF(J$127>J252,1,IF(OR(J$127=J252,J$127<J252),IF(OR(J$128=J252,J$128<J252),-2,0))))))","v":""},null,{"$f":"IF(AND(M$125=\"\",M$126=\"\"),\"\",IF(AND(M$125=\"\",M$126<>\"\"),IF(OR(M$126=M252,M$126<M252),1,-2),IF(AND(M$125<>\"\",M$126=\"\"),IF(OR(M$125=M252,M$125<M252),0,-2),IF(M$125>M252,-2,IF(OR(M$125=M252,M$125<M252),IF(OR(M$126=M252,M$126>M252),0,1))))))","v":""},{"$f":"IF(AND(M$127=\"\",M$128=\"\"),\"\",IF(AND(M$127=\"\",M$128<>\"\"),IF(OR(M$128=M252,M$128>M252),0,-2),IF(AND(M$127<>\"\",M$128=\"\"),IF(OR(M$127=M252,M$127>M252),1,-2),IF(M$127>M252,1,IF(OR(M$127=M252,M$127<M252),IF(OR(M$128=M252,M$128<M252),-2,0))))))","v":""},{"$f":"IF(AND(O$125=\"\",O$126=\"\"),\"\",IF(AND(O$125=\"\",O$126<>\"\"),IF(OR(O$126=O252,O$126<O252),1,-2),IF(AND(O$125<>\"\",O$126=\"\"),IF(OR(O$125=O252,O$125<O252),0,-2),IF(O$125>O252,-2,IF(OR(O$125=O252,O$125<O252),IF(OR(O$126=O252,O$126>O252),0,1))))))","v":""},{"$f":"IF(AND(O$127=\"\",O$128=\"\"),\"\",IF(AND(O$127=\"\",O$128<>\"\"),IF(OR(O$128=O252,O$128>O252),0,-2),IF(AND(O$127<>\"\",O$128=\"\"),IF(OR(O$127=O252,O$127>O252),1,-2),IF(O$127>O252,1,IF(OR(O$127=O252,O$127<O252),IF(OR(O$128=O252,O$128<O252),-2,0))))))","v":""},{"$f":"IF(AND(Q$125=\"\",Q$126=\"\"),\"\",IF(AND(Q$125=\"\",Q$126<>\"\"),IF(OR(Q$126=Q252,Q$126<Q252),1,-2),IF(AND(Q$125<>\"\",Q$126=\"\"),IF(OR(Q$125=Q252,Q$125<Q252),0,-2),IF(Q$125>Q252,-2,IF(OR(Q$125=Q252,Q$125<Q252),IF(OR(Q$126=Q252,Q$126>Q252),0,1))))))","v":""},{"$f":"IF(AND(Q$127=\"\",Q$128=\"\"),\"\",IF(AND(Q$127=\"\",Q$128<>\"\"),IF(OR(Q$128=Q252,Q$128>Q252),0,-2),IF(AND(Q$127<>\"\",Q$128=\"\"),IF(OR(Q$127=Q252,Q$127>Q252),1,-2),IF(Q$127>Q252,1,IF(OR(Q$127=Q252,Q$127<Q252),IF(OR(Q$128=Q252,Q$128<Q252),-2,0))))))","v":""},{"$f":"IF(AND(S$125=\"\",S$126=\"\"),\"\",IF(AND(S$125=\"\",S$126<>\"\"),IF(OR(S$126=S252,S$126<S252),1,-2),IF(AND(S$125<>\"\",S$126=\"\"),IF(OR(S$125=S252,S$125<S252),0,-2),IF(S$125>S252,-2,IF(OR(S$125=S252,S$125<S252),IF(OR(S$126=S252,S$126>S252),0,1))))))","v":""},{"$f":"IF(AND(S$127=\"\",S$128=\"\"),\"\",IF(AND(S$127=\"\",S$128<>\"\"),IF(OR(S$128=S252,S$128>S252),0,-2),IF(AND(S$127<>\"\",S$128=\"\"),IF(OR(S$127=S252,S$127>S252),1,-2),IF(S$127>S252,1,IF(OR(S$127=S252,S$127<S252),IF(OR(S$128=S252,S$128<S252),-2,0))))))","v":""},{"$f":"IF(AND(U$125=\"\",U$126=\"\"),\"\",IF(AND(U$125=\"\",U$126<>\"\"),IF(OR(U$126=U252,U$126<U252),1,-2),IF(AND(U$125<>\"\",U$126=\"\"),IF(OR(U$125=U252,U$125<U252),0,-2),IF(U$125>U252,-2,IF(OR(U$125=U252,U$125<U252),IF(OR(U$126=U252,U$126>U252),0,1))))))","v":""},{"$f":"IF(AND(U$127=\"\",U$128=\"\"),\"\",IF(AND(U$127=\"\",U$128<>\"\"),IF(OR(U$128=U252,U$128>U252),0,-2),IF(AND(U$127<>\"\",U$128=\"\"),IF(OR(U$127=U252,U$127>U252),1,-2),IF(U$127>U252,1,IF(OR(U$127=U252,U$127<U252),IF(OR(U$128=U252,U$128<U252),-2,0))))))","v":""},{"$f":"IF(AND(W$125=\"\",W$126=\"\"),\"\",IF(AND(W$125=\"\",W$126<>\"\"),IF(OR(W$126=W252,W$126<W252),1,-2),IF(AND(W$125<>\"\",W$126=\"\"),IF(OR(W$125=W252,W$125<W252),0,-2),IF(W$125>W252,-2,IF(OR(W$125=W252,W$125<W252),IF(OR(W$126=W252,W$126>W252),0,1))))))","v":""},{"$f":"IF(AND(W$127=\"\",W$128=\"\"),\"\",IF(AND(W$127=\"\",W$128<>\"\"),IF(OR(W$128=W252,W$128>W252),0,-2),IF(AND(W$127<>\"\",W$128=\"\"),IF(OR(W$127=W252,W$127>W252),1,-2),IF(W$127>W252,1,IF(OR(W$127=W252,W$127<W252),IF(OR(W$128=W252,W$128<W252),-2,0))))))","v":""},{"$f":"IF(AND(Y$125=\"\",Y$126=\"\"),\"\",IF(AND(Y$125=\"\",Y$126<>\"\"),IF(OR(Y$126=Y252,Y$126<Y252),1,-2),IF(AND(Y$125<>\"\",Y$126=\"\"),IF(OR(Y$125=Y252,Y$125<Y252),0,-2),IF(Y$125>Y252,-2,IF(OR(Y$125=Y252,Y$125<Y252),IF(OR(Y$126=Y252,Y$126>Y252),0,1))))))","v":""},{"$f":"IF(AND(Y$127=\"\",Y$128=\"\"),\"\",IF(AND(Y$127=\"\",Y$128<>\"\"),IF(OR(Y$128=Y252,Y$128>Y252),0,-2),IF(AND(Y$127<>\"\",Y$128=\"\"),IF(OR(Y$127=Y252,Y$127>Y252),1,-2),IF(Y$127>Y252,1,IF(OR(Y$127=Y252,Y$127<Y252),IF(OR(Y$128=Y252,Y$128<Y252),-2,0))))))","v":""},{"$f":"IF(AND(AA$125=\"\",AA$126=\"\"),\"\",IF(AND(AA$125=\"\",AA$126<>\"\"),IF(OR(AA$126=AA252,AA$126<AA252),1,-2),IF(AND(AA$125<>\"\",AA$126=\"\"),IF(OR(AA$125=AA252,AA$125<AA252),0,-2),IF(AA$125>AA252,-2,IF(OR(AA$125=AA252,AA$125<AA252),IF(OR(AA$126=AA252,AA$126>AA252),0,1))))))","v":""},{"$f":"IF(AND(AA$127=\"\",AA$128=\"\"),\"\",IF(AND(AA$127=\"\",AA$128<>\"\"),IF(OR(AA$128=AA252,AA$128>AA252),0,-2),IF(AND(AA$127<>\"\",AA$128=\"\"),IF(OR(AA$127=AA252,AA$127>AA252),1,-2),IF(AA$127>AA252,1,IF(OR(AA$127=AA252,AA$127<AA252),IF(OR(AA$128=AA252,AA$128<AA252),-2,0))))))","v":""},{"$f":"IF(AND(AC$125=\"\",AC$126=\"\"),\"\",IF(AND(AC$125=\"\",AC$126<>\"\"),IF(OR(AC$126=AC252,AC$126<AC252),1,-2),IF(AND(AC$125<>\"\",AC$126=\"\"),IF(OR(AC$125=AC252,AC$125<AC252),0,-2),IF(AC$125>AC252,-2,IF(OR(AC$125=AC252,AC$125<AC252),IF(OR(AC$126=AC252,AC$126>AC252),0,1))))))","v":""},{"$f":"IF(AND(AC$127=\"\",AC$128=\"\"),\"\",IF(AND(AC$127=\"\",AC$128<>\"\"),IF(OR(AC$128=AC252,AC$128>AC252),0,-2),IF(AND(AC$127<>\"\",AC$128=\"\"),IF(OR(AC$127=AC252,AC$127>AC252),1,-2),IF(AC$127>AC252,1,IF(OR(AC$127=AC252,AC$127<AC252),IF(OR(AC$128=AC252,AC$128<AC252),-2,0))))))","v":""},{"$f":"IF(AND(AE$125=\"\",AE$126=\"\"),\"\",IF(AND(AE$125=\"\",AE$126<>\"\"),IF(OR(AE$126=AE252,AE$126<AE252),1,-2),IF(AND(AE$125<>\"\",AE$126=\"\"),IF(OR(AE$125=AE252,AE$125<AE252),0,-2),IF(AE$125>AE252,-2,IF(OR(AE$125=AE252,AE$125<AE252),IF(OR(AE$126=AE252,AE$126>AE252),0,1))))))","v":""},{"$f":"IF(AND(AE$127=\"\",AE$128=\"\"),\"\",IF(AND(AE$127=\"\",AE$128<>\"\"),IF(OR(AE$128=AE252,AE$128>AE252),0,-2),IF(AND(AE$127<>\"\",AE$128=\"\"),IF(OR(AE$127=AE252,AE$127>AE252),1,-2),IF(AE$127>AE252,1,IF(OR(AE$127=AE252,AE$127<AE252),IF(OR(AE$128=AE252,AE$128<AE252),-2,0))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Actual Ratio",null,null,null,null,null,null,{"$f":"IF(AND(J$137=\"\",J$138=\"\",J$139=\"\",J$140=\"\"),\"\",'KPI calculation'!G$51)","v":""},null,null,{"$f":"IF(AND(M$137=\"\",M$140=\"\"),\"\",'KPI calculation'!I$51)","v":""},null,{"$f":"IF(AND(O$137=\"\",O$140=\"\"),\"\",'KPI calculation'!J$51)","v":""},null,{"$f":"IF(AND(Q$137=\"\",Q$140=\"\"),\"\",'KPI calculation'!K$51)","v":""},null,{"$f":"IF(AND(S$137=\"\",S$140=\"\"),\"\",'KPI calculation'!L$51)","v":""},null,{"$f":"IF(AND(U$137=\"\",U$140=\"\"),\"\",'KPI calculation'!M$51)","v":""},null,{"$f":"IF(AND(W$137=\"\",W$140=\"\"),\"\",'KPI calculation'!N$51)","v":""},null,{"$f":"IF(AND(Y$137=\"\",Y$140=\"\"),\"\",'KPI calculation'!O$51)","v":""},null,{"$f":"IF(AND(AA$137=\"\",AA$140=\"\"),\"\",'KPI calculation'!P$51)","v":""},null,{"$f":"IF(AND(AC$137=\"\",AC$140=\"\"),\"\",'KPI calculation'!Q$51)","v":""},null,{"$f":"IF(AND(AE$137=\"\",AE$140=\"\"),\"\",'KPI calculation'!R$51)","v":""},null,null,null,{"$f":"IF(AND(AI260=\"\",AJ260=\"\"),\"\",IF(AND(AI260<>\"\",AJ260=\"\"),IF(AI260=-2,\"red\",IF(AI260=0,\"yellow\",\"green\")),IF(AND(AI260=\"\",AJ260<>\"\"),IF(AJ260=-2,\"red\",IF(AJ260=0,\"yellow\",\"green\")),IF(AND(AI260=1,AJ260=1),\"green\",IF(OR(AI260=-2,AJ260=-2),\"red\",\"yellow\")))))","v":""},null,null,{"$f":"IF(AND(AL260=\"\",AM260=\"\"),\"\",IF(AND(AL260<>\"\",AM260=\"\"),IF(AL260=-2,\"red\",IF(AL260=0,\"yellow\",\"green\")),IF(AND(AL260=\"\",AM260<>\"\"),IF(AM260=-2,\"red\",IF(AM260=0,\"yellow\",\"green\")),IF(AND(AL260=1,AM260=1),\"green\",IF(OR(AL260=-2,AM260=-2),\"red\",\"yellow\")))))","v":""},null,{"$f":"IF(AND(AN260=\"\",AO260=\"\"),\"\",IF(AND(AN260<>\"\",AO260=\"\"),IF(AN260=-2,\"red\",IF(AN260=0,\"yellow\",\"green\")),IF(AND(AN260=\"\",AO260<>\"\"),IF(AO260=-2,\"red\",IF(AO260=0,\"yellow\",\"green\")),IF(AND(AN260=1,AO260=1),\"green\",IF(OR(AN260=-2,AO260=-2),\"red\",\"yellow\")))))","v":""},null,{"$f":"IF(AND(AP260=\"\",AQ260=\"\"),\"\",IF(AND(AP260<>\"\",AQ260=\"\"),IF(AP260=-2,\"red\",IF(AP260=0,\"yellow\",\"green\")),IF(AND(AP260=\"\",AQ260<>\"\"),IF(AQ260=-2,\"red\",IF(AQ260=0,\"yellow\",\"green\")),IF(AND(AP260=1,AQ260=1),\"green\",IF(OR(AP260=-2,AQ260=-2),\"red\",\"yellow\")))))","v":""},null,{"$f":"IF(AND(AR260=\"\",AS260=\"\"),\"\",IF(AND(AR260<>\"\",AS260=\"\"),IF(AR260=-2,\"red\",IF(AR260=0,\"yellow\",\"green\")),IF(AND(AR260=\"\",AS260<>\"\"),IF(AS260=-2,\"red\",IF(AS260=0,\"yellow\",\"green\")),IF(AND(AR260=1,AS260=1),\"green\",IF(OR(AR260=-2,AS260=-2),\"red\",\"yellow\")))))","v":""},null,{"$f":"IF(AND(AT260=\"\",AU260=\"\"),\"\",IF(AND(AT260<>\"\",AU260=\"\"),IF(AT260=-2,\"red\",IF(AT260=0,\"yellow\",\"green\")),IF(AND(AT260=\"\",AU260<>\"\"),IF(AU260=-2,\"red\",IF(AU260=0,\"yellow\",\"green\")),IF(AND(AT260=1,AU260=1),\"green\",IF(OR(AT260=-2,AU260=-2),\"red\",\"yellow\")))))","v":""},null,{"$f":"IF(AND(AV260=\"\",AW260=\"\"),\"\",IF(AND(AV260<>\"\",AW260=\"\"),IF(AV260=-2,\"red\",IF(AV260=0,\"yellow\",\"green\")),IF(AND(AV260=\"\",AW260<>\"\"),IF(AW260=-2,\"red\",IF(AW260=0,\"yellow\",\"green\")),IF(AND(AV260=1,AW260=1),\"green\",IF(OR(AV260=-2,AW260=-2),\"red\",\"yellow\")))))","v":""},null,{"$f":"IF(AND(AX260=\"\",AY260=\"\"),\"\",IF(AND(AX260<>\"\",AY260=\"\"),IF(AX260=-2,\"red\",IF(AX260=0,\"yellow\",\"green\")),IF(AND(AX260=\"\",AY260<>\"\"),IF(AY260=-2,\"red\",IF(AY260=0,\"yellow\",\"green\")),IF(AND(AX260=1,AY260=1),\"green\",IF(OR(AX260=-2,AY260=-2),\"red\",\"yellow\")))))","v":""},null,{"$f":"IF(AND(AZ260=\"\",BA260=\"\"),\"\",IF(AND(AZ260<>\"\",BA260=\"\"),IF(AZ260=-2,\"red\",IF(AZ260=0,\"yellow\",\"green\")),IF(AND(AZ260=\"\",BA260<>\"\"),IF(BA260=-2,\"red\",IF(BA260=0,\"yellow\",\"green\")),IF(AND(AZ260=1,BA260=1),\"green\",IF(OR(AZ260=-2,BA260=-2),\"red\",\"yellow\")))))","v":""},null,{"$f":"IF(AND(BB260=\"\",BC260=\"\"),\"\",IF(AND(BB260<>\"\",BC260=\"\"),IF(BB260=-2,\"red\",IF(BB260=0,\"yellow\",\"green\")),IF(AND(BB260=\"\",BC260<>\"\"),IF(BC260=-2,\"red\",IF(BC260=0,\"yellow\",\"green\")),IF(AND(BB260=1,BC260=1),\"green\",IF(OR(BB260=-2,BC260=-2),\"red\",\"yellow\")))))","v":""},null,{"$f":"IF(AND(BD260=\"\",BE260=\"\"),\"\",IF(AND(BD260<>\"\",BE260=\"\"),IF(BD260=-2,\"red\",IF(BD260=0,\"yellow\",\"green\")),IF(AND(BD260=\"\",BE260<>\"\"),IF(BE260=-2,\"red\",IF(BE260=0,\"yellow\",\"green\")),IF(AND(BD260=1,BE260=1),\"green\",IF(OR(BD260=-2,BE260=-2),\"red\",\"yellow\")))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"B145","v":"Other Debtor Outstanding Percentage"},"Snapshot",null,null,null,null,null,null,{"$f":"IF(AND(AI266=\"\",AJ266=\"\"),\"\",IF(AND(AI266<>\"\",AJ266=\"\"),AI266,IF(AND(AI266=\"\",AJ266<>\"\"),AJ266,MIN(AI266:AJ266))))","v":""},{"$f":"IF(AND(AI266=\"\",AJ266=\"\"),\"\",IF(AND(AI266<>\"\",AJ266=\"\"),IF(AI266=-2,\"↓\",IF(AI266=0,\"↘\",\"―\")),IF(AND(AI266=\"\",AJ266<>\"\"),IF(AJ266=-2,\"↑\",IF(AJ266=0,\"↗\",\"―\")),IF(AND(AI266=1,AJ266=1),\"―\",IF(OR(AI266=-2,AJ266=-2),IF(AI266=-2,\"↓\",\"↑\"),IF(AI266=0,\"↘\",\"↗\"))))))","v":""},null,{"$f":"IF(AND(AL266=\"\",AM266=\"\"),\"\",IF(AND(AL266<>\"\",AM266=\"\"),AL266,IF(AND(AL266=\"\",AM266<>\"\"),AM266,MIN(AL266:AM266))))","v":""},{"$f":"IF(AND(AL266=\"\",AM266=\"\"),\"\",IF(AND(AL266<>\"\",AM266=\"\"),IF(AL266=-2,\"↓\",IF(AL266=0,\"↘\",\"―\")),IF(AND(AL266=\"\",AM266<>\"\"),IF(AM266=-2,\"↑\",IF(AM266=0,\"↗\",\"―\")),IF(AND(AL266=1,AM266=1),\"―\",IF(OR(AL266=-2,AM266=-2),IF(AL266=-2,\"↓\",\"↑\"),IF(AL266=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AN266=\"\",AO266=\"\"),\"\",IF(AND(AN266<>\"\",AO266=\"\"),AN266,IF(AND(AN266=\"\",AO266<>\"\"),AO266,MIN(AN266:AO266))))","v":""},{"$f":"IF(AND(AN266=\"\",AO266=\"\"),\"\",IF(AND(AN266<>\"\",AO266=\"\"),IF(AN266=-2,\"↓\",IF(AN266=0,\"↘\",\"―\")),IF(AND(AN266=\"\",AO266<>\"\"),IF(AO266=-2,\"↑\",IF(AO266=0,\"↗\",\"―\")),IF(AND(AN266=1,AO266=1),\"―\",IF(OR(AN266=-2,AO266=-2),IF(AN266=-2,\"↓\",\"↑\"),IF(AN266=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AP266=\"\",AQ266=\"\"),\"\",IF(AND(AP266<>\"\",AQ266=\"\"),AP266,IF(AND(AP266=\"\",AQ266<>\"\"),AQ266,MIN(AP266:AQ266))))","v":""},{"$f":"IF(AND(AP266=\"\",AQ266=\"\"),\"\",IF(AND(AP266<>\"\",AQ266=\"\"),IF(AP266=-2,\"↓\",IF(AP266=0,\"↘\",\"―\")),IF(AND(AP266=\"\",AQ266<>\"\"),IF(AQ266=-2,\"↑\",IF(AQ266=0,\"↗\",\"―\")),IF(AND(AP266=1,AQ266=1),\"―\",IF(OR(AP266=-2,AQ266=-2),IF(AP266=-2,\"↓\",\"↑\"),IF(AP266=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AR266=\"\",AS266=\"\"),\"\",IF(AND(AR266<>\"\",AS266=\"\"),AR266,IF(AND(AR266=\"\",AS266<>\"\"),AS266,MIN(AR266:AS266))))","v":""},{"$f":"IF(AND(AR266=\"\",AS266=\"\"),\"\",IF(AND(AR266<>\"\",AS266=\"\"),IF(AR266=-2,\"↓\",IF(AR266=0,\"↘\",\"―\")),IF(AND(AR266=\"\",AS266<>\"\"),IF(AS266=-2,\"↑\",IF(AS266=0,\"↗\",\"―\")),IF(AND(AR266=1,AS266=1),\"―\",IF(OR(AR266=-2,AS266=-2),IF(AR266=-2,\"↓\",\"↑\"),IF(AR266=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AT266=\"\",AU266=\"\"),\"\",IF(AND(AT266<>\"\",AU266=\"\"),AT266,IF(AND(AT266=\"\",AU266<>\"\"),AU266,MIN(AT266:AU266))))","v":""},{"$f":"IF(AND(AT266=\"\",AU266=\"\"),\"\",IF(AND(AT266<>\"\",AU266=\"\"),IF(AT266=-2,\"↓\",IF(AT266=0,\"↘\",\"―\")),IF(AND(AT266=\"\",AU266<>\"\"),IF(AU266=-2,\"↑\",IF(AU266=0,\"↗\",\"―\")),IF(AND(AT266=1,AU266=1),\"―\",IF(OR(AT266=-2,AU266=-2),IF(AT266=-2,\"↓\",\"↑\"),IF(AT266=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AV266=\"\",AW266=\"\"),\"\",IF(AND(AV266<>\"\",AW266=\"\"),AV266,IF(AND(AV266=\"\",AW266<>\"\"),AW266,MIN(AV266:AW266))))","v":""},{"$f":"IF(AND(AV266=\"\",AW266=\"\"),\"\",IF(AND(AV266<>\"\",AW266=\"\"),IF(AV266=-2,\"↓\",IF(AV266=0,\"↘\",\"―\")),IF(AND(AV266=\"\",AW266<>\"\"),IF(AW266=-2,\"↑\",IF(AW266=0,\"↗\",\"―\")),IF(AND(AV266=1,AW266=1),\"―\",IF(OR(AV266=-2,AW266=-2),IF(AV266=-2,\"↓\",\"↑\"),IF(AV266=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AX266=\"\",AY266=\"\"),\"\",IF(AND(AX266<>\"\",AY266=\"\"),AX266,IF(AND(AX266=\"\",AY266<>\"\"),AY266,MIN(AX266:AY266))))","v":""},{"$f":"IF(AND(AX266=\"\",AY266=\"\"),\"\",IF(AND(AX266<>\"\",AY266=\"\"),IF(AX266=-2,\"↓\",IF(AX266=0,\"↘\",\"―\")),IF(AND(AX266=\"\",AY266<>\"\"),IF(AY266=-2,\"↑\",IF(AY266=0,\"↗\",\"―\")),IF(AND(AX266=1,AY266=1),\"―\",IF(OR(AX266=-2,AY266=-2),IF(AX266=-2,\"↓\",\"↑\"),IF(AX266=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AZ266=\"\",BA266=\"\"),\"\",IF(AND(AZ266<>\"\",BA266=\"\"),AZ266,IF(AND(AZ266=\"\",BA266<>\"\"),BA266,MIN(AZ266:BA266))))","v":""},{"$f":"IF(AND(AZ266=\"\",BA266=\"\"),\"\",IF(AND(AZ266<>\"\",BA266=\"\"),IF(AZ266=-2,\"↓\",IF(AZ266=0,\"↘\",\"―\")),IF(AND(AZ266=\"\",BA266<>\"\"),IF(BA266=-2,\"↑\",IF(BA266=0,\"↗\",\"―\")),IF(AND(AZ266=1,BA266=1),\"―\",IF(OR(AZ266=-2,BA266=-2),IF(AZ266=-2,\"↓\",\"↑\"),IF(AZ266=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(BB266=\"\",BC266=\"\"),\"\",IF(AND(BB266<>\"\",BC266=\"\"),BB266,IF(AND(BB266=\"\",BC266<>\"\"),BC266,MIN(BB266:BC266))))","v":""},{"$f":"IF(AND(BB266=\"\",BC266=\"\"),\"\",IF(AND(BB266<>\"\",BC266=\"\"),IF(BB266=-2,\"↓\",IF(BB266=0,\"↘\",\"―\")),IF(AND(BB266=\"\",BC266<>\"\"),IF(BC266=-2,\"↑\",IF(BC266=0,\"↗\",\"―\")),IF(AND(BB266=1,BC266=1),\"―\",IF(OR(BB266=-2,BC266=-2),IF(BB266=-2,\"↓\",\"↑\"),IF(BB266=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(BD266=\"\",BE266=\"\"),\"\",IF(AND(BD266<>\"\",BE266=\"\"),BD266,IF(AND(BD266=\"\",BE266<>\"\"),BE266,MIN(BD266:BE266))))","v":""},{"$f":"IF(AND(BD266=\"\",BE266=\"\"),\"\",IF(AND(BD266<>\"\",BE266=\"\"),IF(BD266=-2,\"↓\",IF(BD266=0,\"↘\",\"―\")),IF(AND(BD266=\"\",BE266<>\"\"),IF(BE266=-2,\"↑\",IF(BE266=0,\"↗\",\"―\")),IF(AND(BD266=1,BE266=1),\"―\",IF(OR(BD266=-2,BE266=-2),IF(BD266=-2,\"↓\",\"↑\"),IF(BD266=0,\"↘\",\"↗\"))))))","v":""},null,null,{"$f":"IF(AND(J$145=\"\",J$146=\"\"),\"\",IF(AND(J$145=\"\",J$146<>\"\"),IF(OR(J$146=J267,J$146<J267),1,-2),IF(AND(J$145<>\"\",J$146=\"\"),IF(OR(J$145=J267,J$145<J267),0,-2),IF(J$145>J267,-2,IF(OR(J$145=J267,J$145<J267),IF(OR(J$146=J267,J$146>J267),0,1))))))","v":""},{"$f":"IF(AND(J$147=\"\",J$148=\"\"),\"\",IF(AND(J$147=\"\",J$148<>\"\"),IF(OR(J$148=J267,J$148>J267),0,-2),IF(AND(J$147<>\"\",J$148=\"\"),IF(OR(J$147=J267,J$147>J267),1,-2),IF(J$147>J267,1,IF(OR(J$147=J267,J$147<J267),IF(OR(J$148=J267,J$148<J267),-2,0))))))","v":""},null,{"$f":"IF(AND(M$145=\"\",M$146=\"\"),\"\",IF(AND(M$145=\"\",M$146<>\"\"),IF(OR(M$146=M267,M$146<M267),1,-2),IF(AND(M$145<>\"\",M$146=\"\"),IF(OR(M$145=M267,M$145<M267),0,-2),IF(M$145>M267,-2,IF(OR(M$145=M267,M$145<M267),IF(OR(M$146=M267,M$146>M267),0,1))))))","v":""},{"$f":"IF(AND(M$147=\"\",M$148=\"\"),\"\",IF(AND(M$147=\"\",M$148<>\"\"),IF(OR(M$148=M267,M$148>M267),0,-2),IF(AND(M$147<>\"\",M$148=\"\"),IF(OR(M$147=M267,M$147>M267),1,-2),IF(M$147>M267,1,IF(OR(M$147=M267,M$147<M267),IF(OR(M$148=M267,M$148<M267),-2,0))))))","v":""},{"$f":"IF(AND(O$145=\"\",O$146=\"\"),\"\",IF(AND(O$145=\"\",O$146<>\"\"),IF(OR(O$146=O267,O$146<O267),1,-2),IF(AND(O$145<>\"\",O$146=\"\"),IF(OR(O$145=O267,O$145<O267),0,-2),IF(O$145>O267,-2,IF(OR(O$145=O267,O$145<O267),IF(OR(O$146=O267,O$146>O267),0,1))))))","v":""},{"$f":"IF(AND(O$147=\"\",O$148=\"\"),\"\",IF(AND(O$147=\"\",O$148<>\"\"),IF(OR(O$148=O267,O$148>O267),0,-2),IF(AND(O$147<>\"\",O$148=\"\"),IF(OR(O$147=O267,O$147>O267),1,-2),IF(O$147>O267,1,IF(OR(O$147=O267,O$147<O267),IF(OR(O$148=O267,O$148<O267),-2,0))))))","v":""},{"$f":"IF(AND(Q$145=\"\",Q$146=\"\"),\"\",IF(AND(Q$145=\"\",Q$146<>\"\"),IF(OR(Q$146=Q267,Q$146<Q267),1,-2),IF(AND(Q$145<>\"\",Q$146=\"\"),IF(OR(Q$145=Q267,Q$145<Q267),0,-2),IF(Q$145>Q267,-2,IF(OR(Q$145=Q267,Q$145<Q267),IF(OR(Q$146=Q267,Q$146>Q267),0,1))))))","v":""},{"$f":"IF(AND(Q$147=\"\",Q$148=\"\"),\"\",IF(AND(Q$147=\"\",Q$148<>\"\"),IF(OR(Q$148=Q267,Q$148>Q267),0,-2),IF(AND(Q$147<>\"\",Q$148=\"\"),IF(OR(Q$147=Q267,Q$147>Q267),1,-2),IF(Q$147>Q267,1,IF(OR(Q$147=Q267,Q$147<Q267),IF(OR(Q$148=Q267,Q$148<Q267),-2,0))))))","v":""},{"$f":"IF(AND(S$145=\"\",S$146=\"\"),\"\",IF(AND(S$145=\"\",S$146<>\"\"),IF(OR(S$146=S267,S$146<S267),1,-2),IF(AND(S$145<>\"\",S$146=\"\"),IF(OR(S$145=S267,S$145<S267),0,-2),IF(S$145>S267,-2,IF(OR(S$145=S267,S$145<S267),IF(OR(S$146=S267,S$146>S267),0,1))))))","v":""},{"$f":"IF(AND(S$147=\"\",S$148=\"\"),\"\",IF(AND(S$147=\"\",S$148<>\"\"),IF(OR(S$148=S267,S$148>S267),0,-2),IF(AND(S$147<>\"\",S$148=\"\"),IF(OR(S$147=S267,S$147>S267),1,-2),IF(S$147>S267,1,IF(OR(S$147=S267,S$147<S267),IF(OR(S$148=S267,S$148<S267),-2,0))))))","v":""},{"$f":"IF(AND(U$145=\"\",U$146=\"\"),\"\",IF(AND(U$145=\"\",U$146<>\"\"),IF(OR(U$146=U267,U$146<U267),1,-2),IF(AND(U$145<>\"\",U$146=\"\"),IF(OR(U$145=U267,U$145<U267),0,-2),IF(U$145>U267,-2,IF(OR(U$145=U267,U$145<U267),IF(OR(U$146=U267,U$146>U267),0,1))))))","v":""},{"$f":"IF(AND(U$147=\"\",U$148=\"\"),\"\",IF(AND(U$147=\"\",U$148<>\"\"),IF(OR(U$148=U267,U$148>U267),0,-2),IF(AND(U$147<>\"\",U$148=\"\"),IF(OR(U$147=U267,U$147>U267),1,-2),IF(U$147>U267,1,IF(OR(U$147=U267,U$147<U267),IF(OR(U$148=U267,U$148<U267),-2,0))))))","v":""},{"$f":"IF(AND(W$145=\"\",W$146=\"\"),\"\",IF(AND(W$145=\"\",W$146<>\"\"),IF(OR(W$146=W267,W$146<W267),1,-2),IF(AND(W$145<>\"\",W$146=\"\"),IF(OR(W$145=W267,W$145<W267),0,-2),IF(W$145>W267,-2,IF(OR(W$145=W267,W$145<W267),IF(OR(W$146=W267,W$146>W267),0,1))))))","v":""},{"$f":"IF(AND(W$147=\"\",W$148=\"\"),\"\",IF(AND(W$147=\"\",W$148<>\"\"),IF(OR(W$148=W267,W$148>W267),0,-2),IF(AND(W$147<>\"\",W$148=\"\"),IF(OR(W$147=W267,W$147>W267),1,-2),IF(W$147>W267,1,IF(OR(W$147=W267,W$147<W267),IF(OR(W$148=W267,W$148<W267),-2,0))))))","v":""},{"$f":"IF(AND(Y$145=\"\",Y$146=\"\"),\"\",IF(AND(Y$145=\"\",Y$146<>\"\"),IF(OR(Y$146=Y267,Y$146<Y267),1,-2),IF(AND(Y$145<>\"\",Y$146=\"\"),IF(OR(Y$145=Y267,Y$145<Y267),0,-2),IF(Y$145>Y267,-2,IF(OR(Y$145=Y267,Y$145<Y267),IF(OR(Y$146=Y267,Y$146>Y267),0,1))))))","v":""},{"$f":"IF(AND(Y$147=\"\",Y$148=\"\"),\"\",IF(AND(Y$147=\"\",Y$148<>\"\"),IF(OR(Y$148=Y267,Y$148>Y267),0,-2),IF(AND(Y$147<>\"\",Y$148=\"\"),IF(OR(Y$147=Y267,Y$147>Y267),1,-2),IF(Y$147>Y267,1,IF(OR(Y$147=Y267,Y$147<Y267),IF(OR(Y$148=Y267,Y$148<Y267),-2,0))))))","v":""},{"$f":"IF(AND(AA$145=\"\",AA$146=\"\"),\"\",IF(AND(AA$145=\"\",AA$146<>\"\"),IF(OR(AA$146=AA267,AA$146<AA267),1,-2),IF(AND(AA$145<>\"\",AA$146=\"\"),IF(OR(AA$145=AA267,AA$145<AA267),0,-2),IF(AA$145>AA267,-2,IF(OR(AA$145=AA267,AA$145<AA267),IF(OR(AA$146=AA267,AA$146>AA267),0,1))))))","v":""},{"$f":"IF(AND(AA$147=\"\",AA$148=\"\"),\"\",IF(AND(AA$147=\"\",AA$148<>\"\"),IF(OR(AA$148=AA267,AA$148>AA267),0,-2),IF(AND(AA$147<>\"\",AA$148=\"\"),IF(OR(AA$147=AA267,AA$147>AA267),1,-2),IF(AA$147>AA267,1,IF(OR(AA$147=AA267,AA$147<AA267),IF(OR(AA$148=AA267,AA$148<AA267),-2,0))))))","v":""},{"$f":"IF(AND(AC$145=\"\",AC$146=\"\"),\"\",IF(AND(AC$145=\"\",AC$146<>\"\"),IF(OR(AC$146=AC267,AC$146<AC267),1,-2),IF(AND(AC$145<>\"\",AC$146=\"\"),IF(OR(AC$145=AC267,AC$145<AC267),0,-2),IF(AC$145>AC267,-2,IF(OR(AC$145=AC267,AC$145<AC267),IF(OR(AC$146=AC267,AC$146>AC267),0,1))))))","v":""},{"$f":"IF(AND(AC$147=\"\",AC$148=\"\"),\"\",IF(AND(AC$147=\"\",AC$148<>\"\"),IF(OR(AC$148=AC267,AC$148>AC267),0,-2),IF(AND(AC$147<>\"\",AC$148=\"\"),IF(OR(AC$147=AC267,AC$147>AC267),1,-2),IF(AC$147>AC267,1,IF(OR(AC$147=AC267,AC$147<AC267),IF(OR(AC$148=AC267,AC$148<AC267),-2,0))))))","v":""},{"$f":"IF(AND(AE$145=\"\",AE$146=\"\"),\"\",IF(AND(AE$145=\"\",AE$146<>\"\"),IF(OR(AE$146=AE267,AE$146<AE267),1,-2),IF(AND(AE$145<>\"\",AE$146=\"\"),IF(OR(AE$145=AE267,AE$145<AE267),0,-2),IF(AE$145>AE267,-2,IF(OR(AE$145=AE267,AE$145<AE267),IF(OR(AE$146=AE267,AE$146>AE267),0,1))))))","v":""},{"$f":"IF(AND(AE$147=\"\",AE$148=\"\"),\"\",IF(AND(AE$147=\"\",AE$148<>\"\"),IF(OR(AE$148=AE267,AE$148>AE267),0,-2),IF(AND(AE$147<>\"\",AE$148=\"\"),IF(OR(AE$147=AE267,AE$147>AE267),1,-2),IF(AE$147>AE267,1,IF(OR(AE$147=AE267,AE$147<AE267),IF(OR(AE$148=AE267,AE$148<AE267),-2,0))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Actual Ratio",null,null,null,null,null,null,{"$f":"IF(AND(J$145=\"\",J$146=\"\",J$147=\"\",J$149=\"\"),\"\",'KPI calculation'!G$53)","v":9.550704051409481E-2},null,null,{"$f":"IF(AND(M$145=\"\",M$148=\"\"),\"\",'KPI calculation'!I$53)","v":""},null,{"$f":"IF(AND(O$145=\"\",O$148=\"\"),\"\",'KPI calculation'!J$53)","v":""},null,{"$f":"IF(AND(Q$145=\"\",Q$148=\"\"),\"\",'KPI calculation'!K$53)","v":""},null,{"$f":"IF(AND(S$145=\"\",S$148=\"\"),\"\",'KPI calculation'!L$53)","v":""},null,{"$f":"IF(AND(U$145=\"\",U$148=\"\"),\"\",'KPI calculation'!M$53)","v":""},null,{"$f":"IF(AND(W$145=\"\",W$148=\"\"),\"\",'KPI calculation'!N$53)","v":""},null,{"$f":"IF(AND(Y$145=\"\",Y$148=\"\"),\"\",'KPI calculation'!O$53)","v":""},null,{"$f":"IF(AND(AA$145=\"\",AA$148=\"\"),\"\",'KPI calculation'!P$53)","v":""},null,{"$f":"IF(AND(AC$145=\"\",AC$148=\"\"),\"\",'KPI calculation'!Q$53)","v":""},null,{"$f":"IF(AND(AE$145=\"\",AE$148=\"\"),\"\",'KPI calculation'!R$53)","v":""},null,null,null,{"$f":"IF(AND(AI266=\"\",AJ266=\"\"),\"\",IF(AND(AI266<>\"\",AJ266=\"\"),IF(AI266=-2,\"red\",IF(AI266=0,\"yellow\",\"green\")),IF(AND(AI266=\"\",AJ266<>\"\"),IF(AJ266=-2,\"red\",IF(AJ266=0,\"yellow\",\"green\")),IF(AND(AI266=1,AJ266=1),\"green\",IF(OR(AI266=-2,AJ266=-2),\"red\",\"yellow\")))))","v":""},null,null,{"$f":"IF(AND(AL266=\"\",AM266=\"\"),\"\",IF(AND(AL266<>\"\",AM266=\"\"),IF(AL266=-2,\"red\",IF(AL266=0,\"yellow\",\"green\")),IF(AND(AL266=\"\",AM266<>\"\"),IF(AM266=-2,\"red\",IF(AM266=0,\"yellow\",\"green\")),IF(AND(AL266=1,AM266=1),\"green\",IF(OR(AL266=-2,AM266=-2),\"red\",\"yellow\")))))","v":""},null,{"$f":"IF(AND(AN266=\"\",AO266=\"\"),\"\",IF(AND(AN266<>\"\",AO266=\"\"),IF(AN266=-2,\"red\",IF(AN266=0,\"yellow\",\"green\")),IF(AND(AN266=\"\",AO266<>\"\"),IF(AO266=-2,\"red\",IF(AO266=0,\"yellow\",\"green\")),IF(AND(AN266=1,AO266=1),\"green\",IF(OR(AN266=-2,AO266=-2),\"red\",\"yellow\")))))","v":""},null,{"$f":"IF(AND(AP266=\"\",AQ266=\"\"),\"\",IF(AND(AP266<>\"\",AQ266=\"\"),IF(AP266=-2,\"red\",IF(AP266=0,\"yellow\",\"green\")),IF(AND(AP266=\"\",AQ266<>\"\"),IF(AQ266=-2,\"red\",IF(AQ266=0,\"yellow\",\"green\")),IF(AND(AP266=1,AQ266=1),\"green\",IF(OR(AP266=-2,AQ266=-2),\"red\",\"yellow\")))))","v":""},null,{"$f":"IF(AND(AR266=\"\",AS266=\"\"),\"\",IF(AND(AR266<>\"\",AS266=\"\"),IF(AR266=-2,\"red\",IF(AR266=0,\"yellow\",\"green\")),IF(AND(AR266=\"\",AS266<>\"\"),IF(AS266=-2,\"red\",IF(AS266=0,\"yellow\",\"green\")),IF(AND(AR266=1,AS266=1),\"green\",IF(OR(AR266=-2,AS266=-2),\"red\",\"yellow\")))))","v":""},null,{"$f":"IF(AND(AT266=\"\",AU266=\"\"),\"\",IF(AND(AT266<>\"\",AU266=\"\"),IF(AT266=-2,\"red\",IF(AT266=0,\"yellow\",\"green\")),IF(AND(AT266=\"\",AU266<>\"\"),IF(AU266=-2,\"red\",IF(AU266=0,\"yellow\",\"green\")),IF(AND(AT266=1,AU266=1),\"green\",IF(OR(AT266=-2,AU266=-2),\"red\",\"yellow\")))))","v":""},null,{"$f":"IF(AND(AV266=\"\",AW266=\"\"),\"\",IF(AND(AV266<>\"\",AW266=\"\"),IF(AV266=-2,\"red\",IF(AV266=0,\"yellow\",\"green\")),IF(AND(AV266=\"\",AW266<>\"\"),IF(AW266=-2,\"red\",IF(AW266=0,\"yellow\",\"green\")),IF(AND(AV266=1,AW266=1),\"green\",IF(OR(AV266=-2,AW266=-2),\"red\",\"yellow\")))))","v":""},null,{"$f":"IF(AND(AX266=\"\",AY266=\"\"),\"\",IF(AND(AX266<>\"\",AY266=\"\"),IF(AX266=-2,\"red\",IF(AX266=0,\"yellow\",\"green\")),IF(AND(AX266=\"\",AY266<>\"\"),IF(AY266=-2,\"red\",IF(AY266=0,\"yellow\",\"green\")),IF(AND(AX266=1,AY266=1),\"green\",IF(OR(AX266=-2,AY266=-2),\"red\",\"yellow\")))))","v":""},null,{"$f":"IF(AND(AZ266=\"\",BA266=\"\"),\"\",IF(AND(AZ266<>\"\",BA266=\"\"),IF(AZ266=-2,\"red\",IF(AZ266=0,\"yellow\",\"green\")),IF(AND(AZ266=\"\",BA266<>\"\"),IF(BA266=-2,\"red\",IF(BA266=0,\"yellow\",\"green\")),IF(AND(AZ266=1,BA266=1),\"green\",IF(OR(AZ266=-2,BA266=-2),\"red\",\"yellow\")))))","v":""},null,{"$f":"IF(AND(BB266=\"\",BC266=\"\"),\"\",IF(AND(BB266<>\"\",BC266=\"\"),IF(BB266=-2,\"red\",IF(BB266=0,\"yellow\",\"green\")),IF(AND(BB266=\"\",BC266<>\"\"),IF(BC266=-2,\"red\",IF(BC266=0,\"yellow\",\"green\")),IF(AND(BB266=1,BC266=1),\"green\",IF(OR(BB266=-2,BC266=-2),\"red\",\"yellow\")))))","v":""},null,{"$f":"IF(AND(BD266=\"\",BE266=\"\"),\"\",IF(AND(BD266<>\"\",BE266=\"\"),IF(BD266=-2,\"red\",IF(BD266=0,\"yellow\",\"green\")),IF(AND(BD266=\"\",BE266<>\"\"),IF(BE266=-2,\"red\",IF(BE266=0,\"yellow\",\"green\")),IF(AND(BD266=1,BE266=1),\"green\",IF(OR(BD266=-2,BE266=-2),\"red\",\"yellow\")))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"B153","v":"Asset Renewal Gap"},"Snapshot",null,null,null,null,null,null,{"$f":"IF(AND(AI272=\"\",AJ272=\"\"),\"\",IF(AND(AI272<>\"\",AJ272=\"\"),AI272,IF(AND(AI272=\"\",AJ272<>\"\"),AJ272,MIN(AI272:AJ272))))","v":""},{"$f":"IF(AND(AI272=\"\",AJ272=\"\"),\"\",IF(AND(AI272<>\"\",AJ272=\"\"),IF(AI272=-2,\"↓\",IF(AI272=0,\"↘\",\"―\")),IF(AND(AI272=\"\",AJ272<>\"\"),IF(AJ272=-2,\"↑\",IF(AJ272=0,\"↗\",\"―\")),IF(AND(AI272=1,AJ272=1),\"―\",IF(OR(AI272=-2,AJ272=-2),IF(AI272=-2,\"↓\",\"↑\"),IF(AI272=0,\"↘\",\"↗\"))))))","v":""},null,{"$f":"IF(AND(AL272=\"\",AM272=\"\"),\"\",IF(AND(AL272<>\"\",AM272=\"\"),AL272,IF(AND(AL272=\"\",AM272<>\"\"),AM272,MIN(AL272:AM272))))","v":""},{"$f":"IF(AND(AL272=\"\",AM272=\"\"),\"\",IF(AND(AL272<>\"\",AM272=\"\"),IF(AL272=-2,\"↓\",IF(AL272=0,\"↘\",\"―\")),IF(AND(AL272=\"\",AM272<>\"\"),IF(AM272=-2,\"↑\",IF(AM272=0,\"↗\",\"―\")),IF(AND(AL272=1,AM272=1),\"―\",IF(OR(AL272=-2,AM272=-2),IF(AL272=-2,\"↓\",\"↑\"),IF(AL272=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AN272=\"\",AO272=\"\"),\"\",IF(AND(AN272<>\"\",AO272=\"\"),AN272,IF(AND(AN272=\"\",AO272<>\"\"),AO272,MIN(AN272:AO272))))","v":""},{"$f":"IF(AND(AN272=\"\",AO272=\"\"),\"\",IF(AND(AN272<>\"\",AO272=\"\"),IF(AN272=-2,\"↓\",IF(AN272=0,\"↘\",\"―\")),IF(AND(AN272=\"\",AO272<>\"\"),IF(AO272=-2,\"↑\",IF(AO272=0,\"↗\",\"―\")),IF(AND(AN272=1,AO272=1),\"―\",IF(OR(AN272=-2,AO272=-2),IF(AN272=-2,\"↓\",\"↑\"),IF(AN272=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AP272=\"\",AQ272=\"\"),\"\",IF(AND(AP272<>\"\",AQ272=\"\"),AP272,IF(AND(AP272=\"\",AQ272<>\"\"),AQ272,MIN(AP272:AQ272))))","v":""},{"$f":"IF(AND(AP272=\"\",AQ272=\"\"),\"\",IF(AND(AP272<>\"\",AQ272=\"\"),IF(AP272=-2,\"↓\",IF(AP272=0,\"↘\",\"―\")),IF(AND(AP272=\"\",AQ272<>\"\"),IF(AQ272=-2,\"↑\",IF(AQ272=0,\"↗\",\"―\")),IF(AND(AP272=1,AQ272=1),\"―\",IF(OR(AP272=-2,AQ272=-2),IF(AP272=-2,\"↓\",\"↑\"),IF(AP272=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AR272=\"\",AS272=\"\"),\"\",IF(AND(AR272<>\"\",AS272=\"\"),AR272,IF(AND(AR272=\"\",AS272<>\"\"),AS272,MIN(AR272:AS272))))","v":""},{"$f":"IF(AND(AR272=\"\",AS272=\"\"),\"\",IF(AND(AR272<>\"\",AS272=\"\"),IF(AR272=-2,\"↓\",IF(AR272=0,\"↘\",\"―\")),IF(AND(AR272=\"\",AS272<>\"\"),IF(AS272=-2,\"↑\",IF(AS272=0,\"↗\",\"―\")),IF(AND(AR272=1,AS272=1),\"―\",IF(OR(AR272=-2,AS272=-2),IF(AR272=-2,\"↓\",\"↑\"),IF(AR272=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AT272=\"\",AU272=\"\"),\"\",IF(AND(AT272<>\"\",AU272=\"\"),AT272,IF(AND(AT272=\"\",AU272<>\"\"),AU272,MIN(AT272:AU272))))","v":""},{"$f":"IF(AND(AT272=\"\",AU272=\"\"),\"\",IF(AND(AT272<>\"\",AU272=\"\"),IF(AT272=-2,\"↓\",IF(AT272=0,\"↘\",\"―\")),IF(AND(AT272=\"\",AU272<>\"\"),IF(AU272=-2,\"↑\",IF(AU272=0,\"↗\",\"―\")),IF(AND(AT272=1,AU272=1),\"―\",IF(OR(AT272=-2,AU272=-2),IF(AT272=-2,\"↓\",\"↑\"),IF(AT272=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AV272=\"\",AW272=\"\"),\"\",IF(AND(AV272<>\"\",AW272=\"\"),AV272,IF(AND(AV272=\"\",AW272<>\"\"),AW272,MIN(AV272:AW272))))","v":""},{"$f":"IF(AND(AV272=\"\",AW272=\"\"),\"\",IF(AND(AV272<>\"\",AW272=\"\"),IF(AV272=-2,\"↓\",IF(AV272=0,\"↘\",\"―\")),IF(AND(AV272=\"\",AW272<>\"\"),IF(AW272=-2,\"↑\",IF(AW272=0,\"↗\",\"―\")),IF(AND(AV272=1,AW272=1),\"―\",IF(OR(AV272=-2,AW272=-2),IF(AV272=-2,\"↓\",\"↑\"),IF(AV272=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AX272=\"\",AY272=\"\"),\"\",IF(AND(AX272<>\"\",AY272=\"\"),AX272,IF(AND(AX272=\"\",AY272<>\"\"),AY272,MIN(AX272:AY272))))","v":""},{"$f":"IF(AND(AX272=\"\",AY272=\"\"),\"\",IF(AND(AX272<>\"\",AY272=\"\"),IF(AX272=-2,\"↓\",IF(AX272=0,\"↘\",\"―\")),IF(AND(AX272=\"\",AY272<>\"\"),IF(AY272=-2,\"↑\",IF(AY272=0,\"↗\",\"―\")),IF(AND(AX272=1,AY272=1),\"―\",IF(OR(AX272=-2,AY272=-2),IF(AX272=-2,\"↓\",\"↑\"),IF(AX272=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(AZ272=\"\",BA272=\"\"),\"\",IF(AND(AZ272<>\"\",BA272=\"\"),AZ272,IF(AND(AZ272=\"\",BA272<>\"\"),BA272,MIN(AZ272:BA272))))","v":""},{"$f":"IF(AND(AZ272=\"\",BA272=\"\"),\"\",IF(AND(AZ272<>\"\",BA272=\"\"),IF(AZ272=-2,\"↓\",IF(AZ272=0,\"↘\",\"―\")),IF(AND(AZ272=\"\",BA272<>\"\"),IF(BA272=-2,\"↑\",IF(BA272=0,\"↗\",\"―\")),IF(AND(AZ272=1,BA272=1),\"―\",IF(OR(AZ272=-2,BA272=-2),IF(AZ272=-2,\"↓\",\"↑\"),IF(AZ272=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(BB272=\"\",BC272=\"\"),\"\",IF(AND(BB272<>\"\",BC272=\"\"),BB272,IF(AND(BB272=\"\",BC272<>\"\"),BC272,MIN(BB272:BC272))))","v":""},{"$f":"IF(AND(BB272=\"\",BC272=\"\"),\"\",IF(AND(BB272<>\"\",BC272=\"\"),IF(BB272=-2,\"↓\",IF(BB272=0,\"↘\",\"―\")),IF(AND(BB272=\"\",BC272<>\"\"),IF(BC272=-2,\"↑\",IF(BC272=0,\"↗\",\"―\")),IF(AND(BB272=1,BC272=1),\"―\",IF(OR(BB272=-2,BC272=-2),IF(BB272=-2,\"↓\",\"↑\"),IF(BB272=0,\"↘\",\"↗\"))))))","v":""},{"$f":"IF(AND(BD272=\"\",BE272=\"\"),\"\",IF(AND(BD272<>\"\",BE272=\"\"),BD272,IF(AND(BD272=\"\",BE272<>\"\"),BE272,MIN(BD272:BE272))))","v":""},{"$f":"IF(AND(BD272=\"\",BE272=\"\"),\"\",IF(AND(BD272<>\"\",BE272=\"\"),IF(BD272=-2,\"↓\",IF(BD272=0,\"↘\",\"―\")),IF(AND(BD272=\"\",BE272<>\"\"),IF(BE272=-2,\"↑\",IF(BE272=0,\"↗\",\"―\")),IF(AND(BD272=1,BE272=1),\"―\",IF(OR(BD272=-2,BE272=-2),IF(BD272=-2,\"↓\",\"↑\"),IF(BD272=0,\"↘\",\"↗\"))))))","v":""},null,null,{"$f":"IF(AND(J$153=\"\",J$154=\"\"),\"\",IF(AND(J$153=\"\",J$154<>\"\"),IF(OR(J$154=J273,J$154<J273),1,-2),IF(AND(J$153<>\"\",J$154=\"\"),IF(OR(J$153=J273,J$153<J273),0,-2),IF(J$153>J273,-2,IF(OR(J$153=J273,J$153<J273),IF(OR(J$154=J273,J$154>J273),0,1))))))","v":""},{"$f":"IF(AND(J$155=\"\",J$156=\"\"),\"\",IF(AND(J$155=\"\",J$156<>\"\"),IF(OR(J$156=J273,J$156>J273),0,-2),IF(AND(J$155<>\"\",J$156=\"\"),IF(OR(J$155=J273,J$155>J273),1,-2),IF(J$155>J273,1,IF(OR(J$155=J273,J$155<J273),IF(OR(J$156=J273,J$156<J273),-2,0))))))","v":""},null,{"$f":"IF(AND(M$153=\"\",M$154=\"\"),\"\",IF(AND(M$153=\"\",M$154<>\"\"),IF(OR(M$154=M273,M$154<M273),1,-2),IF(AND(M$153<>\"\",M$154=\"\"),IF(OR(M$153=M273,M$153<M273),0,-2),IF(M$153>M273,-2,IF(OR(M$153=M273,M$153<M273),IF(OR(M$154=M273,M$154>M273),0,1))))))","v":""},{"$f":"IF(AND(M$155=\"\",M$156=\"\"),\"\",IF(AND(M$155=\"\",M$156<>\"\"),IF(OR(M$156=M273,M$156>M273),0,-2),IF(AND(M$155<>\"\",M$156=\"\"),IF(OR(M$155=M273,M$155>M273),1,-2),IF(M$155>M273,1,IF(OR(M$155=M273,M$155<M273),IF(OR(M$156=M273,M$156<M273),-2,0))))))","v":""},{"$f":"IF(AND(O$153=\"\",O$154=\"\"),\"\",IF(AND(O$153=\"\",O$154<>\"\"),IF(OR(O$154=O273,O$154<O273),1,-2),IF(AND(O$153<>\"\",O$154=\"\"),IF(OR(O$153=O273,O$153<O273),0,-2),IF(O$153>O273,-2,IF(OR(O$153=O273,O$153<O273),IF(OR(O$154=O273,O$154>O273),0,1))))))","v":""},{"$f":"IF(AND(O$155=\"\",O$156=\"\"),\"\",IF(AND(O$155=\"\",O$156<>\"\"),IF(OR(O$156=O273,O$156>O273),0,-2),IF(AND(O$155<>\"\",O$156=\"\"),IF(OR(O$155=O273,O$155>O273),1,-2),IF(O$155>O273,1,IF(OR(O$155=O273,O$155<O273),IF(OR(O$156=O273,O$156<O273),-2,0))))))","v":""},{"$f":"IF(AND(Q$153=\"\",Q$154=\"\"),\"\",IF(AND(Q$153=\"\",Q$154<>\"\"),IF(OR(Q$154=Q273,Q$154<Q273),1,-2),IF(AND(Q$153<>\"\",Q$154=\"\"),IF(OR(Q$153=Q273,Q$153<Q273),0,-2),IF(Q$153>Q273,-2,IF(OR(Q$153=Q273,Q$153<Q273),IF(OR(Q$154=Q273,Q$154>Q273),0,1))))))","v":""},{"$f":"IF(AND(Q$155=\"\",Q$156=\"\"),\"\",IF(AND(Q$155=\"\",Q$156<>\"\"),IF(OR(Q$156=Q273,Q$156>Q273),0,-2),IF(AND(Q$155<>\"\",Q$156=\"\"),IF(OR(Q$155=Q273,Q$155>Q273),1,-2),IF(Q$155>Q273,1,IF(OR(Q$155=Q273,Q$155<Q273),IF(OR(Q$156=Q273,Q$156<Q273),-2,0))))))","v":""},{"$f":"IF(AND(S$153=\"\",S$154=\"\"),\"\",IF(AND(S$153=\"\",S$154<>\"\"),IF(OR(S$154=S273,S$154<S273),1,-2),IF(AND(S$153<>\"\",S$154=\"\"),IF(OR(S$153=S273,S$153<S273),0,-2),IF(S$153>S273,-2,IF(OR(S$153=S273,S$153<S273),IF(OR(S$154=S273,S$154>S273),0,1))))))","v":""},{"$f":"IF(AND(S$155=\"\",S$156=\"\"),\"\",IF(AND(S$155=\"\",S$156<>\"\"),IF(OR(S$156=S273,S$156>S273),0,-2),IF(AND(S$155<>\"\",S$156=\"\"),IF(OR(S$155=S273,S$155>S273),1,-2),IF(S$155>S273,1,IF(OR(S$155=S273,S$155<S273),IF(OR(S$156=S273,S$156<S273),-2,0))))))","v":""},{"$f":"IF(AND(U$153=\"\",U$154=\"\"),\"\",IF(AND(U$153=\"\",U$154<>\"\"),IF(OR(U$154=U273,U$154<U273),1,-2),IF(AND(U$153<>\"\",U$154=\"\"),IF(OR(U$153=U273,U$153<U273),0,-2),IF(U$153>U273,-2,IF(OR(U$153=U273,U$153<U273),IF(OR(U$154=U273,U$154>U273),0,1))))))","v":""},{"$f":"IF(AND(U$155=\"\",U$156=\"\"),\"\",IF(AND(U$155=\"\",U$156<>\"\"),IF(OR(U$156=U273,U$156>U273),0,-2),IF(AND(U$155<>\"\",U$156=\"\"),IF(OR(U$155=U273,U$155>U273),1,-2),IF(U$155>U273,1,IF(OR(U$155=U273,U$155<U273),IF(OR(U$156=U273,U$156<U273),-2,0))))))","v":""},{"$f":"IF(AND(W$153=\"\",W$154=\"\"),\"\",IF(AND(W$153=\"\",W$154<>\"\"),IF(OR(W$154=W273,W$154<W273),1,-2),IF(AND(W$153<>\"\",W$154=\"\"),IF(OR(W$153=W273,W$153<W273),0,-2),IF(W$153>W273,-2,IF(OR(W$153=W273,W$153<W273),IF(OR(W$154=W273,W$154>W273),0,1))))))","v":""},{"$f":"IF(AND(W$155=\"\",W$156=\"\"),\"\",IF(AND(W$155=\"\",W$156<>\"\"),IF(OR(W$156=W273,W$156>W273),0,-2),IF(AND(W$155<>\"\",W$156=\"\"),IF(OR(W$155=W273,W$155>W273),1,-2),IF(W$155>W273,1,IF(OR(W$155=W273,W$155<W273),IF(OR(W$156=W273,W$156<W273),-2,0))))))","v":""},{"$f":"IF(AND(Y$153=\"\",Y$154=\"\"),\"\",IF(AND(Y$153=\"\",Y$154<>\"\"),IF(OR(Y$154=Y273,Y$154<Y273),1,-2),IF(AND(Y$153<>\"\",Y$154=\"\"),IF(OR(Y$153=Y273,Y$153<Y273),0,-2),IF(Y$153>Y273,-2,IF(OR(Y$153=Y273,Y$153<Y273),IF(OR(Y$154=Y273,Y$154>Y273),0,1))))))","v":""},{"$f":"IF(AND(Y$155=\"\",Y$156=\"\"),\"\",IF(AND(Y$155=\"\",Y$156<>\"\"),IF(OR(Y$156=Y273,Y$156>Y273),0,-2),IF(AND(Y$155<>\"\",Y$156=\"\"),IF(OR(Y$155=Y273,Y$155>Y273),1,-2),IF(Y$155>Y273,1,IF(OR(Y$155=Y273,Y$155<Y273),IF(OR(Y$156=Y273,Y$156<Y273),-2,0))))))","v":""},{"$f":"IF(AND(AA$153=\"\",AA$154=\"\"),\"\",IF(AND(AA$153=\"\",AA$154<>\"\"),IF(OR(AA$154=AA273,AA$154<AA273),1,-2),IF(AND(AA$153<>\"\",AA$154=\"\"),IF(OR(AA$153=AA273,AA$153<AA273),0,-2),IF(AA$153>AA273,-2,IF(OR(AA$153=AA273,AA$153<AA273),IF(OR(AA$154=AA273,AA$154>AA273),0,1))))))","v":""},{"$f":"IF(AND(AA$155=\"\",AA$156=\"\"),\"\",IF(AND(AA$155=\"\",AA$156<>\"\"),IF(OR(AA$156=AA273,AA$156>AA273),0,-2),IF(AND(AA$155<>\"\",AA$156=\"\"),IF(OR(AA$155=AA273,AA$155>AA273),1,-2),IF(AA$155>AA273,1,IF(OR(AA$155=AA273,AA$155<AA273),IF(OR(AA$156=AA273,AA$156<AA273),-2,0))))))","v":""},{"$f":"IF(AND(AC$153=\"\",AC$154=\"\"),\"\",IF(AND(AC$153=\"\",AC$154<>\"\"),IF(OR(AC$154=AC273,AC$154<AC273),1,-2),IF(AND(AC$153<>\"\",AC$154=\"\"),IF(OR(AC$153=AC273,AC$153<AC273),0,-2),IF(AC$153>AC273,-2,IF(OR(AC$153=AC273,AC$153<AC273),IF(OR(AC$154=AC273,AC$154>AC273),0,1))))))","v":""},{"$f":"IF(AND(AC$155=\"\",AC$156=\"\"),\"\",IF(AND(AC$155=\"\",AC$156<>\"\"),IF(OR(AC$156=AC273,AC$156>AC273),0,-2),IF(AND(AC$155<>\"\",AC$156=\"\"),IF(OR(AC$155=AC273,AC$155>AC273),1,-2),IF(AC$155>AC273,1,IF(OR(AC$155=AC273,AC$155<AC273),IF(OR(AC$156=AC273,AC$156<AC273),-2,0))))))","v":""},{"$f":"IF(AND(AE$153=\"\",AE$154=\"\"),\"\",IF(AND(AE$153=\"\",AE$154<>\"\"),IF(OR(AE$154=AE273,AE$154<AE273),1,-2),IF(AND(AE$153<>\"\",AE$154=\"\"),IF(OR(AE$153=AE273,AE$153<AE273),0,-2),IF(AE$153>AE273,-2,IF(OR(AE$153=AE273,AE$153<AE273),IF(OR(AE$154=AE273,AE$154>AE273),0,1))))))","v":""},{"$f":"IF(AND(AE$155=\"\",AE$156=\"\"),\"\",IF(AND(AE$155=\"\",AE$156<>\"\"),IF(OR(AE$156=AE273,AE$156>AE273),0,-2),IF(AND(AE$155<>\"\",AE$156=\"\"),IF(OR(AE$155=AE273,AE$155>AE273),1,-2),IF(AE$155>AE273,1,IF(OR(AE$155=AE273,AE$155<AE273),IF(OR(AE$156=AE273,AE$156<AE273),-2,0))))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"B170","v":"Unrestricted Current Ratio"},null,"Scenario 2",null,null,null,null,null,{"$f":"IF(AND(J$25=\"\",J$28=\"\"),\"\",IF(AND(J$25<>\"\",J$28=\"\"),IF(OR(J$25<'KPI calculation'!G$9,J$25='KPI calculation'!G$9),1,-2),IF(AND(J$25=\"\",J$28<>\"\"),IF(OR(J$28<'KPI calculation'!G$9),-2,1),IF(AND(OR(J$25<'KPI calculation'!G$9,J$25='KPI calculation'!G$9),J$28>'KPI calculation'!G$9),1,-2))))","v":1},null,null,{"$f":"IF(AND(M$25=\"\",M$28=\"\"),\"\",IF(AND(M$25<>\"\",M$28=\"\"),IF(OR(M$25<'KPI calculation'!I$9,M$25='KPI calculation'!I$9),1,-2),IF(AND(M$25=\"\",M$28<>\"\"),IF(OR(M$28<'KPI calculation'!I$9),-2,1),IF(AND(OR(M$25<'KPI calculation'!I$9,M$25='KPI calculation'!I$9),M$28>'KPI calculation'!I$9),1,-2))))","v":1},null,{"$f":"IF(AND(O$25=\"\",O$28=\"\"),\"\",IF(AND(O$25<>\"\",O$28=\"\"),IF(OR(O$25<'KPI calculation'!J$9,O$25='KPI calculation'!J$9),1,-2),IF(AND(O$25=\"\",O$28<>\"\"),IF(OR(O$28<'KPI calculation'!J$9),-2,1),IF(AND(OR(O$25<'KPI calculation'!J$9,O$25='KPI calculation'!J$9),O$28>'KPI calculation'!J$9),1,-2))))","v":1},null,{"$f":"IF(AND(Q$25=\"\",Q$28=\"\"),\"\",IF(AND(Q$25<>\"\",Q$28=\"\"),IF(OR(Q$25<'KPI calculation'!K$9,Q$25='KPI calculation'!K$9),1,-2),IF(AND(Q$25=\"\",Q$28<>\"\"),IF(OR(Q$28<'KPI calculation'!K$9),-2,1),IF(AND(OR(Q$25<'KPI calculation'!K$9,Q$25='KPI calculation'!K$9),Q$28>'KPI calculation'!K$9),1,-2))))","v":1},null,{"$f":"IF(AND(S$25=\"\",S$28=\"\"),\"\",IF(AND(S$25<>\"\",S$28=\"\"),IF(OR(S$25<'KPI calculation'!L$9,S$25='KPI calculation'!L$9),1,-2),IF(AND(S$25=\"\",S$28<>\"\"),IF(OR(S$28<'KPI calculation'!L$9),-2,1),IF(AND(OR(S$25<'KPI calculation'!L$9,S$25='KPI calculation'!L$9),S$28>'KPI calculation'!L$9),1,-2))))","v":1},null,{"$f":"IF(AND(U$25=\"\",U$28=\"\"),\"\",IF(AND(U$25<>\"\",U$28=\"\"),IF(OR(U$25<'KPI calculation'!M$9,U$25='KPI calculation'!M$9),1,-2),IF(AND(U$25=\"\",U$28<>\"\"),IF(OR(U$28<'KPI calculation'!M$9),-2,1),IF(AND(OR(U$25<'KPI calculation'!M$9,U$25='KPI calculation'!M$9),U$28>'KPI calculation'!M$9),1,-2))))","v":1},null,{"$f":"IF(AND(W$25=\"\",W$28=\"\"),\"\",IF(AND(W$25<>\"\",W$28=\"\"),IF(OR(W$25<'KPI calculation'!N$9,W$25='KPI calculation'!N$9),1,-2),IF(AND(W$25=\"\",W$28<>\"\"),IF(OR(W$28<'KPI calculation'!N$9),-2,1),IF(AND(OR(W$25<'KPI calculation'!N$9,W$25='KPI calculation'!N$9),W$28>'KPI calculation'!N$9),1,-2))))","v":1},null,{"$f":"IF(AND(Y$25=\"\",Y$28=\"\"),\"\",IF(AND(Y$25<>\"\",Y$28=\"\"),IF(OR(Y$25<'KPI calculation'!O$9,Y$25='KPI calculation'!O$9),1,-2),IF(AND(Y$25=\"\",Y$28<>\"\"),IF(OR(Y$28<'KPI calculation'!O$9),-2,1),IF(AND(OR(Y$25<'KPI calculation'!O$9,Y$25='KPI calculation'!O$9),Y$28>'KPI calculation'!O$9),1,-2))))","v":1},null,{"$f":"IF(AND(AA$25=\"\",AA$28=\"\"),\"\",IF(AND(AA$25<>\"\",AA$28=\"\"),IF(OR(AA$25<'KPI calculation'!P$9,AA$25='KPI calculation'!P$9),1,-2),IF(AND(AA$25=\"\",AA$28<>\"\"),IF(OR(AA$28<'KPI calculation'!P$9),-2,1),IF(AND(OR(AA$25<'KPI calculation'!P$9,AA$25='KPI calculation'!P$9),AA$28>'KPI calculation'!P$9),1,-2))))","v":1},null,{"$f":"IF(AND(AC$25=\"\",AC$28=\"\"),\"\",IF(AND(AC$25<>\"\",AC$28=\"\"),IF(OR(AC$25<'KPI calculation'!Q$9,AC$25='KPI calculation'!Q$9),1,-2),IF(AND(AC$25=\"\",AC$28<>\"\"),IF(OR(AC$28<'KPI calculation'!Q$9),-2,1),IF(AND(OR(AC$25<'KPI calculation'!Q$9,AC$25='KPI calculation'!Q$9),AC$28>'KPI calculation'!Q$9),1,-2))))","v":1},null,{"$f":"IF(AND(AE$25=\"\",AE$28=\"\"),\"\",IF(AND(AE$25<>\"\",AE$28=\"\"),IF(OR(AE$25<'KPI calculation'!R$9,AE$25='KPI calculation'!R$9),1,-2),IF(AND(AE$25=\"\",AE$28<>\"\"),IF(OR(AE$28<'KPI calculation'!R$9),-2,1),IF(AND(OR(AE$25<'KPI calculation'!R$9,AE$25='KPI calculation'!R$9),AE$28>'KPI calculation'!R$9),1,-2))))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"B200","v":"Debt Service Ratio"},null,"Scenario 2",null,null,null,null,null,{"$f":"IF(AND(J$61=\"\",J$64=\"\"),\"\",IF(AND(J$61<>\"\",J$64=\"\"),IF(OR(J$61<'KPI calculation'!G$25,J$61='KPI calculation'!G$25),1,-2),IF(AND(J$61=\"\",J$64<>\"\"),IF(OR(J$64<'KPI calculation'!G$25),-2,1),IF(AND(OR(J$61<'KPI calculation'!G$25,J$61='KPI calculation'!G$25),J$64>'KPI calculation'!G$25),1,-2))))","v":""},null,null,{"$f":"IF(AND(M$61=\"\",M$64=\"\"),\"\",IF(AND(M$61<>\"\",M$64=\"\"),IF(OR(M$61<'KPI calculation'!I$25,M$61='KPI calculation'!I$25),1,-2),IF(AND(M$61=\"\",M$64<>\"\"),IF(OR(M$64<'KPI calculation'!I$25),-2,1),IF(AND(OR(M$61<'KPI calculation'!I$25,M$61='KPI calculation'!I$25),M$64>'KPI calculation'!I$25),1,-2))))","v":""},null,{"$f":"IF(AND(O$61=\"\",O$64=\"\"),\"\",IF(AND(O$61<>\"\",O$64=\"\"),IF(OR(O$61<'KPI calculation'!J$25,O$61='KPI calculation'!J$25),1,-2),IF(AND(O$61=\"\",O$64<>\"\"),IF(OR(O$64<'KPI calculation'!J$25),-2,1),IF(AND(OR(O$61<'KPI calculation'!J$25,O$61='KPI calculation'!J$25),O$64>'KPI calculation'!J$25),1,-2))))","v":""},null,{"$f":"IF(AND(Q$61=\"\",Q$64=\"\"),\"\",IF(AND(Q$61<>\"\",Q$64=\"\"),IF(OR(Q$61<'KPI calculation'!K$25,Q$61='KPI calculation'!K$25),1,-2),IF(AND(Q$61=\"\",Q$64<>\"\"),IF(OR(Q$64<'KPI calculation'!K$25),-2,1),IF(AND(OR(Q$61<'KPI calculation'!K$25,Q$61='KPI calculation'!K$25),Q$64>'KPI calculation'!K$25),1,-2))))","v":""},null,{"$f":"IF(AND(S$61=\"\",S$64=\"\"),\"\",IF(AND(S$61<>\"\",S$64=\"\"),IF(OR(S$61<'KPI calculation'!L$25,S$61='KPI calculation'!L$25),1,-2),IF(AND(S$61=\"\",S$64<>\"\"),IF(OR(S$64<'KPI calculation'!L$25),-2,1),IF(AND(OR(S$61<'KPI calculation'!L$25,S$61='KPI calculation'!L$25),S$64>'KPI calculation'!L$25),1,-2))))","v":""},null,{"$f":"IF(AND(U$61=\"\",U$64=\"\"),\"\",IF(AND(U$61<>\"\",U$64=\"\"),IF(OR(U$61<'KPI calculation'!M$25,U$61='KPI calculation'!M$25),1,-2),IF(AND(U$61=\"\",U$64<>\"\"),IF(OR(U$64<'KPI calculation'!M$25),-2,1),IF(AND(OR(U$61<'KPI calculation'!M$25,U$61='KPI calculation'!M$25),U$64>'KPI calculation'!M$25),1,-2))))","v":""},null,{"$f":"IF(AND(W$61=\"\",W$64=\"\"),\"\",IF(AND(W$61<>\"\",W$64=\"\"),IF(OR(W$61<'KPI calculation'!N$25,W$61='KPI calculation'!N$25),1,-2),IF(AND(W$61=\"\",W$64<>\"\"),IF(OR(W$64<'KPI calculation'!N$25),-2,1),IF(AND(OR(W$61<'KPI calculation'!N$25,W$61='KPI calculation'!N$25),W$64>'KPI calculation'!N$25),1,-2))))","v":""},null,{"$f":"IF(AND(Y$61=\"\",Y$64=\"\"),\"\",IF(AND(Y$61<>\"\",Y$64=\"\"),IF(OR(Y$61<'KPI calculation'!O$25,Y$61='KPI calculation'!O$25),1,-2),IF(AND(Y$61=\"\",Y$64<>\"\"),IF(OR(Y$64<'KPI calculation'!O$25),-2,1),IF(AND(OR(Y$61<'KPI calculation'!O$25,Y$61='KPI calculation'!O$25),Y$64>'KPI calculation'!O$25),1,-2))))","v":""},null,{"$f":"IF(AND(AA$61=\"\",AA$64=\"\"),\"\",IF(AND(AA$61<>\"\",AA$64=\"\"),IF(OR(AA$61<'KPI calculation'!P$25,AA$61='KPI calculation'!P$25),1,-2),IF(AND(AA$61=\"\",AA$64<>\"\"),IF(OR(AA$64<'KPI calculation'!P$25),-2,1),IF(AND(OR(AA$61<'KPI calculation'!P$25,AA$61='KPI calculation'!P$25),AA$64>'KPI calculation'!P$25),1,-2))))","v":""},null,{"$f":"IF(AND(AC$61=\"\",AC$64=\"\"),\"\",IF(AND(AC$61<>\"\",AC$64=\"\"),IF(OR(AC$61<'KPI calculation'!Q$25,AC$61='KPI calculation'!Q$25),1,-2),IF(AND(AC$61=\"\",AC$64<>\"\"),IF(OR(AC$64<'KPI calculation'!Q$25),-2,1),IF(AND(OR(AC$61<'KPI calculation'!Q$25,AC$61='KPI calculation'!Q$25),AC$64>'KPI calculation'!Q$25),1,-2))))","v":""},null,{"$f":"IF(AND(AE$61=\"\",AE$64=\"\"),\"\",IF(AND(AE$61<>\"\",AE$64=\"\"),IF(OR(AE$61<'KPI calculation'!R$25,AE$61='KPI calculation'!R$25),1,-2),IF(AND(AE$61=\"\",AE$64<>\"\"),IF(OR(AE$64<'KPI calculation'!R$25),-2,1),IF(AND(OR(AE$61<'KPI calculation'!R$25,AE$61='KPI calculation'!R$25),AE$64>'KPI calculation'!R$25),1,-2))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"B286","v":"Building & Infrastructure Renewals Ratio"},null,"Scenario 3",null,null,null,null,null,{"$f":"IF(ISERROR('KPI calculation'!G$18)=TRUE,\"N/A\",IF(AND(J$43=\"\",J$46=\"\"),\"\",IF(AND(J$43<>\"\",J$46=\"\"),IF(OR(J$43<'KPI calculation'!G$18,J$43='KPI calculation'!G$18),1,-2),IF(AND(J$43=\"\",J$46<>\"\"),IF(OR(J$46<'KPI calculation'!G$18),-2,1),IF(AND(OR(J$43<'KPI calculation'!G$18,J$43='KPI calculation'!G$18),J$46>'KPI calculation'!G$18),1,-2)))))","v":-2},null,null,{"$f":"IF(ISERROR('KPI calculation'!I$18)=TRUE,\"N/A\",IF(AND(M$43=\"\",M$46=\"\"),\"\",IF(AND(M$43<>\"\",M$46=\"\"),IF(OR(M$43<'KPI calculation'!I$18,M$43='KPI calculation'!I$18),1,-2),IF(AND(M$43=\"\",M$46<>\"\"),IF(OR(M$46<'KPI calculation'!I$18),-2,1),IF(AND(OR(M$43<'KPI calculation'!I$18,M$43='KPI calculation'!I$18),M$46>'KPI calculation'!I$18),1,-2)))))","v":1},null,{"$f":"IF(ISERROR('KPI calculation'!J$18)=TRUE,\"N/A\",IF(AND(O$43=\"\",O$46=\"\"),\"\",IF(AND(O$43<>\"\",O$46=\"\"),IF(OR(O$43<'KPI calculation'!J$18,O$43='KPI calculation'!J$18),1,-2),IF(AND(O$43=\"\",O$46<>\"\"),IF(OR(O$46<'KPI calculation'!J$18),-2,1),IF(AND(OR(O$43<'KPI calculation'!J$18,O$43='KPI calculation'!J$18),O$46>'KPI calculation'!J$18),1,-2)))))","v":1},null,{"$f":"IF(ISERROR('KPI calculation'!K$18)=TRUE,\"N/A\",IF(AND(Q$43=\"\",Q$46=\"\"),\"\",IF(AND(Q$43<>\"\",Q$46=\"\"),IF(OR(Q$43<'KPI calculation'!K$18,Q$43='KPI calculation'!K$18),1,-2),IF(AND(Q$43=\"\",Q$46<>\"\"),IF(OR(Q$46<'KPI calculation'!K$18),-2,1),IF(AND(OR(Q$43<'KPI calculation'!K$18,Q$43='KPI calculation'!K$18),Q$46>'KPI calculation'!K$18),1,-2)))))","v":1},null,{"$f":"IF(ISERROR('KPI calculation'!L$18)=TRUE,\"N/A\",IF(AND(S$43=\"\",S$46=\"\"),\"\",IF(AND(S$43<>\"\",S$46=\"\"),IF(OR(S$43<'KPI calculation'!L$18,S$43='KPI calculation'!L$18),1,-2),IF(AND(S$43=\"\",S$46<>\"\"),IF(OR(S$46<'KPI calculation'!L$18),-2,1),IF(AND(OR(S$43<'KPI calculation'!L$18,S$43='KPI calculation'!L$18),S$46>'KPI calculation'!L$18),1,-2)))))","v":1},null,{"$f":"IF(ISERROR('KPI calculation'!M$18)=TRUE,\"N/A\",IF(AND(U$43=\"\",U$46=\"\"),\"\",IF(AND(U$43<>\"\",U$46=\"\"),IF(OR(U$43<'KPI calculation'!M$18,U$43='KPI calculation'!M$18),1,-2),IF(AND(U$43=\"\",U$46<>\"\"),IF(OR(U$46<'KPI calculation'!M$18),-2,1),IF(AND(OR(U$43<'KPI calculation'!M$18,U$43='KPI calculation'!M$18),U$46>'KPI calculation'!M$18),1,-2)))))","v":1},null,{"$f":"IF(ISERROR('KPI calculation'!N$18)=TRUE,\"N/A\",IF(AND(W$43=\"\",W$46=\"\"),\"\",IF(AND(W$43<>\"\",W$46=\"\"),IF(OR(W$43<'KPI calculation'!N$18,W$43='KPI calculation'!N$18),1,-2),IF(AND(W$43=\"\",W$46<>\"\"),IF(OR(W$46<'KPI calculation'!N$18),-2,1),IF(AND(OR(W$43<'KPI calculation'!N$18,W$43='KPI calculation'!N$18),W$46>'KPI calculation'!N$18),1,-2)))))","v":1},null,{"$f":"IF(ISERROR('KPI calculation'!O$18)=TRUE,\"N/A\",IF(AND(Y$43=\"\",Y$46=\"\"),\"\",IF(AND(Y$43<>\"\",Y$46=\"\"),IF(OR(Y$43<'KPI calculation'!O$18,Y$43='KPI calculation'!O$18),1,-2),IF(AND(Y$43=\"\",Y$46<>\"\"),IF(OR(Y$46<'KPI calculation'!O$18),-2,1),IF(AND(OR(Y$43<'KPI calculation'!O$18,Y$43='KPI calculation'!O$18),Y$46>'KPI calculation'!O$18),1,-2)))))","v":1},null,{"$f":"IF(ISERROR('KPI calculation'!P$18)=TRUE,\"N/A\",IF(AND(AA$43=\"\",AA$46=\"\"),\"\",IF(AND(AA$43<>\"\",AA$46=\"\"),IF(OR(AA$43<'KPI calculation'!P$18,AA$43='KPI calculation'!P$18),1,-2),IF(AND(AA$43=\"\",AA$46<>\"\"),IF(OR(AA$46<'KPI calculation'!P$18),-2,1),IF(AND(OR(AA$43<'KPI calculation'!P$18,AA$43='KPI calculation'!P$18),AA$46>'KPI calculation'!P$18),1,-2)))))","v":1},null,{"$f":"IF(ISERROR('KPI calculation'!Q$18)=TRUE,\"N/A\",IF(AND(AC$43=\"\",AC$46=\"\"),\"\",IF(AND(AC$43<>\"\",AC$46=\"\"),IF(OR(AC$43<'KPI calculation'!Q$18,AC$43='KPI calculation'!Q$18),1,-2),IF(AND(AC$43=\"\",AC$46<>\"\"),IF(OR(AC$46<'KPI calculation'!Q$18),-2,1),IF(AND(OR(AC$43<'KPI calculation'!Q$18,AC$43='KPI calculation'!Q$18),AC$46>'KPI calculation'!Q$18),1,-2)))))","v":1},null,{"$f":"IF(ISERROR('KPI calculation'!R$18)=TRUE,\"N/A\",IF(AND(AE$43=\"\",AE$46=\"\"),\"\",IF(AND(AE$43<>\"\",AE$46=\"\"),IF(OR(AE$43<'KPI calculation'!R$18,AE$43='KPI calculation'!R$18),1,-2),IF(AND(AE$43=\"\",AE$46<>\"\"),IF(OR(AE$46<'KPI calculation'!R$18),-2,1),IF(AND(OR(AE$43<'KPI calculation'!R$18,AE$43='KPI calculation'!R$18),AE$46>'KPI calculation'!R$18),1,-2)))))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Operational Result before capital Grants & Contributions",null,"Scenario 1",null,null,null,null,null,{"$f":"IF(ISERROR('Chart Data'!$G$1532)=TRUE,IF(ISERROR('Chart Data'!$H$1532)=TRUE,IF(ISERROR('Chart Data'!$I$1532)=TRUE,\"\",-2),0),1)","v":-2},null,null,{"$f":"IF(ISERROR('Chart Data'!$G$1533)=TRUE,IF(ISERROR('Chart Data'!$H$1533)=TRUE,IF(ISERROR('Chart Data'!$I$1533)=TRUE,\"\",-2),0),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1534)=TRUE,IF(ISERROR('Chart Data'!$H$1534)=TRUE,IF(ISERROR('Chart Data'!$I$1534)=TRUE,\"\",-2),0),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1535)=TRUE,IF(ISERROR('Chart Data'!$H$1535)=TRUE,IF(ISERROR('Chart Data'!$I$1535)=TRUE,\"\",-2),0),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1536)=TRUE,IF(ISERROR('Chart Data'!$H$1536)=TRUE,IF(ISERROR('Chart Data'!$I$1536)=TRUE,\"\",-2),0),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1537)=TRUE,IF(ISERROR('Chart Data'!$H$1537)=TRUE,IF(ISERROR('Chart Data'!$I$1537)=TRUE,\"\",-2),0),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1538)=TRUE,IF(ISERROR('Chart Data'!$H$1538)=TRUE,IF(ISERROR('Chart Data'!$I$1538)=TRUE,\"\",-2),0),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1539)=TRUE,IF(ISERROR('Chart Data'!$H$1539)=TRUE,IF(ISERROR('Chart Data'!$I$1539)=TRUE,\"\",-2),0),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1540)=TRUE,IF(ISERROR('Chart Data'!$H$1540)=TRUE,IF(ISERROR('Chart Data'!$I$1540)=TRUE,\"\",-2),0),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1541)=TRUE,IF(ISERROR('Chart Data'!$H$1541)=TRUE,IF(ISERROR('Chart Data'!$I$1541)=TRUE,\"\",-2),0),1)","v":0},null,{"$f":"IF(ISERROR('Chart Data'!$G$1542)=TRUE,IF(ISERROR('Chart Data'!$H$1542)=TRUE,IF(ISERROR('Chart Data'!$I$1542)=TRUE,\"\",-2),0),1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"B285","v":"Rates, Annual Charges, Interest & Extra Charges Outstanding Percentage"},null,"Scenario 2",null,null,null,null,null,{"$f":"IF(ISERROR('Chart Data'!$G$1616)=TRUE,IF(ISERROR('Chart Data'!$H$1616)=TRUE,IF(ISERROR('Chart Data'!$I$1616)=TRUE,\"\",-2),0),1)","v":-2},null,null,{"$f":"IF(ISERROR('Chart Data'!$G$1617)=TRUE,IF(ISERROR('Chart Data'!$H$1617)=TRUE,IF(ISERROR('Chart Data'!$I$1617)=TRUE,\"\",-2),0),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1618)=TRUE,IF(ISERROR('Chart Data'!$H$1618)=TRUE,IF(ISERROR('Chart Data'!$I$1618)=TRUE,\"\",-2),0),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1619)=TRUE,IF(ISERROR('Chart Data'!$H$1619)=TRUE,IF(ISERROR('Chart Data'!$I$1619)=TRUE,\"\",-2),0),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1620)=TRUE,IF(ISERROR('Chart Data'!$H$1620)=TRUE,IF(ISERROR('Chart Data'!$I$1620)=TRUE,\"\",-2),0),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1621)=TRUE,IF(ISERROR('Chart Data'!$H$1621)=TRUE,IF(ISERROR('Chart Data'!$I$1621)=TRUE,\"\",-2),0),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1622)=TRUE,IF(ISERROR('Chart Data'!$H$1622)=TRUE,IF(ISERROR('Chart Data'!$I$1622)=TRUE,\"\",-2),0),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1623)=TRUE,IF(ISERROR('Chart Data'!$H$1623)=TRUE,IF(ISERROR('Chart Data'!$I$1623)=TRUE,\"\",-2),0),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1624)=TRUE,IF(ISERROR('Chart Data'!$H$1624)=TRUE,IF(ISERROR('Chart Data'!$I$1624)=TRUE,\"\",-2),0),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1625)=TRUE,IF(ISERROR('Chart Data'!$H$1625)=TRUE,IF(ISERROR('Chart Data'!$I$1625)=TRUE,\"\",-2),0),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1626)=TRUE,IF(ISERROR('Chart Data'!$H$1626)=TRUE,IF(ISERROR('Chart Data'!$I$1626)=TRUE,\"\",-2),0),1)","v":-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Operational Result before capital Grants & Contributions",null,"Scenario 3",null,null,null,null,null,{"$f":"IF(ISERROR('Chart Data'!$G$1532)=TRUE,IF(ISERROR('Chart Data'!$H$1532)=TRUE,IF(ISERROR('Chart Data'!$I$1532)=TRUE,\"\",-2),0),1)","v":-2},null,null,{"$f":"IF(ISERROR('Chart Data'!$G$1533)=TRUE,IF(ISERROR('Chart Data'!$H$1533)=TRUE,IF(ISERROR('Chart Data'!$I$1533)=TRUE,\"\",-2),0),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1534)=TRUE,IF(ISERROR('Chart Data'!$H$1534)=TRUE,IF(ISERROR('Chart Data'!$I$1534)=TRUE,\"\",-2),0),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1535)=TRUE,IF(ISERROR('Chart Data'!$H$1535)=TRUE,IF(ISERROR('Chart Data'!$I$1535)=TRUE,\"\",-2),0),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1536)=TRUE,IF(ISERROR('Chart Data'!$H$1536)=TRUE,IF(ISERROR('Chart Data'!$I$1536)=TRUE,\"\",-2),0),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1537)=TRUE,IF(ISERROR('Chart Data'!$H$1537)=TRUE,IF(ISERROR('Chart Data'!$I$1537)=TRUE,\"\",-2),0),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1538)=TRUE,IF(ISERROR('Chart Data'!$H$1538)=TRUE,IF(ISERROR('Chart Data'!$I$1538)=TRUE,\"\",-2),0),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1539)=TRUE,IF(ISERROR('Chart Data'!$H$1539)=TRUE,IF(ISERROR('Chart Data'!$I$1539)=TRUE,\"\",-2),0),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1540)=TRUE,IF(ISERROR('Chart Data'!$H$1540)=TRUE,IF(ISERROR('Chart Data'!$I$1540)=TRUE,\"\",-2),0),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1541)=TRUE,IF(ISERROR('Chart Data'!$H$1541)=TRUE,IF(ISERROR('Chart Data'!$I$1541)=TRUE,\"\",-2),0),1)","v":0},null,{"$f":"IF(ISERROR('Chart Data'!$G$1542)=TRUE,IF(ISERROR('Chart Data'!$H$1542)=TRUE,IF(ISERROR('Chart Data'!$I$1542)=TRUE,\"\",-2),0),1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"B289","v":"Unrestricted Current Ratio"},null,"Scenario 3",null,null,null,null,null,{"$f":"IF(ISERROR('Chart Data'!$G$1504)=TRUE,IF(ISERROR('Chart Data'!$H$1504)=TRUE,IF(ISERROR('Chart Data'!$I$1504)=TRUE,\"\",-2),0),1)","v":0},null,null,{"$f":"IF(ISERROR('Chart Data'!$G$1505)=TRUE,IF(ISERROR('Chart Data'!$H$1505)=TRUE,IF(ISERROR('Chart Data'!$I$1505)=TRUE,\"\",-2),0),1)","v":0},null,{"$f":"IF(ISERROR('Chart Data'!$G$1506)=TRUE,IF(ISERROR('Chart Data'!$H$1506)=TRUE,IF(ISERROR('Chart Data'!$I$1506)=TRUE,\"\",-2),0),1)","v":0},null,{"$f":"IF(ISERROR('Chart Data'!$G$1507)=TRUE,IF(ISERROR('Chart Data'!$H$1507)=TRUE,IF(ISERROR('Chart Data'!$I$1507)=TRUE,\"\",-2),0),1)","v":0},null,{"$f":"IF(ISERROR('Chart Data'!$G$1508)=TRUE,IF(ISERROR('Chart Data'!$H$1508)=TRUE,IF(ISERROR('Chart Data'!$I$1508)=TRUE,\"\",-2),0),1)","v":0},null,{"$f":"IF(ISERROR('Chart Data'!$G$1509)=TRUE,IF(ISERROR('Chart Data'!$H$1509)=TRUE,IF(ISERROR('Chart Data'!$I$1509)=TRUE,\"\",-2),0),1)","v":0},null,{"$f":"IF(ISERROR('Chart Data'!$G$1510)=TRUE,IF(ISERROR('Chart Data'!$H$1510)=TRUE,IF(ISERROR('Chart Data'!$I$1510)=TRUE,\"\",-2),0),1)","v":0},null,{"$f":"IF(ISERROR('Chart Data'!$G$1511)=TRUE,IF(ISERROR('Chart Data'!$H$1511)=TRUE,IF(ISERROR('Chart Data'!$I$1511)=TRUE,\"\",-2),0),1)","v":1},null,{"$f":"IF(ISERROR('Chart Data'!$G$1512)=TRUE,IF(ISERROR('Chart Data'!$H$1512)=TRUE,IF(ISERROR('Chart Data'!$I$1512)=TRUE,\"\",-2),0),1)","v":1},null,{"$f":"IF(ISERROR('Chart Data'!$G$1513)=TRUE,IF(ISERROR('Chart Data'!$H$1513)=TRUE,IF(ISERROR('Chart Data'!$I$1513)=TRUE,\"\",-2),0),1)","v":1},null,{"$f":"IF(ISERROR('Chart Data'!$G$1514)=TRUE,IF(ISERROR('Chart Data'!$H$1514)=TRUE,IF(ISERROR('Chart Data'!$I$1514)=TRUE,\"\",-2),0),1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"B290","v":"Debt Service Ratio"},null,"Scenario 3",null,null,null,null,null,{"$f":"IF(ISERROR('Chart Data'!$G$1587)=TRUE,IF(ISERROR('Chart Data'!$H$1587)=TRUE,IF(ISERROR('Chart Data'!$I$1587)=TRUE,\"\",-2),0),1)","v":1},null,null,{"$f":"IF(ISERROR('Chart Data'!$G$1588)=TRUE,IF(ISERROR('Chart Data'!$H$1588)=TRUE,IF(ISERROR('Chart Data'!$I$1588)=TRUE,\"\",-2),0),1)","v":1},null,{"$f":"IF(ISERROR('Chart Data'!$G$1589)=TRUE,IF(ISERROR('Chart Data'!$H$1589)=TRUE,IF(ISERROR('Chart Data'!$I$1589)=TRUE,\"\",-2),0),1)","v":1},null,{"$f":"IF(ISERROR('Chart Data'!$G$1590)=TRUE,IF(ISERROR('Chart Data'!$H$1590)=TRUE,IF(ISERROR('Chart Data'!$I$1590)=TRUE,\"\",-2),0),1)","v":1},null,{"$f":"IF(ISERROR('Chart Data'!$G$1591)=TRUE,IF(ISERROR('Chart Data'!$H$1591)=TRUE,IF(ISERROR('Chart Data'!$I$1591)=TRUE,\"\",-2),0),1)","v":1},null,{"$f":"IF(ISERROR('Chart Data'!$G$1592)=TRUE,IF(ISERROR('Chart Data'!$H$1592)=TRUE,IF(ISERROR('Chart Data'!$I$1592)=TRUE,\"\",-2),0),1)","v":1},null,{"$f":"IF(ISERROR('Chart Data'!$G$1593)=TRUE,IF(ISERROR('Chart Data'!$H$1593)=TRUE,IF(ISERROR('Chart Data'!$I$1593)=TRUE,\"\",-2),0),1)","v":1},null,{"$f":"IF(ISERROR('Chart Data'!$G$1594)=TRUE,IF(ISERROR('Chart Data'!$H$1594)=TRUE,IF(ISERROR('Chart Data'!$I$1594)=TRUE,\"\",-2),0),1)","v":1},null,{"$f":"IF(ISERROR('Chart Data'!$G$1595)=TRUE,IF(ISERROR('Chart Data'!$H$1595)=TRUE,IF(ISERROR('Chart Data'!$I$1595)=TRUE,\"\",-2),0),1)","v":1},null,{"$f":"IF(ISERROR('Chart Data'!$G$1596)=TRUE,IF(ISERROR('Chart Data'!$H$1596)=TRUE,IF(ISERROR('Chart Data'!$I$1596)=TRUE,\"\",-2),0),1)","v":1},null,{"$f":"IF(ISERROR('Chart Data'!$G$1597)=TRUE,IF(ISERROR('Chart Data'!$H$1597)=TRUE,IF(ISERROR('Chart Data'!$I$1597)=TRUE,\"\",-2),0),1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"B292","v":"Rates, Annual Charges, Interest & Extra Charges Outstanding Percentage"},null,"Scenario 3",null,null,null,null,null,{"$f":"IF(ISERROR('Chart Data'!$G$1616)=TRUE,IF(ISERROR('Chart Data'!$H$1616)=TRUE,IF(ISERROR('Chart Data'!$I$1616)=TRUE,\"\",-2),0),1)","v":-2},null,null,{"$f":"IF(ISERROR('Chart Data'!$G$1617)=TRUE,IF(ISERROR('Chart Data'!$H$1617)=TRUE,IF(ISERROR('Chart Data'!$I$1617)=TRUE,\"\",-2),0),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1618)=TRUE,IF(ISERROR('Chart Data'!$H$1618)=TRUE,IF(ISERROR('Chart Data'!$I$1618)=TRUE,\"\",-2),0),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1619)=TRUE,IF(ISERROR('Chart Data'!$H$1619)=TRUE,IF(ISERROR('Chart Data'!$I$1619)=TRUE,\"\",-2),0),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1620)=TRUE,IF(ISERROR('Chart Data'!$H$1620)=TRUE,IF(ISERROR('Chart Data'!$I$1620)=TRUE,\"\",-2),0),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1621)=TRUE,IF(ISERROR('Chart Data'!$H$1621)=TRUE,IF(ISERROR('Chart Data'!$I$1621)=TRUE,\"\",-2),0),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1622)=TRUE,IF(ISERROR('Chart Data'!$H$1622)=TRUE,IF(ISERROR('Chart Data'!$I$1622)=TRUE,\"\",-2),0),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1623)=TRUE,IF(ISERROR('Chart Data'!$H$1623)=TRUE,IF(ISERROR('Chart Data'!$I$1623)=TRUE,\"\",-2),0),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1624)=TRUE,IF(ISERROR('Chart Data'!$H$1624)=TRUE,IF(ISERROR('Chart Data'!$I$1624)=TRUE,\"\",-2),0),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1625)=TRUE,IF(ISERROR('Chart Data'!$H$1625)=TRUE,IF(ISERROR('Chart Data'!$I$1625)=TRUE,\"\",-2),0),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1626)=TRUE,IF(ISERROR('Chart Data'!$H$1626)=TRUE,IF(ISERROR('Chart Data'!$I$1626)=TRUE,\"\",-2),0),1)","v":-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"B293","v":"Building & Infrastructure Renewals Ratio"},null,"Scenario 3",null,null,null,null,null,{"$f":"IF(ISERROR('Chart Data'!$G$1560)=TRUE,IF(ISERROR('Chart Data'!$I$1560)=TRUE,\"\",-2),1)","v":-2},null,null,{"$f":"IF(ISERROR('Chart Data'!$G$1561)=TRUE,IF(ISERROR('Chart Data'!$I$1561)=TRUE,\"\",-2),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1562)=TRUE,IF(ISERROR('Chart Data'!$I$1562)=TRUE,\"\",-2),1)","v":1},null,{"$f":"IF(ISERROR('Chart Data'!$G$1563)=TRUE,IF(ISERROR('Chart Data'!$I$1563)=TRUE,\"\",-2),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1564)=TRUE,IF(ISERROR('Chart Data'!$I$1564)=TRUE,\"\",-2),1)","v":-2},null,{"$f":"IF(ISERROR('Chart Data'!$G$1565)=TRUE,IF(ISERROR('Chart Data'!$I$1565)=TRUE,\"\",-2),1)","v":1},null,{"$f":"IF(ISERROR('Chart Data'!$G$1566)=TRUE,IF(ISERROR('Chart Data'!$I$1566)=TRUE,\"\",-2),1)","v":1},null,{"$f":"IF(ISERROR('Chart Data'!$G$1567)=TRUE,IF(ISERROR('Chart Data'!$I$1567)=TRUE,\"\",-2),1)","v":1},null,{"$f":"IF(ISERROR('Chart Data'!$G$1568)=TRUE,IF(ISERROR('Chart Data'!$I$1568)=TRUE,\"\",-2),1)","v":1},null,{"$f":"IF(ISERROR('Chart Data'!$G$1569)=TRUE,IF(ISERROR('Chart Data'!$I$1569)=TRUE,\"\",-2),1)","v":1},null,{"$f":"IF(ISERROR('Chart Data'!$G$1570)=TRUE,IF(ISERROR('Chart Data'!$I$1570)=TRUE,\"\",-2),1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"KPI - Benchmark Targets","index":35,"n_rows":446,"n_cols":20,"rows_kept":139,"cut":true,"hidden":false,"merged":[[249,0,260,0],[165,0,176,0],[177,0,188,0],[189,0,200,0],[201,0,212,0],[213,0,224,0],[386,0,397,0],[326,0,337,0],[338,0,349,0],[350,0,361,0],[362,0,373,0],[374,0,385,0],[266,0,277,0],[278,0,289,0],[290,0,301,0],[302,0,313,0],[314,0,325,0],[262,0,262,1],[10,0,21,0],[22,0,33,0],[46,0,57,0],[70,0,81,0],[99,0,110,0],[83,0,83,1],[34,0,45,0],[138,0,149,0],[150,0,161,0],[58,0,69,0],[87,0,98,0],[111,0,122,0],[123,0,134,0],[225,0,236,0],[237,0,248,0]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"KPI Benchmark Targets - \"&PROPER(general_fund_name)","v":"KPI Benchmark Targets - General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,{"$f":"'KPI calculation'!B4","v":"2010/11"},{"$f":"'KPI calculation'!C4","v":"2011/12"},{"$f":"'KPI calculation'!D4","v":"2012/13"},{"$f":"'KPI calculation'!E4","v":"2013/14"},{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Council's Target Benchmarks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["New Note 13 Ratios",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'KPI calculation'!A7","v":"Operating Performance Ratio 1)"},{"$f":"\"min amber: \"&PROPER(general_fund_name)","v":"min amber: General Fund"},null,null,null,null,-0.06,-0.06,-0.06,-0.06,-0.06,-0.06,-0.06,-0.06,-0.06,-0.06,-0.06," "," "," "]
[null,{"$f":"\"min green: \"&PROPER(general_fund_name)","v":"min green: General Fund"},null,null,null,null,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04," "," "," "]
[null,{"$f":"\"max green: \"&PROPER(general_fund_name)","v":"max green: General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"\"max amber:\"&PROPER(general_fund_name)","v":"max amber:General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"min amber: Consolidated",{"$f":"IF('[1]KPI - Benchmark Targets'!C11=\"\",\"\",'[1]KPI - Benchmark Targets'!C11)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!D11=\"\",\"\",'[1]KPI - Benchmark Targets'!D11)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!E11=\"\",\"\",'[1]KPI - Benchmark Targets'!E11)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!F11=\"\",\"\",'[1]KPI - Benchmark Targets'!F11)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!G11=\"\",\"\",'[1]KPI - Benchmark Targets'!G11)","v":-0.05},{"$f":"IF('[1]KPI - Benchmark Targets'!H11=\"\",\"\",'[1]KPI - Benchmark Targets'!H11)","v":-0.05},{"$f":"IF('[1]KPI - Benchmark Targets'!I11=\"\",\"\",'[1]KPI - Benchmark Targets'!I11)","v":-0.05},{"$f":"IF('[1]KPI - Benchmark Targets'!J11=\"\",\"\",'[1]KPI - Benchmark Targets'!J11)","v":-0.05},{"$f":"IF('[1]KPI - Benchmark Targets'!K11=\"\",\"\",'[1]KPI - Benchmark Targets'!K11)","v":-0.05},{"$f":"IF('[1]KPI - Benchmark Targets'!L11=\"\",\"\",'[1]KPI - Benchmark Targets'!L11)","v":-0.05},{"$f":"IF('[1]KPI - Benchmark Targets'!M11=\"\",\"\",'[1]KPI - Benchmark Targets'!M11)","v":-0.05},{"$f":"IF('[1]KPI - Benchmark Targets'!N11=\"\",\"\",'[1]KPI - Benchmark Targets'!N11)","v":-0.05},{"$f":"IF('[1]KPI - Benchmark Targets'!O11=\"\",\"\",'[1]KPI - Benchmark Targets'!O11)","v":-0.05},{"$f":"IF('[1]KPI - Benchmark Targets'!P11=\"\",\"\",'[1]KPI - Benchmark Targets'!P11)","v":-0.05},{"$f":"IF('[1]KPI - Benchmark Targets'!Q11=\"\",\"\",'[1]KPI - Benchmark Targets'!Q11)","v":-0.05}," "," "," "]
[null,"min green: Consolidated",{"$f":"IF('[1]KPI - Benchmark Targets'!C12=\"\",\"\",'[1]KPI - Benchmark Targets'!C12)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!D12=\"\",\"\",'[1]KPI - Benchmark Targets'!D12)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!E12=\"\",\"\",'[1]KPI - Benchmark Targets'!E12)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!F12=\"\",\"\",'[1]KPI - Benchmark Targets'!F12)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!G12=\"\",\"\",'[1]KPI - Benchmark Targets'!G12)","v":-0.04},{"$f":"IF('[1]KPI - Benchmark Targets'!H12=\"\",\"\",'[1]KPI - Benchmark Targets'!H12)","v":-0.04},{"$f":"IF('[1]KPI - Benchmark Targets'!I12=\"\",\"\",'[1]KPI - Benchmark Targets'!I12)","v":-0.04},{"$f":"IF('[1]KPI - Benchmark Targets'!J12=\"\",\"\",'[1]KPI - Benchmark Targets'!J12)","v":-0.04},{"$f":"IF('[1]KPI - Benchmark Targets'!K12=\"\",\"\",'[1]KPI - Benchmark Targets'!K12)","v":-0.04},{"$f":"IF('[1]KPI - Benchmark Targets'!L12=\"\",\"\",'[1]KPI - Benchmark Targets'!L12)","v":-0.04},{"$f":"IF('[1]KPI - Benchmark Targets'!M12=\"\",\"\",'[1]KPI - Benchmark Targets'!M12)","v":-0.04},{"$f":"IF('[1]KPI - Benchmark Targets'!N12=\"\",\"\",'[1]KPI - Benchmark Targets'!N12)","v":-0.04},{"$f":"IF('[1]KPI - Benchmark Targets'!O12=\"\",\"\",'[1]KPI - Benchmark Targets'!O12)","v":-0.04},{"$f":"IF('[1]KPI - Benchmark Targets'!P12=\"\",\"\",'[1]KPI - Benchmark Targets'!P12)","v":-0.04},{"$f":"IF('[1]KPI - Benchmark Targets'!Q12=\"\",\"\",'[1]KPI - Benchmark Targets'!Q12)","v":-0.04}," "," "," "]
[null,"max green: Consolidated",{"$f":"IF('[1]KPI - Benchmark Targets'!C13=\"\",\"\",'[1]KPI - Benchmark Targets'!C13)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!D13=\"\",\"\",'[1]KPI - Benchmark Targets'!D13)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!E13=\"\",\"\",'[1]KPI - Benchmark Targets'!E13)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!F13=\"\",\"\",'[1]KPI - Benchmark Targets'!F13)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!G13=\"\",\"\",'[1]KPI - Benchmark Targets'!G13)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!H13=\"\",\"\",'[1]KPI - Benchmark Targets'!H13)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!I13=\"\",\"\",'[1]KPI - Benchmark Targets'!I13)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!J13=\"\",\"\",'[1]KPI - Benchmark Targets'!J13)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!K13=\"\",\"\",'[1]KPI - Benchmark Targets'!K13)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!L13=\"\",\"\",'[1]KPI - Benchmark Targets'!L13)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!M13=\"\",\"\",'[1]KPI - Benchmark Targets'!M13)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!N13=\"\",\"\",'[1]KPI - Benchmark Targets'!N13)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!O13=\"\",\"\",'[1]KPI - Benchmark Targets'!O13)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!P13=\"\",\"\",'[1]KPI - Benchmark Targets'!P13)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!Q13=\"\",\"\",'[1]KPI - Benchmark Targets'!Q13)","v":""}," "," "," "]
[null,"max amber: Consolidated",{"$f":"IF('[1]KPI - Benchmark Targets'!C14=\"\",\"\",'[1]KPI - Benchmark Targets'!C14)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!D14=\"\",\"\",'[1]KPI - Benchmark Targets'!D14)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!E14=\"\",\"\",'[1]KPI - Benchmark Targets'!E14)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!F14=\"\",\"\",'[1]KPI - Benchmark Targets'!F14)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!G14=\"\",\"\",'[1]KPI - Benchmark Targets'!G14)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!H14=\"\",\"\",'[1]KPI - Benchmark Targets'!H14)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!I14=\"\",\"\",'[1]KPI - Benchmark Targets'!I14)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!J14=\"\",\"\",'[1]KPI - Benchmark Targets'!J14)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!K14=\"\",\"\",'[1]KPI - Benchmark Targets'!K14)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!L14=\"\",\"\",'[1]KPI - Benchmark Targets'!L14)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!M14=\"\",\"\",'[1]KPI - Benchmark Targets'!M14)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!N14=\"\",\"\",'[1]KPI - Benchmark Targets'!N14)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!O14=\"\",\"\",'[1]KPI - Benchmark Targets'!O14)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!P14=\"\",\"\",'[1]KPI - Benchmark Targets'!P14)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!Q14=\"\",\"\",'[1]KPI - Benchmark Targets'!Q14)","v":""}," "," "," "]
[null,"min amber: used in Model",{"$f":"IF(C11=\"\",IF(C15=\"\",\"\",C15),C11)","v":""},"","","",-0.06,-0.06,-0.06,-0.06,-0.06,-0.06,-0.06,-0.06,-0.06,-0.06,-0.06," "," "," "]
[null,"min green: used in Model",{"$f":"IF(C12=\"\",IF(C16=\"\",\"\",C16),C12)","v":""},"","","",-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04,-0.04," "," "," "]
[null,"max green: used in Model",{"$f":"IF(C13=\"\",IF(C17=\"\",\"\",C17),C13)","v":""},"","","","","","","","","","","","","",""," "," "," "]
[null,"max amber: used in Model",{"$f":"IF(C14=\"\",IF(C18=\"\",\"\",C18),C14)","v":""},"","","","","","","","","","","","","",""," "," "," "]
[{"$f":"'KPI calculation'!A8","v":"Own Source Operating Revenue Ratio 1)"},{"$f":"\"min amber: \"&PROPER(general_fund_name)","v":"min amber: General Fund"},null,null,null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5," "," "," "]
[null,{"$f":"\"min green: \"&PROPER(general_fund_name)","v":"min green: General Fund"},null,null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6," "," "," "]
[null,{"$f":"\"max green: \"&PROPER(general_fund_name)","v":"max green: General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"\"max amber:\"&PROPER(general_fund_name)","v":"max amber:General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"min amber: Consolidated",{"$f":"IF('[1]KPI - Benchmark Targets'!C16=\"\",\"\",'[1]KPI - Benchmark Targets'!C16)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!D16=\"\",\"\",'[1]KPI - Benchmark Targets'!D16)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!E16=\"\",\"\",'[1]KPI - Benchmark Targets'!E16)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!F16=\"\",\"\",'[1]KPI - Benchmark Targets'!F16)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!G16=\"\",\"\",'[1]KPI - Benchmark Targets'!G16)","v":0.5},{"$f":"IF('[1]KPI - Benchmark Targets'!H16=\"\",\"\",'[1]KPI - Benchmark Targets'!H16)","v":0.5},{"$f":"IF('[1]KPI - Benchmark Targets'!I16=\"\",\"\",'[1]KPI - Benchmark Targets'!I16)","v":0.5},{"$f":"IF('[1]KPI - Benchmark Targets'!J16=\"\",\"\",'[1]KPI - Benchmark Targets'!J16)","v":0.5},{"$f":"IF('[1]KPI - Benchmark Targets'!K16=\"\",\"\",'[1]KPI - Benchmark Targets'!K16)","v":0.5},{"$f":"IF('[1]KPI - Benchmark Targets'!L16=\"\",\"\",'[1]KPI - Benchmark Targets'!L16)","v":0.5},{"$f":"IF('[1]KPI - Benchmark Targets'!M16=\"\",\"\",'[1]KPI - Benchmark Targets'!M16)","v":0.5},{"$f":"IF('[1]KPI - Benchmark Targets'!N16=\"\",\"\",'[1]KPI - Benchmark Targets'!N16)","v":0.5},{"$f":"IF('[1]KPI - Benchmark Targets'!O16=\"\",\"\",'[1]KPI - Benchmark Targets'!O16)","v":0.5},{"$f":"IF('[1]KPI - Benchmark Targets'!P16=\"\",\"\",'[1]KPI - Benchmark Targets'!P16)","v":0.5},{"$f":"IF('[1]KPI - Benchmark Targets'!Q16=\"\",\"\",'[1]KPI - Benchmark Targets'!Q16)","v":0.5}," "," "," "]
[null,"min green: Consolidated",{"$f":"IF('[1]KPI - Benchmark Targets'!C17=\"\",\"\",'[1]KPI - Benchmark Targets'!C17)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!D17=\"\",\"\",'[1]KPI - Benchmark Targets'!D17)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!E17=\"\",\"\",'[1]KPI - Benchmark Targets'!E17)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!F17=\"\",\"\",'[1]KPI - Benchmark Targets'!F17)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!G17=\"\",\"\",'[1]KPI - Benchmark Targets'!G17)","v":0.6},{"$f":"IF('[1]KPI - Benchmark Targets'!H17=\"\",\"\",'[1]KPI - Benchmark Targets'!H17)","v":0.6},{"$f":"IF('[1]KPI - Benchmark Targets'!I17=\"\",\"\",'[1]KPI - Benchmark Targets'!I17)","v":0.6},{"$f":"IF('[1]KPI - Benchmark Targets'!J17=\"\",\"\",'[1]KPI - Benchmark Targets'!J17)","v":0.6},{"$f":"IF('[1]KPI - Benchmark Targets'!K17=\"\",\"\",'[1]KPI - Benchmark Targets'!K17)","v":0.6},{"$f":"IF('[1]KPI - Benchmark Targets'!L17=\"\",\"\",'[1]KPI - Benchmark Targets'!L17)","v":0.6},{"$f":"IF('[1]KPI - Benchmark Targets'!M17=\"\",\"\",'[1]KPI - Benchmark Targets'!M17)","v":0.6},{"$f":"IF('[1]KPI - Benchmark Targets'!N17=\"\",\"\",'[1]KPI - Benchmark Targets'!N17)","v":0.6},{"$f":"IF('[1]KPI - Benchmark Targets'!O17=\"\",\"\",'[1]KPI - Benchmark Targets'!O17)","v":0.6},{"$f":"IF('[1]KPI - Benchmark Targets'!P17=\"\",\"\",'[1]KPI - Benchmark Targets'!P17)","v":0.6},{"$f":"IF('[1]KPI - Benchmark Targets'!Q17=\"\",\"\",'[1]KPI - Benchmark Targets'!Q17)","v":0.6}," "," "," "]
[null,"max green: Consolidated",{"$f":"IF('[1]KPI - Benchmark Targets'!C18=\"\",\"\",'[1]KPI - Benchmark Targets'!C18)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!D18=\"\",\"\",'[1]KPI - Benchmark Targets'!D18)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!E18=\"\",\"\",'[1]KPI - Benchmark Targets'!E18)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!F18=\"\",\"\",'[1]KPI - Benchmark Targets'!F18)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!G18=\"\",\"\",'[1]KPI - Benchmark Targets'!G18)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!H18=\"\",\"\",'[1]KPI - Benchmark Targets'!H18)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!I18=\"\",\"\",'[1]KPI - Benchmark Targets'!I18)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!J18=\"\",\"\",'[1]KPI - Benchmark Targets'!J18)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!K18=\"\",\"\",'[1]KPI - Benchmark Targets'!K18)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!L18=\"\",\"\",'[1]KPI - Benchmark Targets'!L18)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!M18=\"\",\"\",'[1]KPI - Benchmark Targets'!M18)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!N18=\"\",\"\",'[1]KPI - Benchmark Targets'!N18)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!O18=\"\",\"\",'[1]KPI - Benchmark Targets'!O18)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!P18=\"\",\"\",'[1]KPI - Benchmark Targets'!P18)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!Q18=\"\",\"\",'[1]KPI - Benchmark Targets'!Q18)","v":""}," "," "," "]
[null,"max amber: Consolidated",{"$f":"IF('[1]KPI - Benchmark Targets'!C19=\"\",\"\",'[1]KPI - Benchmark Targets'!C19)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!D19=\"\",\"\",'[1]KPI - Benchmark Targets'!D19)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!E19=\"\",\"\",'[1]KPI - Benchmark Targets'!E19)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!F19=\"\",\"\",'[1]KPI - Benchmark Targets'!F19)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!G19=\"\",\"\",'[1]KPI - Benchmark Targets'!G19)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!H19=\"\",\"\",'[1]KPI - Benchmark Targets'!H19)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!I19=\"\",\"\",'[1]KPI - Benchmark Targets'!I19)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!J19=\"\",\"\",'[1]KPI - Benchmark Targets'!J19)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!K19=\"\",\"\",'[1]KPI - Benchmark Targets'!K19)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!L19=\"\",\"\",'[1]KPI - Benchmark Targets'!L19)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!M19=\"\",\"\",'[1]KPI - Benchmark Targets'!M19)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!N19=\"\",\"\",'[1]KPI - Benchmark Targets'!N19)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!O19=\"\",\"\",'[1]KPI - Benchmark Targets'!O19)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!P19=\"\",\"\",'[1]KPI - Benchmark Targets'!P19)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!Q19=\"\",\"\",'[1]KPI - Benchmark Targets'!Q19)","v":""}," "," "," "]
[null,"min amber: used in Model",{"$f":"IF(C23=\"\",IF(C27=\"\",\"\",C27),C23)","v":""},"","","",0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5," "," "," "]
[null,"min green: used in Model",{"$f":"IF(C24=\"\",IF(C28=\"\",\"\",C28),C24)","v":""},"","","",0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6," "," "," "]
[null,"max green: used in Model",{"$f":"IF(C25=\"\",IF(C29=\"\",\"\",C29),C25)","v":""},"","","","","","","","","","","","","",""," "," "," "]
[null,"max amber: used in Model",{"$f":"IF(C26=\"\",IF(C30=\"\",\"\",C30),C26)","v":""},"","","","","","","","","","","","","",""," "," "," "]
[{"$f":"'KPI calculation'!A9","v":"Unrestricted Current Ratio"},{"$f":"\"min amber: \"&PROPER(general_fund_name)","v":"min amber: General Fund"},null,null,null,null,1,1,1,1,1,1,1,1,1,1,1," "," "," "]
[null,{"$f":"\"min green: \"&PROPER(general_fund_name)","v":"min green: General Fund"},null,null,null,null,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5," "," "," "]
[null,{"$f":"\"max green: \"&PROPER(general_fund_name)","v":"max green: General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"\"max amber:\"&PROPER(general_fund_name)","v":"max amber:General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"min amber: Consolidated",{"$f":"IF('[1]KPI - Benchmark Targets'!C21=\"\",\"\",'[1]KPI - Benchmark Targets'!C21)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!D21=\"\",\"\",'[1]KPI - Benchmark Targets'!D21)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!E21=\"\",\"\",'[1]KPI - Benchmark Targets'!E21)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!F21=\"\",\"\",'[1]KPI - Benchmark Targets'!F21)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!G21=\"\",\"\",'[1]KPI - Benchmark Targets'!G21)","v":1},{"$f":"IF('[1]KPI - Benchmark Targets'!H21=\"\",\"\",'[1]KPI - Benchmark Targets'!H21)","v":1},{"$f":"IF('[1]KPI - Benchmark Targets'!I21=\"\",\"\",'[1]KPI - Benchmark Targets'!I21)","v":1},{"$f":"IF('[1]KPI - Benchmark Targets'!J21=\"\",\"\",'[1]KPI - Benchmark Targets'!J21)","v":1},{"$f":"IF('[1]KPI - Benchmark Targets'!K21=\"\",\"\",'[1]KPI - Benchmark Targets'!K21)","v":1},{"$f":"IF('[1]KPI - Benchmark Targets'!L21=\"\",\"\",'[1]KPI - Benchmark Targets'!L21)","v":1},{"$f":"IF('[1]KPI - Benchmark Targets'!M21=\"\",\"\",'[1]KPI - Benchmark Targets'!M21)","v":1},{"$f":"IF('[1]KPI - Benchmark Targets'!N21=\"\",\"\",'[1]KPI - Benchmark Targets'!N21)","v":1},{"$f":"IF('[1]KPI - Benchmark Targets'!O21=\"\",\"\",'[1]KPI - Benchmark Targets'!O21)","v":1},{"$f":"IF('[1]KPI - Benchmark Targets'!P21=\"\",\"\",'[1]KPI - Benchmark Targets'!P21)","v":1},{"$f":"IF('[1]KPI - Benchmark Targets'!Q21=\"\",\"\",'[1]KPI - Benchmark Targets'!Q21)","v":1}," "," "," "]
[null,"min green: Consolidated",{"$f":"IF('[1]KPI - Benchmark Targets'!C22=\"\",\"\",'[1]KPI - Benchmark Targets'!C22)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!D22=\"\",\"\",'[1]KPI - Benchmark Targets'!D22)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!E22=\"\",\"\",'[1]KPI - Benchmark Targets'!E22)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!F22=\"\",\"\",'[1]KPI - Benchmark Targets'!F22)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!G22=\"\",\"\",'[1]KPI - Benchmark Targets'!G22)","v":1.5},{"$f":"IF('[1]KPI - Benchmark Targets'!H22=\"\",\"\",'[1]KPI - Benchmark Targets'!H22)","v":1.5},{"$f":"IF('[1]KPI - Benchmark Targets'!I22=\"\",\"\",'[1]KPI - Benchmark Targets'!I22)","v":1.5},{"$f":"IF('[1]KPI - Benchmark Targets'!J22=\"\",\"\",'[1]KPI - Benchmark Targets'!J22)","v":1.5},{"$f":"IF('[1]KPI - Benchmark Targets'!K22=\"\",\"\",'[1]KPI - Benchmark Targets'!K22)","v":1.5},{"$f":"IF('[1]KPI - Benchmark Targets'!L22=\"\",\"\",'[1]KPI - Benchmark Targets'!L22)","v":1.5},{"$f":"IF('[1]KPI - Benchmark Targets'!M22=\"\",\"\",'[1]KPI - Benchmark Targets'!M22)","v":1.5},{"$f":"IF('[1]KPI - Benchmark Targets'!N22=\"\",\"\",'[1]KPI - Benchmark Targets'!N22)","v":1.5},{"$f":"IF('[1]KPI - Benchmark Targets'!O22=\"\",\"\",'[1]KPI - Benchmark Targets'!O22)","v":1.5},{"$f":"IF('[1]KPI - Benchmark Targets'!P22=\"\",\"\",'[1]KPI - Benchmark Targets'!P22)","v":1.5},{"$f":"IF('[1]KPI - Benchmark Targets'!Q22=\"\",\"\",'[1]KPI - Benchmark Targets'!Q22)","v":1.5}," "," "," "]
[null,"max green: Consolidated",{"$f":"IF('[1]KPI - Benchmark Targets'!C23=\"\",\"\",'[1]KPI - Benchmark Targets'!C23)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!D23=\"\",\"\",'[1]KPI - Benchmark Targets'!D23)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!E23=\"\",\"\",'[1]KPI - Benchmark Targets'!E23)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!F23=\"\",\"\",'[1]KPI - Benchmark Targets'!F23)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!G23=\"\",\"\",'[1]KPI - Benchmark Targets'!G23)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!H23=\"\",\"\",'[1]KPI - Benchmark Targets'!H23)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!I23=\"\",\"\",'[1]KPI - Benchmark Targets'!I23)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!J23=\"\",\"\",'[1]KPI - Benchmark Targets'!J23)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!K23=\"\",\"\",'[1]KPI - Benchmark Targets'!K23)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!L23=\"\",\"\",'[1]KPI - Benchmark Targets'!L23)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!M23=\"\",\"\",'[1]KPI - Benchmark Targets'!M23)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!N23=\"\",\"\",'[1]KPI - Benchmark Targets'!N23)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!O23=\"\",\"\",'[1]KPI - Benchmark Targets'!O23)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!P23=\"\",\"\",'[1]KPI - Benchmark Targets'!P23)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!Q23=\"\",\"\",'[1]KPI - Benchmark Targets'!Q23)","v":""}," "," "," "]
[null,"max amber: Consolidated",{"$f":"IF('[1]KPI - Benchmark Targets'!C24=\"\",\"\",'[1]KPI - Benchmark Targets'!C24)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!D24=\"\",\"\",'[1]KPI - Benchmark Targets'!D24)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!E24=\"\",\"\",'[1]KPI - Benchmark Targets'!E24)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!F24=\"\",\"\",'[1]KPI - Benchmark Targets'!F24)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!G24=\"\",\"\",'[1]KPI - Benchmark Targets'!G24)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!H24=\"\",\"\",'[1]KPI - Benchmark Targets'!H24)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!I24=\"\",\"\",'[1]KPI - Benchmark Targets'!I24)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!J24=\"\",\"\",'[1]KPI - Benchmark Targets'!J24)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!K24=\"\",\"\",'[1]KPI - Benchmark Targets'!K24)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!L24=\"\",\"\",'[1]KPI - Benchmark Targets'!L24)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!M24=\"\",\"\",'[1]KPI - Benchmark Targets'!M24)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!N24=\"\",\"\",'[1]KPI - Benchmark Targets'!N24)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!O24=\"\",\"\",'[1]KPI - Benchmark Targets'!O24)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!P24=\"\",\"\",'[1]KPI - Benchmark Targets'!P24)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!Q24=\"\",\"\",'[1]KPI - Benchmark Targets'!Q24)","v":""}," "," "," "]
[null,"min amber: used in Model",{"$f":"IF(C35=\"\",IF(C39=\"\",\"\",C39),C35)","v":""},"","","",1,{"$f":"IF(H35=\"\",IF(H39=\"\",\"\",H39),H35)","v":1},1,1,1,1,1,1,1,1,1," "," "," "]
[null,"min green: used in Model","","","","",1.5,{"$f":"IF(H36=\"\",IF(H40=\"\",\"\",H40),H36)","v":1.5},1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5," "," "," "]
[null,"max green: used in Model","","","","","",{"$f":"IF(H37=\"\",IF(H41=\"\",\"\",H41),H37)","v":""},"","","","","","","","",""," "," "," "]
[null,"max amber: used in Model",{"$f":"IF(C38=\"\",IF(C42=\"\",\"\",C42),C38)","v":""},{"$f":"IF(D38=\"\",IF(D42=\"\",\"\",D42),D38)","v":""},{"$f":"IF(E38=\"\",IF(E42=\"\",\"\",E42),E38)","v":""},{"$f":"IF(F38=\"\",IF(F42=\"\",\"\",F42),F38)","v":""},{"$f":"IF(G38=\"\",IF(G42=\"\",\"\",G42),G38)","v":""},"","","","","","","","","",""," "," "," "]
[{"$f":"'KPI calculation'!A10","v":"Debt Service Cover Ratio 1)"},{"$f":"\"min amber: \"&PROPER(general_fund_name)","v":"min amber: General Fund"},null,null,null,null,1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.75," "," "," "]
[null,{"$f":"\"min green: \"&PROPER(general_fund_name)","v":"min green: General Fund"},null,null,null,null,2,2,2,2,2,2,2,2,2,2,2," "," "," "]
[null,{"$f":"\"max green: \"&PROPER(general_fund_name)","v":"max green: General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"\"max amber:\"&PROPER(general_fund_name)","v":"max amber:General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"min amber: Consolidated",{"$f":"IF('[1]KPI - Benchmark Targets'!C26=\"\",\"\",'[1]KPI - Benchmark Targets'!C26)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!D26=\"\",\"\",'[1]KPI - Benchmark Targets'!D26)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!E26=\"\",\"\",'[1]KPI - Benchmark Targets'!E26)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!F26=\"\",\"\",'[1]KPI - Benchmark Targets'!F26)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!G26=\"\",\"\",'[1]KPI - Benchmark Targets'!G26)","v":1.75},{"$f":"IF('[1]KPI - Benchmark Targets'!H26=\"\",\"\",'[1]KPI - Benchmark Targets'!H26)","v":1.75},{"$f":"IF('[1]KPI - Benchmark Targets'!I26=\"\",\"\",'[1]KPI - Benchmark Targets'!I26)","v":1.75},{"$f":"IF('[1]KPI - Benchmark Targets'!J26=\"\",\"\",'[1]KPI - Benchmark Targets'!J26)","v":1.75},{"$f":"IF('[1]KPI - Benchmark Targets'!K26=\"\",\"\",'[1]KPI - Benchmark Targets'!K26)","v":1.75},{"$f":"IF('[1]KPI - Benchmark Targets'!L26=\"\",\"\",'[1]KPI - Benchmark Targets'!L26)","v":1.75},{"$f":"IF('[1]KPI - Benchmark Targets'!M26=\"\",\"\",'[1]KPI - Benchmark Targets'!M26)","v":1.75},{"$f":"IF('[1]KPI - Benchmark Targets'!N26=\"\",\"\",'[1]KPI - Benchmark Targets'!N26)","v":1.75},{"$f":"IF('[1]KPI - Benchmark Targets'!O26=\"\",\"\",'[1]KPI - Benchmark Targets'!O26)","v":1.75},{"$f":"IF('[1]KPI - Benchmark Targets'!P26=\"\",\"\",'[1]KPI - Benchmark Targets'!P26)","v":1.75},{"$f":"IF('[1]KPI - Benchmark Targets'!Q26=\"\",\"\",'[1]KPI - Benchmark Targets'!Q26)","v":1.75}," "," "," "]
[null,"min green: Consolidated",{"$f":"IF('[1]KPI - Benchmark Targets'!C27=\"\",\"\",'[1]KPI - Benchmark Targets'!C27)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!D27=\"\",\"\",'[1]KPI - Benchmark Targets'!D27)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!E27=\"\",\"\",'[1]KPI - Benchmark Targets'!E27)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!F27=\"\",\"\",'[1]KPI - Benchmark Targets'!F27)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!G27=\"\",\"\",'[1]KPI - Benchmark Targets'!G27)","v":2},{"$f":"IF('[1]KPI - Benchmark Targets'!H27=\"\",\"\",'[1]KPI - Benchmark Targets'!H27)","v":2},{"$f":"IF('[1]KPI - Benchmark Targets'!I27=\"\",\"\",'[1]KPI - Benchmark Targets'!I27)","v":2},{"$f":"IF('[1]KPI - Benchmark Targets'!J27=\"\",\"\",'[1]KPI - Benchmark Targets'!J27)","v":2},{"$f":"IF('[1]KPI - Benchmark Targets'!K27=\"\",\"\",'[1]KPI - Benchmark Targets'!K27)","v":2},{"$f":"IF('[1]KPI - Benchmark Targets'!L27=\"\",\"\",'[1]KPI - Benchmark Targets'!L27)","v":2},{"$f":"IF('[1]KPI - Benchmark Targets'!M27=\"\",\"\",'[1]KPI - Benchmark Targets'!M27)","v":2},{"$f":"IF('[1]KPI - Benchmark Targets'!N27=\"\",\"\",'[1]KPI - Benchmark Targets'!N27)","v":2},{"$f":"IF('[1]KPI - Benchmark Targets'!O27=\"\",\"\",'[1]KPI - Benchmark Targets'!O27)","v":2},{"$f":"IF('[1]KPI - Benchmark Targets'!P27=\"\",\"\",'[1]KPI - Benchmark Targets'!P27)","v":2},{"$f":"IF('[1]KPI - Benchmark Targets'!Q27=\"\",\"\",'[1]KPI - Benchmark Targets'!Q27)","v":2}," "," "," "]
[null,"max green: Consolidated",{"$f":"IF('[1]KPI - Benchmark Targets'!C28=\"\",\"\",'[1]KPI - Benchmark Targets'!C28)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!D28=\"\",\"\",'[1]KPI - Benchmark Targets'!D28)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!E28=\"\",\"\",'[1]KPI - Benchmark Targets'!E28)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!F28=\"\",\"\",'[1]KPI - Benchmark Targets'!F28)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!G28=\"\",\"\",'[1]KPI - Benchmark Targets'!G28)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!H28=\"\",\"\",'[1]KPI - Benchmark Targets'!H28)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!I28=\"\",\"\",'[1]KPI - Benchmark Targets'!I28)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!J28=\"\",\"\",'[1]KPI - Benchmark Targets'!J28)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!K28=\"\",\"\",'[1]KPI - Benchmark Targets'!K28)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!L28=\"\",\"\",'[1]KPI - Benchmark Targets'!L28)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!M28=\"\",\"\",'[1]KPI - Benchmark Targets'!M28)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!N28=\"\",\"\",'[1]KPI - Benchmark Targets'!N28)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!O28=\"\",\"\",'[1]KPI - Benchmark Targets'!O28)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!P28=\"\",\"\",'[1]KPI - Benchmark Targets'!P28)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!Q28=\"\",\"\",'[1]KPI - Benchmark Targets'!Q28)","v":""}," "," "," "]
[null,"max amber: Consolidated",{"$f":"IF('[1]KPI - Benchmark Targets'!C29=\"\",\"\",'[1]KPI - Benchmark Targets'!C29)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!D29=\"\",\"\",'[1]KPI - Benchmark Targets'!D29)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!E29=\"\",\"\",'[1]KPI - Benchmark Targets'!E29)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!F29=\"\",\"\",'[1]KPI - Benchmark Targets'!F29)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!G29=\"\",\"\",'[1]KPI - Benchmark Targets'!G29)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!H29=\"\",\"\",'[1]KPI - Benchmark Targets'!H29)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!I29=\"\",\"\",'[1]KPI - Benchmark Targets'!I29)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!J29=\"\",\"\",'[1]KPI - Benchmark Targets'!J29)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!K29=\"\",\"\",'[1]KPI - Benchmark Targets'!K29)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!L29=\"\",\"\",'[1]KPI - Benchmark Targets'!L29)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!M29=\"\",\"\",'[1]KPI - Benchmark Targets'!M29)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!N29=\"\",\"\",'[1]KPI - Benchmark Targets'!N29)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!O29=\"\",\"\",'[1]KPI - Benchmark Targets'!O29)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!P29=\"\",\"\",'[1]KPI - Benchmark Targets'!P29)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!Q29=\"\",\"\",'[1]KPI - Benchmark Targets'!Q29)","v":""}," "," "," "]
[null,"min amber: used in Model",{"$f":"IF(C47=\"\",IF(C51=\"\",\"\",C51),C47)","v":""},"","","",1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.75,1.75," "," "," "]
[null,"min green: used in Model","","","","",2,2,2,2,2,2,2,2,2,2,2," "," "," "]
[null,"max green: used in Model","","","","","","","","","","","","","","",""," "," "," "]
[null,"max amber: used in Model",{"$f":"IF(C50=\"\",IF(C54=\"\",\"\",C54),C50)","v":""},"","","","","","","","","","","","","",""," "," "," "]
[{"$f":"'KPI calculation'!A11","v":"Rates, Annual Charges, Interest & Extra Charges Outstanding Percentage"},{"$f":"\"min amber: \"&PROPER(general_fund_name)","v":"min amber: General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"\"min green: \"&PROPER(general_fund_name)","v":"min green: General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"\"max green: \"&PROPER(general_fund_name)","v":"max green: General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"\"max amber:\"&PROPER(general_fund_name)","v":"max amber:General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"min amber: Consolidated",{"$f":"IF('[1]KPI - Benchmark Targets'!C31=\"\",\"\",'[1]KPI - Benchmark Targets'!C31)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!D31=\"\",\"\",'[1]KPI - Benchmark Targets'!D31)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!E31=\"\",\"\",'[1]KPI - Benchmark Targets'!E31)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!F31=\"\",\"\",'[1]KPI - Benchmark Targets'!F31)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!G31=\"\",\"\",'[1]KPI - Benchmark Targets'!G31)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!H31=\"\",\"\",'[1]KPI - Benchmark Targets'!H31)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!I31=\"\",\"\",'[1]KPI - Benchmark Targets'!I31)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!J31=\"\",\"\",'[1]KPI - Benchmark Targets'!J31)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!K31=\"\",\"\",'[1]KPI - Benchmark Targets'!K31)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!L31=\"\",\"\",'[1]KPI - Benchmark Targets'!L31)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!M31=\"\",\"\",'[1]KPI - Benchmark Targets'!M31)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!N31=\"\",\"\",'[1]KPI - Benchmark Targets'!N31)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!O31=\"\",\"\",'[1]KPI - Benchmark Targets'!O31)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!P31=\"\",\"\",'[1]KPI - Benchmark Targets'!P31)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!Q31=\"\",\"\",'[1]KPI - Benchmark Targets'!Q31)","v":""}," "," "," "]
[null,{"$f":"\"min green: \"&PROPER(general_fund_name)","v":"min green: General Fund"},null,null,null,null,3,3,3,3,3,3,3,3,3,3,3," "," "," "]
[null,"min amber: Consolidated",{"$f":"IF('[1]KPI - Benchmark Targets'!C36=\"\",\"\",'[1]KPI - Benchmark Targets'!C36)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!D36=\"\",\"\",'[1]KPI - Benchmark Targets'!D36)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!E36=\"\",\"\",'[1]KPI - Benchmark Targets'!E36)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!F36=\"\",\"\",'[1]KPI - Benchmark Targets'!F36)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!G36=\"\",\"\",'[1]KPI - Benchmark Targets'!G36)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!H36=\"\",\"\",'[1]KPI - Benchmark Targets'!H36)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!I36=\"\",\"\",'[1]KPI - Benchmark Targets'!I36)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!J36=\"\",\"\",'[1]KPI - Benchmark Targets'!J36)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!K36=\"\",\"\",'[1]KPI - Benchmark Targets'!K36)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!L36=\"\",\"\",'[1]KPI - Benchmark Targets'!L36)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!M36=\"\",\"\",'[1]KPI - Benchmark Targets'!M36)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!N36=\"\",\"\",'[1]KPI - Benchmark Targets'!N36)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!O36=\"\",\"\",'[1]KPI - Benchmark Targets'!O36)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!P36=\"\",\"\",'[1]KPI - Benchmark Targets'!P36)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!Q36=\"\",\"\",'[1]KPI - Benchmark Targets'!Q36)","v":""}," "," "," "]
[null,"max amber: used in Model",{"$f":"IF(C74=\"\",IF(C78=\"\",\"\",C78),C74)","v":""},"","","","","","","","","","","","","",""," "," "," "]
[null,{"$f":"\"max amber:\"&PROPER(general_fund_name)","v":"max amber:General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"max green: Consolidated",{"$f":"IF('[1]KPI - Benchmark Targets'!C47=\"\",\"\",'[1]KPI - Benchmark Targets'!C47)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!D47=\"\",\"\",'[1]KPI - Benchmark Targets'!D47)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!E47=\"\",\"\",'[1]KPI - Benchmark Targets'!E47)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!F47=\"\",\"\",'[1]KPI - Benchmark Targets'!F47)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!G47=\"\",\"\",'[1]KPI - Benchmark Targets'!G47)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!H47=\"\",\"\",'[1]KPI - Benchmark Targets'!H47)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!I47=\"\",\"\",'[1]KPI - Benchmark Targets'!I47)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!J47=\"\",\"\",'[1]KPI - Benchmark Targets'!J47)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!K47=\"\",\"\",'[1]KPI - Benchmark Targets'!K47)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!L47=\"\",\"\",'[1]KPI - Benchmark Targets'!L47)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!M47=\"\",\"\",'[1]KPI - Benchmark Targets'!M47)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!N47=\"\",\"\",'[1]KPI - Benchmark Targets'!N47)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!O47=\"\",\"\",'[1]KPI - Benchmark Targets'!O47)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!P47=\"\",\"\",'[1]KPI - Benchmark Targets'!P47)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!Q47=\"\",\"\",'[1]KPI - Benchmark Targets'!Q47)","v":""}," "," "," "]
[null,{"$f":"\"min green: \"&PROPER(general_fund_name)","v":"min green: General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"min amber: Consolidated",{"$f":"IF('[1]KPI - Benchmark Targets'!C50=\"\",\"\",'[1]KPI - Benchmark Targets'!C50)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!D50=\"\",\"\",'[1]KPI - Benchmark Targets'!D50)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!E50=\"\",\"\",'[1]KPI - Benchmark Targets'!E50)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!F50=\"\",\"\",'[1]KPI - Benchmark Targets'!F50)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!G50=\"\",\"\",'[1]KPI - Benchmark Targets'!G50)","v":0},{"$f":"IF('[1]KPI - Benchmark Targets'!H50=\"\",\"\",'[1]KPI - Benchmark Targets'!H50)","v":0},{"$f":"IF('[1]KPI - Benchmark Targets'!I50=\"\",\"\",'[1]KPI - Benchmark Targets'!I50)","v":0},{"$f":"IF('[1]KPI - Benchmark Targets'!J50=\"\",\"\",'[1]KPI - Benchmark Targets'!J50)","v":0},{"$f":"IF('[1]KPI - Benchmark Targets'!K50=\"\",\"\",'[1]KPI - Benchmark Targets'!K50)","v":0},{"$f":"IF('[1]KPI - Benchmark Targets'!L50=\"\",\"\",'[1]KPI - Benchmark Targets'!L50)","v":0},{"$f":"IF('[1]KPI - Benchmark Targets'!M50=\"\",\"\",'[1]KPI - Benchmark Targets'!M50)","v":0},{"$f":"IF('[1]KPI - Benchmark Targets'!N50=\"\",\"\",'[1]KPI - Benchmark Targets'!N50)","v":0},{"$f":"IF('[1]KPI - Benchmark Targets'!O50=\"\",\"\",'[1]KPI - Benchmark Targets'!O50)","v":0},{"$f":"IF('[1]KPI - Benchmark Targets'!P50=\"\",\"\",'[1]KPI - Benchmark Targets'!P50)","v":0},{"$f":"IF('[1]KPI - Benchmark Targets'!Q50=\"\",\"\",'[1]KPI - Benchmark Targets'!Q50)","v":0}," "," "," "]
[null,"max amber: used in Model",{"$f":"IF(C103=\"\",IF(C107=\"\",\"\",C107),C103)","v":""},"","","","","","","","","","","","","",""," "," "," "]
[null,"min amber: used in Model",{"$f":"IF(C112=\"\",IF(C116=\"\",\"\",C116),C112)","v":""},"","","",0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75," "," "," "]
[null,"max amber: used in Model",{"$f":"IF(C115=\"\",IF(C119=\"\",\"\",C119),C115)","v":""},"","","","","","","","","","","","","",""," "," "," "]
[null,"max green: Consolidated",{"$f":"IF('[1]KPI - Benchmark Targets'!C62=\"\",\"\",'[1]KPI - Benchmark Targets'!C62)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!D62=\"\",\"\",'[1]KPI - Benchmark Targets'!D62)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!E62=\"\",\"\",'[1]KPI - Benchmark Targets'!E62)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!F62=\"\",\"\",'[1]KPI - Benchmark Targets'!F62)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!G62=\"\",\"\",'[1]KPI - Benchmark Targets'!G62)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!H62=\"\",\"\",'[1]KPI - Benchmark Targets'!H62)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!I62=\"\",\"\",'[1]KPI - Benchmark Targets'!I62)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!J62=\"\",\"\",'[1]KPI - Benchmark Targets'!J62)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!K62=\"\",\"\",'[1]KPI - Benchmark Targets'!K62)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!L62=\"\",\"\",'[1]KPI - Benchmark Targets'!L62)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!M62=\"\",\"\",'[1]KPI - Benchmark Targets'!M62)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!N62=\"\",\"\",'[1]KPI - Benchmark Targets'!N62)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!O62=\"\",\"\",'[1]KPI - Benchmark Targets'!O62)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!P62=\"\",\"\",'[1]KPI - Benchmark Targets'!P62)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!Q62=\"\",\"\",'[1]KPI - Benchmark Targets'!Q62)","v":""}," "," "," "]
[{"$f":"'KPI calculation'!A25","v":"Debt Service Ratio"},{"$f":"\"min amber: \"&PROPER(general_fund_name)","v":"min amber: General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"\"max amber:\"&PROPER(general_fund_name)","v":"max amber:General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"max green: used in Model","","","","",{"$f":"IF(G141=\"\",IF(G145=\"\",\"\",G145),G141)","v":""},"","","","","","","","","",""," "," "," "]
[null,{"$f":"\"min green: \"&PROPER(general_fund_name)","v":"min green: General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"min amber: used in Model",{"$f":"IF(C151=\"\",IF(C155=\"\",\"\",C155),C151)","v":""},"","","","","","","","","","","","","",""," "," "," "]
[null,{"$f":"\"max green: \"&PROPER(general_fund_name)","v":"max green: General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"min green: Consolidated",{"$f":"IF('[1]KPI - Benchmark Targets'!C80=\"\",\"\",'[1]KPI - Benchmark Targets'!C80)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!D80=\"\",\"\",'[1]KPI - Benchmark Targets'!D80)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!E80=\"\",\"\",'[1]KPI - Benchmark Targets'!E80)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!F80=\"\",\"\",'[1]KPI - Benchmark Targets'!F80)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!G80=\"\",\"\",'[1]KPI - Benchmark Targets'!G80)","v":-0.04},{"$f":"IF('[1]KPI - Benchmark Targets'!H80=\"\",\"\",'[1]KPI - Benchmark Targets'!H80)","v":-0.04},{"$f":"IF('[1]KPI - Benchmark Targets'!I80=\"\",\"\",'[1]KPI - Benchmark Targets'!I80)","v":-0.04},{"$f":"IF('[1]KPI - Benchmark Targets'!J80=\"\",\"\",'[1]KPI - Benchmark Targets'!J80)","v":-0.04},{"$f":"IF('[1]KPI - Benchmark Targets'!K80=\"\",\"\",'[1]KPI - Benchmark Targets'!K80)","v":-0.04},{"$f":"IF('[1]KPI - Benchmark Targets'!L80=\"\",\"\",'[1]KPI - Benchmark Targets'!L80)","v":-0.04},{"$f":"IF('[1]KPI - Benchmark Targets'!M80=\"\",\"\",'[1]KPI - Benchmark Targets'!M80)","v":-0.04},{"$f":"IF('[1]KPI - Benchmark Targets'!N80=\"\",\"\",'[1]KPI - Benchmark Targets'!N80)","v":-0.04},{"$f":"IF('[1]KPI - Benchmark Targets'!O80=\"\",\"\",'[1]KPI - Benchmark Targets'!O80)","v":-0.04},{"$f":"IF('[1]KPI - Benchmark Targets'!P80=\"\",\"\",'[1]KPI - Benchmark Targets'!P80)","v":-0.04},{"$f":"IF('[1]KPI - Benchmark Targets'!Q80=\"\",\"\",'[1]KPI - Benchmark Targets'!Q80)","v":-0.04}," "," "," "]
[{"$f":"'KPI calculation'!A31","v":"Own Source Operating Revenue Ratio 2)"},{"$f":"\"min amber: \"&PROPER(general_fund_name)","v":"min amber: General Fund"},null,null,null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5," "," "," "]
[null,"max amber: Consolidated",{"$f":"IF('[1]KPI - Benchmark Targets'!C87=\"\",\"\",'[1]KPI - Benchmark Targets'!C87)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!D87=\"\",\"\",'[1]KPI - Benchmark Targets'!D87)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!E87=\"\",\"\",'[1]KPI - Benchmark Targets'!E87)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!F87=\"\",\"\",'[1]KPI - Benchmark Targets'!F87)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!G87=\"\",\"\",'[1]KPI - Benchmark Targets'!G87)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!H87=\"\",\"\",'[1]KPI - Benchmark Targets'!H87)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!I87=\"\",\"\",'[1]KPI - Benchmark Targets'!I87)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!J87=\"\",\"\",'[1]KPI - Benchmark Targets'!J87)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!K87=\"\",\"\",'[1]KPI - Benchmark Targets'!K87)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!L87=\"\",\"\",'[1]KPI - Benchmark Targets'!L87)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!M87=\"\",\"\",'[1]KPI - Benchmark Targets'!M87)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!N87=\"\",\"\",'[1]KPI - Benchmark Targets'!N87)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!O87=\"\",\"\",'[1]KPI - Benchmark Targets'!O87)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!P87=\"\",\"\",'[1]KPI - Benchmark Targets'!P87)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!Q87=\"\",\"\",'[1]KPI - Benchmark Targets'!Q87)","v":""}," "," "," "]
[null,"min green: used in Model",{"$f":"IF(C179=\"\",IF(C183=\"\",\"\",C183),C179)","v":""},"","","",{"$f":"IF(G179=\"\",IF(G183=\"\",\"\",G183),G179)","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6," "," "," "]
[null,"max green: Consolidated",{"$f":"IF('[1]KPI - Benchmark Targets'!C91=\"\",\"\",'[1]KPI - Benchmark Targets'!C91)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!D91=\"\",\"\",'[1]KPI - Benchmark Targets'!D91)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!E91=\"\",\"\",'[1]KPI - Benchmark Targets'!E91)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!F91=\"\",\"\",'[1]KPI - Benchmark Targets'!F91)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!G91=\"\",\"\",'[1]KPI - Benchmark Targets'!G91)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!H91=\"\",\"\",'[1]KPI - Benchmark Targets'!H91)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!I91=\"\",\"\",'[1]KPI - Benchmark Targets'!I91)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!J91=\"\",\"\",'[1]KPI - Benchmark Targets'!J91)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!K91=\"\",\"\",'[1]KPI - Benchmark Targets'!K91)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!L91=\"\",\"\",'[1]KPI - Benchmark Targets'!L91)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!M91=\"\",\"\",'[1]KPI - Benchmark Targets'!M91)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!N91=\"\",\"\",'[1]KPI - Benchmark Targets'!N91)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!O91=\"\",\"\",'[1]KPI - Benchmark Targets'!O91)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!P91=\"\",\"\",'[1]KPI - Benchmark Targets'!P91)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!Q91=\"\",\"\",'[1]KPI - Benchmark Targets'!Q91)","v":""}," "," "," "]
[null,"min green: used in Model",{"$f":"IF(C191=\"\",IF(C195=\"\",\"\",C195),C191)","v":""},"","","",{"$f":"IF(G191=\"\",IF(G195=\"\",\"\",G195),G191)","v":2},2,2,2,2,2,2,2,2,2,2," "," "," "]
[null,"min amber: Consolidated",{"$f":"IF('[1]KPI - Benchmark Targets'!C94=\"\",\"\",'[1]KPI - Benchmark Targets'!C94)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!D94=\"\",\"\",'[1]KPI - Benchmark Targets'!D94)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!E94=\"\",\"\",'[1]KPI - Benchmark Targets'!E94)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!F94=\"\",\"\",'[1]KPI - Benchmark Targets'!F94)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!G94=\"\",\"\",'[1]KPI - Benchmark Targets'!G94)","v":0.95},{"$f":"IF('[1]KPI - Benchmark Targets'!H94=\"\",\"\",'[1]KPI - Benchmark Targets'!H94)","v":0.95},{"$f":"IF('[1]KPI - Benchmark Targets'!I94=\"\",\"\",'[1]KPI - Benchmark Targets'!I94)","v":0.95},{"$f":"IF('[1]KPI - Benchmark Targets'!J94=\"\",\"\",'[1]KPI - Benchmark Targets'!J94)","v":0.95},{"$f":"IF('[1]KPI - Benchmark Targets'!K94=\"\",\"\",'[1]KPI - Benchmark Targets'!K94)","v":0.95},{"$f":"IF('[1]KPI - Benchmark Targets'!L94=\"\",\"\",'[1]KPI - Benchmark Targets'!L94)","v":0.95},{"$f":"IF('[1]KPI - Benchmark Targets'!M94=\"\",\"\",'[1]KPI - Benchmark Targets'!M94)","v":0.95},{"$f":"IF('[1]KPI - Benchmark Targets'!N94=\"\",\"\",'[1]KPI - Benchmark Targets'!N94)","v":0.95},{"$f":"IF('[1]KPI - Benchmark Targets'!O94=\"\",\"\",'[1]KPI - Benchmark Targets'!O94)","v":0.95},{"$f":"IF('[1]KPI - Benchmark Targets'!P94=\"\",\"\",'[1]KPI - Benchmark Targets'!P94)","v":0.95},{"$f":"IF('[1]KPI - Benchmark Targets'!Q94=\"\",\"\",'[1]KPI - Benchmark Targets'!Q94)","v":0.95}," "," "," "]
[null,{"$f":"\"min green: \"&PROPER(general_fund_name)","v":"min green: General Fund"},{"$f":"IF(C101=\"\",\"\",C101)","v":""},{"$f":"IF(D101=\"\",\"\",D101)","v":""},"","","","","","","","","","","","",""," "," "," "]
[null,"min amber: Consolidated",{"$f":"IF('[1]KPI - Benchmark Targets'!C99=\"\",\"\",'[1]KPI - Benchmark Targets'!C99)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!D99=\"\",\"\",'[1]KPI - Benchmark Targets'!D99)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!E99=\"\",\"\",'[1]KPI - Benchmark Targets'!E99)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!F99=\"\",\"\",'[1]KPI - Benchmark Targets'!F99)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!G99=\"\",\"\",'[1]KPI - Benchmark Targets'!G99)","v":0},{"$f":"IF('[1]KPI - Benchmark Targets'!H99=\"\",\"\",'[1]KPI - Benchmark Targets'!H99)","v":0},{"$f":"IF('[1]KPI - Benchmark Targets'!I99=\"\",\"\",'[1]KPI - Benchmark Targets'!I99)","v":0},{"$f":"IF('[1]KPI - Benchmark Targets'!J99=\"\",\"\",'[1]KPI - Benchmark Targets'!J99)","v":0},{"$f":"IF('[1]KPI - Benchmark Targets'!K99=\"\",\"\",'[1]KPI - Benchmark Targets'!K99)","v":0},{"$f":"IF('[1]KPI - Benchmark Targets'!L99=\"\",\"\",'[1]KPI - Benchmark Targets'!L99)","v":0},{"$f":"IF('[1]KPI - Benchmark Targets'!M99=\"\",\"\",'[1]KPI - Benchmark Targets'!M99)","v":0},{"$f":"IF('[1]KPI - Benchmark Targets'!N99=\"\",\"\",'[1]KPI - Benchmark Targets'!N99)","v":0},{"$f":"IF('[1]KPI - Benchmark Targets'!O99=\"\",\"\",'[1]KPI - Benchmark Targets'!O99)","v":0},{"$f":"IF('[1]KPI - Benchmark Targets'!P99=\"\",\"\",'[1]KPI - Benchmark Targets'!P99)","v":0},{"$f":"IF('[1]KPI - Benchmark Targets'!Q99=\"\",\"\",'[1]KPI - Benchmark Targets'!Q99)","v":0}," "," "," "]
[null,"max amber: used in Model","","","","",{"$f":"IF(G217=\"\",IF(G221=\"\",\"\",G221),G217)","v":""},"","","","","","","","","",""," "," "," "]
[null,"min amber: used in Model",{"$f":"IF(C226=\"\",IF(C230=\"\",\"\",C230),C226)","v":""},"","","",{"$f":"IF(G226=\"\",IF(G230=\"\",\"\",G230),G226)","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75," "," "," "]
[null,"min green: used in Model","","","","",{"$f":"IF(G227=\"\",IF(G231=\"\",\"\",G231),G227)","v":1},1,1,1,1,1,1,1,1,1,1," "," "," "]
[null,"max green: Consolidated",{"$f":"IF('[1]KPI - Benchmark Targets'!C111=\"\",\"\",'[1]KPI - Benchmark Targets'!C111)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!D111=\"\",\"\",'[1]KPI - Benchmark Targets'!D111)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!E111=\"\",\"\",'[1]KPI - Benchmark Targets'!E111)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!F111=\"\",\"\",'[1]KPI - Benchmark Targets'!F111)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!G111=\"\",\"\",'[1]KPI - Benchmark Targets'!G111)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!H111=\"\",\"\",'[1]KPI - Benchmark Targets'!H111)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!I111=\"\",\"\",'[1]KPI - Benchmark Targets'!I111)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!J111=\"\",\"\",'[1]KPI - Benchmark Targets'!J111)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!K111=\"\",\"\",'[1]KPI - Benchmark Targets'!K111)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!L111=\"\",\"\",'[1]KPI - Benchmark Targets'!L111)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!M111=\"\",\"\",'[1]KPI - Benchmark Targets'!M111)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!N111=\"\",\"\",'[1]KPI - Benchmark Targets'!N111)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!O111=\"\",\"\",'[1]KPI - Benchmark Targets'!O111)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!P111=\"\",\"\",'[1]KPI - Benchmark Targets'!P111)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!Q111=\"\",\"\",'[1]KPI - Benchmark Targets'!Q111)","v":""}," "," "," "]
[null,"min green: used in Model","","","","",{"$f":"IF(G239=\"\",IF(G243=\"\",\"\",G243),G239)","v":3},3,3,3,3,3,3,3,3,3,3," "," "," "]
[null,"min amber: Consolidated",{"$f":"IF('[1]KPI - Benchmark Targets'!C114=\"\",\"\",'[1]KPI - Benchmark Targets'!C114)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!D114=\"\",\"\",'[1]KPI - Benchmark Targets'!D114)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!E114=\"\",\"\",'[1]KPI - Benchmark Targets'!E114)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!F114=\"\",\"\",'[1]KPI - Benchmark Targets'!F114)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!G114=\"\",\"\",'[1]KPI - Benchmark Targets'!G114)","v":3},{"$f":"IF('[1]KPI - Benchmark Targets'!H114=\"\",\"\",'[1]KPI - Benchmark Targets'!H114)","v":3},{"$f":"IF('[1]KPI - Benchmark Targets'!I114=\"\",\"\",'[1]KPI - Benchmark Targets'!I114)","v":3},{"$f":"IF('[1]KPI - Benchmark Targets'!J114=\"\",\"\",'[1]KPI - Benchmark Targets'!J114)","v":3},{"$f":"IF('[1]KPI - Benchmark Targets'!K114=\"\",\"\",'[1]KPI - Benchmark Targets'!K114)","v":3},{"$f":"IF('[1]KPI - Benchmark Targets'!L114=\"\",\"\",'[1]KPI - Benchmark Targets'!L114)","v":3},{"$f":"IF('[1]KPI - Benchmark Targets'!M114=\"\",\"\",'[1]KPI - Benchmark Targets'!M114)","v":3},{"$f":"IF('[1]KPI - Benchmark Targets'!N114=\"\",\"\",'[1]KPI - Benchmark Targets'!N114)","v":3},{"$f":"IF('[1]KPI - Benchmark Targets'!O114=\"\",\"\",'[1]KPI - Benchmark Targets'!O114)","v":3},{"$f":"IF('[1]KPI - Benchmark Targets'!P114=\"\",\"\",'[1]KPI - Benchmark Targets'!P114)","v":3},{"$f":"IF('[1]KPI - Benchmark Targets'!Q114=\"\",\"\",'[1]KPI - Benchmark Targets'!Q114)","v":3}," "," "," "]
["2) different Calculation to OLG's Note 13 calculation for same ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Other Ratios",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"max green: Consolidated",{"$f":"IF('[1]KPI - Benchmark Targets'!C125=\"\",\"\",'[1]KPI - Benchmark Targets'!C125)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!D125=\"\",\"\",'[1]KPI - Benchmark Targets'!D125)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!E125=\"\",\"\",'[1]KPI - Benchmark Targets'!E125)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!F125=\"\",\"\",'[1]KPI - Benchmark Targets'!F125)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!G125=\"\",\"\",'[1]KPI - Benchmark Targets'!G125)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!H125=\"\",\"\",'[1]KPI - Benchmark Targets'!H125)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!I125=\"\",\"\",'[1]KPI - Benchmark Targets'!I125)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!J125=\"\",\"\",'[1]KPI - Benchmark Targets'!J125)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!K125=\"\",\"\",'[1]KPI - Benchmark Targets'!K125)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!L125=\"\",\"\",'[1]KPI - Benchmark Targets'!L125)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!M125=\"\",\"\",'[1]KPI - Benchmark Targets'!M125)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!N125=\"\",\"\",'[1]KPI - Benchmark Targets'!N125)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!O125=\"\",\"\",'[1]KPI - Benchmark Targets'!O125)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!P125=\"\",\"\",'[1]KPI - Benchmark Targets'!P125)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!Q125=\"\",\"\",'[1]KPI - Benchmark Targets'!Q125)","v":""}," "," "," "]
[null,{"$f":"\"max amber:\"&PROPER(general_fund_name)","v":"max amber:General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"min amber: Consolidated",{"$f":"IF('[1]KPI - Benchmark Targets'!C128=\"\",\"\",'[1]KPI - Benchmark Targets'!C128)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!D128=\"\",\"\",'[1]KPI - Benchmark Targets'!D128)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!E128=\"\",\"\",'[1]KPI - Benchmark Targets'!E128)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!F128=\"\",\"\",'[1]KPI - Benchmark Targets'!F128)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!G128=\"\",\"\",'[1]KPI - Benchmark Targets'!G128)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!H128=\"\",\"\",'[1]KPI - Benchmark Targets'!H128)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!I128=\"\",\"\",'[1]KPI - Benchmark Targets'!I128)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!J128=\"\",\"\",'[1]KPI - Benchmark Targets'!J128)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!K128=\"\",\"\",'[1]KPI - Benchmark Targets'!K128)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!L128=\"\",\"\",'[1]KPI - Benchmark Targets'!L128)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!M128=\"\",\"\",'[1]KPI - Benchmark Targets'!M128)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!N128=\"\",\"\",'[1]KPI - Benchmark Targets'!N128)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!O128=\"\",\"\",'[1]KPI - Benchmark Targets'!O128)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!P128=\"\",\"\",'[1]KPI - Benchmark Targets'!P128)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!Q128=\"\",\"\",'[1]KPI - Benchmark Targets'!Q128)","v":""}," "," "," "]
[null,{"$f":"\"min green: \"&PROPER(general_fund_name)","v":"min green: General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"min amber: Consolidated",{"$f":"IF('[1]KPI - Benchmark Targets'!C133=\"\",\"\",'[1]KPI - Benchmark Targets'!C133)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!D133=\"\",\"\",'[1]KPI - Benchmark Targets'!D133)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!E133=\"\",\"\",'[1]KPI - Benchmark Targets'!E133)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!F133=\"\",\"\",'[1]KPI - Benchmark Targets'!F133)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!G133=\"\",\"\",'[1]KPI - Benchmark Targets'!G133)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!H133=\"\",\"\",'[1]KPI - Benchmark Targets'!H133)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!I133=\"\",\"\",'[1]KPI - Benchmark Targets'!I133)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!J133=\"\",\"\",'[1]KPI - Benchmark Targets'!J133)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!K133=\"\",\"\",'[1]KPI - Benchmark Targets'!K133)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!L133=\"\",\"\",'[1]KPI - Benchmark Targets'!L133)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!M133=\"\",\"\",'[1]KPI - Benchmark Targets'!M133)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!N133=\"\",\"\",'[1]KPI - Benchmark Targets'!N133)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!O133=\"\",\"\",'[1]KPI - Benchmark Targets'!O133)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!P133=\"\",\"\",'[1]KPI - Benchmark Targets'!P133)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!Q133=\"\",\"\",'[1]KPI - Benchmark Targets'!Q133)","v":""}," "," "," "]
[null,"max amber: used in Model","","","","",{"$f":"IF(G294=\"\",IF(G298=\"\",\"\",G298),G294)","v":""},"","","","","","","","","",""," "," "," "]
[null,"min green: Consolidated",{"$f":"IF('[1]KPI - Benchmark Targets'!C134=\"\",\"\",'[1]KPI - Benchmark Targets'!C134)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!D134=\"\",\"\",'[1]KPI - Benchmark Targets'!D134)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!E134=\"\",\"\",'[1]KPI - Benchmark Targets'!E134)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!F134=\"\",\"\",'[1]KPI - Benchmark Targets'!F134)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!G134=\"\",\"\",'[1]KPI - Benchmark Targets'!G134)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!H134=\"\",\"\",'[1]KPI - Benchmark Targets'!H134)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!I134=\"\",\"\",'[1]KPI - Benchmark Targets'!I134)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!J134=\"\",\"\",'[1]KPI - Benchmark Targets'!J134)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!K134=\"\",\"\",'[1]KPI - Benchmark Targets'!K134)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!L134=\"\",\"\",'[1]KPI - Benchmark Targets'!L134)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!M134=\"\",\"\",'[1]KPI - Benchmark Targets'!M134)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!N134=\"\",\"\",'[1]KPI - Benchmark Targets'!N134)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!O134=\"\",\"\",'[1]KPI - Benchmark Targets'!O134)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!P134=\"\",\"\",'[1]KPI - Benchmark Targets'!P134)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!Q134=\"\",\"\",'[1]KPI - Benchmark Targets'!Q134)","v":""}," "," "," "]
[null,{"$f":"\"max green: \"&PROPER(general_fund_name)","v":"max green: General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"min green: Consolidated",{"$f":"IF('[1]KPI - Benchmark Targets'!C139=\"\",\"\",'[1]KPI - Benchmark Targets'!C139)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!D139=\"\",\"\",'[1]KPI - Benchmark Targets'!D139)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!E139=\"\",\"\",'[1]KPI - Benchmark Targets'!E139)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!F139=\"\",\"\",'[1]KPI - Benchmark Targets'!F139)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!G139=\"\",\"\",'[1]KPI - Benchmark Targets'!G139)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!H139=\"\",\"\",'[1]KPI - Benchmark Targets'!H139)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!I139=\"\",\"\",'[1]KPI - Benchmark Targets'!I139)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!J139=\"\",\"\",'[1]KPI - Benchmark Targets'!J139)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!K139=\"\",\"\",'[1]KPI - Benchmark Targets'!K139)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!L139=\"\",\"\",'[1]KPI - Benchmark Targets'!L139)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!M139=\"\",\"\",'[1]KPI - Benchmark Targets'!M139)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!N139=\"\",\"\",'[1]KPI - Benchmark Targets'!N139)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!O139=\"\",\"\",'[1]KPI - Benchmark Targets'!O139)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!P139=\"\",\"\",'[1]KPI - Benchmark Targets'!P139)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!Q139=\"\",\"\",'[1]KPI - Benchmark Targets'!Q139)","v":""}," "," "," "]
[null,{"$f":"\"max green: \"&PROPER(general_fund_name)","v":"max green: General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"\"max amber:\"&PROPER(general_fund_name)","v":"max amber:General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'KPI calculation'!A52","v":"Net Borrowing Ratio"},{"$f":"\"min amber: \"&PROPER(general_fund_name)","v":"min amber: General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"\"max amber:\"&PROPER(general_fund_name)","v":"max amber:General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"max green: used in Model","","","","",{"$f":"IF(G341=\"\",IF(G345=\"\",\"\",G345),G341)","v":""},"","","","","","","","","",""," "," "," "]
[null,"max amber: Consolidated",{"$f":"IF('[1]KPI - Benchmark Targets'!C156=\"\",\"\",'[1]KPI - Benchmark Targets'!C156)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!D156=\"\",\"\",'[1]KPI - Benchmark Targets'!D156)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!E156=\"\",\"\",'[1]KPI - Benchmark Targets'!E156)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!F156=\"\",\"\",'[1]KPI - Benchmark Targets'!F156)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!G156=\"\",\"\",'[1]KPI - Benchmark Targets'!G156)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!H156=\"\",\"\",'[1]KPI - Benchmark Targets'!H156)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!I156=\"\",\"\",'[1]KPI - Benchmark Targets'!I156)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!J156=\"\",\"\",'[1]KPI - Benchmark Targets'!J156)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!K156=\"\",\"\",'[1]KPI - Benchmark Targets'!K156)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!L156=\"\",\"\",'[1]KPI - Benchmark Targets'!L156)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!M156=\"\",\"\",'[1]KPI - Benchmark Targets'!M156)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!N156=\"\",\"\",'[1]KPI - Benchmark Targets'!N156)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!O156=\"\",\"\",'[1]KPI - Benchmark Targets'!O156)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!P156=\"\",\"\",'[1]KPI - Benchmark Targets'!P156)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!Q156=\"\",\"\",'[1]KPI - Benchmark Targets'!Q156)","v":""}," "," "," "]
[null,{"$f":"\"max green: \"&PROPER(general_fund_name)","v":"max green: General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"min green: Consolidated",{"$f":"IF('[1]KPI - Benchmark Targets'!C159=\"\",\"\",'[1]KPI - Benchmark Targets'!C159)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!D159=\"\",\"\",'[1]KPI - Benchmark Targets'!D159)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!E159=\"\",\"\",'[1]KPI - Benchmark Targets'!E159)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!F159=\"\",\"\",'[1]KPI - Benchmark Targets'!F159)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!G159=\"\",\"\",'[1]KPI - Benchmark Targets'!G159)","v":1},{"$f":"IF('[1]KPI - Benchmark Targets'!H159=\"\",\"\",'[1]KPI - Benchmark Targets'!H159)","v":1},{"$f":"IF('[1]KPI - Benchmark Targets'!I159=\"\",\"\",'[1]KPI - Benchmark Targets'!I159)","v":1},{"$f":"IF('[1]KPI - Benchmark Targets'!J159=\"\",\"\",'[1]KPI - Benchmark Targets'!J159)","v":1},{"$f":"IF('[1]KPI - Benchmark Targets'!K159=\"\",\"\",'[1]KPI - Benchmark Targets'!K159)","v":1},{"$f":"IF('[1]KPI - Benchmark Targets'!L159=\"\",\"\",'[1]KPI - Benchmark Targets'!L159)","v":1},{"$f":"IF('[1]KPI - Benchmark Targets'!M159=\"\",\"\",'[1]KPI - Benchmark Targets'!M159)","v":1},{"$f":"IF('[1]KPI - Benchmark Targets'!N159=\"\",\"\",'[1]KPI - Benchmark Targets'!N159)","v":1},{"$f":"IF('[1]KPI - Benchmark Targets'!O159=\"\",\"\",'[1]KPI - Benchmark Targets'!O159)","v":1},{"$f":"IF('[1]KPI - Benchmark Targets'!P159=\"\",\"\",'[1]KPI - Benchmark Targets'!P159)","v":1},{"$f":"IF('[1]KPI - Benchmark Targets'!Q159=\"\",\"\",'[1]KPI - Benchmark Targets'!Q159)","v":1}," "," "," "]
[null,{"$f":"\"max green: \"&PROPER(general_fund_name)","v":"max green: General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"\"max amber:\"&PROPER(general_fund_name)","v":"max amber:General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'KPI calculation'!A56","v":"Asset Maintenance Gap / Maintenance required"},{"$f":"\"min amber: \"&PROPER(general_fund_name)","v":"min amber: General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"max amber: Consolidated",{"$f":"IF('[1]KPI - Benchmark Targets'!C171=\"\",\"\",'[1]KPI - Benchmark Targets'!C171)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!D171=\"\",\"\",'[1]KPI - Benchmark Targets'!D171)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!E171=\"\",\"\",'[1]KPI - Benchmark Targets'!E171)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!F171=\"\",\"\",'[1]KPI - Benchmark Targets'!F171)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!G171=\"\",\"\",'[1]KPI - Benchmark Targets'!G171)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!H171=\"\",\"\",'[1]KPI - Benchmark Targets'!H171)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!I171=\"\",\"\",'[1]KPI - Benchmark Targets'!I171)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!J171=\"\",\"\",'[1]KPI - Benchmark Targets'!J171)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!K171=\"\",\"\",'[1]KPI - Benchmark Targets'!K171)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!L171=\"\",\"\",'[1]KPI - Benchmark Targets'!L171)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!M171=\"\",\"\",'[1]KPI - Benchmark Targets'!M171)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!N171=\"\",\"\",'[1]KPI - Benchmark Targets'!N171)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!O171=\"\",\"\",'[1]KPI - Benchmark Targets'!O171)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!P171=\"\",\"\",'[1]KPI - Benchmark Targets'!P171)","v":""},{"$f":"IF('[1]KPI - Benchmark Targets'!Q171=\"\",\"\",'[1]KPI - Benchmark Targets'!Q171)","v":""}," "," "," "]
[null,"max green: used in Model","","","","",{"$f":"IF(G389=\"\",IF(G393=\"\",\"\",G393),G389)","v":""},"","","","","","","","","",""," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"A178","v":"Own Source Operating Revenue Ratio 2)"},null,{"$f":"IF(AND(C178=\"\",C179=\"\",C180=\"\",C181=\"\"),\"warning\",\"ok\")","v":"warning"},{"$f":"IF(AND(D178=\"\",D179=\"\",D180=\"\",D181=\"\"),\"warning\",\"ok\")","v":"warning"},{"$f":"IF(AND(E178=\"\",E179=\"\",E180=\"\",E181=\"\"),\"warning\",\"ok\")","v":"warning"},{"$f":"IF(AND(F178=\"\",F179=\"\",F180=\"\",F181=\"\"),\"warning\",\"ok\")","v":"warning"},{"$f":"IF(AND(G178=\"\",G179=\"\",G180=\"\",G181=\"\"),\"warning\",\"ok\")","v":"ok"},{"$f":"IF(AND(H178=\"\",H179=\"\",H180=\"\",H181=\"\"),\"warning\",\"ok\")","v":"ok"},"ok","ok","ok","ok","ok","ok","ok","ok","ok"," "," "," "]
[{"$f":"A214","v":"Infrastructure Backlog Ratio"},null,{"$f":"IF(AND(C214=\"\",C215=\"\",C216=\"\",C217=\"\"),\"warning\",\"ok\")","v":"warning"},{"$f":"IF(AND(D214=\"\",D215=\"\",D216=\"\",D217=\"\"),\"warning\",\"ok\")","v":"warning"},{"$f":"IF(AND(E214=\"\",E215=\"\",E216=\"\",E217=\"\"),\"warning\",\"ok\")","v":"warning"},{"$f":"IF(AND(F214=\"\",F215=\"\",F216=\"\",F217=\"\"),\"warning\",\"ok\")","v":"warning"},{"$f":"IF(AND(G214=\"\",G215=\"\",G216=\"\",G217=\"\"),\"warning\",\"ok\")","v":"ok"},{"$f":"IF(AND(H214=\"\",H215=\"\",H216=\"\",H217=\"\"),\"warning\",\"ok\")","v":"ok"},"ok","ok","ok","ok","ok","ok","ok","ok","ok"," "," "," "]
[{"$f":"A327","v":"Net Interest Coverage Ratio"},null,{"$f":"IF(AND(C327=\"\",C328=\"\",C329=\"\",C330=\"\"),\"warning\",\"ok\")","v":"warning"},{"$f":"IF(AND(D327=\"\",D328=\"\",D329=\"\",D330=\"\"),\"warning\",\"ok\")","v":"warning"},{"$f":"IF(AND(E327=\"\",E328=\"\",E329=\"\",E330=\"\"),\"warning\",\"ok\")","v":"warning"},{"$f":"IF(AND(F327=\"\",F328=\"\",F329=\"\",F330=\"\"),\"warning\",\"ok\")","v":"warning"},{"$f":"IF(AND(G327=\"\",G328=\"\",G329=\"\",G330=\"\"),\"warning\",\"ok\")","v":"warning"},{"$f":"IF(AND(H327=\"\",H328=\"\",H329=\"\",H330=\"\"),\"warning\",\"ok\")","v":"warning"},"warning","warning","warning","warning","warning","warning","warning","warning","warning"," "," "," "]
[{"$f":"A339","v":"Net Borrowing Ratio"},null,{"$f":"IF(AND(C339=\"\",C340=\"\",C341=\"\",C342=\"\"),\"warning\",\"ok\")","v":"warning"},{"$f":"IF(AND(D339=\"\",D340=\"\",D341=\"\",D342=\"\"),\"warning\",\"ok\")","v":"warning"},{"$f":"IF(AND(E339=\"\",E340=\"\",E341=\"\",E342=\"\"),\"warning\",\"ok\")","v":"warning"},{"$f":"IF(AND(F339=\"\",F340=\"\",F341=\"\",F342=\"\"),\"warning\",\"ok\")","v":"warning"},{"$f":"IF(AND(G339=\"\",G340=\"\",G341=\"\",G342=\"\"),\"warning\",\"ok\")","v":"warning"},{"$f":"IF(AND(H339=\"\",H340=\"\",H341=\"\",H342=\"\"),\"warning\",\"ok\")","v":"warning"},"warning","warning","warning","warning","warning","warning","warning","warning","warning"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"KPI calculation","index":36,"n_rows":747,"n_cols":21,"rows_kept":139,"cut":true,"hidden":false,"merged":[[2,8,2,17],[2,1,2,4]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"FINANCIAL PERFORMANCE INDICATORS - \"&UPPER(general_fund_name)","v":"FINANCIAL PERFORMANCE INDICATORS - GENERAL FUND"},"Past Years",null,null,null,null,"Current Year",null,"Projected Years",null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},{"$f":"Starting_year_general-5&\"/\"&RIGHT(Starting_year_general-4,2)","v":"2010/11"},{"$f":"Starting_year_general-4&\"/\"&RIGHT(Starting_year_general-3,2)","v":"2011/12"},{"$f":"Starting_year_general-3&\"/\"&RIGHT(Starting_year_general-2,2)","v":"2012/13"},{"$f":"Starting_year_general-2&\"/\"&RIGHT(Starting_year_general-1,2)","v":"2013/14"},null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["New Note 13 Ratios",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Operating Performance Ratio 1)",null,null,null,null,null,{"$f":"IF(G89=0,0,G88/G89)","v":-0.14411327542817742},null,-6.8575465314467968E-2,-1.7410724829169652E-2,-7.1113819974260625E-2,-3.7183353611769041E-2,-1.2235409688572301E-2,-8.3716700053362066E-3,-4.7588779172156133E-3,-2.8292678579219582E-3,1.7261092327500764E-3,4.579397226181706E-3," "," "," "]
["Own Source Operating Revenue Ratio 1)",null,null,null,null,null,{"$f":"IF(G130=0,0,G129/G130)","v":0.64117309417585733},null,0.63927786122647934,0.64247909295015337,0.69019594324665912,0.6996823509005291,0.70783167350230836,0.71009627267195008,0.71209290429544603,0.71453306195318478,0.71656182475615449,0.71877034572290255," "," "," "]
["Unrestricted Current Ratio",{"$f":"'Historical Data'!F564","v":""},{"$f":"'Historical Data'!E564","v":4.32},{"$f":"'Historical Data'!D564","v":3.91},{"$f":"'Historical Data'!C564","v":""},null,{"$f":"IF(G164=0,0,G163/G164)","v":1.4357115889091108},null,1.3981019684565759,1.328966077696875,1.3229713577040925,1.3477893317099376,1.5105356428550312,1.9662991887141765,2.3113253721646854,2.6545738213615286,3.0012415241035466,3.3497471429687762," "," "," "]
["Debt Service Cover Ratio 1)",null,null,null,null,null,{"$f":"IF(G205=0,0,G204/G205)","v":1.3908077634518505},null,{"$f":"IF(I205=0,0,I204/I205)","v":5.0983624108766952},6.7556016594542392,5.1074142126533477,6.2430686026966171,7.2585339416100254,10.092860050190851,0,0,0,0," "," "," "]
["Rates, Annual Charges, Interest & Extra Charges Outstanding Percentage",{"$f":"'Historical Data'!F567","v":""},{"$f":"'Historical Data'!E567","v":7.0199999999999999E-2},{"$f":"'Historical Data'!D567","v":7.3700000000000002E-2},{"$f":"'Historical Data'!C567","v":""},null,{"$f":"IF(G238=0,0,G237/G238)","v":6.9947096869605388E-2},null,{"$f":"IF(I238=0,0,I237/I238)","v":7.0069425704723728E-2},7.0443465624264651E-2,7.0473355522472414E-2,7.0500458827827267E-2,7.0525032021678521E-2,7.0277829035580247E-2,7.0287326200773756E-2,7.0296423902338118E-2,7.0305138769102299E-2,7.0313486757454718E-2," "," "," "]
["Cash Expense Cover Ratio 1)",null,null,null,null,null,{"$f":"IF(G270=0,0,G269/G270)","v":-1.5022471835695199},null,{"$f":"IF(I270=0,0,I269/I270)","v":-0.93305981999879617},-0.71086673172552017,-0.67280956386918023,-0.65397399628961761,-0.78500866658320845,-1.0787593259613073,-1.6701145586449542,-2.2248286822828236,-2.7789954611141905,-3.3310451694151362," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["1) different Calculation to TCorp's calculation for same ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["New Special Schedule 7 Ratios",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Building & Infrastructure Renewals Ratio",{"$f":"'Historical Data'!F568","v":""},{"$f":"'Historical Data'!E568","v":0.8619},{"$f":"'Historical Data'!D568","v":0.98899999999999999},{"$f":"'Historical Data'!C568","v":""},null,{"$f":"IF(G294=0,0,G293/G294)","v":0.57956676469522417},null,{"$f":"IF(I294=0,0,I293/I294)","v":0.94798304689957069},1.0525945050582817,0.8010260368197385,0.8963396998845311,1.0078374622283686,1.0514434392812322,1.0606610910633769,1.0799317990094024,1.1196352588735261,1.1477856728892526," "," "," "]
["Infrastructure Backlog Ratio",null,null,null,null,null,{"$f":"IF(G330=0,0,G329/G330)","v":2.7003172519210951E-2},null,{"$f":"IF(I330=0,0,I329/I330)","v":2.7911456026978174E-2},2.8045147929275052E-2,2.8114509447747113E-2,2.7949768733870155E-2,2.754260573697279E-2,2.727271283706199E-2,2.6998862151243665E-2,2.6717264401833505E-2,2.6434317752648158E-2,2.6140488828968439E-2," "," "," "]
["Asset Maintenance Ratio",null,null,null,null,null,{"$f":"IF(G354=0,0,G353/G354)","v":0.9794789024671432},null,{"$f":"IF(I354=0,0,I353/I354)","v":0.96897810218978098},1.106344547301874,1.1189358372456963,1.131252766710934,1.1439526730937775,1.1325379609544468,1.1325379609544468,1.1325379609544468,1.1322923443938409,1.1322923443938409," "," "," "]
["Capital Expenditure Ratio",null,null,null,null,null,{"$f":"IF(G368=0,0,G367/G368)","v":1.4518496465430837},null,{"$f":"IF(I368=0,0,I367/I368)","v":0.98598009045751467},1.1297174513264536,0.8361644908307585,0.86394913230574144,0.93403144096627955,0.93848475920041197,0.96213403271439601,0.96688217797283549,0.98411542347470859,0.9928271066908454," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Old Note 13 Ratios (not incl. in new Note 13 or Special Schedule 7)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Debt Service Ratio",{"$f":"'Historical Data'!F565","v":""},{"$f":"'Historical Data'!E565","v":5.4399999999999997E-2},{"$f":"'Historical Data'!D565","v":4.7500000000000001E-2},{"$f":"'Historical Data'!C565","v":""},null,{"$f":"IF(G390=0,0,G389/G390)","v":7.8174732579689307E-2},null,{"$f":"IF(I390=0,0,I389/I390)","v":3.4407215107946303E-2},{"$f":"IF(J390=0,0,J389/J390)","v":3.3324998313572267E-2},3.1565608658014145E-2,2.9871377389383495E-2,2.8156763620896835E-2,2.0353022289595894E-2,0,0,0,0," "," "," "]
["Rates & Annual Charges Coverage Ratio",{"$f":"'Historical Data'!F566","v":""},{"$f":"'Historical Data'!E566","v":0.27500000000000002},{"$f":"'Historical Data'!D566","v":0.22839999999999999},{"$f":"'Historical Data'!C566","v":""},null,{"$f":"IF(G417=0,0,G416/G417)","v":0.31874519638909621},null,{"$f":"IF(I417=0,0,I416/I417)","v":0.33446137480178612},0.34885432461937876,0.38775092011868961,0.40612111793093336,0.42311140518548529,0.4271597640611054,0.43104582869601715,0.43519976727796555,0.43910250073795226,0.44311372756012485," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["TCorp Ratios",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Operating Performance Ratio 2)",null,null,null,null,null,{"$f":"IF(G427=0,0,G426/G427)","v":-0.14411327542817742},null,{"$f":"IF(I427=0,0,I426/I427)","v":-6.8575465314467968E-2},{"$f":"IF(J427=0,0,J426/J427)","v":-1.7410724829169652E-2},-7.1113819974260625E-2,-3.7183353611769041E-2,-1.2235409688572301E-2,-8.3716700053362066E-3,-4.7588779172156133E-3,-2.8292678579219582E-3,1.7261092327500764E-3,4.579397226181706E-3," "," "," "]
["Own Source Operating Revenue Ratio 2)",null,null,null,null,null,{"$f":"IF(G462=0,0,G461/G462)","v":0.40213937817521533},null,{"$f":"IF(I462=0,0,I461/I462)","v":0.41626210242101558},{"$f":"IF(J462=0,0,J461/J462)","v":0.42751009708751925},0.46889161669367835,0.4849945566865323,0.49974117738687313,0.50343704715516702,0.50693728096833157,0.51074812683563686,0.51425988100337749,0.51789495948013342," "," "," "]
["Unrestricted Current Ratio",null,null,null,null,null,{"$f":"G9","v":1.4357115889091108},null,{"$f":"I9","v":1.3981019684565759},1.328966077696875,1.3229713577040925,1.3477893317099376,1.5105356428550312,1.9662991887141765,2.3113253721646854,2.6545738213615286,3.0012415241035466,3.3497471429687762," "," "," "]
["Debt Service Cover Ratio 2)",null,null,null,null,null,{"$f":"IF(G490=0,0,G489/G490)","v":1.3908077634518505},null,{"$f":"IF(I490=0,0,I489/I490)","v":5.0983624108766952},{"$f":"IF(J490=0,0,J489/J490)","v":6.7556016594542392},5.1074142126533477,6.2430686026966171,7.2585339416100254,10.092860050190851,0,0,0,0," "," "," "]
["Capital Expenditure Ratio",null,null,null,null,null,{"$f":"G21","v":1.4518496465430837},null,{"$f":"I21","v":0.98598009045751467},{"$f":"J21","v":1.1297174513264536},0.8361644908307585,0.86394913230574144,0.93403144096627955,0.93848475920041197,0.96213403271439601,0.96688217797283549,0.98411542347470859,0.9928271066908454," "," "," "]
["Infrastructure Backlog Ratio",null,null,null,null,null,{"$f":"G19","v":2.7003172519210951E-2},null,{"$f":"I19","v":2.7911456026978174E-2},{"$f":"J19","v":2.8045147929275052E-2},2.8114509447747113E-2,2.7949768733870155E-2,2.754260573697279E-2,2.727271283706199E-2,2.6998862151243665E-2,2.6717264401833505E-2,2.6434317752648158E-2,2.6140488828968439E-2," "," "," "]
["Asset Maintenance Ratio",null,null,null,null,null,{"$f":"G20","v":0.9794789024671432},null,{"$f":"I20","v":0.96897810218978098},{"$f":"J20","v":1.106344547301874},1.1189358372456963,1.131252766710934,1.1439526730937775,1.1325379609544468,1.1325379609544468,1.1325379609544468,1.1322923443938409,1.1322923443938409," "," "," "]
["Building & Infrastructure Renewals Ratio",null,null,null,null,null,{"$f":"G18","v":0.57956676469522417},null,{"$f":"I18","v":0.94798304689957069},1.0525945050582817,0.8010260368197385,0.8963396998845311,1.0078374622283686,1.0514434392812322,1.0606610910633769,1.0799317990094024,1.1196352588735261,1.1477856728892526," "," "," "]
["Cash Expense Cover Ratio 2)",null,null,null,null,null,{"$f":"IF(G539=0,0,G538/G539)","v":1.6324629754083888},null,{"$f":"IF(I539=0,0,I538/I539)","v":0.97363895274167955},{"$f":"IF(J539=0,0,J538/J539)","v":0.73982961476805642},0.69886990644512081,0.67869774946584105,0.81240825189564791,1.1059495901799645,1.6690037455286157,2.2233564750597159,2.7771660860123517,3.3288639273509943," "," "," "]
["Interest Cover Ratio",null,null,null,null,null,{"$f":"IF(G560=0,0,G559/G560)","v":7.9893502741146838},null,{"$f":"IF(I560=0,0,I559/I560)","v":18.86723690267296},{"$f":"IF(J560=0,0,J559/J560)","v":29.687333484211251},28.474436087826948,48.10366868014377,94.020113219434577,351.45200586559844,0,0,0,0," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["2) different Calculation to OLG's Note 13 calculation for same ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Other Ratios",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Operating Surplus/(Deficit) Ratio - on total operating income",null,null,null,null,null,{"$f":"IF(G595=0,0,G591/G595)","v":-0.14411327542817742},null,{"$f":"IF(I595=0,0,I591/I595)","v":-6.8575465314468037E-2},-1.7410724829169492E-2,-7.1113819974260736E-2,-3.7183353611769061E-2,-1.223540968857219E-2,-8.3716700053361355E-3,-4.7588779172156991E-3,-2.8292678579219582E-3,1.7261092327500683E-3,4.5793972261817676E-3," "," "," "]
["Operating Surplus/(Deficit) Ratio - on own sourced operating income",null,null,null,null,null,{"$f":"IF(G609=0,0,G600/G609)","v":-0.19369496463056532},null,{"$f":"IF(I609=0,0,I600/I609)","v":-0.10249249435628166},-2.6085721790240393E-2,-9.9050242469911801E-2,-5.1141244756263728E-2,-1.6628412438965998E-2,-1.1342260652139812E-2,-6.4301510901486024E-3,-3.8112629490032112E-3,2.3182237477734654E-3,6.1319893095143994E-3," "," "," "]
["Budgeted Income/(Expenditure) Gap (excluding Reserve Transfers)",null,null,null,null,null,{"$f":"G617-G622","v":-3822412},null,{"$f":"I617-I622","v":-932761.85000000149},-191975.99000000209,53108.410000000149,141599.89000000432,400661.09000001103,647325.81000000983,1154103.5199999958,1209167.900000006,1284246.3800000101,1358443.3200000077," "," "," "]
["Budgeted Income/(Expenditure) Gap (including Reserve Transfers)",null,null,null,null,null,{"$f":"G631-G637","v":-550247},null,{"$f":"I631-I637","v":0.14999999850988388},9.9999979138374329E-3,0.41000000014901161,-0.10999999567866325,9.0000011026859283E-2,-0.18999999016523361,-0.48000000417232513,-9.9999994039535522E-2,0.38000001013278961,0.32000000774860382," "," "," "]
["Net Financial Liabilities Ratio (Gearing Ratio)",null,null,null,null,null,{"$f":"IF(G665=0,0,G653/G665)","v":1.4282784301089053E-2},null,{"$f":"IF(I665=0,0,I653/I665)","v":1.2853503971595999E-2},1.0489652935023172E-2,8.2297605095020092E-3,5.4994455962629621E-3,1.9148421956248552E-3,-1.9970429383321096E-3,-5.762913002285661E-3,-9.6946523086851952E-3,-1.3845317498770575E-2,-1.8211299631773089E-2," "," "," "]
["Net Interest Coverage Ratio",null,null,null,null,null,{"$f":"IF(G674=0,0,G672/G674)","v":-2.0227341778639621E-2},null,{"$f":"IF(I674=0,0,I672/I674)","v":-8.9334131000735392E-3},-9.6921376843502553E-3,-1.1181402285902428E-2,-1.1996976670301864E-2,-1.271103403656355E-2,-1.3712840306999092E-2,-1.3781694237361244E-2,-1.3324314020936328E-2,-1.287351948013863E-2,-1.2439988647428457E-2," "," "," "]
["Net Interest Coverage Ratio - adjusted by externally restricted investment income",null,null,null,null,null,{"$f":"IF(G684=0,0,G682/G684)","v":6.0345693145075381E-3},null,{"$f":"IF(I684=0,0,I682/I684)","v":4.6531948603442232E-3},2.5433252838812418E-3,4.3266032826455271E-4,-1.5640002806005231E-3,-3.7595648641525E-3,-6.151870421590413E-3,-7.678454410604529E-3,-8.3743769250291759E-3,-8.8579264555890304E-3,-9.1828831587865995E-3," "," "," "]
["Net Borrowing Ratio",null,null,null,null,null,{"$f":"IF(G704=0,0,G702/G704)","v":-0.24822699247570854},null,{"$f":"IF(I704=0,0,I702/I704)","v":-1.9910964713714965},-1.2173755958039578,-2.3681990582746688,-7.1514862679693314,-15.489396997069617,-16.069373863436372,-15.835478866922459,-15.935307123948613,-16.267089269297628,-16.516224624084664," "," "," "]
["Other Debtor Outstanding Percentage",null,null,null,null,null,{"$f":"IF(G715=0,0,G711/G715)","v":9.550704051409481E-2},null,{"$f":"IF(I715=0,0,I711/I715)","v":9.6071536238800895E-2},9.5349438989895105E-2,9.9194796785098918E-2,9.9641982240259538E-2,0.10006485355454373,0.10066968851980464,0.10108523424093466,0.10154701011794527,0.10196848818729355,0.10241225107324976," "," "," "]
["Asset Renewal Ratio (all assets)",null,null,null,null,null,{"$f":"IF(G724=0,0,G720/G724)","v":0.72016675505459926},null,{"$f":"IF(I724=0,0,I720/I724)","v":0.92403572269572876},1.0074089561837678,0.74928122781881301,0.81821821221949764,0.90919493108099647,0.91362180163731577,0.93720911414100216,0.9419906150130003,0.95894397122174035,0.96758936219113634," "," "," "]
["Asset Renewal Gap",null,null,null,null,null,{"$f":"IF(G731=0,0,G729/G731)","v":0.73982683982683983},null,{"$f":"IF(I731=0,0,I729/I731)","v":0.9799088125956702},1.0402086974615063,0.7796716094552929,0.85787244976659216,0.97113582248046493,1.0134103094034379,1.0680971749241659,1.1072345136501516,1.1482963167475724,1.1902764158576054," "," "," "]
["Asset Maintenance Gap / Maintenance required",null,null,null,null,null,{"$f":"IF(G738=0,0,G736/G738)","v":0.9794789024671432},null,{"$f":"IF(I738=0,0,I736/I738)","v":0.96897810218978098},{"$f":"IF(J738=0,0,J736/J738)","v":1.106344547301874},1.1189358372456963,1.131252766710934,1.1439526730937775,1.1325379609544468,1.1325379609544468,1.1325379609544468,1.1322923443938409,1.1322923443938409," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Manual Data Input for Ratios",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Infrastructure Backlog Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Estimated Cost to bring Assets to a Satisfactory Condition",null,null,null,null,null,{"$f":"8153000","v":8153000},null,8464000,8542000,8561000,8518000,8411000,8351000,8291000,8231000,8173000,8114000," "," "," "]
[{"$f":"A55","v":"Asset Renewal Gap"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Revenue from Continuing Operations - Income Statement",null,null,null,null,null,{"$f":"'Income Statement'!F$17","v":23023045},null,{"$f":"'Income Statement'!H$17","v":22504550.919999998},{"$f":"'Income Statement'!I$17","v":23819925.75},{"$f":"'Income Statement'!J$17","v":23660001.960000005},{"$f":"'Income Statement'!K$17","v":24940700.330000002},{"$f":"'Income Statement'!L$17","v":26431287.890000001},{"$f":"'Income Statement'!M$17","v":27340200.979999997},{"$f":"'Income Statement'!N$17","v":28293691.130000003},{"$f":"'Income Statement'!O$17","v":29264921.210000005},{"$f":"'Income Statement'!P$17","v":30289696.66},{"$f":"'Income Statement'!Q$17","v":31345285.840000004}," "," "," "]
["Net Share (ie. profit) of Interests in Joint Ventures",null,null,null,null,null,{"$f":"-'Income Statement'!F$16","v":0},null,{"$f":"-'Income Statement'!H$16","v":0},{"$f":"-'Income Statement'!I$16","v":0},{"$f":"-'Income Statement'!J$16","v":0},{"$f":"-'Income Statement'!K$16","v":0},{"$f":"-'Income Statement'!L$16","v":0},{"$f":"-'Income Statement'!M$16","v":0},{"$f":"-'Income Statement'!N$16","v":0},{"$f":"-'Income Statement'!O$16","v":0},{"$f":"-'Income Statement'!P$16","v":0},{"$f":"-'Income Statement'!Q$16","v":0}," "," "," "]
["Other manual adjustment (in $)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"FV movements - Investment Properties - manual adjustment from above (row \"&ROW(G$99)&\")\"","v":"FV movements - Investment Properties - manual adjustment from above (row 99)"},null,null,null,null,null,{"$f":"G$99","v":0},null,{"$f":"I$99","v":0},0,0,0,0,0,0,0,0,0," "," "," "]
["less:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"FV movements - Investment Properties - manual adjustment from above (row \"&ROW(G$99)&\")\"","v":"FV movements - Investment Properties - manual adjustment from above (row 99)"},null,null,null,null,null,{"$f":"G$99","v":0},null,{"$f":"I$99","v":0},0,0,0,0,0,0,0,0,0," "," "," "]
["FV movements - Investments",null,null,null,null,null,{"$f":"-'BS workings'!E$56","v":0},null,{"$f":"-'BS workings'!G$56","v":0},{"$f":"-'BS workings'!H$56","v":0},{"$f":"-'BS workings'!I$56","v":0},{"$f":"-'BS workings'!J$56","v":0},{"$f":"-'BS workings'!K$56","v":0},{"$f":"-'BS workings'!L$56","v":0},{"$f":"-'BS workings'!M$56","v":0},{"$f":"-'BS workings'!N$56","v":0},{"$f":"-'BS workings'!O$56","v":0},{"$f":"-'BS workings'!P$56","v":0}," "," "," "]
["Current Assets",null,null,null,null,null,{"$f":"'Balance Sheet'!E15","v":5577749.4583924776},null,{"$f":"'Balance Sheet'!G15","v":4727497.3669620464},{"$f":"'Balance Sheet'!H15","v":4526492.5470278319},{"$f":"'Balance Sheet'!I15","v":4665278.2795765381},{"$f":"'Balance Sheet'!J15","v":4819942.0419485616},{"$f":"'Balance Sheet'!K15","v":5270575.590548804},{"$f":"'Balance Sheet'!L15","v":5973812.2486471767},{"$f":"'Balance Sheet'!M15","v":7208658.1208567899},{"$f":"'Balance Sheet'!N15","v":8501611.9026487265},{"$f":"'Balance Sheet'!O15","v":9872804.7249094173},{"$f":"'Balance Sheet'!P15","v":11321474.273895707}," "," "," "]
["Prepayments",null,null,null,null,null,{"$f":"-'BS workings'!E463*'Historical Data'!$M395","v":0},null,{"$f":"-'BS workings'!G463*'Historical Data'!$M395","v":0},{"$f":"-'BS workings'!H463*'Historical Data'!$M395","v":0},{"$f":"-'BS workings'!I463*'Historical Data'!$M395","v":0},{"$f":"-'BS workings'!J463*'Historical Data'!$M395","v":0},{"$f":"-'BS workings'!K463*'Historical Data'!$M395","v":0},{"$f":"-'BS workings'!L463*'Historical Data'!$M395","v":0},{"$f":"-'BS workings'!M463*'Historical Data'!$M395","v":0},{"$f":"-'BS workings'!N463*'Historical Data'!$M395","v":0},{"$f":"-'BS workings'!O463*'Historical Data'!$M395","v":0},{"$f":"-'BS workings'!P463*'Historical Data'!$M395","v":0}," "," "," "]
["Work in Progress",null,null,null,null,null,{"$f":"-'BS workings'!E493*'Historical Data'!$M397","v":0},null,{"$f":"-'BS workings'!G493*'Historical Data'!$M397","v":0},{"$f":"-'BS workings'!H493*'Historical Data'!$M397","v":0},{"$f":"-'BS workings'!I493*'Historical Data'!$M397","v":0},{"$f":"-'BS workings'!J493*'Historical Data'!$M397","v":0},{"$f":"-'BS workings'!K493*'Historical Data'!$M397","v":0},{"$f":"-'BS workings'!L493*'Historical Data'!$M397","v":0},{"$f":"-'BS workings'!M493*'Historical Data'!$M397","v":0},{"$f":"-'BS workings'!N493*'Historical Data'!$M397","v":0},{"$f":"-'BS workings'!O493*'Historical Data'!$M397","v":0},{"$f":"-'BS workings'!P493*'Historical Data'!$M397","v":0}," "," "," "]
["Total",null,null,null,null,null,{"$f":"SUM(G190:G198)","v":3287459.3301700181},null,{"$f":"SUM(I190:I198)","v":3381368.0787395868},{"$f":"SUM(J190:J198)","v":3406025.6488053738},3526363.7813540748,3576183.5537260934,3489209.6823263313,3038099.3304247032,3118841.7726343214,3202627.794426247,3289573.5466869385,3379799.6656732238," "," "," "]
["Principal Repayments (from Cash Flow Statement) + Borrowing Interest Costs (from the Income Statement)",null,null,null,null,null,{"$f":"G232","v":1550757.0899999999},null,{"$f":"I232","v":699024.55},{"$f":"J232","v":699025},699025,699025,699024,523135.19,0,0,0,0," "," "," "]
[{"$f":"\"FV movements - Investment Properties - manual adjustment from above (row \"&ROW(G$99)&\")\"","v":"FV movements - Investment Properties - manual adjustment from above (row 99)"},null,null,null,null,null,{"$f":"G$99","v":0},null,{"$f":"I$99","v":0},0,0,0,0,0,0,0,0,0," "," "," "]
["Other manual adjustment (in $)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Receivables - Rates and Annual Charges",null,null,null,null,null,{"$f":"'BS workings'!E90+'BS workings'!E91","v":556272.73027151078},null,{"$f":"'BS workings'!G90+'BS workings'!G91","v":570555.21739837783},{"$f":"'BS workings'!H90+'BS workings'!H91","v":629891.68303314492},{"$f":"'BS workings'!I90+'BS workings'!I91","v":695422.87615712895},{"$f":"'BS workings'!J90+'BS workings'!J91","v":767795.52530900319},{"$f":"'BS workings'!K90+'BS workings'!K91","v":847723.87900898641},{"$f":"'BS workings'!L90+'BS workings'!L91","v":885265.21615389956},{"$f":"'BS workings'!M90+'BS workings'!M91","v":924473.38888514414},{"$f":"'BS workings'!N90+'BS workings'!N91","v":965422.4043298068},{"$f":"'BS workings'!O90+'BS workings'!O91","v":1008189.5556369334},{"$f":"'BS workings'!P90+'BS workings'!P91","v":1052855.5690336446}," "," "," "]
["Other manual adjustment (in $)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Total",null,null,null,null,null,{"$f":"SUM(G251:G263)","v":7932215},null,{"$f":"SUM(I251:I263)","v":8121673.4509955365},{"$f":"SUM(J251:J263)","v":8918700.1044725571},9842386.6742225382,10862506.115282129,11989126.025147472,12564102.296835465,13118790.373202544,13698106.598320859,14303144.458094979,14935046.005960884," "," "," "]
["Term Deposits - manual adjustment (in $)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Total",null,null,null,null,null,{"$f":"SUM(G278:G281)","v":-19216518.657529417},null,{"$f":"SUM(I278:I281)","v":-18718485.56935063},-18948476.96883361,-19917649.414046519,-20379491.445273232,-21062625.681061067,-21553031.702726278,-21702935.681374677,-22420951.628558792,-23163993.012373775,-23932941.721353374," "," "," "]
["New Special Schedule 7 Ratios",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Stormwater Drainage - Depreciation / Amortisation",null,null,null,null,null,{"$f":"'IPP&E Reconciliation'!D382","v":164008.57},null,{"$f":"'IPP&E Reconciliation'!E382","v":164898.47},{"$f":"'IPP&E Reconciliation'!F382","v":165031.95500000002},{"$f":"'IPP&E Reconciliation'!G382","v":165963.26204700003},{"$f":"'IPP&E Reconciliation'!H382","v":165963.26204700003},{"$f":"'IPP&E Reconciliation'!I382","v":166921.58645800001},{"$f":"'IPP&E Reconciliation'!J382","v":166921.58645800001},{"$f":"'IPP&E Reconciliation'!K382","v":166921.58645800001},{"$f":"'IPP&E Reconciliation'!L382","v":166921.58645800001},{"$f":"'IPP&E Reconciliation'!M382","v":166921.58645800001},{"$f":"'IPP&E Reconciliation'!N382","v":166921.58645800001}," "," "," "]
["Land Improvements - depreciable - Depreciation / Amortisation",null,{"$f":"'IPP&E Reconciliation'!B689","v":"not included"},null,null,null,{"$f":"IF(AND($A312<>\"\",$C312=\"\"),'IPP&E Reconciliation'!D258,0)","v":0},null,{"$f":"IF(AND($A312<>\"\",$C312=\"\"),'IPP&E Reconciliation'!E258,0)","v":0},{"$f":"IF(AND($A312<>\"\",$C312=\"\"),'IPP&E Reconciliation'!F258,0)","v":0},{"$f":"IF(AND($A312<>\"\",$C312=\"\"),'IPP&E Reconciliation'!G258,0)","v":0},{"$f":"IF(AND($A312<>\"\",$C312=\"\"),'IPP&E Reconciliation'!H258,0)","v":0},{"$f":"IF(AND($A312<>\"\",$C312=\"\"),'IPP&E Reconciliation'!I258,0)","v":0},{"$f":"IF(AND($A312<>\"\",$C312=\"\"),'IPP&E Reconciliation'!J258,0)","v":0},{"$f":"IF(AND($A312<>\"\",$C312=\"\"),'IPP&E Reconciliation'!K258,0)","v":0},{"$f":"IF(AND($A312<>\"\",$C312=\"\"),'IPP&E Reconciliation'!L258,0)","v":0},{"$f":"IF(AND($A312<>\"\",$C312=\"\"),'IPP&E Reconciliation'!M258,0)","v":0},{"$f":"IF(AND($A312<>\"\",$C312=\"\"),'IPP&E Reconciliation'!N258,0)","v":0}," "," "," "]
[{"$f":"IF('Historical Data'!A242=\"\",\"\",'Historical Data'!A242&\" - Depreciation / Amortisation\")","v":""},null,{"$f":"'IPP&E Reconciliation'!B702","v":""},null,null,null,{"$f":"IF(AND($A322<>\"\",$C322=\"\"),'IPP&E Reconciliation'!D612,0)","v":0},null,{"$f":"IF(AND($A322<>\"\",$C322=\"\"),'IPP&E Reconciliation'!E612,0)","v":0},{"$f":"IF(AND($A322<>\"\",$C322=\"\"),'IPP&E Reconciliation'!F612,0)","v":0},{"$f":"IF(AND($A322<>\"\",$C322=\"\"),'IPP&E Reconciliation'!G612,0)","v":0},{"$f":"IF(AND($A322<>\"\",$C322=\"\"),'IPP&E Reconciliation'!H612,0)","v":0},{"$f":"IF(AND($A322<>\"\",$C322=\"\"),'IPP&E Reconciliation'!I612,0)","v":0},{"$f":"IF(AND($A322<>\"\",$C322=\"\"),'IPP&E Reconciliation'!J612,0)","v":0},{"$f":"IF(AND($A322<>\"\",$C322=\"\"),'IPP&E Reconciliation'!K612,0)","v":0},{"$f":"IF(AND($A322<>\"\",$C322=\"\"),'IPP&E Reconciliation'!L612,0)","v":0},{"$f":"IF(AND($A322<>\"\",$C322=\"\"),'IPP&E Reconciliation'!M612,0)","v":0},{"$f":"IF(AND($A322<>\"\",$C322=\"\"),'IPP&E Reconciliation'!N612,0)","v":0}," "," "," "]
["Estimated Cost to bring Assets to a Satisfactory Condition",null,null,null,null,null,{"$f":"G$62","v":8153000},null,{"$f":"I$62","v":8464000},{"$f":"J$62","v":8542000},8561000,8518000,8411000,8351000,8291000,8231000,8173000,8114000," "," "," "]
["WDV of Buildings",null,null,null,null,null,{"$f":"'IPP&E Reconciliation'!D$288","v":14823992.644000001},null,{"$f":"'IPP&E Reconciliation'!E$288","v":14488982.568},{"$f":"'IPP&E Reconciliation'!F$288","v":14175100.782000002},{"$f":"'IPP&E Reconciliation'!G$288","v":13830846.252438001},{"$f":"'IPP&E Reconciliation'!H$288","v":13487310.012436002},{"$f":"'IPP&E Reconciliation'!I$288","v":13144805.000500001},{"$f":"'IPP&E Reconciliation'!J$288","v":12803363.006382},{"$f":"'IPP&E Reconciliation'!K$288","v":12463016.142997999},{"$f":"'IPP&E Reconciliation'!L$288","v":12123796.833893999},{"$f":"'IPP&E Reconciliation'!M$288","v":11785740.800712001},{"$f":"'IPP&E Reconciliation'!N$288","v":11448881.013054002}," "," "," "]
["Required Asset Maintenance",null,null,null,null,null,{"$f":"G362","v":4337000},null,{"$f":"I362","v":4384000},{"$f":"J362","v":4429000},4473000,4518000,4564000,4610000,4610000,4610000,4611000,4611000," "," "," "]
["Annual Capital Expenditure (New, Renewal, Replacement & Re-Instatements)",null,null,null,null,null,{"$f":"'BS workings'!E557+'BS workings'!E558","v":7290657},null,{"$f":"'BS workings'!G557+'BS workings'!G558","v":4781523},{"$f":"'BS workings'!H557+'BS workings'!H558","v":5606196},{"$f":"'BS workings'!I557+'BS workings'!I558","v":4232933.38},{"$f":"'BS workings'!J557+'BS workings'!J558","v":4462973.5599999996},{"$f":"'BS workings'!K557+'BS workings'!K558","v":4979342.8900000006},{"$f":"'BS workings'!L557+'BS workings'!L558","v":5147689.9800000004},{"$f":"'BS workings'!M557+'BS workings'!M558","v":5422207.5300000003},{"$f":"'BS workings'!N557+'BS workings'!N558","v":5619955.6699999999},{"$f":"'BS workings'!O557+'BS workings'!O558","v":5826197.9899999984},{"$f":"'BS workings'!P557+'BS workings'!P558","v":6038218.6000000006}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"A$25","v":"Debt Service Ratio"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Denominator:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"FV movements - Other - manual adjustment from above (row \"&ROW(G$98)&\")\"","v":"FV movements - Other - manual adjustment from above (row 98)"},null,null,null,null,null,{"$f":"G$98","v":0},null,{"$f":"I$98","v":0},0,0,0,0,0,0,0,0,0," "," "," "]
["Revenue from Continuing Operations - Income Statement",null,null,null,null,null,{"$f":"'Income Statement'!F$17","v":23023045},null,{"$f":"'Income Statement'!H$17","v":22504550.919999998},{"$f":"'Income Statement'!I$17","v":23819925.75},{"$f":"'Income Statement'!J$17","v":23660001.960000005},{"$f":"'Income Statement'!K$17","v":24940700.330000002},{"$f":"'Income Statement'!L$17","v":26431287.890000001},{"$f":"'Income Statement'!M$17","v":27340200.979999997},{"$f":"'Income Statement'!N$17","v":28293691.130000003},{"$f":"'Income Statement'!O$17","v":29264921.210000005},{"$f":"'Income Statement'!P$17","v":30289696.66},{"$f":"'Income Statement'!Q$17","v":31345285.840000004}," "," "," "]
["Rates & Annual Charges + User Charges & Fees",null,null,null,null,null,{"$f":"G468","v":9258473},null,{"$f":"I468","v":9367791.6799999997},{"$f":"J468","v":10183258.77},11093976.57,12096103.9,13208802.930000002,13764070.050000001,14343126.850000001,14947003.690000001,15576775.800000001,16233565.540000001," "," "," "]
["less:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Other manual adjustment (in $)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"Refer calculation above (rows \"&ROW(A161)&\" to \"&ROW(A199)&\")\"","v":"Refer calculation above (rows 161 to 199)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["add back: Depreciation",null,null,null,null,null,{"$f":"'Income Statement'!F$23","v":4746123},null,{"$f":"'Income Statement'!H$23","v":4849512.7297968837},{"$f":"'Income Statement'!I$23","v":4962476.2310412265},{"$f":"'Income Statement'!J$23","v":5062321.3810412269},{"$f":"'Income Statement'!K$23","v":5165782.7910412271},{"$f":"'Income Statement'!L$23","v":5331022.7810412273},{"$f":"'Income Statement'!M$23","v":5485107.7010412263},{"$f":"'Income Statement'!N$23","v":5635605.1710412279},{"$f":"'Income Statement'!O$23","v":5812451.4010412265},{"$f":"'Income Statement'!P$23","v":5920238.4710412268},{"$f":"'Income Statement'!Q$23","v":6081843.0110412268}," "," "," "]
["Other manual adjustment (in $)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Other manual adjustment (in $)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Operating Result (from continuing operations)",null,null,null,null,null,{"$f":"'Income Statement'!F36","v":323277},null,{"$f":"'Income Statement'!H36","v":-472194.5697968863},{"$f":"'Income Statement'!I36","v":491699.37895877287},{"$f":"'Income Statement'!J36","v":-702637.40104122087},{"$f":"'Income Statement'!K36","v":47092.75895877555},{"$f":"'Income Statement'!L36","v":694039.43895877898},{"$f":"'Income Statement'!M36","v":816929.28895877302},{"$f":"'Income Statement'!N36","v":940705.78895876929},{"$f":"'Income Statement'!O36","v":1016672.0289587826},{"$f":"'Income Statement'!P36","v":1190206.5889587738},{"$f":"'Income Statement'!Q36","v":1314819.0189587772}," "," "," "]
["add back: Depreciation",null,null,null,null,null,{"$f":"'Income Statement'!F23","v":4746123},null,{"$f":"'Income Statement'!H23","v":4849512.7297968837},{"$f":"'Income Statement'!I23","v":4962476.2310412265},{"$f":"'Income Statement'!J23","v":5062321.3810412269},{"$f":"'Income Statement'!K23","v":5165782.7910412271},{"$f":"'Income Statement'!L23","v":5331022.7810412273},{"$f":"'Income Statement'!M23","v":5485107.7010412263},{"$f":"'Income Statement'!N23","v":5635605.1710412279},{"$f":"'Income Statement'!O23","v":5812451.4010412265},{"$f":"'Income Statement'!P23","v":5920238.4710412268},{"$f":"'Income Statement'!Q23","v":6081843.0110412268}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["\"Own sourced Income\" (Rates & Annual Charges, User Charges & Fees, Interest & Investment Revenues, Other Revenues)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"A47","v":"Budgeted Income/(Expenditure) Gap (excluding Reserve Transfers)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Budgeted Operating Income",null,null,null,null,null,{"$f":"'Budget Summary 1'!J32","v":19840490},null,{"$f":"'Budget Summary 1'!L32","v":21502220.699999999},{"$f":"'Budget Summary 1'!M32","v":22929015.59},{"$f":"'Budget Summary 1'!N32","v":22745145.200000003},{"$f":"'Budget Summary 1'!O32","v":24001163.810000002},{"$f":"'Budget Summary 1'!P32","v":25426149.100000001},{"$f":"'Budget Summary 1'!Q32","v":26303071.060000002},{"$f":"'Budget Summary 1'!R32","v":27223432.349999998},{"$f":"'Budget Summary 1'!S32","v":28168552.800000001},{"$f":"'Budget Summary 1'!T32","v":29149805.82},{"$f":"'Budget Summary 1'!U32","v":30168620.920000006}," "," "," "]
["Budgeted Capital Expenditure",null,null,null,null,null,{"$f":"G620","v":9291812},null,{"$f":"I620","v":5291973},6146151.96,4806575.38,5071276.59,5624401.2700000005,5654711.6100000003,5422207.5300000003,5619955.6699999999,5826197.9899999984,6038218.6000000006," "," "," "]
["Cash & Cash Equivalents",null,null,null,null,null,{"$f":"'Balance Sheet'!E8-'Balance Sheet'!E32","v":2405663.4192737248},null,{"$f":"'Balance Sheet'!G8-'Balance Sheet'!G32","v":1455455.5646656968},{"$f":"'Balance Sheet'!H8-'Balance Sheet'!H32","v":1122486.82450092},{"$f":"'Balance Sheet'!I8-'Balance Sheet'!I32","v":1116732.0846303226},{"$f":"'Balance Sheet'!J8-'Balance Sheet'!J32","v":1110638.1219012842},{"$f":"'Balance Sheet'!K8-'Balance Sheet'!K32","v":1377861.9750525826},{"$f":"'Balance Sheet'!L8-'Balance Sheet'!L32","v":1937544.4960046406},{"$f":"'Balance Sheet'!M8-'Balance Sheet'!M32","v":3020532.4038999081},{"$f":"'Balance Sheet'!N8-'Balance Sheet'!N32","v":4156898.0222744485},{"$f":"'Balance Sheet'!O8-'Balance Sheet'!O32","v":5364385.9535556287},{"$f":"'Balance Sheet'!P8-'Balance Sheet'!P32","v":6643475.8259006776}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Non-current assets classified as \"held for sale\"",null,null,null,null,null,{"$f":"'Balance Sheet'!E13+'Balance Sheet'!E25","v":0},null,{"$f":"'Balance Sheet'!G13+'Balance Sheet'!G25","v":0},{"$f":"'Balance Sheet'!H13+'Balance Sheet'!H25","v":0},{"$f":"'Balance Sheet'!I13+'Balance Sheet'!I25","v":0},{"$f":"'Balance Sheet'!J13+'Balance Sheet'!J25","v":0},{"$f":"'Balance Sheet'!K13+'Balance Sheet'!K25","v":0},{"$f":"'Balance Sheet'!L13+'Balance Sheet'!L25","v":0},{"$f":"'Balance Sheet'!M13+'Balance Sheet'!M25","v":0},{"$f":"'Balance Sheet'!N13+'Balance Sheet'!N25","v":0},{"$f":"'Balance Sheet'!O13+'Balance Sheet'!O25","v":0},{"$f":"'Balance Sheet'!P13+'Balance Sheet'!P25","v":0}," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Net Interest",null,null,null,null,null,{"$f":"SUM(G679:G681)","v":138934.1608835262},null,104718.06067529885,60581.819420148851,10236.744214753562,-39007.262314493564,-99370.141265543469,-168193.3737291992,-217251.81744943076,-245075.48089382093,-268303.90537638072,-287840.09744748811," "," "," "]
["Interest & Investment Revenue",null,null,null,null,null,{"$f":"-G680","v":735655},null,389935,389935,389935,389935,389935,389935,389935,389935,389935,389935," "," "," "]
["Total Receivables",null,null,null,null,null,{"$f":"'Balance Sheet'!E10+'Balance Sheet'!E19","v":1996115.9231968543},null,{"$f":"'Balance Sheet'!G10+'Balance Sheet'!G19","v":1950866.1284542538},{"$f":"'Balance Sheet'!H10+'Balance Sheet'!H19","v":2049087.6497854171},{"$f":"'Balance Sheet'!I10+'Balance Sheet'!I19","v":2064261.5556095021},{"$f":"'Balance Sheet'!J10+'Balance Sheet'!J19","v":2168590.8430653126},{"$f":"'Balance Sheet'!K10+'Balance Sheet'!K19","v":2290686.3088529492},{"$f":"'Balance Sheet'!L10+'Balance Sheet'!L19","v":2370483.0851746127},{"$f":"'Balance Sheet'!M10+'Balance Sheet'!M19","v":2456043.0959046655},{"$f":"'Balance Sheet'!N10+'Balance Sheet'!N19","v":2543691.3889713385},{"$f":"'Balance Sheet'!O10+'Balance Sheet'!O19","v":2635709.1153163877},{"$f":"'Balance Sheet'!P10+'Balance Sheet'!P19","v":2730744.7616179665}," "," "," "]
["Other Income",null,null,null,null,null,{"$f":"SUM(G713:G714)","v":15090830},null,{"$f":"SUM(I713:I714)","v":14382877.469004462},14901225.645527443,13817615.285777466,14078194.214717872,14442161.864852529,14776098.683164531,15174900.756797459,15566814.611679146,15986552.201905021,16410239.83403912," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"A56","v":"Asset Maintenance Gap / Maintenance required"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Current Asset Maintenance",null,null,null,null,null,{"$f":"G65","v":4248000},null,{"$f":"I65","v":4248000},4900000,5005000,5111000,5221000,5221000,5221000,5221000,5221000,5221000," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Required Asset Maintenance",null,null,null,null,null,{"$f":"G66","v":4337000},null,{"$f":"I66","v":4384000},4429000,4473000,4518000,4564000,4610000,4610000,4610000,4611000,4611000," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Charts","index":37,"n_rows":689,"n_cols":20,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"CHARTS - \"&UPPER(general_fund_name)","v":"CHARTS - GENERAL FUND"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Income Statement Charts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"chart_1 & chart_2"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"chart_3 & chart_4"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Income Statement Charts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"chart_5 & chart_6"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Cash Restrictions Charts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"chart_57 & chart_58"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"chart_27 & chart_28"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Minimum Amber",null,null,"Minimum Green",null,null,null,"Maximum Green",null,null,"Maximum Amber",null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Chart Data","index":38,"n_rows":1747,"n_cols":43,"rows_kept":139,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,"HIDE SHEET"]
["10 Year Financial Plan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK3","v":-251},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-251,{"$f":"IF(MAX($G3:$Q3)<0.00001,7,IF(MAX($G3:$Q3)<0.0001,6,IF(MAX($G3:$Q3)<0.001,5,IF(MAX($G3:$Q3)<0.01,4,IF(MAX($G3:$Q3)<0.1,3,IF(MAX($G3:$Q3)<1,2,IF(MAX($G3:$Q3)<10,1,IF(MAX($G3:$Q3)<100,0,IF(MAX($G3:$Q3)<1000,-1,IF(MAX($G3:$Q3)<10000,-2,IF(MAX($G3:$Q3)<100000,-3,IF(MAX($G3:$Q3)<1000000,-4,IF(MAX($G3:$Q3)<10000000,-5,IF(MAX($G3:$Q3)<100000000,-6,-7))))))))))))))","v":7},{"$f":"IF(AL3=-8,100000000,IF(AL3=-7,10000000,IF(AL3=-6,1000000,IF(AL3=-5,100000,IF(AL3=-4,10000,IF(AL3=-3,1000,IF(AL3=-2,100,IF(AL3=-1,10,IF(AL3=0,1,IF(AL3=1,0.1,IF(AL3=2,0.01,IF(AL3=3,0.001,IF(AL3=4,0.0001,IF(AL3=5,0.00001,IF(AL3=6,0.000001,IF(AL3=7,0.0000001,0.00000001))))))))))))))))","v":9.9999999999999995E-8},{"$f":"IF(MAX(G3:Q3)>0,CEILING(MAX(G3:Q3),AM3),-FLOOR(ABS(MAX(G3:Q3)),AP3))","v":-200},{"$f":"IF(ABS(MIN($G3:$Q3))<0.00001,7,IF(ABS(MIN($G3:$Q3))<0.0001,6,IF(ABS(MIN($G3:$Q3))<0.001,5,IF(ABS(MIN($G3:$Q3))<0.01,4,IF(ABS(MIN($G3:$Q3))<0.1,3,IF(ABS(MIN($G3:$Q3))<1,2,IF(ABS(MIN($G3:$Q3))<10,1,IF(ABS(MIN($G3:$Q3))<100,0,IF(ABS(MIN($G3:$Q3))<1000,-1,IF(ABS(MIN($G3:$Q3))<10000,-2,IF(ABS(MIN($G3:$Q3))<100000,-3,IF(ABS(MIN($G3:$Q3))<1000000,-4,IF(ABS(MIN($G3:$Q3))<10000000,-5,IF(ABS(MIN($G3:$Q3))<100000000,-6,-7))))))))))))))","v":-1},{"$f":"IF(AO3=-8,1000000000,IF(AO3=-7,100000000,IF(AO3=-6,10000000,IF(AO3=-5,1000000,IF(AO3=-4,100000,IF(AO3=-3,10000,IF(AO3=-2,1000,IF(AO3=-1,100,IF(AO3=0,10,IF(AO3=1,0.1,IF(AO3=2,0.1,IF(AO3=3,0.01,IF(AO3=4,0.001,IF(AO3=5,0.0001,IF(AO3=6,0.00001,IF(AO3=7,0.000001,0.0000001))))))))))))))))","v":100},{"$f":"IF(MIN(G3:Q3)>0,FLOOR(MIN(G3:Q3),AP3),-CEILING(ABS(MIN(G3:Q3)),AP3))","v":-300}]
[]
["Chart Data",null,null,null,null,null,1,{"$f":"G5+1","v":2},3,4,5,6,7,8,9,10,11,12,{"$f":"R5+1","v":13},14,15,16,17,18,19,20,21]
[]
[{"$f":"\"Total Income (per P&L) - \"&PROPER(general_fund_name)","v":"Total Income (per P&L) - General Fund"},null,null,"Chart 1"]
[null,null,{"$f":"Starting_year_general-4","v":2011},{"$f":"Starting_year_general-3","v":2012},{"$f":"Starting_year_general-2","v":2013},{"$f":"Starting_year_general-1","v":2014},{"$f":"Starting_year_general","v":2015},{"$f":"Starting_year_general+1","v":2016},{"$f":"Starting_year_general+2","v":2017},{"$f":"Starting_year_general+3","v":2018},{"$f":"Starting_year_general+4","v":2019},{"$f":"Starting_year_general+5","v":2020},{"$f":"Starting_year_general+6","v":2021},{"$f":"Starting_year_general+7","v":2022},{"$f":"Starting_year_general+8","v":2023},{"$f":"Starting_year_general+9","v":2024},{"$f":"Starting_year_general+10","v":2025},{"$f":"Starting_year_general+11","v":2026},{"$f":"Starting_year_general+12","v":2027},{"$f":"Starting_year_general+13","v":2028},{"$f":"Starting_year_general+14","v":2029},{"$f":"Starting_year_general+15","v":2030},{"$f":"Starting_year_general+16","v":2031},{"$f":"Starting_year_general+17","v":2032},{"$f":"Starting_year_general+18","v":2033},{"$f":"Starting_year_general+19","v":2034},{"$f":"Starting_year_general+20","v":2035},null,"Y-Axis Max","Y-Axis Min",null,"Y-Axis Max","Y-Axis Min",null,"Y-Axis Max","Y-Axis Min"]
[{"$f":"general_scenario_name&\" (After)\"","v":"Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV (After)"},"primary",{"$f":"'Historical Data'!F18*1000","v":21568000},{"$f":"'Historical Data'!E18*1000","v":21565000},{"$f":"'Historical Data'!D18*1000","v":27685000},{"$f":"'Income Statement'!D17","v":20601000},{"$f":"Scenarios!D17","v":23023045},{"$f":"Scenarios!F17","v":22504550.919999998},{"$f":"Scenarios!H17","v":23819925.75},{"$f":"Scenarios!J17","v":23660001.960000005},{"$f":"Scenarios!L17","v":24940700.330000002},{"$f":"Scenarios!N17","v":26431287.890000001},{"$f":"Scenarios!P17","v":27340200.979999997},{"$f":"Scenarios!R17","v":28293691.130000003},{"$f":"Scenarios!T17","v":29264921.210000005},{"$f":"Scenarios!V17","v":30289696.66},{"$f":"Scenarios!X17","v":31345285.840000004},{"$f":"FORECAST(R$5,$G9:$Q9,$G$5:$Q$5)","v":31942318.108000003},{"$f":"FORECAST(S$5,$G9:$Q9,$G$5:$Q$5)","v":32858260.403727278},33774202.699454546,34690144.995181821,35606087.290909097,36522029.586636372,37437971.882363647,38353914.178090915,39269856.47381819,40185798.769545466,null,{"$f":"AN9","v":32000000},{"$f":"AQ9","v":20000000},{"$f":"ROUND((AC9-AD9)/8,-6)","v":2000000},null,null,null,null,null,null,{"$f":"IF(MAX($G9:$Q9)<0.00001,7,IF(MAX($G9:$Q9)<0.0001,6,IF(MAX($G9:$Q9)<0.001,5,IF(MAX($G9:$Q9)<0.01,4,IF(MAX($G9:$Q9)<0.1,3,IF(MAX($G9:$Q9)<1,2,IF(MAX($G9:$Q9)<10,1,IF(MAX($G9:$Q9)<100,0,IF(MAX($G9:$Q9)<1000,-1,IF(MAX($G9:$Q9)<10000,-2,IF(MAX($G9:$Q9)<100000,-3,IF(MAX($G9:$Q9)<1000000,-4,IF(MAX($G9:$Q9)<10000000,-5,IF(MAX($G9:$Q9)<100000000,-6,-7))))))))))))))","v":-6},{"$f":"IF(AL9=-8,100000000,IF(AL9=-7,10000000,IF(AL9=-6,1000000,IF(AL9=-5,100000,IF(AL9=-4,10000,IF(AL9=-3,1000,IF(AL9=-2,100,IF(AL9=-1,10,IF(AL9=0,1,IF(AL9=1,0.1,IF(AL9=2,0.01,IF(AL9=3,0.001,IF(AL9=4,0.0001,IF(AL9=5,0.00001,IF(AL9=6,0.000001,IF(AL9=7,0.0000001,0.00000001))))))))))))))))","v":1000000},{"$f":"IF(MAX(G9:Q9)>0,CEILING(MAX(G9:Q9),AM9),-FLOOR(ABS(MAX(G9:Q9)),AP9))","v":32000000},{"$f":"IF(ABS(MIN($G9:$Q9))<0.00001,7,IF(ABS(MIN($G9:$Q9))<0.0001,6,IF(ABS(MIN($G9:$Q9))<0.001,5,IF(ABS(MIN($G9:$Q9))<0.01,4,IF(ABS(MIN($G9:$Q9))<0.1,3,IF(ABS(MIN($G9:$Q9))<1,2,IF(ABS(MIN($G9:$Q9))<10,1,IF(ABS(MIN($G9:$Q9))<100,0,IF(ABS(MIN($G9:$Q9))<1000,-1,IF(ABS(MIN($G9:$Q9))<10000,-2,IF(ABS(MIN($G9:$Q9))<100000,-3,IF(ABS(MIN($G9:$Q9))<1000000,-4,IF(ABS(MIN($G9:$Q9))<10000000,-5,IF(ABS(MIN($G9:$Q9))<100000000,-6,-7))))))))))))))","v":-6},{"$f":"IF(AO9=-8,1000000000,IF(AO9=-7,100000000,IF(AO9=-6,10000000,IF(AO9=-5,1000000,IF(AO9=-4,100000,IF(AO9=-3,10000,IF(AO9=-2,1000,IF(AO9=-1,100,IF(AO9=0,10,IF(AO9=1,0.1,IF(AO9=2,0.1,IF(AO9=3,0.01,IF(AO9=4,0.001,IF(AO9=5,0.0001,IF(AO9=6,0.00001,IF(AO9=7,0.000001,0.0000001))))))))))))))))","v":10000000},{"$f":"IF(MIN(G9:Q9)>0,FLOOR(MIN(G9:Q9),AP9),-CEILING(ABS(MIN(G9:Q9)),AP9))","v":20000000}]
[null,"secondary",{"$f":"MAX($C9:$AA9)*2","v":80371597.539090931},{"$f":"MAX($C9:$AA9)*2","v":80371597.539090931},80371597.539090931,80371597.539090931,80371597.539090931,80371597.539090931,80371597.539090931,80371597.539090931,80371597.539090931,80371597.539090931,80371597.539090931,80371597.539090931,80371597.539090931,80371597.539090931,80371597.539090931,80371597.539090931,80371597.539090931,80371597.539090931,80371597.539090931,80371597.539090931,80371597.539090931,80371597.539090931,80371597.539090931,80371597.539090931,80371597.539090931]
[{"$f":"general_scenario_name_old&\" (Before)\"","v":" (Before)"},"primary",null,null,null,null,{"$f":"Scenarios!D$18","v":23023045},{"$f":"Scenarios!F$18","v":22504550.919999998},{"$f":"Scenarios!H$18","v":23819925.75},{"$f":"Scenarios!J$18","v":23660001.960000005},{"$f":"Scenarios!L$18","v":24940700.330000002},{"$f":"Scenarios!N$18","v":26431287.890000001},{"$f":"Scenarios!P$18","v":27340200.979999997},{"$f":"Scenarios!R$18","v":28293691.130000003},{"$f":"Scenarios!T$18","v":29264921.210000005},{"$f":"Scenarios!V$18","v":30289696.66},{"$f":"Scenarios!X$18","v":31345285.840000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN11","v":32000000},{"$f":"AQ11","v":20000000},{"$f":"ROUND((AF11-AG11)/8,-6)","v":2000000},null,null,null,{"$f":"IF(MAX($G11:$Q11)<0.00001,7,IF(MAX($G11:$Q11)<0.0001,6,IF(MAX($G11:$Q11)<0.001,5,IF(MAX($G11:$Q11)<0.01,4,IF(MAX($G11:$Q11)<0.1,3,IF(MAX($G11:$Q11)<1,2,IF(MAX($G11:$Q11)<10,1,IF(MAX($G11:$Q11)<100,0,IF(MAX($G11:$Q11)<1000,-1,IF(MAX($G11:$Q11)<10000,-2,IF(MAX($G11:$Q11)<100000,-3,IF(MAX($G11:$Q11)<1000000,-4,IF(MAX($G11:$Q11)<10000000,-5,IF(MAX($G11:$Q11)<100000000,-6,-7))))))))))))))","v":-6},{"$f":"IF(AL11=-8,100000000,IF(AL11=-7,10000000,IF(AL11=-6,1000000,IF(AL11=-5,100000,IF(AL11=-4,10000,IF(AL11=-3,1000,IF(AL11=-2,100,IF(AL11=-1,10,IF(AL11=0,1,IF(AL11=1,0.1,IF(AL11=2,0.01,IF(AL11=3,0.001,IF(AL11=4,0.0001,IF(AL11=5,0.00001,IF(AL11=6,0.000001,IF(AL11=7,0.0000001,0.00000001))))))))))))))))","v":1000000},{"$f":"IF(MAX(G11:Q11)>0,CEILING(MAX(G11:Q11),AM11),-FLOOR(ABS(MAX(G11:Q11)),AP11))","v":32000000},{"$f":"IF(ABS(MIN($G11:$Q11))<0.00001,7,IF(ABS(MIN($G11:$Q11))<0.0001,6,IF(ABS(MIN($G11:$Q11))<0.001,5,IF(ABS(MIN($G11:$Q11))<0.01,4,IF(ABS(MIN($G11:$Q11))<0.1,3,IF(ABS(MIN($G11:$Q11))<1,2,IF(ABS(MIN($G11:$Q11))<10,1,IF(ABS(MIN($G11:$Q11))<100,0,IF(ABS(MIN($G11:$Q11))<1000,-1,IF(ABS(MIN($G11:$Q11))<10000,-2,IF(ABS(MIN($G11:$Q11))<100000,-3,IF(ABS(MIN($G11:$Q11))<1000000,-4,IF(ABS(MIN($G11:$Q11))<10000000,-5,IF(ABS(MIN($G11:$Q11))<100000000,-6,-7))))))))))))))","v":-6},{"$f":"IF(AO11=-8,1000000000,IF(AO11=-7,100000000,IF(AO11=-6,10000000,IF(AO11=-5,1000000,IF(AO11=-4,100000,IF(AO11=-3,10000,IF(AO11=-2,1000,IF(AO11=-1,100,IF(AO11=0,10,IF(AO11=1,0.1,IF(AO11=2,0.1,IF(AO11=3,0.01,IF(AO11=4,0.001,IF(AO11=5,0.0001,IF(AO11=6,0.00001,IF(AO11=7,0.000001,0.0000001))))))))))))))))","v":10000000},{"$f":"IF(MIN(G11:Q11)>0,FLOOR(MIN(G11:Q11),AP11),-CEILING(ABS(MIN(G11:Q11)),AP11))","v":20000000}]
[null,"secondary",{"$f":"MAX($C11:$AA11)*2","v":62690571.680000007},62690571.680000007,62690571.680000007,62690571.680000007,62690571.680000007,62690571.680000007,62690571.680000007,62690571.680000007,62690571.680000007,62690571.680000007,62690571.680000007,62690571.680000007,62690571.680000007,62690571.680000007,62690571.680000007,62690571.680000007,62690571.680000007,62690571.680000007,62690571.680000007,62690571.680000007,62690571.680000007,62690571.680000007,62690571.680000007,62690571.680000007,62690571.680000007]
[null,"primary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN13","v":0},{"$f":"AQ13","v":0},{"$f":"ROUND((AI13-AJ13)/8,-6)","v":0},{"$f":"IF(MAX($G13:$Q13)<0.00001,7,IF(MAX($G13:$Q13)<0.0001,6,IF(MAX($G13:$Q13)<0.001,5,IF(MAX($G13:$Q13)<0.01,4,IF(MAX($G13:$Q13)<0.1,3,IF(MAX($G13:$Q13)<1,2,IF(MAX($G13:$Q13)<10,1,IF(MAX($G13:$Q13)<100,0,IF(MAX($G13:$Q13)<1000,-1,IF(MAX($G13:$Q13)<10000,-2,IF(MAX($G13:$Q13)<100000,-3,IF(MAX($G13:$Q13)<1000000,-4,IF(MAX($G13:$Q13)<10000000,-5,IF(MAX($G13:$Q13)<100000000,-6,-7))))))))))))))","v":7},{"$f":"IF(AL13=-8,100000000,IF(AL13=-7,10000000,IF(AL13=-6,1000000,IF(AL13=-5,100000,IF(AL13=-4,10000,IF(AL13=-3,1000,IF(AL13=-2,100,IF(AL13=-1,10,IF(AL13=0,1,IF(AL13=1,0.1,IF(AL13=2,0.01,IF(AL13=3,0.001,IF(AL13=4,0.0001,IF(AL13=5,0.00001,IF(AL13=6,0.000001,IF(AL13=7,0.0000001,0.00000001))))))))))))))))","v":9.9999999999999995E-8},{"$f":"IF(MAX(G13:Q13)>0,CEILING(MAX(G13:Q13),AM13),-FLOOR(ABS(MAX(G13:Q13)),AP13))","v":0},{"$f":"IF(ABS(MIN($G13:$Q13))<0.00001,7,IF(ABS(MIN($G13:$Q13))<0.0001,6,IF(ABS(MIN($G13:$Q13))<0.001,5,IF(ABS(MIN($G13:$Q13))<0.01,4,IF(ABS(MIN($G13:$Q13))<0.1,3,IF(ABS(MIN($G13:$Q13))<1,2,IF(ABS(MIN($G13:$Q13))<10,1,IF(ABS(MIN($G13:$Q13))<100,0,IF(ABS(MIN($G13:$Q13))<1000,-1,IF(ABS(MIN($G13:$Q13))<10000,-2,IF(ABS(MIN($G13:$Q13))<100000,-3,IF(ABS(MIN($G13:$Q13))<1000000,-4,IF(ABS(MIN($G13:$Q13))<10000000,-5,IF(ABS(MIN($G13:$Q13))<100000000,-6,-7))))))))))))))","v":7},{"$f":"IF(AO13=-8,1000000000,IF(AO13=-7,100000000,IF(AO13=-6,10000000,IF(AO13=-5,1000000,IF(AO13=-4,100000,IF(AO13=-3,10000,IF(AO13=-2,1000,IF(AO13=-1,100,IF(AO13=0,10,IF(AO13=1,0.1,IF(AO13=2,0.1,IF(AO13=3,0.01,IF(AO13=4,0.001,IF(AO13=5,0.0001,IF(AO13=6,0.00001,IF(AO13=7,0.000001,0.0000001))))))))))))))))","v":9.9999999999999995E-7},{"$f":"IF(MIN(G13:Q13)>0,FLOOR(MIN(G13:Q13),AP13),-CEILING(ABS(MIN(G13:Q13)),AP13))","v":0}]
[null,"secondary",{"$f":"MAX($C13:$AA13)*2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Actuals",null,{"$f":"C9","v":21568000},{"$f":"D9","v":21565000},{"$f":"E9","v":27685000},{"$f":"F9","v":20601000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"MAX($C15:$AA15)*1.1","v":30453500.000000004},0]
[{"$f":"\"CY Budget \"&A9","v":"CY Budget Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV (After)"},null,0,0,0,0,{"$f":"G9","v":23023045},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"MAX($C16:$AA16)*1.1","v":25325349.500000004},0]
[{"$f":"\"CY Budget \"&A11","v":"CY Budget  (Before)"},null,0,0,0,0,{"$f":"G11","v":23023045},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"CY Budget \"&A13","v":"CY Budget "},null,0,0,0,0,{"$f":"G13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"10 Year Plan \"&A9","v":"10 Year Plan Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV (After)"},null,0,0,0,0,0,{"$f":"H9","v":22504550.919999998},{"$f":"I9","v":23819925.75},23660001.960000005,24940700.330000002,26431287.890000001,27340200.979999997,28293691.130000003,29264921.210000005,30289696.66,31345285.840000004,0,0,0,0,0,0,0,0,0,0,null,{"$f":"MAX($C19:$AA19)*1.1","v":34479814.42400001},0]
[{"$f":"\"10 Year Plan \"&A11","v":"10 Year Plan  (Before)"},null,0,0,0,0,0,{"$f":"H11","v":22504550.919999998},{"$f":"I11","v":23819925.75},23660001.960000005,24940700.330000002,26431287.890000001,27340200.979999997,28293691.130000003,29264921.210000005,30289696.66,31345285.840000004,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"10 Year Plan \"&A13","v":"10 Year Plan "},null,0,0,0,0,0,{"$f":"H13","v":0},{"$f":"I13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Prediction \"&A9","v":"Prediction Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV (After)"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R9","v":31942318.108000003},{"$f":"S9","v":32858260.403727278},33774202.699454546,34690144.995181821,35606087.290909097,36522029.586636372,37437971.882363647,38353914.178090915,39269856.47381819,40185798.769545466,null,{"$f":"MAX($C22:$AA22)*1.1","v":44204378.646500014},0]
[{"$f":"\"Prediction \"&A11","v":"Prediction  (Before)"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R11","v":0},{"$f":"S11","v":0},0,0,0,0,0,0,0,0]
[{"$f":"\"Prediction \"&A13","v":"Prediction "},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R13","v":0},{"$f":"S13","v":0},0,0,0,0,0,0,0,0]
["Blank"]
[]
[]
[{"$f":"\"Total Expenses (per P&L) - \"&PROPER(general_fund_name)","v":"Total Expenses (per P&L) - General Fund"},null,null,"Chart 2"]
[null,null,{"$f":"Starting_year_general-4","v":2011},{"$f":"Starting_year_general-3","v":2012},{"$f":"Starting_year_general-2","v":2013},{"$f":"Starting_year_general-1","v":2014},{"$f":"Starting_year_general","v":2015},{"$f":"Starting_year_general+1","v":2016},{"$f":"Starting_year_general+2","v":2017},{"$f":"Starting_year_general+3","v":2018},{"$f":"Starting_year_general+4","v":2019},{"$f":"Starting_year_general+5","v":2020},{"$f":"Starting_year_general+6","v":2021},{"$f":"Starting_year_general+7","v":2022},{"$f":"Starting_year_general+8","v":2023},{"$f":"Starting_year_general+9","v":2024},{"$f":"Starting_year_general+10","v":2025},{"$f":"Starting_year_general+11","v":2026},{"$f":"Starting_year_general+12","v":2027},{"$f":"Starting_year_general+13","v":2028},{"$f":"Starting_year_general+14","v":2029},{"$f":"Starting_year_general+15","v":2030},{"$f":"Starting_year_general+16","v":2031},{"$f":"Starting_year_general+17","v":2032},{"$f":"Starting_year_general+18","v":2033},{"$f":"Starting_year_general+19","v":2034},{"$f":"Starting_year_general+20","v":2035},null,"Y-Axis Max","Y-Axis Min",null,"Y-Axis Max","Y-Axis Min",null,"Y-Axis Max","Y-Axis Min"]
[{"$f":"general_scenario_name&\" (After)\"","v":"Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV (After)"},"primary",{"$f":"IF('Historical Data'!F30=0,\"\",'Historical Data'!F30*1000)","v":23322000},{"$f":"IF('Historical Data'!E30=\"\",\"\",'Historical Data'!E30*1000)","v":22603000},{"$f":"IF('Historical Data'!D30=\"\",\"\",'Historical Data'!D30*1000)","v":22241000},{"$f":"'Income Statement'!D29","v":22238000},{"$f":"Scenarios!D$28","v":22699768},{"$f":"Scenarios!F$28","v":22976745.489796884},{"$f":"Scenarios!H$28","v":23328226.371041227},{"$f":"Scenarios!J$28","v":24362639.361041225},{"$f":"Scenarios!L$28","v":24893607.571041226},{"$f":"Scenarios!N$28","v":25737248.451041222},{"$f":"Scenarios!P$28","v":26523271.691041224},{"$f":"Scenarios!R$28","v":27352985.341041233},{"$f":"Scenarios!T$28","v":28248249.181041222},{"$f":"Scenarios!V$28","v":29099490.071041226},{"$f":"Scenarios!X$28","v":30030466.821041226},{"$f":"FORECAST(R$5,$G30:$Q30,$G$5:$Q$5)","v":30487421.501207098},{"$f":"FORECAST(S$5,$G30:$Q30,$G$5:$Q$5)","v":31246647.837026946},32005874.172846794,32765100.508666646,33524326.844486497,34283553.180306345,35042779.516126193,35802005.851946041,36561232.187765896,37320458.523585744,null,{"$f":"AN30","v":31000000},{"$f":"AQ30","v":20000000},null,null,null,null,null,null,null,{"$f":"IF(MAX($G30:$Q30)<0.00001,7,IF(MAX($G30:$Q30)<0.0001,6,IF(MAX($G30:$Q30)<0.001,5,IF(MAX($G30:$Q30)<0.01,4,IF(MAX($G30:$Q30)<0.1,3,IF(MAX($G30:$Q30)<1,2,IF(MAX($G30:$Q30)<10,1,IF(MAX($G30:$Q30)<100,0,IF(MAX($G30:$Q30)<1000,-1,IF(MAX($G30:$Q30)<10000,-2,IF(MAX($G30:$Q30)<100000,-3,IF(MAX($G30:$Q30)<1000000,-4,IF(MAX($G30:$Q30)<10000000,-5,IF(MAX($G30:$Q30)<100000000,-6,-7))))))))))))))","v":-6},{"$f":"IF(AL30=-8,100000000,IF(AL30=-7,10000000,IF(AL30=-6,1000000,IF(AL30=-5,100000,IF(AL30=-4,10000,IF(AL30=-3,1000,IF(AL30=-2,100,IF(AL30=-1,10,IF(AL30=0,1,IF(AL30=1,0.1,IF(AL30=2,0.01,IF(AL30=3,0.001,IF(AL30=4,0.0001,IF(AL30=5,0.00001,IF(AL30=6,0.000001,IF(AL30=7,0.0000001,0.00000001))))))))))))))))","v":1000000},{"$f":"IF(MAX(G30:Q30)>0,CEILING(MAX(G30:Q30),AM30),-FLOOR(ABS(MAX(G30:Q30)),AP30))","v":31000000},{"$f":"IF(ABS(MIN($G30:$Q30))<0.00001,7,IF(ABS(MIN($G30:$Q30))<0.0001,6,IF(ABS(MIN($G30:$Q30))<0.001,5,IF(ABS(MIN($G30:$Q30))<0.01,4,IF(ABS(MIN($G30:$Q30))<0.1,3,IF(ABS(MIN($G30:$Q30))<1,2,IF(ABS(MIN($G30:$Q30))<10,1,IF(ABS(MIN($G30:$Q30))<100,0,IF(ABS(MIN($G30:$Q30))<1000,-1,IF(ABS(MIN($G30:$Q30))<10000,-2,IF(ABS(MIN($G30:$Q30))<100000,-3,IF(ABS(MIN($G30:$Q30))<1000000,-4,IF(ABS(MIN($G30:$Q30))<10000000,-5,IF(ABS(MIN($G30:$Q30))<100000000,-6,-7))))))))))))))","v":-6},{"$f":"IF(AO30=-8,1000000000,IF(AO30=-7,100000000,IF(AO30=-6,10000000,IF(AO30=-5,1000000,IF(AO30=-4,100000,IF(AO30=-3,10000,IF(AO30=-2,1000,IF(AO30=-1,100,IF(AO30=0,10,IF(AO30=1,0.1,IF(AO30=2,0.1,IF(AO30=3,0.01,IF(AO30=4,0.001,IF(AO30=5,0.0001,IF(AO30=6,0.00001,IF(AO30=7,0.000001,0.0000001))))))))))))))))","v":10000000},{"$f":"IF(MIN(G30:Q30)>0,FLOOR(MIN(G30:Q30),AP30),-CEILING(ABS(MIN(G30:Q30)),AP30))","v":20000000}]
[null,"secondary",{"$f":"MAX($C30:$AA30)*2","v":74640917.047171488},74640917.047171488,74640917.047171488,74640917.047171488,74640917.047171488,74640917.047171488,74640917.047171488,74640917.047171488,74640917.047171488,74640917.047171488,74640917.047171488,74640917.047171488,74640917.047171488,74640917.047171488,74640917.047171488,74640917.047171488,74640917.047171488,74640917.047171488,74640917.047171488,74640917.047171488,74640917.047171488,74640917.047171488,74640917.047171488,74640917.047171488,74640917.047171488]
[{"$f":"general_scenario_name_old&\" (Before)\"","v":" (Before)"},"primary",null,null,null,null,{"$f":"Scenarios!D$29","v":22699768},{"$f":"Scenarios!F$29","v":22976745.489796884},{"$f":"Scenarios!H$29","v":23328226.371041227},{"$f":"Scenarios!J$29","v":24362639.361041225},{"$f":"Scenarios!L$29","v":24893607.571041226},{"$f":"Scenarios!N$29","v":25737248.451041222},{"$f":"Scenarios!P$29","v":26523271.691041224},{"$f":"Scenarios!R$29","v":27352985.341041233},{"$f":"Scenarios!T$29","v":28248249.181041222},{"$f":"Scenarios!V$29","v":29099490.071041226},{"$f":"Scenarios!X$29","v":30030466.821041226},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN32","v":31000000},{"$f":"AQ32","v":20000000},null,null,null,null,{"$f":"IF(MAX($G32:$Q32)<0.00001,7,IF(MAX($G32:$Q32)<0.0001,6,IF(MAX($G32:$Q32)<0.001,5,IF(MAX($G32:$Q32)<0.01,4,IF(MAX($G32:$Q32)<0.1,3,IF(MAX($G32:$Q32)<1,2,IF(MAX($G32:$Q32)<10,1,IF(MAX($G32:$Q32)<100,0,IF(MAX($G32:$Q32)<1000,-1,IF(MAX($G32:$Q32)<10000,-2,IF(MAX($G32:$Q32)<100000,-3,IF(MAX($G32:$Q32)<1000000,-4,IF(MAX($G32:$Q32)<10000000,-5,IF(MAX($G32:$Q32)<100000000,-6,-7))))))))))))))","v":-6},{"$f":"IF(AL32=-8,100000000,IF(AL32=-7,10000000,IF(AL32=-6,1000000,IF(AL32=-5,100000,IF(AL32=-4,10000,IF(AL32=-3,1000,IF(AL32=-2,100,IF(AL32=-1,10,IF(AL32=0,1,IF(AL32=1,0.1,IF(AL32=2,0.01,IF(AL32=3,0.001,IF(AL32=4,0.0001,IF(AL32=5,0.00001,IF(AL32=6,0.000001,IF(AL32=7,0.0000001,0.00000001))))))))))))))))","v":1000000},{"$f":"IF(MAX(G32:Q32)>0,CEILING(MAX(G32:Q32),AM32),-FLOOR(ABS(MAX(G32:Q32)),AP32))","v":31000000},{"$f":"IF(ABS(MIN($G32:$Q32))<0.00001,7,IF(ABS(MIN($G32:$Q32))<0.0001,6,IF(ABS(MIN($G32:$Q32))<0.001,5,IF(ABS(MIN($G32:$Q32))<0.01,4,IF(ABS(MIN($G32:$Q32))<0.1,3,IF(ABS(MIN($G32:$Q32))<1,2,IF(ABS(MIN($G32:$Q32))<10,1,IF(ABS(MIN($G32:$Q32))<100,0,IF(ABS(MIN($G32:$Q32))<1000,-1,IF(ABS(MIN($G32:$Q32))<10000,-2,IF(ABS(MIN($G32:$Q32))<100000,-3,IF(ABS(MIN($G32:$Q32))<1000000,-4,IF(ABS(MIN($G32:$Q32))<10000000,-5,IF(ABS(MIN($G32:$Q32))<100000000,-6,-7))))))))))))))","v":-6},{"$f":"IF(AO32=-8,1000000000,IF(AO32=-7,100000000,IF(AO32=-6,10000000,IF(AO32=-5,1000000,IF(AO32=-4,100000,IF(AO32=-3,10000,IF(AO32=-2,1000,IF(AO32=-1,100,IF(AO32=0,10,IF(AO32=1,0.1,IF(AO32=2,0.1,IF(AO32=3,0.01,IF(AO32=4,0.001,IF(AO32=5,0.0001,IF(AO32=6,0.00001,IF(AO32=7,0.000001,0.0000001))))))))))))))))","v":10000000},{"$f":"IF(MIN(G32:Q32)>0,FLOOR(MIN(G32:Q32),AP32),-CEILING(ABS(MIN(G32:Q32)),AP32))","v":20000000}]
[null,"secondary",{"$f":"MAX($C32:$AA32)*2","v":60060933.642082453},60060933.642082453,60060933.642082453,60060933.642082453,60060933.642082453,60060933.642082453,60060933.642082453,60060933.642082453,60060933.642082453,60060933.642082453,60060933.642082453,60060933.642082453,60060933.642082453,60060933.642082453,60060933.642082453,60060933.642082453,60060933.642082453,60060933.642082453,60060933.642082453,60060933.642082453,60060933.642082453,60060933.642082453,60060933.642082453,60060933.642082453,60060933.642082453]
[null,"primary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN34","v":0},{"$f":"AQ34","v":0},null,{"$f":"IF(MAX($G34:$Q34)<0.00001,7,IF(MAX($G34:$Q34)<0.0001,6,IF(MAX($G34:$Q34)<0.001,5,IF(MAX($G34:$Q34)<0.01,4,IF(MAX($G34:$Q34)<0.1,3,IF(MAX($G34:$Q34)<1,2,IF(MAX($G34:$Q34)<10,1,IF(MAX($G34:$Q34)<100,0,IF(MAX($G34:$Q34)<1000,-1,IF(MAX($G34:$Q34)<10000,-2,IF(MAX($G34:$Q34)<100000,-3,IF(MAX($G34:$Q34)<1000000,-4,IF(MAX($G34:$Q34)<10000000,-5,IF(MAX($G34:$Q34)<100000000,-6,-7))))))))))))))","v":7},{"$f":"IF(AL34=-8,100000000,IF(AL34=-7,10000000,IF(AL34=-6,1000000,IF(AL34=-5,100000,IF(AL34=-4,10000,IF(AL34=-3,1000,IF(AL34=-2,100,IF(AL34=-1,10,IF(AL34=0,1,IF(AL34=1,0.1,IF(AL34=2,0.01,IF(AL34=3,0.001,IF(AL34=4,0.0001,IF(AL34=5,0.00001,IF(AL34=6,0.000001,IF(AL34=7,0.0000001,0.00000001))))))))))))))))","v":9.9999999999999995E-8},{"$f":"IF(MAX(G34:Q34)>0,CEILING(MAX(G34:Q34),AM34),-FLOOR(ABS(MAX(G34:Q34)),AP34))","v":0},{"$f":"IF(ABS(MIN($G34:$Q34))<0.00001,7,IF(ABS(MIN($G34:$Q34))<0.0001,6,IF(ABS(MIN($G34:$Q34))<0.001,5,IF(ABS(MIN($G34:$Q34))<0.01,4,IF(ABS(MIN($G34:$Q34))<0.1,3,IF(ABS(MIN($G34:$Q34))<1,2,IF(ABS(MIN($G34:$Q34))<10,1,IF(ABS(MIN($G34:$Q34))<100,0,IF(ABS(MIN($G34:$Q34))<1000,-1,IF(ABS(MIN($G34:$Q34))<10000,-2,IF(ABS(MIN($G34:$Q34))<100000,-3,IF(ABS(MIN($G34:$Q34))<1000000,-4,IF(ABS(MIN($G34:$Q34))<10000000,-5,IF(ABS(MIN($G34:$Q34))<100000000,-6,-7))))))))))))))","v":7},{"$f":"IF(AO34=-8,1000000000,IF(AO34=-7,100000000,IF(AO34=-6,10000000,IF(AO34=-5,1000000,IF(AO34=-4,100000,IF(AO34=-3,10000,IF(AO34=-2,1000,IF(AO34=-1,100,IF(AO34=0,10,IF(AO34=1,0.1,IF(AO34=2,0.1,IF(AO34=3,0.01,IF(AO34=4,0.001,IF(AO34=5,0.0001,IF(AO34=6,0.00001,IF(AO34=7,0.000001,0.0000001))))))))))))))))","v":9.9999999999999995E-7},{"$f":"IF(MIN(G34:Q34)>0,FLOOR(MIN(G34:Q34),AP34),-CEILING(ABS(MIN(G34:Q34)),AP34))","v":0}]
[null,"secondary",{"$f":"MAX($C34:$AA34)*2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Actuals \"","v":"Actuals "},null,{"$f":"C30","v":23322000},{"$f":"D30","v":22603000},{"$f":"E30","v":22241000},{"$f":"F30","v":22238000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"MAX($C36:$AA36)*1.1","v":25654200.000000004},0]
[{"$f":"\"CY Budget \"&A30","v":"CY Budget Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV (After)"},null,0,0,0,0,{"$f":"G30","v":22699768},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"MAX($C37:$AA37)*1.1","v":24969744.800000001},0]
[{"$f":"\"CY Budget \"&A32","v":"CY Budget  (Before)"},null,0,0,0,0,{"$f":"G32","v":22699768},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"CY Budget \"&A34","v":"CY Budget "},null,0,0,0,0,{"$f":"G34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"10 Year Plan \"&A30","v":"10 Year Plan Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV (After)"},null,0,0,0,0,0,{"$f":"H30","v":22976745.489796884},{"$f":"I30","v":23328226.371041227},24362639.361041225,24893607.571041226,25737248.451041222,26523271.691041224,27352985.341041233,28248249.181041222,29099490.071041226,30030466.821041226,0,0,0,0,0,0,0,0,0,0,null,{"$f":"MAX($C40:$AA40)*1.1","v":33033513.503145352},0]
[{"$f":"\"10 Year Plan \"&A32","v":"10 Year Plan  (Before)"},null,0,0,0,0,0,{"$f":"H32","v":22976745.489796884},{"$f":"I32","v":23328226.371041227},24362639.361041225,24893607.571041226,25737248.451041222,26523271.691041224,27352985.341041233,28248249.181041222,29099490.071041226,30030466.821041226,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"10 Year Plan \"&A34","v":"10 Year Plan "},null,0,0,0,0,0,{"$f":"H34","v":0},{"$f":"I34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Prediction \"&A30","v":"Prediction Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV (After)"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R30","v":30487421.501207098},{"$f":"S30","v":31246647.837026946},32005874.172846794,32765100.508666646,33524326.844486497,34283553.180306345,35042779.516126193,35802005.851946041,36561232.187765896,37320458.523585744,null,{"$f":"MAX($C43:$AA43)*1.1","v":41052504.375944324},0]
[{"$f":"\"Prediction \"&A32","v":"Prediction  (Before)"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R32","v":0},{"$f":"S32","v":0},0,0,0,0,0,0,0,0]
[{"$f":"\"Prediction \"&A34","v":"Prediction "},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R34","v":0},{"$f":"S34","v":0},0,0,0,0,0,0,0,0]
["Blank"]
[]
[]
[{"$f":"\"Net Operating Result (per P&L) after Capital Grants & Contributions - \"&PROPER(general_fund_name)","v":"Net Operating Result (per P&L) after Capital Grants & Contributions - General Fund"},null,null,"Chart 3"]
[null,null,{"$f":"Starting_year_general-4","v":2011},{"$f":"Starting_year_general-3","v":2012},{"$f":"Starting_year_general-2","v":2013},{"$f":"Starting_year_general-1","v":2014},{"$f":"Starting_year_general","v":2015},{"$f":"Starting_year_general+1","v":2016},{"$f":"Starting_year_general+2","v":2017},{"$f":"Starting_year_general+3","v":2018},{"$f":"Starting_year_general+4","v":2019},{"$f":"Starting_year_general+5","v":2020},{"$f":"Starting_year_general+6","v":2021},{"$f":"Starting_year_general+7","v":2022},{"$f":"Starting_year_general+8","v":2023},{"$f":"Starting_year_general+9","v":2024},{"$f":"Starting_year_general+10","v":2025},{"$f":"Starting_year_general+11","v":2026},{"$f":"Starting_year_general+12","v":2027},{"$f":"Starting_year_general+13","v":2028},{"$f":"Starting_year_general+14","v":2029},{"$f":"Starting_year_general+15","v":2030},{"$f":"Starting_year_general+16","v":2031},{"$f":"Starting_year_general+17","v":2032},{"$f":"Starting_year_general+18","v":2033},{"$f":"Starting_year_general+19","v":2034},{"$f":"Starting_year_general+20","v":2035},null,"Y-Axis Max","Y-Axis Min",null,"Y-Axis Max","Y-Axis Min",null,"Y-Axis Max","Y-Axis Min"]
[{"$f":"general_scenario_name&\" (After)\"","v":"Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV (After)"},"primary",{"$f":"'Historical Data'!F32*1000","v":-1754000},{"$f":"'Historical Data'!E32*1000","v":-1038000},{"$f":"'Historical Data'!D32*1000","v":5444000},{"$f":"'Income Statement'!D31","v":-1637000},{"$f":"Scenarios!D$31","v":323277},{"$f":"Scenarios!F$31","v":-472194.5697968863},{"$f":"Scenarios!H$31","v":491699.37895877287},{"$f":"Scenarios!J$31","v":-702637.40104122087},{"$f":"Scenarios!L$31","v":47092.75895877555},{"$f":"Scenarios!N$31","v":694039.43895877898},{"$f":"Scenarios!P$31","v":816929.28895877302},{"$f":"Scenarios!R$31","v":940705.78895876929},{"$f":"Scenarios!T$31","v":1016672.0289587826},{"$f":"Scenarios!V$31","v":1190206.5889587738},{"$f":"Scenarios!X$31","v":1314819.0189587772},{"$f":"R9-R30","v":1454896.6067929044},1611612.5667003319,1768328.5266077518,1925044.4865151756,2081760.4464225993,2238476.4063300267,2395192.3662374541,2551908.3261448741,2708624.2860522941,2865340.2459597215,null,{"$f":"AN51","v":1400000},{"$f":"AQ51","v":-800000},null,null,null,null,null,null,null,{"$f":"IF(MAX($G51:$Q51)<0.00001,7,IF(MAX($G51:$Q51)<0.0001,6,IF(MAX($G51:$Q51)<0.001,5,IF(MAX($G51:$Q51)<0.01,4,IF(MAX($G51:$Q51)<0.1,3,IF(MAX($G51:$Q51)<1,2,IF(MAX($G51:$Q51)<10,1,IF(MAX($G51:$Q51)<100,0,IF(MAX($G51:$Q51)<1000,-1,IF(MAX($G51:$Q51)<10000,-2,IF(MAX($G51:$Q51)<100000,-3,IF(MAX($G51:$Q51)<1000000,-4,IF(MAX($G51:$Q51)<10000000,-5,IF(MAX($G51:$Q51)<100000000,-6,-7))))))))))))))","v":-5},{"$f":"IF(AL51=-8,100000000,IF(AL51=-7,10000000,IF(AL51=-6,1000000,IF(AL51=-5,100000,IF(AL51=-4,10000,IF(AL51=-3,1000,IF(AL51=-2,100,IF(AL51=-1,10,IF(AL51=0,1,IF(AL51=1,0.1,IF(AL51=2,0.01,IF(AL51=3,0.001,IF(AL51=4,0.0001,IF(AL51=5,0.00001,IF(AL51=6,0.000001,IF(AL51=7,0.0000001,0.00000001))))))))))))))))","v":100000},{"$f":"IF(MAX(G51:Q51)>0,CEILING(MAX(G51:Q51),AM51),-FLOOR(ABS(MAX(G51:Q51)),AP51))","v":1400000},{"$f":"IF(ABS(MIN($G51:$Q51))<0.00001,7,IF(ABS(MIN($G51:$Q51))<0.0001,6,IF(ABS(MIN($G51:$Q51))<0.001,5,IF(ABS(MIN($G51:$Q51))<0.01,4,IF(ABS(MIN($G51:$Q51))<0.1,3,IF(ABS(MIN($G51:$Q51))<1,2,IF(ABS(MIN($G51:$Q51))<10,1,IF(ABS(MIN($G51:$Q51))<100,0,IF(ABS(MIN($G51:$Q51))<1000,-1,IF(ABS(MIN($G51:$Q51))<10000,-2,IF(ABS(MIN($G51:$Q51))<100000,-3,IF(ABS(MIN($G51:$Q51))<1000000,-4,IF(ABS(MIN($G51:$Q51))<10000000,-5,IF(ABS(MIN($G51:$Q51))<100000000,-6,-7))))))))))))))","v":-4},{"$f":"IF(AO51=-8,1000000000,IF(AO51=-7,100000000,IF(AO51=-6,10000000,IF(AO51=-5,1000000,IF(AO51=-4,100000,IF(AO51=-3,10000,IF(AO51=-2,1000,IF(AO51=-1,100,IF(AO51=0,10,IF(AO51=1,0.1,IF(AO51=2,0.1,IF(AO51=3,0.01,IF(AO51=4,0.001,IF(AO51=5,0.0001,IF(AO51=6,0.00001,IF(AO51=7,0.000001,0.0000001))))))))))))))))","v":100000},{"$f":"IF(MIN(G51:Q51)>0,FLOOR(MIN(G51:Q51),AP51),-CEILING(ABS(MIN(G51:Q51)),AP51))","v":-800000}]
[null,"secondary",{"$f":"MAX($C51:$AA51)*2","v":10888000},{"$f":"MAX($C51:$AA51)*2","v":10888000},10888000,10888000,10888000,10888000,10888000,10888000,10888000,10888000,10888000,10888000,10888000,10888000,10888000,10888000,10888000,10888000,10888000,10888000,10888000,10888000,10888000,10888000,10888000]
[{"$f":"general_scenario_name_old&\" (Before)\"","v":" (Before)"},"primary",null,null,null,null,{"$f":"Scenarios!D$32","v":323277},{"$f":"Scenarios!F$32","v":-472194.5697968863},{"$f":"Scenarios!H$32","v":491699.37895877287},{"$f":"Scenarios!J$32","v":-702637.40104122087},{"$f":"Scenarios!L$32","v":47092.75895877555},{"$f":"Scenarios!N$32","v":694039.43895877898},{"$f":"Scenarios!P$32","v":816929.28895877302},{"$f":"Scenarios!R$32","v":940705.78895876929},{"$f":"Scenarios!T$32","v":1016672.0289587826},{"$f":"Scenarios!V$32","v":1190206.5889587738},{"$f":"Scenarios!X$32","v":1314819.0189587772},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN53","v":1400000},{"$f":"AQ53","v":-800000},null,null,null,null,{"$f":"IF(MAX($G53:$Q53)<0.00001,7,IF(MAX($G53:$Q53)<0.0001,6,IF(MAX($G53:$Q53)<0.001,5,IF(MAX($G53:$Q53)<0.01,4,IF(MAX($G53:$Q53)<0.1,3,IF(MAX($G53:$Q53)<1,2,IF(MAX($G53:$Q53)<10,1,IF(MAX($G53:$Q53)<100,0,IF(MAX($G53:$Q53)<1000,-1,IF(MAX($G53:$Q53)<10000,-2,IF(MAX($G53:$Q53)<100000,-3,IF(MAX($G53:$Q53)<1000000,-4,IF(MAX($G53:$Q53)<10000000,-5,IF(MAX($G53:$Q53)<100000000,-6,-7))))))))))))))","v":-5},{"$f":"IF(AL53=-8,100000000,IF(AL53=-7,10000000,IF(AL53=-6,1000000,IF(AL53=-5,100000,IF(AL53=-4,10000,IF(AL53=-3,1000,IF(AL53=-2,100,IF(AL53=-1,10,IF(AL53=0,1,IF(AL53=1,0.1,IF(AL53=2,0.01,IF(AL53=3,0.001,IF(AL53=4,0.0001,IF(AL53=5,0.00001,IF(AL53=6,0.000001,IF(AL53=7,0.0000001,0.00000001))))))))))))))))","v":100000},{"$f":"IF(MAX(G53:Q53)>0,CEILING(MAX(G53:Q53),AM53),-FLOOR(ABS(MAX(G53:Q53)),AP53))","v":1400000},{"$f":"IF(ABS(MIN($G53:$Q53))<0.00001,7,IF(ABS(MIN($G53:$Q53))<0.0001,6,IF(ABS(MIN($G53:$Q53))<0.001,5,IF(ABS(MIN($G53:$Q53))<0.01,4,IF(ABS(MIN($G53:$Q53))<0.1,3,IF(ABS(MIN($G53:$Q53))<1,2,IF(ABS(MIN($G53:$Q53))<10,1,IF(ABS(MIN($G53:$Q53))<100,0,IF(ABS(MIN($G53:$Q53))<1000,-1,IF(ABS(MIN($G53:$Q53))<10000,-2,IF(ABS(MIN($G53:$Q53))<100000,-3,IF(ABS(MIN($G53:$Q53))<1000000,-4,IF(ABS(MIN($G53:$Q53))<10000000,-5,IF(ABS(MIN($G53:$Q53))<100000000,-6,-7))))))))))))))","v":-4},{"$f":"IF(AO53=-8,1000000000,IF(AO53=-7,100000000,IF(AO53=-6,10000000,IF(AO53=-5,1000000,IF(AO53=-4,100000,IF(AO53=-3,10000,IF(AO53=-2,1000,IF(AO53=-1,100,IF(AO53=0,10,IF(AO53=1,0.1,IF(AO53=2,0.1,IF(AO53=3,0.01,IF(AO53=4,0.001,IF(AO53=5,0.0001,IF(AO53=6,0.00001,IF(AO53=7,0.000001,0.0000001))))))))))))))))","v":100000},{"$f":"IF(MIN(G53:Q53)>0,FLOOR(MIN(G53:Q53),AP53),-CEILING(ABS(MIN(G53:Q53)),AP53))","v":-800000}]
[null,"secondary",{"$f":"MAX($C53:$AA53)*2","v":2629638.0379175544},{"$f":"MAX($C53:$AA53)*2","v":2629638.0379175544},2629638.0379175544,2629638.0379175544,2629638.0379175544,2629638.0379175544,2629638.0379175544,2629638.0379175544,2629638.0379175544,2629638.0379175544,2629638.0379175544,2629638.0379175544,2629638.0379175544,2629638.0379175544,2629638.0379175544,2629638.0379175544,2629638.0379175544,2629638.0379175544,2629638.0379175544,2629638.0379175544,2629638.0379175544,2629638.0379175544,2629638.0379175544,2629638.0379175544,2629638.0379175544]
[null,"primary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN55","v":0},{"$f":"AQ55","v":0},null,{"$f":"IF(MAX($G55:$Q55)<0.00001,7,IF(MAX($G55:$Q55)<0.0001,6,IF(MAX($G55:$Q55)<0.001,5,IF(MAX($G55:$Q55)<0.01,4,IF(MAX($G55:$Q55)<0.1,3,IF(MAX($G55:$Q55)<1,2,IF(MAX($G55:$Q55)<10,1,IF(MAX($G55:$Q55)<100,0,IF(MAX($G55:$Q55)<1000,-1,IF(MAX($G55:$Q55)<10000,-2,IF(MAX($G55:$Q55)<100000,-3,IF(MAX($G55:$Q55)<1000000,-4,IF(MAX($G55:$Q55)<10000000,-5,IF(MAX($G55:$Q55)<100000000,-6,-7))))))))))))))","v":7},{"$f":"IF(AL55=-8,100000000,IF(AL55=-7,10000000,IF(AL55=-6,1000000,IF(AL55=-5,100000,IF(AL55=-4,10000,IF(AL55=-3,1000,IF(AL55=-2,100,IF(AL55=-1,10,IF(AL55=0,1,IF(AL55=1,0.1,IF(AL55=2,0.01,IF(AL55=3,0.001,IF(AL55=4,0.0001,IF(AL55=5,0.00001,IF(AL55=6,0.000001,IF(AL55=7,0.0000001,0.00000001))))))))))))))))","v":9.9999999999999995E-8},{"$f":"IF(MAX(G55:Q55)>0,CEILING(MAX(G55:Q55),AM55),-FLOOR(ABS(MAX(G55:Q55)),AP55))","v":0},{"$f":"IF(ABS(MIN($G55:$Q55))<0.00001,7,IF(ABS(MIN($G55:$Q55))<0.0001,6,IF(ABS(MIN($G55:$Q55))<0.001,5,IF(ABS(MIN($G55:$Q55))<0.01,4,IF(ABS(MIN($G55:$Q55))<0.1,3,IF(ABS(MIN($G55:$Q55))<1,2,IF(ABS(MIN($G55:$Q55))<10,1,IF(ABS(MIN($G55:$Q55))<100,0,IF(ABS(MIN($G55:$Q55))<1000,-1,IF(ABS(MIN($G55:$Q55))<10000,-2,IF(ABS(MIN($G55:$Q55))<100000,-3,IF(ABS(MIN($G55:$Q55))<1000000,-4,IF(ABS(MIN($G55:$Q55))<10000000,-5,IF(ABS(MIN($G55:$Q55))<100000000,-6,-7))))))))))))))","v":7},{"$f":"IF(AO55=-8,1000000000,IF(AO55=-7,100000000,IF(AO55=-6,10000000,IF(AO55=-5,1000000,IF(AO55=-4,100000,IF(AO55=-3,10000,IF(AO55=-2,1000,IF(AO55=-1,100,IF(AO55=0,10,IF(AO55=1,0.1,IF(AO55=2,0.1,IF(AO55=3,0.01,IF(AO55=4,0.001,IF(AO55=5,0.0001,IF(AO55=6,0.00001,IF(AO55=7,0.000001,0.0000001))))))))))))))))","v":9.9999999999999995E-7},{"$f":"IF(MIN(G55:Q55)>0,FLOOR(MIN(G55:Q55),AP55),-CEILING(ABS(MIN(G55:Q55)),AP55))","v":0}]
[null,"secondary",{"$f":"MAX($C55:$AA55)*2","v":0},{"$f":"MAX($C55:$AA55)*2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Actuals",null,{"$f":"C51","v":-1754000},{"$f":"D51","v":-1038000},{"$f":"E51","v":5444000},{"$f":"F51","v":-1637000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"MAX($C57:$AA57)*1.1","v":5988400.0000000009},0]
[{"$f":"\"CY Budget \"&A51","v":"CY Budget Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV (After)"},null,0,0,0,0,{"$f":"G51","v":323277},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"MAX($C58:$AA58)*1.1","v":355604.7},0]
[{"$f":"\"CY Budget \"&A53","v":"CY Budget  (Before)"},null,0,0,0,0,{"$f":"G53","v":323277},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"CY Budget \"&A55","v":"CY Budget "},null,0,0,0,0,{"$f":"G55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"10 Year Plan \"&A51","v":"10 Year Plan Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV (After)"},null,0,0,0,0,0,{"$f":"H51","v":-472194.5697968863},{"$f":"I51","v":491699.37895877287},-702637.40104122087,47092.75895877555,694039.43895877898,816929.28895877302,940705.78895876929,1016672.0289587826,1190206.5889587738,1314819.0189587772,0,0,0,0,0,0,0,0,0,0,null,{"$f":"MAX($C61:$AA61)*1.1","v":1446300.9208546551},0]
[{"$f":"\"10 Year Plan \"&A53","v":"10 Year Plan  (Before)"},null,0,0,0,0,0,{"$f":"H53","v":-472194.5697968863},{"$f":"I53","v":491699.37895877287},-702637.40104122087,47092.75895877555,694039.43895877898,816929.28895877302,940705.78895876929,1016672.0289587826,1190206.5889587738,1314819.0189587772,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"10 Year Plan \"&A76","v":"10 Year Plan "},null,0,0,0,0,0,{"$f":"H76","v":0},{"$f":"I76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,{"$f":"Starting_year_general-4","v":2011},{"$f":"Starting_year_general-3","v":2012},{"$f":"Starting_year_general-2","v":2013},{"$f":"Starting_year_general-1","v":2014},{"$f":"Starting_year_general","v":2015},{"$f":"Starting_year_general+1","v":2016},{"$f":"Starting_year_general+2","v":2017},{"$f":"Starting_year_general+3","v":2018},{"$f":"Starting_year_general+4","v":2019},{"$f":"Starting_year_general+5","v":2020},{"$f":"Starting_year_general+6","v":2021},{"$f":"Starting_year_general+7","v":2022},{"$f":"Starting_year_general+8","v":2023},{"$f":"Starting_year_general+9","v":2024},{"$f":"Starting_year_general+10","v":2025},{"$f":"Starting_year_general+11","v":2026},{"$f":"Starting_year_general+12","v":2027},{"$f":"Starting_year_general+13","v":2028},{"$f":"Starting_year_general+14","v":2029},{"$f":"Starting_year_general+15","v":2030},{"$f":"Starting_year_general+16","v":2031},{"$f":"Starting_year_general+17","v":2032},{"$f":"Starting_year_general+18","v":2033},{"$f":"Starting_year_general+19","v":2034},{"$f":"Starting_year_general+20","v":2035},null,"Y-Axis Max","Y-Axis Min",null,"Y-Axis Max","Y-Axis Min",null,"Y-Axis Max","Y-Axis Min"]
[]
[{"$f":"A216+1","v":2017},{"$f":"Scenarios!$H$80","v":-1662585.3554990729},{"$f":"Scenarios!$H$84","v":5555986.3200000003},{"$f":"Scenarios!$H$82","v":3540085.8600000003},{"$f":"Scenarios!$H$81","v":-1662585.3554990729},{"$f":"Scenarios!$H$85","v":5555986.3200000003},{"$f":"Scenarios!$H$83","v":3540085.8600000003}]
[{"$f":"general_scenario_name_old&\" (Before)\"","v":" (Before)"},"primary",null,null,null,null,{"$f":"Scenarios!D$102","v":3385202.91},{"$f":"Scenarios!F$102","v":2875070.91},{"$f":"Scenarios!H$102","v":2335114.91},{"$f":"Scenarios!J$102","v":1761472.9100000001},{"$f":"Scenarios!L$102","v":1153169.9100000001},{"$f":"Scenarios!N$102","v":508111.91000000015},{"$f":"Scenarios!P$102","v":-8.9999999850988388E-2},{"$f":"Scenarios!R$102","v":-8.9999999850988388E-2},{"$f":"Scenarios!T$102","v":-8.9999999850988388E-2},{"$f":"Scenarios!V$102","v":-8.9999999850988388E-2},{"$f":"Scenarios!X$102","v":-8.9999999850988388E-2}]
[null,"secondary"]
[]
[]
[{"$f":"\"Result from Recurring Operations - \"&PROPER(general_fund_name)","v":"Result from Recurring Operations - General Fund"}]
[null,null,null,null,{"$f":"IF(COUNT(G382:Q382)>0,\"min green\",\"\")","v":"min green"},{"$f":"G382","v":-0.04},{"$f":"IF('KPI - Benchmark Targets'!G$20=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!G$20)=0,0,SUM('KPI - Benchmark Targets'!G$20)))","v":-0.04},{"$f":"IF('KPI - Benchmark Targets'!H$20=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!H$20)=0,0,SUM('KPI - Benchmark Targets'!H$20)))","v":-0.04},{"$f":"IF('KPI - Benchmark Targets'!I$20=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!I$20)=0,0,SUM('KPI - Benchmark Targets'!I$20)))","v":-0.04},{"$f":"IF('KPI - Benchmark Targets'!J$20=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!J$20)=0,0,SUM('KPI - Benchmark Targets'!J$20)))","v":-0.04},{"$f":"IF('KPI - Benchmark Targets'!K$20=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!K$20)=0,0,SUM('KPI - Benchmark Targets'!K$20)))","v":-0.04},{"$f":"IF('KPI - Benchmark Targets'!L$20=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!L$20)=0,0,SUM('KPI - Benchmark Targets'!L$20)))","v":-0.04},{"$f":"IF('KPI - Benchmark Targets'!M$20=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!M$20)=0,0,SUM('KPI - Benchmark Targets'!M$20)))","v":-0.04},{"$f":"IF('KPI - Benchmark Targets'!N$20=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!N$20)=0,0,SUM('KPI - Benchmark Targets'!N$20)))","v":-0.04},{"$f":"IF('KPI - Benchmark Targets'!O$20=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!O$20)=0,0,SUM('KPI - Benchmark Targets'!O$20)))","v":-0.04},{"$f":"IF('KPI - Benchmark Targets'!P$20=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!P$20)=0,0,SUM('KPI - Benchmark Targets'!P$20)))","v":-0.04},{"$f":"IF('KPI - Benchmark Targets'!Q$20=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!Q$20)=0,0,SUM('KPI - Benchmark Targets'!Q$20)))","v":-0.04},{"$f":"Q382","v":-0.04}]
[{"$f":"\"10 Year Plan \"&A394","v":"10 Year Plan  (Before)"},null,0,0,0,0,0,{"$f":"H394","v":0.63927786122647934},{"$f":"I394","v":0.64247909295015337},0.69019594324665912,0.6996823509005291,0.70783167350230836,0.71009627267195008,0.71209290429544603,0.71453306195318478,0.71656182475615449,0.71877034572290255,0,0,0,0,0,0,0,0,0,0]
[{"$f":"general_scenario_name_old&\" (Before)\"","v":" (Before)"},"primary",null,null,null,null,{"$f":"Scenarios!D$152","v":1.4357115889091108},{"$f":"Scenarios!F$152","v":1.3981019684565759},{"$f":"Scenarios!H$152","v":1.328966077696875},{"$f":"Scenarios!J$152","v":1.3229713577040925},{"$f":"Scenarios!L$152","v":1.3477893317099376},{"$f":"Scenarios!N$152","v":1.5105356428550312},{"$f":"Scenarios!P$152","v":1.9662991887141765},{"$f":"Scenarios!R$152","v":2.3113253721646854},{"$f":"Scenarios!T$152","v":2.6545738213615286},{"$f":"Scenarios!V$152","v":3.0012415241035466},{"$f":"Scenarios!X$152","v":3.3497471429687762},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN424","v":3.4000000000000004},{"$f":"AQ424","v":1.3},null,null,null,null,{"$f":"IF(MAX($G424:$Q424)<0.00001,7,IF(MAX($G424:$Q424)<0.0001,6,IF(MAX($G424:$Q424)<0.001,5,IF(MAX($G424:$Q424)<0.01,4,IF(MAX($G424:$Q424)<0.1,3,IF(MAX($G424:$Q424)<1,2,IF(MAX($G424:$Q424)<10,1,IF(MAX($G424:$Q424)<100,0,IF(MAX($G424:$Q424)<1000,-1,IF(MAX($G424:$Q424)<10000,-2,IF(MAX($G424:$Q424)<100000,-3,IF(MAX($G424:$Q424)<1000000,-4,IF(MAX($G424:$Q424)<10000000,-5,IF(MAX($G424:$Q424)<100000000,-6,-7))))))))))))))","v":1},{"$f":"IF(AL424=-8,100000000,IF(AL424=-7,10000000,IF(AL424=-6,1000000,IF(AL424=-5,100000,IF(AL424=-4,10000,IF(AL424=-3,1000,IF(AL424=-2,100,IF(AL424=-1,10,IF(AL424=0,1,IF(AL424=1,0.1,IF(AL424=2,0.01,IF(AL424=3,0.001,IF(AL424=4,0.0001,IF(AL424=5,0.00001,IF(AL424=6,0.000001,IF(AL424=7,0.0000001,0.00000001))))))))))))))))","v":0.1},{"$f":"IF(MAX(G424:Q424)>0,CEILING(MAX(G424:Q424),AM424),-FLOOR(ABS(MAX(G424:Q424)),AP424))","v":3.4000000000000004},{"$f":"IF(ABS(MIN($G424:$Q424))<0.00001,7,IF(ABS(MIN($G424:$Q424))<0.0001,6,IF(ABS(MIN($G424:$Q424))<0.001,5,IF(ABS(MIN($G424:$Q424))<0.01,4,IF(ABS(MIN($G424:$Q424))<0.1,3,IF(ABS(MIN($G424:$Q424))<1,2,IF(ABS(MIN($G424:$Q424))<10,1,IF(ABS(MIN($G424:$Q424))<100,0,IF(ABS(MIN($G424:$Q424))<1000,-1,IF(ABS(MIN($G424:$Q424))<10000,-2,IF(ABS(MIN($G424:$Q424))<100000,-3,IF(ABS(MIN($G424:$Q424))<1000000,-4,IF(ABS(MIN($G424:$Q424))<10000000,-5,IF(ABS(MIN($G424:$Q424))<100000000,-6,-7))))))))))))))","v":1},{"$f":"IF(AO424=-8,1000000000,IF(AO424=-7,100000000,IF(AO424=-6,10000000,IF(AO424=-5,1000000,IF(AO424=-4,100000,IF(AO424=-3,10000,IF(AO424=-2,1000,IF(AO424=-1,100,IF(AO424=0,10,IF(AO424=1,0.1,IF(AO424=2,0.1,IF(AO424=3,0.01,IF(AO424=4,0.001,IF(AO424=5,0.0001,IF(AO424=6,0.00001,IF(AO424=7,0.000001,0.0000001))))))))))))))))","v":0.1},{"$f":"IF(MIN(G424:Q424)>0,FLOOR(MIN(G424:Q424),AP424),-CEILING(ABS(MIN(G424:Q424)),AP424))","v":1.3}]
[null,null,null,null,{"$f":"IF(COUNT(G440:Q440)>0,\"min amber\",\"\")","v":"min amber"},{"$f":"G440","v":1},{"$f":"IF('KPI - Benchmark Targets'!G$43=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!G$43)=0,0,SUM('KPI - Benchmark Targets'!G$43)))","v":1},{"$f":"IF('KPI - Benchmark Targets'!H$43=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!H$43)=0,0,SUM('KPI - Benchmark Targets'!H$43)))","v":1},{"$f":"IF('KPI - Benchmark Targets'!I$43=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!I$43)=0,0,SUM('KPI - Benchmark Targets'!I$43)))","v":1},{"$f":"IF('KPI - Benchmark Targets'!J$43=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!J$43)=0,0,SUM('KPI - Benchmark Targets'!J$43)))","v":1},{"$f":"IF('KPI - Benchmark Targets'!K$43=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!K$43)=0,0,SUM('KPI - Benchmark Targets'!K$43)))","v":1},{"$f":"IF('KPI - Benchmark Targets'!L$43=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!L$43)=0,0,SUM('KPI - Benchmark Targets'!L$43)))","v":1},{"$f":"IF('KPI - Benchmark Targets'!M$43=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!M$43)=0,0,SUM('KPI - Benchmark Targets'!M$43)))","v":1},{"$f":"IF('KPI - Benchmark Targets'!N$43=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!N$43)=0,0,SUM('KPI - Benchmark Targets'!N$43)))","v":1},{"$f":"IF('KPI - Benchmark Targets'!O$43=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!O$43)=0,0,SUM('KPI - Benchmark Targets'!O$43)))","v":1},{"$f":"IF('KPI - Benchmark Targets'!P$43=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!P$43)=0,0,SUM('KPI - Benchmark Targets'!P$43)))","v":1},{"$f":"IF('KPI - Benchmark Targets'!Q$43=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!Q$43)=0,0,SUM('KPI - Benchmark Targets'!Q$43)))","v":1},{"$f":"Q440","v":1}]
[{"$f":"\"CY Budget \"&A486","v":"CY Budget "},null,0,0,0,0,{"$f":"G486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"IF($E504=\"\",\"\",0)","v":""},{"$f":"IF($E504=\"\",\"\",1)","v":""},{"$f":"IF($E504=\"\",\"\",2)","v":""},{"$f":"IF($E504=\"\",\"\",3)","v":""},{"$f":"IF($E504=\"\",\"\",4)","v":""},{"$f":"IF($E504=\"\",\"\",5)","v":""},{"$f":"IF($E504=\"\",\"\",6)","v":""},{"$f":"IF($E504=\"\",\"\",7)","v":""},{"$f":"IF($E504=\"\",\"\",8)","v":""},{"$f":"IF($E504=\"\",\"\",9)","v":""},{"$f":"IF($E504=\"\",\"\",10)","v":""},{"$f":"IF($E504=\"\",\"\",11)","v":""},{"$f":"IF($E504=\"\",\"\",12)","v":""}]
[{"$f":"\"10 Year Plan \"&A516","v":"10 Year Plan "},null,0,0,0,0,0,{"$f":"H516","v":0},{"$f":"I516","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"general_scenario_name&\" (After)\"","v":"Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV (After)"},"primary",null,null,null,null,{"$f":"Scenarios!D$181","v":2.7003172519210951E-2},{"$f":"Scenarios!F$181","v":2.7911456026978174E-2},{"$f":"Scenarios!H$181","v":2.8045147929275052E-2},{"$f":"Scenarios!J$181","v":2.8114509447747113E-2},{"$f":"Scenarios!L$181","v":2.7949768733870155E-2},{"$f":"Scenarios!N$181","v":2.754260573697279E-2},{"$f":"Scenarios!P$181","v":2.727271283706199E-2},{"$f":"Scenarios!R$181","v":2.6998862151243665E-2},{"$f":"Scenarios!T$181","v":2.6717264401833505E-2},{"$f":"Scenarios!V$181","v":2.6434317752648158E-2},{"$f":"Scenarios!X$181","v":2.6140488828968439E-2},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN572","v":2.9000000000000001E-2},{"$f":"AQ572","v":0.02},null,null,null,null,null,null,null,{"$f":"IF(MAX($G572:$Q572)<0.00001,7,IF(MAX($G572:$Q572)<0.0001,6,IF(MAX($G572:$Q572)<0.001,5,IF(MAX($G572:$Q572)<0.01,4,IF(MAX($G572:$Q572)<0.1,3,IF(MAX($G572:$Q572)<1,2,IF(MAX($G572:$Q572)<10,1,IF(MAX($G572:$Q572)<100,0,IF(MAX($G572:$Q572)<1000,-1,IF(MAX($G572:$Q572)<10000,-2,IF(MAX($G572:$Q572)<100000,-3,IF(MAX($G572:$Q572)<1000000,-4,IF(MAX($G572:$Q572)<10000000,-5,IF(MAX($G572:$Q572)<100000000,-6,-7))))))))))))))","v":3},{"$f":"IF(AL572=-8,100000000,IF(AL572=-7,10000000,IF(AL572=-6,1000000,IF(AL572=-5,100000,IF(AL572=-4,10000,IF(AL572=-3,1000,IF(AL572=-2,100,IF(AL572=-1,10,IF(AL572=0,1,IF(AL572=1,0.1,IF(AL572=2,0.01,IF(AL572=3,0.001,IF(AL572=4,0.0001,IF(AL572=5,0.00001,IF(AL572=6,0.000001,IF(AL572=7,0.0000001,0.00000001))))))))))))))))","v":1E-3},{"$f":"IF(MAX(G572:Q572)>0,CEILING(MAX(G572:Q572),AM572),-FLOOR(ABS(MAX(G572:Q572)),AP572))","v":2.9000000000000001E-2},{"$f":"IF(ABS(MIN($G572:$Q572))<0.00001,7,IF(ABS(MIN($G572:$Q572))<0.0001,6,IF(ABS(MIN($G572:$Q572))<0.001,5,IF(ABS(MIN($G572:$Q572))<0.01,4,IF(ABS(MIN($G572:$Q572))<0.1,3,IF(ABS(MIN($G572:$Q572))<1,2,IF(ABS(MIN($G572:$Q572))<10,1,IF(ABS(MIN($G572:$Q572))<100,0,IF(ABS(MIN($G572:$Q572))<1000,-1,IF(ABS(MIN($G572:$Q572))<10000,-2,IF(ABS(MIN($G572:$Q572))<100000,-3,IF(ABS(MIN($G572:$Q572))<1000000,-4,IF(ABS(MIN($G572:$Q572))<10000000,-5,IF(ABS(MIN($G572:$Q572))<100000000,-6,-7))))))))))))))","v":3},{"$f":"IF(AO572=-8,1000000000,IF(AO572=-7,100000000,IF(AO572=-6,10000000,IF(AO572=-5,1000000,IF(AO572=-4,100000,IF(AO572=-3,10000,IF(AO572=-2,1000,IF(AO572=-1,100,IF(AO572=0,10,IF(AO572=1,0.1,IF(AO572=2,0.1,IF(AO572=3,0.01,IF(AO572=4,0.001,IF(AO572=5,0.0001,IF(AO572=6,0.00001,IF(AO572=7,0.000001,0.0000001))))))))))))))))","v":0.01},{"$f":"IF(MIN(G572:Q572)>0,FLOOR(MIN(G572:Q572),AP572),-CEILING(ABS(MIN(G572:Q572)),AP572))","v":0.02}]
[]
[{"$f":"\"CY Budget \"&A602","v":"CY Budget Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV (After)"},null,0,0,0,0,{"$f":"G602","v":0.9794789024671432},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"MAX($C609:$AA609)*1.1","v":1.0774267927138577},0]
[null,null,null,null,{"$f":"IF(COUNT(G652:Q652)>0,\"min green\",\"\")","v":"min green"},{"$f":"G652","v":1.1000000000000001},{"$f":"IF('KPI - Benchmark Targets'!G$133=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!G$133)=0,0,SUM('KPI - Benchmark Targets'!G$133)))","v":1.1000000000000001},{"$f":"IF('KPI - Benchmark Targets'!H$133=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!H$133)=0,0,SUM('KPI - Benchmark Targets'!H$133)))","v":1.1000000000000001},{"$f":"IF('KPI - Benchmark Targets'!I$133=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!I$133)=0,0,SUM('KPI - Benchmark Targets'!I$133)))","v":1.1000000000000001},{"$f":"IF('KPI - Benchmark Targets'!J$133=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!J$133)=0,0,SUM('KPI - Benchmark Targets'!J$133)))","v":1.1000000000000001},{"$f":"IF('KPI - Benchmark Targets'!K$133=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!K$133)=0,0,SUM('KPI - Benchmark Targets'!K$133)))","v":1.1000000000000001},{"$f":"IF('KPI - Benchmark Targets'!L$133=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!L$133)=0,0,SUM('KPI - Benchmark Targets'!L$133)))","v":1.1000000000000001},{"$f":"IF('KPI - Benchmark Targets'!M$133=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!M$133)=0,0,SUM('KPI - Benchmark Targets'!M$133)))","v":1.1000000000000001},{"$f":"IF('KPI - Benchmark Targets'!N$133=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!N$133)=0,0,SUM('KPI - Benchmark Targets'!N$133)))","v":1.1000000000000001},{"$f":"IF('KPI - Benchmark Targets'!O$133=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!O$133)=0,0,SUM('KPI - Benchmark Targets'!O$133)))","v":1.1000000000000001},{"$f":"IF('KPI - Benchmark Targets'!P$133=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!P$133)=0,0,SUM('KPI - Benchmark Targets'!P$133)))","v":1.1000000000000001},{"$f":"IF('KPI - Benchmark Targets'!Q$133=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!Q$133)=0,0,SUM('KPI - Benchmark Targets'!Q$133)))","v":1.1000000000000001},{"$f":"Q652","v":1.1000000000000001}]
[{"$f":"\"10 Year Plan \"&A664","v":"10 Year Plan  (Before)"},null,0,0,0,0,0,{"$f":"H664","v":1.3981019684565759},{"$f":"I664","v":1.328966077696875},1.3229713577040925,1.3477893317099376,1.5105356428550312,1.9662991887141765,2.3113253721646854,2.6545738213615286,3.0012415241035466,3.3497471429687762,0,0,0,0,0,0,0,0,0,0]
[{"$f":"general_scenario_name_old&\" (Before)\"","v":" (Before)"},"primary",null,null,null,null,{"$f":"Scenarios!D$200","v":7.8174732579689307E-2},{"$f":"Scenarios!F$200","v":3.4407215107946303E-2},{"$f":"Scenarios!H$200","v":3.3324998313572267E-2},{"$f":"Scenarios!J$200","v":3.1565608658014145E-2},{"$f":"Scenarios!L$200","v":2.9871377389383495E-2},{"$f":"Scenarios!N$200","v":2.8156763620896835E-2},{"$f":"Scenarios!P$200","v":2.0353022289595894E-2},{"$f":"Scenarios!R$200","v":0},{"$f":"Scenarios!T$200","v":0},{"$f":"Scenarios!V$200","v":0},{"$f":"Scenarios!X$200","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN694","v":7.9000000000000001E-2},{"$f":"AQ694","v":0},null,null,null,null,{"$f":"IF(MAX($G694:$Q694)<0.00001,7,IF(MAX($G694:$Q694)<0.0001,6,IF(MAX($G694:$Q694)<0.001,5,IF(MAX($G694:$Q694)<0.01,4,IF(MAX($G694:$Q694)<0.1,3,IF(MAX($G694:$Q694)<1,2,IF(MAX($G694:$Q694)<10,1,IF(MAX($G694:$Q694)<100,0,IF(MAX($G694:$Q694)<1000,-1,IF(MAX($G694:$Q694)<10000,-2,IF(MAX($G694:$Q694)<100000,-3,IF(MAX($G694:$Q694)<1000000,-4,IF(MAX($G694:$Q694)<10000000,-5,IF(MAX($G694:$Q694)<100000000,-6,-7))))))))))))))","v":3},{"$f":"IF(AL694=-8,100000000,IF(AL694=-7,10000000,IF(AL694=-6,1000000,IF(AL694=-5,100000,IF(AL694=-4,10000,IF(AL694=-3,1000,IF(AL694=-2,100,IF(AL694=-1,10,IF(AL694=0,1,IF(AL694=1,0.1,IF(AL694=2,0.01,IF(AL694=3,0.001,IF(AL694=4,0.0001,IF(AL694=5,0.00001,IF(AL694=6,0.000001,IF(AL694=7,0.0000001,0.00000001))))))))))))))))","v":1E-3},{"$f":"IF(MAX(G694:Q694)>0,CEILING(MAX(G694:Q694),AM694),-FLOOR(ABS(MAX(G694:Q694)),AP694))","v":7.9000000000000001E-2},{"$f":"IF(ABS(MIN($G694:$Q694))<0.00001,7,IF(ABS(MIN($G694:$Q694))<0.0001,6,IF(ABS(MIN($G694:$Q694))<0.001,5,IF(ABS(MIN($G694:$Q694))<0.01,4,IF(ABS(MIN($G694:$Q694))<0.1,3,IF(ABS(MIN($G694:$Q694))<1,2,IF(ABS(MIN($G694:$Q694))<10,1,IF(ABS(MIN($G694:$Q694))<100,0,IF(ABS(MIN($G694:$Q694))<1000,-1,IF(ABS(MIN($G694:$Q694))<10000,-2,IF(ABS(MIN($G694:$Q694))<100000,-3,IF(ABS(MIN($G694:$Q694))<1000000,-4,IF(ABS(MIN($G694:$Q694))<10000000,-5,IF(ABS(MIN($G694:$Q694))<100000000,-6,-7))))))))))))))","v":7},{"$f":"IF(AO694=-8,1000000000,IF(AO694=-7,100000000,IF(AO694=-6,10000000,IF(AO694=-5,1000000,IF(AO694=-4,100000,IF(AO694=-3,10000,IF(AO694=-2,1000,IF(AO694=-1,100,IF(AO694=0,10,IF(AO694=1,0.1,IF(AO694=2,0.1,IF(AO694=3,0.01,IF(AO694=4,0.001,IF(AO694=5,0.0001,IF(AO694=6,0.00001,IF(AO694=7,0.000001,0.0000001))))))))))))))))","v":9.9999999999999995E-7},{"$f":"IF(MIN(G694:Q694)>0,FLOOR(MIN(G694:Q694),AP694),-CEILING(ABS(MIN(G694:Q694)),AP694))","v":0}]
[null,null,null,null,{"$f":"IF(COUNT(G710:Q710)>0,\"min amber\",\"\")","v":""},{"$f":"G710","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!G$147=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!G$147)=0,0,SUM('KPI - Benchmark Targets'!G$147)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!H$147=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!H$147)=0,0,SUM('KPI - Benchmark Targets'!H$147)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!I$147=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!I$147)=0,0,SUM('KPI - Benchmark Targets'!I$147)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!J$147=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!J$147)=0,0,SUM('KPI - Benchmark Targets'!J$147)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!K$147=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!K$147)=0,0,SUM('KPI - Benchmark Targets'!K$147)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!L$147=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!L$147)=0,0,SUM('KPI - Benchmark Targets'!L$147)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!M$147=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!M$147)=0,0,SUM('KPI - Benchmark Targets'!M$147)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!N$147=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!N$147)=0,0,SUM('KPI - Benchmark Targets'!N$147)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!O$147=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!O$147)=0,0,SUM('KPI - Benchmark Targets'!O$147)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!P$147=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!P$147)=0,0,SUM('KPI - Benchmark Targets'!P$147)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!Q$147=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!Q$147)=0,0,SUM('KPI - Benchmark Targets'!Q$147)))","v":{"$error":"#N/A"}},{"$f":"Q710","v":{"$error":"#N/A"}}]
["Actuals",null,{"$f":"C752","v":0},{"$f":"D752","v":0},{"$f":"E752","v":0},{"$f":"F752","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"MAX($C758:$AA758)*1.1","v":0},0]
[]
[{"$f":"\"Prediction \"&A782","v":"Prediction Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV (After)"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R782","v":0},{"$f":"S782","v":0},0,0,0,0,0,0,0,0,null,{"$f":"MAX($C795:$AA795)*1.1","v":0},0]
[null,"secondary",{"$f":"MAX($C842:$AA842)*2","v":1.0357899189602668},{"$f":"MAX($C842:$AA842)*2","v":1.0357899189602668},1.0357899189602668,1.0357899189602668,1.0357899189602668,1.0357899189602668,1.0357899189602668,1.0357899189602668,1.0357899189602668,1.0357899189602668,1.0357899189602668,1.0357899189602668,1.0357899189602668,1.0357899189602668,1.0357899189602668,1.0357899189602668,1.0357899189602668,1.0357899189602668,1.0357899189602668,1.0357899189602668,1.0357899189602668,1.0357899189602668,1.0357899189602668,1.0357899189602668,1.0357899189602668]
[null,null,null,null,null,{"$f":"IF($E860=\"\",\"\",0)","v":0},{"$f":"IF($E860=\"\",\"\",1)","v":1},{"$f":"IF($E860=\"\",\"\",2)","v":2},{"$f":"IF($E860=\"\",\"\",3)","v":3},{"$f":"IF($E860=\"\",\"\",4)","v":4},{"$f":"IF($E860=\"\",\"\",5)","v":5},{"$f":"IF($E860=\"\",\"\",6)","v":6},{"$f":"IF($E860=\"\",\"\",7)","v":7},{"$f":"IF($E860=\"\",\"\",8)","v":8},{"$f":"IF($E860=\"\",\"\",9)","v":9},{"$f":"IF($E860=\"\",\"\",10)","v":10},{"$f":"IF($E860=\"\",\"\",11)","v":11},{"$f":"IF($E860=\"\",\"\",12)","v":12}]
[{"$f":"\"CY Budget \"&A874","v":"CY Budget  (Before)"},null,0,0,0,0,{"$f":"G874","v":1.4357115889091108},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"primary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN906","v":0},{"$f":"AQ906","v":0},null,{"$f":"IF(MAX($G906:$Q906)<0.00001,7,IF(MAX($G906:$Q906)<0.0001,6,IF(MAX($G906:$Q906)<0.001,5,IF(MAX($G906:$Q906)<0.01,4,IF(MAX($G906:$Q906)<0.1,3,IF(MAX($G906:$Q906)<1,2,IF(MAX($G906:$Q906)<10,1,IF(MAX($G906:$Q906)<100,0,IF(MAX($G906:$Q906)<1000,-1,IF(MAX($G906:$Q906)<10000,-2,IF(MAX($G906:$Q906)<100000,-3,IF(MAX($G906:$Q906)<1000000,-4,IF(MAX($G906:$Q906)<10000000,-5,IF(MAX($G906:$Q906)<100000000,-6,-7))))))))))))))","v":7},{"$f":"IF(AL906=-8,100000000,IF(AL906=-7,10000000,IF(AL906=-6,1000000,IF(AL906=-5,100000,IF(AL906=-4,10000,IF(AL906=-3,1000,IF(AL906=-2,100,IF(AL906=-1,10,IF(AL906=0,1,IF(AL906=1,0.1,IF(AL906=2,0.01,IF(AL906=3,0.001,IF(AL906=4,0.0001,IF(AL906=5,0.00001,IF(AL906=6,0.000001,IF(AL906=7,0.0000001,0.00000001))))))))))))))))","v":9.9999999999999995E-8},{"$f":"IF(MAX(G906:Q906)>0,CEILING(MAX(G906:Q906),AM906),-FLOOR(ABS(MAX(G906:Q906)),AP906))","v":0},{"$f":"IF(ABS(MIN($G906:$Q906))<0.00001,7,IF(ABS(MIN($G906:$Q906))<0.0001,6,IF(ABS(MIN($G906:$Q906))<0.001,5,IF(ABS(MIN($G906:$Q906))<0.01,4,IF(ABS(MIN($G906:$Q906))<0.1,3,IF(ABS(MIN($G906:$Q906))<1,2,IF(ABS(MIN($G906:$Q906))<10,1,IF(ABS(MIN($G906:$Q906))<100,0,IF(ABS(MIN($G906:$Q906))<1000,-1,IF(ABS(MIN($G906:$Q906))<10000,-2,IF(ABS(MIN($G906:$Q906))<100000,-3,IF(ABS(MIN($G906:$Q906))<1000000,-4,IF(ABS(MIN($G906:$Q906))<10000000,-5,IF(ABS(MIN($G906:$Q906))<100000000,-6,-7))))))))))))))","v":7},{"$f":"IF(AO906=-8,1000000000,IF(AO906=-7,100000000,IF(AO906=-6,10000000,IF(AO906=-5,1000000,IF(AO906=-4,100000,IF(AO906=-3,10000,IF(AO906=-2,1000,IF(AO906=-1,100,IF(AO906=0,10,IF(AO906=1,0.1,IF(AO906=2,0.1,IF(AO906=3,0.01,IF(AO906=4,0.001,IF(AO906=5,0.0001,IF(AO906=6,0.00001,IF(AO906=7,0.000001,0.0000001))))))))))))))))","v":9.9999999999999995E-7},{"$f":"IF(MIN(G906:Q906)>0,FLOOR(MIN(G906:Q906),AP906),-CEILING(ABS(MIN(G906:Q906)),AP906))","v":0}]
[{"$f":"\"10 Year Plan \"&A934","v":"10 Year Plan  (Before)"},null,0,0,0,0,0,{"$f":"H934","v":0.98598009045751467},{"$f":"I934","v":1.1297174513264536},0.8361644908307585,0.86394913230574144,0.93403144096627955,0.93848475920041197,0.96213403271439601,0.96688217797283549,0.98411542347470859,0.9928271066908454,0,0,0,0,0,0,0,0,0,0]
[{"$f":"general_scenario_name_old&\" (Before)\"","v":" (Before)"},"primary",null,null,null,null,{"$f":"Scenarios!D$238","v":2.7003172519210951E-2},{"$f":"Scenarios!F$238","v":2.7911456026978174E-2},{"$f":"Scenarios!H$238","v":2.8045147929275052E-2},{"$f":"Scenarios!J$238","v":2.8114509447747113E-2},{"$f":"Scenarios!L$238","v":2.7949768733870155E-2},{"$f":"Scenarios!N$238","v":2.754260573697279E-2},{"$f":"Scenarios!P$238","v":2.727271283706199E-2},{"$f":"Scenarios!R$238","v":2.6998862151243665E-2},{"$f":"Scenarios!T$238","v":2.6717264401833505E-2},{"$f":"Scenarios!V$238","v":2.6434317752648158E-2},{"$f":"Scenarios!X$238","v":2.6140488828968439E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN964","v":2.9000000000000001E-2},{"$f":"AQ964","v":0.02},null,null,null,null,{"$f":"IF(MAX($G964:$Q964)<0.00001,7,IF(MAX($G964:$Q964)<0.0001,6,IF(MAX($G964:$Q964)<0.001,5,IF(MAX($G964:$Q964)<0.01,4,IF(MAX($G964:$Q964)<0.1,3,IF(MAX($G964:$Q964)<1,2,IF(MAX($G964:$Q964)<10,1,IF(MAX($G964:$Q964)<100,0,IF(MAX($G964:$Q964)<1000,-1,IF(MAX($G964:$Q964)<10000,-2,IF(MAX($G964:$Q964)<100000,-3,IF(MAX($G964:$Q964)<1000000,-4,IF(MAX($G964:$Q964)<10000000,-5,IF(MAX($G964:$Q964)<100000000,-6,-7))))))))))))))","v":3},{"$f":"IF(AL964=-8,100000000,IF(AL964=-7,10000000,IF(AL964=-6,1000000,IF(AL964=-5,100000,IF(AL964=-4,10000,IF(AL964=-3,1000,IF(AL964=-2,100,IF(AL964=-1,10,IF(AL964=0,1,IF(AL964=1,0.1,IF(AL964=2,0.01,IF(AL964=3,0.001,IF(AL964=4,0.0001,IF(AL964=5,0.00001,IF(AL964=6,0.000001,IF(AL964=7,0.0000001,0.00000001))))))))))))))))","v":1E-3},{"$f":"IF(MAX(G964:Q964)>0,CEILING(MAX(G964:Q964),AM964),-FLOOR(ABS(MAX(G964:Q964)),AP964))","v":2.9000000000000001E-2},{"$f":"IF(ABS(MIN($G964:$Q964))<0.00001,7,IF(ABS(MIN($G964:$Q964))<0.0001,6,IF(ABS(MIN($G964:$Q964))<0.001,5,IF(ABS(MIN($G964:$Q964))<0.01,4,IF(ABS(MIN($G964:$Q964))<0.1,3,IF(ABS(MIN($G964:$Q964))<1,2,IF(ABS(MIN($G964:$Q964))<10,1,IF(ABS(MIN($G964:$Q964))<100,0,IF(ABS(MIN($G964:$Q964))<1000,-1,IF(ABS(MIN($G964:$Q964))<10000,-2,IF(ABS(MIN($G964:$Q964))<100000,-3,IF(ABS(MIN($G964:$Q964))<1000000,-4,IF(ABS(MIN($G964:$Q964))<10000000,-5,IF(ABS(MIN($G964:$Q964))<100000000,-6,-7))))))))))))))","v":3},{"$f":"IF(AO964=-8,1000000000,IF(AO964=-7,100000000,IF(AO964=-6,10000000,IF(AO964=-5,1000000,IF(AO964=-4,100000,IF(AO964=-3,10000,IF(AO964=-2,1000,IF(AO964=-1,100,IF(AO964=0,10,IF(AO964=1,0.1,IF(AO964=2,0.1,IF(AO964=3,0.01,IF(AO964=4,0.001,IF(AO964=5,0.0001,IF(AO964=6,0.00001,IF(AO964=7,0.000001,0.0000001))))))))))))))))","v":0.01},{"$f":"IF(MIN(G964:Q964)>0,FLOOR(MIN(G964:Q964),AP964),-CEILING(ABS(MIN(G964:Q964)),AP964))","v":0.02}]
[null,null,null,null,null,{"$f":"IF($E986=\"\",\"\",0)","v":""},{"$f":"IF($E986=\"\",\"\",1)","v":""},{"$f":"IF($E986=\"\",\"\",2)","v":""},{"$f":"IF($E986=\"\",\"\",3)","v":""},{"$f":"IF($E986=\"\",\"\",4)","v":""},{"$f":"IF($E986=\"\",\"\",5)","v":""},{"$f":"IF($E986=\"\",\"\",6)","v":""},{"$f":"IF($E986=\"\",\"\",7)","v":""},{"$f":"IF($E986=\"\",\"\",8)","v":""},{"$f":"IF($E986=\"\",\"\",9)","v":""},{"$f":"IF($E986=\"\",\"\",10)","v":""},{"$f":"IF($E986=\"\",\"\",11)","v":""},{"$f":"IF($E986=\"\",\"\",12)","v":""}]
["Actuals",null,{"$f":"C1022","v":0},{"$f":"D1022","v":0},{"$f":"E1022","v":0},{"$f":"F1022","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"MAX($C1028:$AA1028)*1.1","v":0},0]
[]
[{"$f":"\"Prediction \"&A1052","v":"Prediction Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV (After)"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R1052","v":0},{"$f":"S1052","v":0},0,0,0,0,0,0,0,0,null,{"$f":"MAX($C1065:$AA1065)*1.1","v":0},0]
[null,"primary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN1086","v":0},{"$f":"AQ1086","v":0},null,{"$f":"IF(MAX($G1086:$Q1086)<0.00001,7,IF(MAX($G1086:$Q1086)<0.0001,6,IF(MAX($G1086:$Q1086)<0.001,5,IF(MAX($G1086:$Q1086)<0.01,4,IF(MAX($G1086:$Q1086)<0.1,3,IF(MAX($G1086:$Q1086)<1,2,IF(MAX($G1086:$Q1086)<10,1,IF(MAX($G1086:$Q1086)<100,0,IF(MAX($G1086:$Q1086)<1000,-1,IF(MAX($G1086:$Q1086)<10000,-2,IF(MAX($G1086:$Q1086)<100000,-3,IF(MAX($G1086:$Q1086)<1000000,-4,IF(MAX($G1086:$Q1086)<10000000,-5,IF(MAX($G1086:$Q1086)<100000000,-6,-7))))))))))))))","v":7},{"$f":"IF(AL1086=-8,100000000,IF(AL1086=-7,10000000,IF(AL1086=-6,1000000,IF(AL1086=-5,100000,IF(AL1086=-4,10000,IF(AL1086=-3,1000,IF(AL1086=-2,100,IF(AL1086=-1,10,IF(AL1086=0,1,IF(AL1086=1,0.1,IF(AL1086=2,0.01,IF(AL1086=3,0.001,IF(AL1086=4,0.0001,IF(AL1086=5,0.00001,IF(AL1086=6,0.000001,IF(AL1086=7,0.0000001,0.00000001))))))))))))))))","v":9.9999999999999995E-8},{"$f":"IF(MAX(G1086:Q1086)>0,CEILING(MAX(G1086:Q1086),AM1086),-FLOOR(ABS(MAX(G1086:Q1086)),AP1086))","v":0},{"$f":"IF(ABS(MIN($G1086:$Q1086))<0.00001,7,IF(ABS(MIN($G1086:$Q1086))<0.0001,6,IF(ABS(MIN($G1086:$Q1086))<0.001,5,IF(ABS(MIN($G1086:$Q1086))<0.01,4,IF(ABS(MIN($G1086:$Q1086))<0.1,3,IF(ABS(MIN($G1086:$Q1086))<1,2,IF(ABS(MIN($G1086:$Q1086))<10,1,IF(ABS(MIN($G1086:$Q1086))<100,0,IF(ABS(MIN($G1086:$Q1086))<1000,-1,IF(ABS(MIN($G1086:$Q1086))<10000,-2,IF(ABS(MIN($G1086:$Q1086))<100000,-3,IF(ABS(MIN($G1086:$Q1086))<1000000,-4,IF(ABS(MIN($G1086:$Q1086))<10000000,-5,IF(ABS(MIN($G1086:$Q1086))<100000000,-6,-7))))))))))))))","v":7},{"$f":"IF(AO1086=-8,1000000000,IF(AO1086=-7,100000000,IF(AO1086=-6,10000000,IF(AO1086=-5,1000000,IF(AO1086=-4,100000,IF(AO1086=-3,10000,IF(AO1086=-2,1000,IF(AO1086=-1,100,IF(AO1086=0,10,IF(AO1086=1,0.1,IF(AO1086=2,0.1,IF(AO1086=3,0.01,IF(AO1086=4,0.001,IF(AO1086=5,0.0001,IF(AO1086=6,0.00001,IF(AO1086=7,0.000001,0.0000001))))))))))))))))","v":9.9999999999999995E-7},{"$f":"IF(MIN(G1086:Q1086)>0,FLOOR(MIN(G1086:Q1086),AP1086),-CEILING(ABS(MIN(G1086:Q1086)),AP1086))","v":0}]
[null,null,null,null,{"$f":"IF(COUNT(G1134:Q1134)>0,\"max green\",\"\")","v":""},{"$f":"G1134","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!G$277=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!G$277)=0,0,SUM('KPI - Benchmark Targets'!G$277)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!H$277=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!H$277)=0,0,SUM('KPI - Benchmark Targets'!H$277)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!I$277=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!I$277)=0,0,SUM('KPI - Benchmark Targets'!I$277)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!J$277=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!J$277)=0,0,SUM('KPI - Benchmark Targets'!J$277)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!K$277=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!K$277)=0,0,SUM('KPI - Benchmark Targets'!K$277)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!L$277=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!L$277)=0,0,SUM('KPI - Benchmark Targets'!L$277)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!M$277=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!M$277)=0,0,SUM('KPI - Benchmark Targets'!M$277)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!N$277=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!N$277)=0,0,SUM('KPI - Benchmark Targets'!N$277)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!O$277=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!O$277)=0,0,SUM('KPI - Benchmark Targets'!O$277)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!P$277=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!P$277)=0,0,SUM('KPI - Benchmark Targets'!P$277)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!Q$277=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!Q$277)=0,0,SUM('KPI - Benchmark Targets'!Q$277)))","v":{"$error":"#N/A"}},{"$f":"Q1134","v":{"$error":"#N/A"}}]
[{"$f":"\"CY Budget \"&A1144","v":"CY Budget  (Before)"},null,0,0,0,0,{"$f":"G1144","v":-0.19369496463056532},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Starting_year_general-4","v":2011},{"$f":"Starting_year_general-3","v":2012},{"$f":"Starting_year_general-2","v":2013},{"$f":"Starting_year_general-1","v":2014},{"$f":"Starting_year_general","v":2015},{"$f":"Starting_year_general+1","v":2016},{"$f":"Starting_year_general+2","v":2017},{"$f":"Starting_year_general+3","v":2018},{"$f":"Starting_year_general+4","v":2019},{"$f":"Starting_year_general+5","v":2020},{"$f":"Starting_year_general+6","v":2021},{"$f":"Starting_year_general+7","v":2022},{"$f":"Starting_year_general+8","v":2023},{"$f":"Starting_year_general+9","v":2024},{"$f":"Starting_year_general+10","v":2025},{"$f":"Starting_year_general+11","v":2026},{"$f":"Starting_year_general+12","v":2027},{"$f":"Starting_year_general+13","v":2028},{"$f":"Starting_year_general+14","v":2029},{"$f":"Starting_year_general+15","v":2030},{"$f":"Starting_year_general+16","v":2031},{"$f":"Starting_year_general+17","v":2032},{"$f":"Starting_year_general+18","v":2033},{"$f":"Starting_year_general+19","v":2034},{"$f":"Starting_year_general+20","v":2035},null,"Y-Axis Max","Y-Axis Min",null,"Y-Axis Max","Y-Axis Min",null,"Y-Axis Max","Y-Axis Min"]
[{"$f":"\"10 Year Plan \"&A1206","v":"10 Year Plan "},null,0,0,0,0,0,{"$f":"H1206","v":0},{"$f":"I1206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"secondary",{"$f":"MAX($C1234:$AA1234)*2","v":2.8565568602178106E-2},{"$f":"MAX($C1234:$AA1234)*2","v":2.8565568602178106E-2},2.8565568602178106E-2,2.8565568602178106E-2,2.8565568602178106E-2,2.8565568602178106E-2,2.8565568602178106E-2,2.8565568602178106E-2,2.8565568602178106E-2,2.8565568602178106E-2,2.8565568602178106E-2,2.8565568602178106E-2,2.8565568602178106E-2,2.8565568602178106E-2,2.8565568602178106E-2,2.8565568602178106E-2,2.8565568602178106E-2,2.8565568602178106E-2,2.8565568602178106E-2,2.8565568602178106E-2,2.8565568602178106E-2,2.8565568602178106E-2,2.8565568602178106E-2,2.8565568602178106E-2,2.8565568602178106E-2]
[null,null,null,null,{"$f":"IF(COUNT(G1256:Q1256)>0,\"max amber\",\"\")","v":""},{"$f":"G1256","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!G$326=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!G$326)=0,0,SUM('KPI - Benchmark Targets'!G$326)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!H$326=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!H$326)=0,0,SUM('KPI - Benchmark Targets'!H$326)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!I$326=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!I$326)=0,0,SUM('KPI - Benchmark Targets'!I$326)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!J$326=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!J$326)=0,0,SUM('KPI - Benchmark Targets'!J$326)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!K$326=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!K$326)=0,0,SUM('KPI - Benchmark Targets'!K$326)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!L$326=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!L$326)=0,0,SUM('KPI - Benchmark Targets'!L$326)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!M$326=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!M$326)=0,0,SUM('KPI - Benchmark Targets'!M$326)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!N$326=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!N$326)=0,0,SUM('KPI - Benchmark Targets'!N$326)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!O$326=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!O$326)=0,0,SUM('KPI - Benchmark Targets'!O$326)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!P$326=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!P$326)=0,0,SUM('KPI - Benchmark Targets'!P$326)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!Q$326=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!Q$326)=0,0,SUM('KPI - Benchmark Targets'!Q$326)))","v":{"$error":"#N/A"}},{"$f":"Q1256","v":{"$error":"#N/A"}}]
[{"$f":"\"CY Budget \"&A1292","v":"CY Budget Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV (After)"},null,0,0,0,0,{"$f":"G1292","v":6.0345693145075381E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"MAX($C1299:$AA1299)*1.1","v":6.6380262459582928E-3},0]
[null,null,null,null,null,{"$f":"IF($E1314=\"\",\"\",0)","v":""},{"$f":"IF($E1314=\"\",\"\",1)","v":""},{"$f":"IF($E1314=\"\",\"\",2)","v":""},{"$f":"IF($E1314=\"\",\"\",3)","v":""},{"$f":"IF($E1314=\"\",\"\",4)","v":""},{"$f":"IF($E1314=\"\",\"\",5)","v":""},{"$f":"IF($E1314=\"\",\"\",6)","v":""},{"$f":"IF($E1314=\"\",\"\",7)","v":""},{"$f":"IF($E1314=\"\",\"\",8)","v":""},{"$f":"IF($E1314=\"\",\"\",9)","v":""},{"$f":"IF($E1314=\"\",\"\",10)","v":""},{"$f":"IF($E1314=\"\",\"\",11)","v":""},{"$f":"IF($E1314=\"\",\"\",12)","v":""}]
[null,null,null,null,{"$f":"IF(COUNT(G1340:Q1340)>0,\"min amber\",\"\")","v":""},{"$f":"G1340","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!G$347=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!G$347)=0,0,SUM('KPI - Benchmark Targets'!G$347)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!H$347=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!H$347)=0,0,SUM('KPI - Benchmark Targets'!H$347)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!I$347=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!I$347)=0,0,SUM('KPI - Benchmark Targets'!I$347)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!J$347=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!J$347)=0,0,SUM('KPI - Benchmark Targets'!J$347)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!K$347=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!K$347)=0,0,SUM('KPI - Benchmark Targets'!K$347)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!L$347=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!L$347)=0,0,SUM('KPI - Benchmark Targets'!L$347)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!M$347=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!M$347)=0,0,SUM('KPI - Benchmark Targets'!M$347)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!N$347=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!N$347)=0,0,SUM('KPI - Benchmark Targets'!N$347)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!O$347=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!O$347)=0,0,SUM('KPI - Benchmark Targets'!O$347)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!P$347=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!P$347)=0,0,SUM('KPI - Benchmark Targets'!P$347)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!Q$347=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!Q$347)=0,0,SUM('KPI - Benchmark Targets'!Q$347)))","v":{"$error":"#N/A"}},{"$f":"Q1340","v":{"$error":"#N/A"}}]
[null,"primary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN1356","v":0},{"$f":"AQ1356","v":0},null,{"$f":"IF(MAX($G1356:$Q1356)<0.00001,7,IF(MAX($G1356:$Q1356)<0.0001,6,IF(MAX($G1356:$Q1356)<0.001,5,IF(MAX($G1356:$Q1356)<0.01,4,IF(MAX($G1356:$Q1356)<0.1,3,IF(MAX($G1356:$Q1356)<1,2,IF(MAX($G1356:$Q1356)<10,1,IF(MAX($G1356:$Q1356)<100,0,IF(MAX($G1356:$Q1356)<1000,-1,IF(MAX($G1356:$Q1356)<10000,-2,IF(MAX($G1356:$Q1356)<100000,-3,IF(MAX($G1356:$Q1356)<1000000,-4,IF(MAX($G1356:$Q1356)<10000000,-5,IF(MAX($G1356:$Q1356)<100000000,-6,-7))))))))))))))","v":7},{"$f":"IF(AL1356=-8,100000000,IF(AL1356=-7,10000000,IF(AL1356=-6,1000000,IF(AL1356=-5,100000,IF(AL1356=-4,10000,IF(AL1356=-3,1000,IF(AL1356=-2,100,IF(AL1356=-1,10,IF(AL1356=0,1,IF(AL1356=1,0.1,IF(AL1356=2,0.01,IF(AL1356=3,0.001,IF(AL1356=4,0.0001,IF(AL1356=5,0.00001,IF(AL1356=6,0.000001,IF(AL1356=7,0.0000001,0.00000001))))))))))))))))","v":9.9999999999999995E-8},{"$f":"IF(MAX(G1356:Q1356)>0,CEILING(MAX(G1356:Q1356),AM1356),-FLOOR(ABS(MAX(G1356:Q1356)),AP1356))","v":0},{"$f":"IF(ABS(MIN($G1356:$Q1356))<0.00001,7,IF(ABS(MIN($G1356:$Q1356))<0.0001,6,IF(ABS(MIN($G1356:$Q1356))<0.001,5,IF(ABS(MIN($G1356:$Q1356))<0.01,4,IF(ABS(MIN($G1356:$Q1356))<0.1,3,IF(ABS(MIN($G1356:$Q1356))<1,2,IF(ABS(MIN($G1356:$Q1356))<10,1,IF(ABS(MIN($G1356:$Q1356))<100,0,IF(ABS(MIN($G1356:$Q1356))<1000,-1,IF(ABS(MIN($G1356:$Q1356))<10000,-2,IF(ABS(MIN($G1356:$Q1356))<100000,-3,IF(ABS(MIN($G1356:$Q1356))<1000000,-4,IF(ABS(MIN($G1356:$Q1356))<10000000,-5,IF(ABS(MIN($G1356:$Q1356))<100000000,-6,-7))))))))))))))","v":7},{"$f":"IF(AO1356=-8,1000000000,IF(AO1356=-7,100000000,IF(AO1356=-6,10000000,IF(AO1356=-5,1000000,IF(AO1356=-4,100000,IF(AO1356=-3,10000,IF(AO1356=-2,1000,IF(AO1356=-1,100,IF(AO1356=0,10,IF(AO1356=1,0.1,IF(AO1356=2,0.1,IF(AO1356=3,0.01,IF(AO1356=4,0.001,IF(AO1356=5,0.0001,IF(AO1356=6,0.00001,IF(AO1356=7,0.000001,0.0000001))))))))))))))))","v":9.9999999999999995E-7},{"$f":"IF(MIN(G1356:Q1356)>0,FLOOR(MIN(G1356:Q1356),AP1356),-CEILING(ABS(MIN(G1356:Q1356)),AP1356))","v":0}]
[null,null,null,null,{"$f":"IF(COUNT(G1404:Q1404)>0,\"max green\",\"\")","v":""},{"$f":"G1404","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!G$373=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!G$373)=0,0,SUM('KPI - Benchmark Targets'!G$373)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!H$373=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!H$373)=0,0,SUM('KPI - Benchmark Targets'!H$373)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!I$373=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!I$373)=0,0,SUM('KPI - Benchmark Targets'!I$373)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!J$373=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!J$373)=0,0,SUM('KPI - Benchmark Targets'!J$373)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!K$373=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!K$373)=0,0,SUM('KPI - Benchmark Targets'!K$373)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!L$373=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!L$373)=0,0,SUM('KPI - Benchmark Targets'!L$373)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!M$373=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!M$373)=0,0,SUM('KPI - Benchmark Targets'!M$373)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!N$373=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!N$373)=0,0,SUM('KPI - Benchmark Targets'!N$373)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!O$373=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!O$373)=0,0,SUM('KPI - Benchmark Targets'!O$373)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!P$373=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!P$373)=0,0,SUM('KPI - Benchmark Targets'!P$373)))","v":{"$error":"#N/A"}},{"$f":"IF('KPI - Benchmark Targets'!Q$373=\"\",NA(),IF(SUM('KPI - Benchmark Targets'!Q$373)=0,0,SUM('KPI - Benchmark Targets'!Q$373)))","v":{"$error":"#N/A"}},{"$f":"Q1404","v":{"$error":"#N/A"}}]
[{"$f":"\"CY Budget \"&A1414","v":"CY Budget  (Before)"},null,0,0,0,0,{"$f":"G1414","v":0.73982683982683983},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Starting_year_general-4","v":2011},{"$f":"Starting_year_general-3","v":2012},{"$f":"Starting_year_general-2","v":2013},{"$f":"Starting_year_general-1","v":2014},{"$f":"Starting_year_general","v":2015},{"$f":"Starting_year_general+1","v":2016},{"$f":"Starting_year_general+2","v":2017},{"$f":"Starting_year_general+3","v":2018},{"$f":"Starting_year_general+4","v":2019},{"$f":"Starting_year_general+5","v":2020},{"$f":"Starting_year_general+6","v":2021},{"$f":"Starting_year_general+7","v":2022},{"$f":"Starting_year_general+8","v":2023},{"$f":"Starting_year_general+9","v":2024},{"$f":"Starting_year_general+10","v":2025},{"$f":"Starting_year_general+11","v":2026},{"$f":"Starting_year_general+12","v":2027},{"$f":"Starting_year_general+13","v":2028},{"$f":"Starting_year_general+14","v":2029},{"$f":"Starting_year_general+15","v":2030},{"$f":"Starting_year_general+16","v":2031},{"$f":"Starting_year_general+17","v":2032},{"$f":"Starting_year_general+18","v":2033},{"$f":"Starting_year_general+19","v":2034},{"$f":"Starting_year_general+20","v":2035},null,"Y-Axis Max","Y-Axis Min",null,"Y-Axis Max","Y-Axis Min",null,"Y-Axis Max","Y-Axis Min"]
["Draft"]
[{"$f":"Starting_year_general+1","v":2016},{"$f":"H$662","v":1.3981019684565759},null,null,null,null,{"$error":"#N/A"},1.3981019684565759,{"$error":"#N/A"}]
[]
[{"$f":"Starting_year_general+9","v":2024},{"$f":"P$782","v":1.1196352588735261},null,null,null,null,1.1196352588735261,null,{"$error":"#N/A"}]
[{"$f":"Starting_year_general+3","v":2018},{"$f":"J$692","v":3.1565608658014145E-2},null,null,null,null,3.1565608658014145E-2,{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"G1690/G1694","v":0.12542609234583205},{"$f":"H1690/H1694","v":-6.167357236118139E-3},null,{"$f":"J1690/J1692","v":0.10653514585742355}]
[]
[null,null,null,null,null,null,{"$f":"G1726/G1731","v":6.9405117216397541E-2},{"$f":"H1726/H1731","v":0.15553048377360659}]
[null,null,null,null,null,null,3.6400000000000002E-2,8.4099999999999994E-2]
[null,null,null,null,null,null,{"$f":"G1733-G1734","v":3.3005117216397539E-2},{"$f":"H1733-H1734","v":7.1430483773606598E-2}]
[]
[]
[]
[]
["Investment Gap","Capital spend"]
[null,"Depreciation"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,1.48,1.55]

{"sheet":"Chart 1 General","index":39,"n_rows":4,"n_cols":1,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"}]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"}]
[]
["Chart 1 - Operating Income"]

{"sheet":"Chart 2 General","index":40,"n_rows":4,"n_cols":17,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actuals","Predictions"]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,false]
[]
["Chart 2 - Operating Expenses"]

{"sheet":"Scenarios","index":41,"n_rows":332,"n_cols":55,"rows_kept":139,"cut":true,"hidden":false,"merged":[[138,0,141,0],[143,0,146,0],[153,0,156,0],[163,0,166,0],[169,0,169,2],[178,0,181,0],[183,0,186,0],[188,0,191,0],[260,0,260,2],[254,0,257,0],[209,0,212,0],[214,0,217,0],[219,0,222,0],[224,0,227,0],[229,0,232,0],[234,0,237,0],[239,0,242,0],[244,0,247,0],[249,0,252,0],[201,0,204,0],[158,0,161,0],[148,0,151,0],[196,0,199,0],[110,4,111,4],[110,6,111,6],[110,8,111,8],[110,10,111,10],[110,12,111,12],[110,14,111,14],[112,4,113,4],[112,6,113,6],[112,8,113,8],[112,10,113,10],[112,12,113,12],[112,14,113,14],[103,22,104,22],[103,24,104,24],[105,4,106,4],[105,6,106,6],[105,8,106,8],[105,10,106,10],[105,12,106,12],[105,14,106,14],[105,16,106,16],[105,18,106,18],[105,20,106,20],[105,22,106,22],[105,24,106,24],[96,22,97,22],[96,24,97,24],[98,6,99,6],[98,8,99,8],[98,10,99,10],[98,12,99,12],[98,14,99,14],[289,0,292,0],[284,0,287,0],[279,0,282,0],[269,0,272,0],[264,0,267,0],[274,0,277,0],[96,0,97,1],[96,4,97,4],[98,0,99,1],[98,4,99,4],[173,0,176,0],[100,4,101,4],[98,16,99,16],[98,18,99,18],[98,20,99,20],[98,22,99,22],[98,24,99,24],[96,20,97,20],[103,0,104,1],[105,0,106,1],[103,4,104,4],[103,6,104,6],[103,8,104,8],[103,10,104,10],[103,12,104,12],[103,14,104,14],[103,16,104,16],[103,18,104,18],[103,20,104,20],[100,20,101,20],[100,6,101,6],[100,8,101,8],[100,10,101,10],[100,12,101,12],[100,14,101,14],[100,16,101,16],[100,18,101,18],[96,6,97,6],[96,8,97,8],[96,10,97,10],[96,12,97,12],[47,14,48,14],[47,16,48,16],[47,18,48,18],[57,10,58,10],[57,12,58,12],[60,4,61,4],[60,6,61,6],[60,8,61,8],[60,10,61,10],[60,12,61,12],[49,4,50,4],[49,10,50,10],[49,12,50,12],[53,4,54,4],[53,6,54,6],[53,8,54,8],[53,10,54,10],[53,12,54,12],[49,6,50,6],[49,8,50,8],[55,4,56,4],[55,6,56,6],[55,8,56,8],[55,10,56,10],[27,24,28,24],[21,20,22,20],[23,14,24,14],[25,14,26,14],[21,16,22,16],[23,16,24,16],[25,16,26,16],[21,18,22,18],[23,18,24,18],[25,18,26,18],[23,20,24,20],[25,20,26,20],[14,10,15,10],[16,10,17,10],[14,12,15,12],[16,12,17,12],[14,14,15,14],[16,14,17,14],[21,4,22,4],[21,6,22,6],[21,8,22,8],[21,10,22,10],[21,12,22,12],[21,14,22,14],[47,20,48,20],[47,22,48,22],[47,24,48,24],[10,20,11,20],[10,22,11,22],[10,24,11,24],[12,14,13,14],[12,16,13,16],[12,18,13,18],[12,20,13,20],[12,22,13,22],[12,24,13,24],[14,16,15,16],[16,16,17,16],[14,18,15,18],[16,18,17,18],[14,20,15,20],[16,20,17,20],[14,22,15,22],[16,22,17,22],[14,24,15,24],[42,20,43,20],[42,22,43,22],[42,24,43,24],[5,19,5,20],[5,21,5,22],[5,23,5,24],[5,9,5,10],[5,11,5,12],[5,13,5,14],[5,15,5,16],[5,17,5,18],[32,24,33,24],[12,10,13,10],[12,12,13,12],[16,24,17,24],[19,10,20,10],[19,12,20,12],[19,14,20,14],[19,16,20,16],[19,18,20,18],[19,20,20,20],[19,22,20,22],[19,24,20,24],[27,14,28,14],[27,16,28,16],[27,18,28,18],[27,20,28,20],[6,20,7,20],[6,22,7,22],[6,24,7,24],[32,14,33,14],[32,16,33,16],[32,18,33,18],[32,20,33,20],[32,22,33,22],[8,24,9,24],[30,14,31,14],[30,16,31,16],[30,18,31,18],[30,20,31,20],[30,22,31,22],[30,24,31,24],[8,14,9,14],[8,16,9,16],[21,22,22,22],[23,22,24,22],[25,22,26,22],[27,22,28,22],[21,24,22,24],[23,24,24,24],[25,24,26,24],[8,20,9,20],[8,22,9,22],[32,4,33,4],[32,6,33,6],[32,8,33,8],[8,10,9,10],[8,12,9,12],[32,10,33,10],[32,12,33,12],[19,4,20,4],[19,6,20,6],[19,8,20,8],[30,4,31,4],[30,6,31,6],[30,8,31,8],[10,4,11,4],[10,6,11,6],[10,8,11,8],[10,10,11,10],[10,12,11,12],[10,14,11,14],[10,16,11,16],[10,18,11,18],[30,10,31,10],[5,3,5,4],[5,5,5,6],[8,4,9,4],[8,6,9,6],[8,8,9,8],[5,7,5,8],[14,4,15,4],[16,4,17,4],[6,4,7,4],[6,6,7,6],[6,8,7,8],[16,6,17,6],[14,8,15,8],[16,8,17,8],[12,4,13,4],[12,6,13,6],[12,8,13,8],[14,6,15,6],[100,0,101,1],[130,0,131,1],[25,0,26,1],[27,0,28,1],[30,0,31,1],[32,0,33,1],[42,0,43,1],[44,0,45,1],[47,0,48,1],[49,0,50,1],[53,0,54,1],[57,0,58,1],[60,0,61,1],[62,0,63,1],[75,0,76,1],[79,0,80,1],[112,0,113,1],[67,0,68,1],[71,0,72,1],[110,0,111,1],[69,0,70,1],[114,0,115,1],[319,0,322,0],[314,0,317,0],[309,0,312,0],[304,0,307,0],[299,0,302,0],[294,0,297,0],[57,4,58,4],[57,6,58,6],[57,8,58,8],[81,0,82,1],[83,0,84,1],[85,0,86,1],[67,4,68,4],[67,6,68,6],[67,8,68,8],[64,0,65,1],[124,0,125,1],[124,4,125,4],[124,6,125,6],[124,8,125,8],[121,0,122,1],[121,4,122,4],[121,6,122,6],[121,8,122,8],[49,14,50,14],[49,16,50,16],[49,18,50,18],[49,20,50,20],[49,22,50,22],[49,24,50,24],[53,22,54,22],[53,24,54,24],[55,24,56,24],[53,14,54,14],[53,16,54,16],[53,18,54,18],[53,20,54,20],[81,22,82,22],[81,24,82,24],[79,4,80,4],[79,6,80,6],[79,8,80,8],[79,10,80,10],[79,12,80,12],[79,14,80,14],[79,16,80,16],[79,18,80,18],[81,4,82,4],[81,6,82,6],[81,8,82,8],[81,10,82,10],[81,12,82,12],[81,14,82,14],[81,16,82,16],[81,18,82,18],[81,20,82,20],[75,4,76,4],[75,6,76,6],[75,8,76,8],[75,10,76,10],[75,12,76,12],[75,14,76,14],[75,16,76,16],[75,18,76,18],[85,18,86,18],[83,4,84,4],[83,6,84,6],[83,8,84,8],[83,10,84,10],[83,12,84,12],[83,14,84,14],[83,16,84,16],[83,18,84,18],[85,4,86,4],[85,6,86,6],[85,8,86,8],[85,10,86,10],[85,12,86,12],[85,14,86,14],[85,16,86,16],[47,10,48,10],[47,12,48,12],[47,4,48,4],[47,6,48,6],[47,8,48,8],[23,10,24,10],[62,4,63,4],[62,6,63,6],[62,8,63,8],[62,10,63,10],[25,10,26,10],[27,10,28,10],[23,12,24,12],[42,4,43,4],[25,12,26,12],[42,6,43,6],[42,8,43,8],[42,10,43,10],[42,12,43,12],[23,4,24,4],[25,4,26,4],[27,4,28,4],[23,6,24,6],[25,6,26,6],[42,14,43,14],[42,16,43,16],[42,18,43,18],[6,0,7,1],[8,0,9,1],[10,0,11,1],[12,0,13,1],[14,0,15,1],[16,0,17,1],[19,0,20,1],[21,0,22,1],[23,0,24,1],[27,12,28,12],[27,6,28,6],[23,8,24,8],[25,8,26,8],[27,8,28,8],[8,18,9,18],[6,10,7,10],[6,12,7,12],[6,14,7,14],[6,16,7,16],[6,18,7,18],[30,12,31,12],[69,4,70,4],[69,6,70,6],[69,8,70,8],[69,10,70,10],[69,12,70,12],[69,14,70,14],[69,16,70,16],[62,20,63,20],[62,16,63,16],[62,18,63,18],[64,18,65,18],[62,14,63,14],[55,12,56,12],[55,14,56,14],[55,16,56,16],[55,18,56,18],[55,20,56,20],[64,20,65,20],[64,22,65,22],[64,24,65,24],[67,14,68,14],[67,16,68,16],[62,24,63,24],[60,14,61,14],[60,16,61,16],[60,18,61,18],[57,22,58,22],[57,24,58,24],[62,22,63,22],[57,18,58,18],[57,20,58,20],[60,20,61,20],[60,22,61,22],[60,24,61,24],[55,22,56,22],[57,14,58,14],[44,22,45,22],[44,24,45,24],[44,4,45,4],[44,6,45,6],[44,8,45,8],[44,10,45,10],[44,12,45,12],[44,14,45,14],[44,16,45,16],[44,18,45,18],[44,20,45,20],[96,14,97,14],[96,16,97,16],[96,18,97,18],[69,24,70,24],[67,10,68,10],[67,18,68,18],[67,20,68,20],[67,12,68,12],[75,20,76,20],[75,22,76,22],[75,24,76,24],[85,20,86,20],[85,22,86,22],[85,24,86,24],[83,20,84,20],[83,22,84,22],[83,24,84,24],[79,20,80,20],[79,22,80,22],[79,24,80,24],[71,22,72,22],[71,24,72,24],[89,20,90,20],[89,22,90,22],[100,22,101,22],[100,24,101,24],[128,0,129,1],[128,4,129,4],[128,6,129,6],[128,8,129,8],[128,10,129,10],[128,12,129,12],[128,14,129,14],[128,16,129,16],[128,18,129,18],[128,20,129,20],[128,22,129,22],[128,24,129,24],[107,0,108,1],[107,4,108,4],[107,6,108,6],[107,8,108,8],[107,10,108,10],[107,12,108,12],[107,14,108,14],[107,16,108,16],[107,18,108,18],[107,20,108,20],[132,20,133,20],[132,22,133,22],[132,24,133,24],[130,4,131,4],[130,6,131,6],[130,8,131,8],[130,10,131,10],[130,12,131,12],[130,14,131,14],[130,16,131,16],[130,18,131,18],[130,20,131,20],[132,0,133,1],[132,4,133,4],[132,6,133,6],[132,8,133,8],[132,10,133,10],[132,12,133,12],[132,14,133,14],[132,16,133,16],[132,18,133,18],[112,16,113,16],[112,18,113,18],[112,20,113,20],[107,22,108,22],[130,22,131,22],[130,24,131,24],[112,22,113,22],[112,24,113,24],[67,24,68,24],[69,20,70,20],[69,22,70,22],[107,24,108,24],[114,20,115,20],[114,22,115,22],[114,24,115,24],[110,16,111,16],[110,18,111,18],[110,20,111,20],[110,22,111,22],[110,24,111,24],[69,18,70,18],[71,18,72,18],[71,20,72,20],[67,22,68,22],[114,4,115,4],[114,6,115,6],[114,8,115,8],[114,10,115,10],[114,12,115,12],[114,14,115,14],[114,16,115,16],[114,18,115,18],[57,16,58,16],[71,4,72,4],[71,6,72,6],[71,8,72,8],[71,10,72,10],[71,12,72,12],[64,10,65,10],[64,12,65,12],[64,14,65,14],[64,16,65,16],[71,14,72,14],[71,16,72,16],[64,4,65,4],[64,6,65,6],[64,8,65,8],[62,12,63,12],[89,24,90,24],[92,0,93,1],[92,4,93,4],[92,6,93,6],[92,8,93,8],[92,10,93,10],[92,12,93,12],[92,14,93,14],[92,16,93,16],[92,18,93,18],[92,20,93,20],[92,22,93,22],[92,24,93,24],[89,0,90,1],[89,4,90,4],[89,6,90,6],[89,8,90,8],[89,10,90,10],[89,12,90,12],[89,14,90,14],[89,16,90,16],[89,18,90,18],[117,20,118,20],[117,22,118,22],[117,24,118,24],[119,0,120,1],[119,4,120,4],[119,6,120,6],[119,8,120,8],[119,10,120,10],[119,12,120,12],[119,14,120,14],[119,16,120,16],[119,18,120,18],[119,20,120,20],[119,22,120,22],[119,24,120,24],[117,0,118,1],[117,4,118,4],[117,6,118,6],[117,8,118,8],[117,10,118,10],[117,12,118,12],[117,14,118,14],[117,16,118,16],[117,18,118,18],[36,20,37,20],[36,22,37,22],[36,24,37,24],[38,0,39,1],[38,4,39,4],[38,6,39,6],[38,8,39,8],[38,10,39,10],[38,12,39,12],[38,14,39,14],[38,16,39,16],[38,18,39,18],[36,0,37,1],[36,4,37,4],[36,6,37,6],[36,8,37,8],[36,10,37,10],[36,12,37,12],[36,14,37,14],[36,16,37,16],[36,18,37,18],[38,20,39,20],[38,22,39,22],[38,24,39,24],[124,10,125,10],[124,12,125,12],[124,14,125,14],[124,16,125,16],[124,18,125,18],[124,20,125,20],[124,22,125,22],[124,24,125,24],[121,20,122,20],[121,22,122,22],[121,24,122,24],[121,10,122,10],[121,12,122,12],[121,14,122,14],[121,16,122,16],[121,18,122,18]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide"," "," "," "]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"SCENARIOS - \"&UPPER(general_fund_name)","v":"SCENARIOS - GENERAL FUND"},null,null,null,null,null,null,null,null,"New Scenario (After):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,null,null,null,null,null,null,null,"Old Scenario (Before):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Headline Figure / KPI",null,"Scenario",{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Rates & Annual Charges Revenue",null,"After",{"$f":"'Income Statement'!F$8","v":7338485},{"$f":"IF(ROUND(D7,0)>ROUND(D8,0),\"↑\",IF(ROUND(D7,0)=ROUND(D8,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!H$8","v":7526903.04},{"$f":"IF(ROUND(F7,0)>ROUND(F8,0),\"↑\",IF(ROUND(F7,0)=ROUND(F8,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!H$8","v":7526903.04},{"$f":"IF(ROUND(H7,0)>ROUND(H8,0),\"↑\",IF(ROUND(H7,0)=ROUND(H8,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!J$8","v":9174187.5300000012},{"$f":"IF(ROUND(J7,0)>ROUND(J8,0),\"↑\",IF(ROUND(J7,0)=ROUND(J8,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!K$8","v":10128945.1},{"$f":"IF(ROUND(L7,0)>ROUND(L8,0),\"↑\",IF(ROUND(L7,0)=ROUND(L8,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!L$8","v":11183379.360000001},{"$f":"IF(ROUND(N7,0)>ROUND(N8,0),\"↑\",IF(ROUND(N7,0)=ROUND(N8,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!M$8","v":11678633.800000001},{"$f":"IF(ROUND(P7,0)>ROUND(P8,0),\"↑\",IF(ROUND(P7,0)=ROUND(P8,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!N$8","v":12195877.540000001},{"$f":"IF(ROUND(R7,0)>ROUND(R8,0),\"↑\",IF(ROUND(R7,0)=ROUND(R8,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!O$8","v":12736086.9},{"$f":"IF(ROUND(T7,0)>ROUND(T8,0),\"↑\",IF(ROUND(T7,0)=ROUND(T8,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!P$8","v":13300281.550000001},{"$f":"IF(ROUND(V7,0)>ROUND(V8,0),\"↑\",IF(ROUND(V7,0)=ROUND(V8,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!Q$8","v":13889526.450000001},{"$f":"IF(ROUND(X7,0)>ROUND(X8,0),\"↑\",IF(ROUND(X7,0)=ROUND(X8,0),0,\"↓\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'Income Statement'!F$8","v":7338485},null,{"$f":"'Income Statement'!H$8","v":7526903.04},null,{"$f":"'Income Statement'!H$8","v":7526903.04},null,{"$f":"'Income Statement'!J$8","v":9174187.5300000012},null,{"$f":"'Income Statement'!K$8","v":10128945.1},null,{"$f":"'Income Statement'!L$8","v":11183379.360000001},null,{"$f":"'Income Statement'!M$8","v":11678633.800000001},null,{"$f":"'Income Statement'!N$8","v":12195877.540000001},null,{"$f":"'Income Statement'!O$8","v":12736086.9},null,{"$f":"'Income Statement'!P$8","v":13300281.550000001},null,{"$f":"'Income Statement'!Q$8","v":13889526.450000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["User Charges & Fees Revenue",null,"After",{"$f":"'Income Statement'!F$9","v":1919988},{"$f":"IF(ROUND(D9,0)>ROUND(D10,0),\"↑\",IF(ROUND(D9,0)=ROUND(D10,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!H$9","v":1840888.64},{"$f":"IF(ROUND(F9,0)>ROUND(F10,0),\"↑\",IF(ROUND(F9,0)=ROUND(F10,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!I$9","v":1873574.66},{"$f":"IF(ROUND(H9,0)>ROUND(H10,0),\"↑\",IF(ROUND(H9,0)=ROUND(H10,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!J$9","v":1919789.04},{"$f":"IF(ROUND(J9,0)>ROUND(J10,0),\"↑\",IF(ROUND(J9,0)=ROUND(J10,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!K$9","v":1967158.8000000003},{"$f":"IF(ROUND(L9,0)>ROUND(L10,0),\"↑\",IF(ROUND(L9,0)=ROUND(L10,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!L$9","v":2025423.5700000003},{"$f":"IF(ROUND(N9,0)>ROUND(N10,0),\"↑\",IF(ROUND(N9,0)=ROUND(N10,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!M$9","v":2085436.2499999998},{"$f":"IF(ROUND(P9,0)>ROUND(P10,0),\"↑\",IF(ROUND(P9,0)=ROUND(P10,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!N$9","v":2147249.3100000005},{"$f":"IF(ROUND(R9,0)>ROUND(R10,0),\"↑\",IF(ROUND(R9,0)=ROUND(R10,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!O$9","v":2210916.7900000005},{"$f":"IF(ROUND(T9,0)>ROUND(T10,0),\"↑\",IF(ROUND(T9,0)=ROUND(T10,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!P$9","v":2276494.25},{"$f":"IF(ROUND(V9,0)>ROUND(V10,0),\"↑\",IF(ROUND(V9,0)=ROUND(V10,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!Q$9","v":2344039.09},{"$f":"IF(ROUND(X9,0)>ROUND(X10,0),\"↑\",IF(ROUND(X9,0)=ROUND(X10,0),0,\"↓\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'Income Statement'!F$9","v":1919988},null,{"$f":"'Income Statement'!H$9","v":1840888.64},null,{"$f":"'Income Statement'!I$9","v":1873574.66},null,{"$f":"'Income Statement'!J$9","v":1919789.04},null,{"$f":"'Income Statement'!K$9","v":1967158.8000000003},null,{"$f":"'Income Statement'!L$9","v":2025423.5700000003},null,{"$f":"'Income Statement'!M$9","v":2085436.2499999998},null,{"$f":"'Income Statement'!N$9","v":2147249.3100000005},null,{"$f":"'Income Statement'!O$9","v":2210916.7900000005},null,{"$f":"'Income Statement'!P$9","v":2276494.25},null,{"$f":"'Income Statement'!Q$9","v":2344039.09},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Interest & Investment Revenue",null,"After",{"$f":"'Income Statement'!F$10","v":735655},{"$f":"IF(ROUND(D11,0)>ROUND(D12,0),\"↑\",IF(ROUND(D11,0)=ROUND(D12,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!H$10","v":389935},{"$f":"IF(ROUND(F11,0)>ROUND(F12,0),\"↑\",IF(ROUND(F11,0)=ROUND(F12,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!I$10","v":389935},{"$f":"IF(ROUND(H11,0)>ROUND(H12,0),\"↑\",IF(ROUND(H11,0)=ROUND(H12,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!J$10","v":389935},{"$f":"IF(ROUND(J11,0)>ROUND(J12,0),\"↑\",IF(ROUND(J11,0)=ROUND(J12,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!K$10","v":389935},{"$f":"IF(ROUND(L11,0)>ROUND(L12,0),\"↑\",IF(ROUND(L11,0)=ROUND(L12,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!L$10","v":389935},{"$f":"IF(ROUND(N11,0)>ROUND(N12,0),\"↑\",IF(ROUND(N11,0)=ROUND(N12,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!M$10","v":389935},{"$f":"IF(ROUND(P11,0)>ROUND(P12,0),\"↑\",IF(ROUND(P11,0)=ROUND(P12,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!N$10","v":389935},{"$f":"IF(ROUND(R11,0)>ROUND(R12,0),\"↑\",IF(ROUND(R11,0)=ROUND(R12,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!O$10","v":389935},{"$f":"IF(ROUND(T11,0)>ROUND(T12,0),\"↑\",IF(ROUND(T11,0)=ROUND(T12,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!P$10","v":389935},{"$f":"IF(ROUND(V11,0)>ROUND(V12,0),\"↑\",IF(ROUND(V11,0)=ROUND(V12,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!Q$10","v":389935},{"$f":"IF(ROUND(X11,0)>ROUND(X12,0),\"↑\",IF(ROUND(X11,0)=ROUND(X12,0),0,\"↓\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'Income Statement'!F$10","v":735655},null,{"$f":"'Income Statement'!H$10","v":389935},null,{"$f":"'Income Statement'!I$10","v":389935},null,{"$f":"'Income Statement'!J$10","v":389935},null,{"$f":"'Income Statement'!K$10","v":389935},null,{"$f":"'Income Statement'!L$10","v":389935},null,{"$f":"'Income Statement'!M$10","v":389935},null,{"$f":"'Income Statement'!N$10","v":389935},null,{"$f":"'Income Statement'!O$10","v":389935},null,{"$f":"'Income Statement'!P$10","v":389935},null,{"$f":"'Income Statement'!Q$10","v":389935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Grants Income - Operating & Capital",null,"After",{"$f":"'Income Statement'!F$12+'Income Statement'!F$13","v":8261288},{"$f":"IF(ROUND(D13,0)>ROUND(D14,0),\"↑\",IF(ROUND(D13,0)=ROUND(D14,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!H$12+'Income Statement'!H$13","v":8117889.7399999993},{"$f":"IF(ROUND(F13,0)>ROUND(F14,0),\"↑\",IF(ROUND(F13,0)=ROUND(F14,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!I$12+'Income Statement'!I$13","v":8516121.4600000009},{"$f":"IF(ROUND(H13,0)>ROUND(H14,0),\"↑\",IF(ROUND(H13,0)=ROUND(H14,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!J$12+'Income Statement'!J$13","v":7329964.5899999999},{"$f":"IF(ROUND(J13,0)>ROUND(J14,0),\"↑\",IF(ROUND(J13,0)=ROUND(J14,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!K$12+'Income Statement'!K$13","v":7490132.4900000002},{"$f":"IF(ROUND(L13,0)>ROUND(L14,0),\"↑\",IF(ROUND(L13,0)=ROUND(L14,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!L$12+'Income Statement'!L$13","v":7722385.1500000004},{"$f":"IF(ROUND(N13,0)>ROUND(N14,0),\"↑\",IF(ROUND(N13,0)=ROUND(N14,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!M$12+'Income Statement'!M$13","v":7926026.1699999999},{"$f":"IF(ROUND(P13,0)>ROUND(P14,0),\"↑\",IF(ROUND(P13,0)=ROUND(P14,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!N$12+'Income Statement'!N$13","v":8145954.4399999995},{"$f":"IF(ROUND(R13,0)>ROUND(R14,0),\"↑\",IF(ROUND(R13,0)=ROUND(R14,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!O$12+'Income Statement'!O$13","v":8354167.4500000011},{"$f":"IF(ROUND(T13,0)>ROUND(T14,0),\"↑\",IF(ROUND(T13,0)=ROUND(T14,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!P$12+'Income Statement'!P$13","v":8585256.3499999996},{"$f":"IF(ROUND(V13,0)>ROUND(V14,0),\"↑\",IF(ROUND(V13,0)=ROUND(V14,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!Q$12+'Income Statement'!Q$13","v":8815223.9000000004},{"$f":"IF(ROUND(X13,0)>ROUND(X14,0),\"↑\",IF(ROUND(X13,0)=ROUND(X14,0),0,\"↓\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'Income Statement'!F$12+'Income Statement'!F$13","v":8261288},null,{"$f":"'Income Statement'!H$12+'Income Statement'!H$13","v":8117889.7399999993},null,{"$f":"'Income Statement'!I$12+'Income Statement'!I$13","v":8516121.4600000009},null,{"$f":"'Income Statement'!J$12+'Income Statement'!J$13","v":7329964.5899999999},null,{"$f":"'Income Statement'!K$12+'Income Statement'!K$13","v":7490132.4900000002},null,{"$f":"'Income Statement'!L$12+'Income Statement'!L$13","v":7722385.1500000004},null,{"$f":"'Income Statement'!M$12+'Income Statement'!M$13","v":7926026.1699999999},null,{"$f":"'Income Statement'!N$12+'Income Statement'!N$13","v":8145954.4399999995},null,{"$f":"'Income Statement'!O$12+'Income Statement'!O$13","v":8354167.4500000011},null,{"$f":"'Income Statement'!P$12+'Income Statement'!P$13","v":8585256.3499999996},null,{"$f":"'Income Statement'!Q$12+'Income Statement'!Q$13","v":8815223.9000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Other Revenue",null,"After",{"$f":"'Income Statement'!F$11","v":4767629},{"$f":"IF(ROUND(D15,0)>ROUND(D16,0),\"↑\",IF(ROUND(D15,0)=ROUND(D16,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!H$11","v":4628934.5},{"$f":"IF(ROUND(F15,0)>ROUND(F16,0),\"↑\",IF(ROUND(F15,0)=ROUND(F16,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!I$11","v":4730610.5199999986},{"$f":"IF(ROUND(H15,0)>ROUND(H16,0),\"↑\",IF(ROUND(H15,0)=ROUND(H16,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!J$11","v":4846125.8},{"$f":"IF(ROUND(J15,0)>ROUND(J16,0),\"↑\",IF(ROUND(J15,0)=ROUND(J16,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!K$11","v":4964528.9399999995},{"$f":"IF(ROUND(L15,0)>ROUND(L16,0),\"↑\",IF(ROUND(L15,0)=ROUND(L16,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!L$11","v":5110164.8099999987},{"$f":"IF(ROUND(N15,0)>ROUND(N16,0),\"↑\",IF(ROUND(N15,0)=ROUND(N16,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!M$11","v":5260169.7599999988},{"$f":"IF(ROUND(P15,0)>ROUND(P16,0),\"↑\",IF(ROUND(P15,0)=ROUND(P16,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!N$11","v":5414674.8399999999},{"$f":"IF(ROUND(R15,0)>ROUND(R16,0),\"↑\",IF(ROUND(R15,0)=ROUND(R16,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!O$11","v":5573815.0699999994},{"$f":"IF(ROUND(T15,0)>ROUND(T16,0),\"↑\",IF(ROUND(T15,0)=ROUND(T16,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!P$11","v":5737729.5099999998},{"$f":"IF(ROUND(V15,0)>ROUND(V16,0),\"↑\",IF(ROUND(V15,0)=ROUND(V16,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!Q$11","v":5906561.3999999994},{"$f":"IF(ROUND(X15,0)>ROUND(X16,0),\"↑\",IF(ROUND(X15,0)=ROUND(X16,0),0,\"↓\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'Income Statement'!F$11","v":4767629},null,{"$f":"'Income Statement'!H$11","v":4628934.5},null,{"$f":"'Income Statement'!I$11","v":4730610.5199999986},null,{"$f":"'Income Statement'!J$11","v":4846125.8},null,{"$f":"'Income Statement'!K$11","v":4964528.9399999995},null,{"$f":"'Income Statement'!L$11","v":5110164.8099999987},null,{"$f":"'Income Statement'!M$11","v":5260169.7599999988},null,{"$f":"'Income Statement'!N$11","v":5414674.8399999999},null,{"$f":"'Income Statement'!O$11","v":5573815.0699999994},null,{"$f":"'Income Statement'!P$11","v":5737729.5099999998},null,{"$f":"'Income Statement'!Q$11","v":5906561.3999999994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Total Income from Continuing Operations",null,"After",{"$f":"'Income Statement'!F$17","v":23023045},{"$f":"IF(ROUND(D17,0)>ROUND(D18,0),\"↑\",IF(ROUND(D17,0)=ROUND(D18,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!H$17","v":22504550.919999998},{"$f":"IF(ROUND(F17,0)>ROUND(F18,0),\"↑\",IF(ROUND(F17,0)=ROUND(F18,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!I$17","v":23819925.75},{"$f":"IF(ROUND(H17,0)>ROUND(H18,0),\"↑\",IF(ROUND(H17,0)=ROUND(H18,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!J$17","v":23660001.960000005},{"$f":"IF(ROUND(J17,0)>ROUND(J18,0),\"↑\",IF(ROUND(J17,0)=ROUND(J18,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!K$17","v":24940700.330000002},{"$f":"IF(ROUND(L17,0)>ROUND(L18,0),\"↑\",IF(ROUND(L17,0)=ROUND(L18,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!L$17","v":26431287.890000001},{"$f":"IF(ROUND(N17,0)>ROUND(N18,0),\"↑\",IF(ROUND(N17,0)=ROUND(N18,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!M$17","v":27340200.979999997},{"$f":"IF(ROUND(P17,0)>ROUND(P18,0),\"↑\",IF(ROUND(P17,0)=ROUND(P18,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!N$17","v":28293691.130000003},{"$f":"IF(ROUND(R17,0)>ROUND(R18,0),\"↑\",IF(ROUND(R17,0)=ROUND(R18,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!O$17","v":29264921.210000005},{"$f":"IF(ROUND(T17,0)>ROUND(T18,0),\"↑\",IF(ROUND(T17,0)=ROUND(T18,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!P$17","v":30289696.66},{"$f":"IF(ROUND(V17,0)>ROUND(V18,0),\"↑\",IF(ROUND(V17,0)=ROUND(V18,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!Q$17","v":31345285.840000004},{"$f":"IF(ROUND(X17,0)>ROUND(X18,0),\"↑\",IF(ROUND(X17,0)=ROUND(X18,0),0,\"↓\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'Income Statement'!F$17","v":23023045},null,{"$f":"'Income Statement'!H$17","v":22504550.919999998},null,{"$f":"'Income Statement'!I$17","v":23819925.75},null,{"$f":"'Income Statement'!J$17","v":23660001.960000005},null,{"$f":"'Income Statement'!K$17","v":24940700.330000002},null,{"$f":"'Income Statement'!L$17","v":26431287.890000001},null,{"$f":"'Income Statement'!M$17","v":27340200.979999997},null,{"$f":"'Income Statement'!N$17","v":28293691.130000003},null,{"$f":"'Income Statement'!O$17","v":29264921.210000005},null,{"$f":"'Income Statement'!P$17","v":30289696.66},null,{"$f":"'Income Statement'!Q$17","v":31345285.840000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Employee Benefits & On-cost Expenses",null,"After",{"$f":"'Income Statement'!F$20","v":8316780},{"$f":"IF(ROUND(D20,0)>ROUND(D21,0),\"↑\",IF(ROUND(D20,0)=ROUND(D21,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!H$20","v":8008604.9000000013},{"$f":"IF(ROUND(F20,0)>ROUND(F21,0),\"↑\",IF(ROUND(F20,0)=ROUND(F21,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!I$20","v":8225994.8799999999},{"$f":"IF(ROUND(H20,0)>ROUND(H21,0),\"↑\",IF(ROUND(H20,0)=ROUND(H21,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!J$20","v":8577620.2599999998},{"$f":"IF(ROUND(J20,0)>ROUND(J21,0),\"↑\",IF(ROUND(J20,0)=ROUND(J21,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!K$20","v":8863453.9899999984},{"$f":"IF(ROUND(L20,0)>ROUND(L21,0),\"↑\",IF(ROUND(L20,0)=ROUND(L21,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!L$20","v":9179954.7699999996},{"$f":"IF(ROUND(N20,0)>ROUND(N21,0),\"↑\",IF(ROUND(N20,0)=ROUND(N21,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!M$20","v":9430950.5499999989},{"$f":"IF(ROUND(P20,0)>ROUND(P21,0),\"↑\",IF(ROUND(P20,0)=ROUND(P21,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!N$20","v":9689476.2300000004},{"$f":"IF(ROUND(R20,0)>ROUND(R21,0),\"↑\",IF(ROUND(R20,0)=ROUND(R21,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!O$20","v":9955757.6899999995},{"$f":"IF(ROUND(T20,0)>ROUND(T21,0),\"↑\",IF(ROUND(T20,0)=ROUND(T21,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!P$20","v":10230027.600000001},{"$f":"IF(ROUND(V20,0)>ROUND(V21,0),\"↑\",IF(ROUND(V20,0)=ROUND(V21,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!Q$20","v":10512525.58},{"$f":"IF(ROUND(X20,0)>ROUND(X21,0),\"↑\",IF(ROUND(X20,0)=ROUND(X21,0),0,\"↓\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'Income Statement'!F$20","v":8316780},null,{"$f":"'Income Statement'!H$20","v":8008604.9000000013},null,{"$f":"'Income Statement'!I$20","v":8225994.8799999999},null,{"$f":"'Income Statement'!J$20","v":8577620.2599999998},null,{"$f":"'Income Statement'!K$20","v":8863453.9899999984},null,{"$f":"'Income Statement'!L$20","v":9179954.7699999996},null,{"$f":"'Income Statement'!M$20","v":9430950.5499999989},null,{"$f":"'Income Statement'!N$20","v":9689476.2300000004},null,{"$f":"'Income Statement'!O$20","v":9955757.6899999995},null,{"$f":"'Income Statement'!P$20","v":10230027.600000001},null,{"$f":"'Income Statement'!Q$20","v":10512525.58},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Borrowing Costs",null,"After",{"$f":"'Income Statement'!F$21","v":269960},{"$f":"IF(ROUND(D22,0)>ROUND(D23,0),\"↑\",IF(ROUND(D22,0)=ROUND(D23,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!H$21","v":188892.55},{"$f":"IF(ROUND(F22,0)>ROUND(F23,0),\"↑\",IF(ROUND(F22,0)=ROUND(F23,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!I$21","v":159069},{"$f":"IF(ROUND(H22,0)>ROUND(H23,0),\"↑\",IF(ROUND(H22,0)=ROUND(H23,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!J$21","v":125383},{"$f":"IF(ROUND(J22,0)>ROUND(J23,0),\"↑\",IF(ROUND(J22,0)=ROUND(J23,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!K$21","v":90722},{"$f":"IF(ROUND(L22,0)>ROUND(L23,0),\"↑\",IF(ROUND(L22,0)=ROUND(L23,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!L$21","v":53966},{"$f":"IF(ROUND(N22,0)>ROUND(N23,0),\"↑\",IF(ROUND(N22,0)=ROUND(N23,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!M$21","v":15023.19},{"$f":"IF(ROUND(P22,0)>ROUND(P23,0),\"↑\",IF(ROUND(P22,0)=ROUND(P23,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!N$21","v":0},{"$f":"IF(ROUND(R22,0)>ROUND(R23,0),\"↑\",IF(ROUND(R22,0)=ROUND(R23,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!O$21","v":0},{"$f":"IF(ROUND(T22,0)>ROUND(T23,0),\"↑\",IF(ROUND(T22,0)=ROUND(T23,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!P$21","v":0},{"$f":"IF(ROUND(V22,0)>ROUND(V23,0),\"↑\",IF(ROUND(V22,0)=ROUND(V23,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!Q$21","v":0},{"$f":"IF(ROUND(X22,0)>ROUND(X23,0),\"↑\",IF(ROUND(X22,0)=ROUND(X23,0),0,\"↓\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'Income Statement'!F$21","v":269960},null,{"$f":"'Income Statement'!H$21","v":188892.55},null,{"$f":"'Income Statement'!I$21","v":159069},null,{"$f":"'Income Statement'!J$21","v":125383},null,{"$f":"'Income Statement'!K$21","v":90722},null,{"$f":"'Income Statement'!L$21","v":53966},null,{"$f":"'Income Statement'!M$21","v":15023.19},null,{"$f":"'Income Statement'!N$21","v":0},null,{"$f":"'Income Statement'!O$21","v":0},null,{"$f":"'Income Statement'!P$21","v":0},null,{"$f":"'Income Statement'!Q$21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Materials & Contracts Expenses",null,"After",{"$f":"'Income Statement'!F$22","v":6033368},{"$f":"IF(ROUND(D24,0)>ROUND(D25,0),\"↑\",IF(ROUND(D24,0)=ROUND(D25,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!H$22","v":6897730.2000000011},{"$f":"IF(ROUND(F24,0)>ROUND(F25,0),\"↑\",IF(ROUND(F24,0)=ROUND(F25,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!I$22","v":7092403.9900000002},{"$f":"IF(ROUND(H24,0)>ROUND(H25,0),\"↑\",IF(ROUND(H24,0)=ROUND(H25,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!J$22","v":7836825.3599999994},{"$f":"IF(ROUND(J24,0)>ROUND(J25,0),\"↑\",IF(ROUND(J24,0)=ROUND(J25,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!K$22","v":8144147.1800000016},{"$f":"IF(ROUND(L24,0)>ROUND(L25,0),\"↑\",IF(ROUND(L24,0)=ROUND(L25,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!L$22","v":8463918.2699999958},{"$f":"IF(ROUND(N24,0)>ROUND(N25,0),\"↑\",IF(ROUND(N24,0)=ROUND(N25,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!M$22","v":8802552.0699999966},{"$f":"IF(ROUND(P24,0)>ROUND(P25,0),\"↑\",IF(ROUND(P24,0)=ROUND(P25,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!N$22","v":9154576.6400000025},{"$f":"IF(ROUND(R24,0)>ROUND(R25,0),\"↑\",IF(ROUND(R24,0)=ROUND(R25,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!O$22","v":9520512.959999999},{"$f":"IF(ROUND(T24,0)>ROUND(T25,0),\"↑\",IF(ROUND(T24,0)=ROUND(T25,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!P$22","v":9900911.0699999966},{"$f":"IF(ROUND(V24,0)>ROUND(V25,0),\"↑\",IF(ROUND(V24,0)=ROUND(V25,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!Q$22","v":10296335.889999999},{"$f":"IF(ROUND(X24,0)>ROUND(X25,0),\"↑\",IF(ROUND(X24,0)=ROUND(X25,0),0,\"↓\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'Income Statement'!F$22","v":6033368},null,{"$f":"'Income Statement'!H$22","v":6897730.2000000011},null,{"$f":"'Income Statement'!I$22","v":7092403.9900000002},null,{"$f":"'Income Statement'!J$22","v":7836825.3599999994},null,{"$f":"'Income Statement'!K$22","v":8144147.1800000016},null,{"$f":"'Income Statement'!L$22","v":8463918.2699999958},null,{"$f":"'Income Statement'!M$22","v":8802552.0699999966},null,{"$f":"'Income Statement'!N$22","v":9154576.6400000025},null,{"$f":"'Income Statement'!O$22","v":9520512.959999999},null,{"$f":"'Income Statement'!P$22","v":9900911.0699999966},null,{"$f":"'Income Statement'!Q$22","v":10296335.889999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Other Expenses",null,"After",{"$f":"'Income Statement'!F$25","v":3333537},{"$f":"IF(ROUND(D26,0)>ROUND(D27,0),\"↑\",IF(ROUND(D26,0)=ROUND(D27,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!H$25","v":3032005.11},{"$f":"IF(ROUND(F26,0)>ROUND(F27,0),\"↑\",IF(ROUND(F26,0)=ROUND(F27,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!I$25","v":2888282.27},{"$f":"IF(ROUND(H26,0)>ROUND(H27,0),\"↑\",IF(ROUND(H26,0)=ROUND(H27,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!J$25","v":2760489.3600000003},{"$f":"IF(ROUND(J26,0)>ROUND(J27,0),\"↑\",IF(ROUND(J26,0)=ROUND(J27,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!K$25","v":2629501.6100000003},{"$f":"IF(ROUND(L26,0)>ROUND(L27,0),\"↑\",IF(ROUND(L26,0)=ROUND(L27,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!L$25","v":2708386.63},{"$f":"IF(ROUND(N26,0)>ROUND(N27,0),\"↑\",IF(ROUND(N26,0)=ROUND(N27,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!M$25","v":2789638.1800000016},{"$f":"IF(ROUND(P26,0)>ROUND(P27,0),\"↑\",IF(ROUND(P26,0)=ROUND(P27,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!N$25","v":2873327.3000000007},{"$f":"IF(ROUND(R26,0)>ROUND(R27,0),\"↑\",IF(ROUND(R26,0)=ROUND(R27,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!O$25","v":2959527.129999998},{"$f":"IF(ROUND(T26,0)>ROUND(T27,0),\"↑\",IF(ROUND(T26,0)=ROUND(T27,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!P$25","v":3048312.9300000011},{"$f":"IF(ROUND(V26,0)>ROUND(V27,0),\"↑\",IF(ROUND(V26,0)=ROUND(V27,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!Q$25","v":3139762.34},{"$f":"IF(ROUND(X26,0)>ROUND(X27,0),\"↑\",IF(ROUND(X26,0)=ROUND(X27,0),0,\"↓\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'Income Statement'!F$25","v":3333537},null,{"$f":"'Income Statement'!H$25","v":3032005.11},null,{"$f":"'Income Statement'!I$25","v":2888282.27},null,{"$f":"'Income Statement'!J$25","v":2760489.3600000003},null,{"$f":"'Income Statement'!K$25","v":2629501.6100000003},null,{"$f":"'Income Statement'!L$25","v":2708386.63},null,{"$f":"'Income Statement'!M$25","v":2789638.1800000016},null,{"$f":"'Income Statement'!N$25","v":2873327.3000000007},null,{"$f":"'Income Statement'!O$25","v":2959527.129999998},null,{"$f":"'Income Statement'!P$25","v":3048312.9300000011},null,{"$f":"'Income Statement'!Q$25","v":3139762.34},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Total Expenses from Continuing Operations",null,"After",{"$f":"'Income Statement'!F$29","v":22699768},{"$f":"IF(ROUND(D28,0)>ROUND(D29,0),\"↑\",IF(ROUND(D28,0)=ROUND(D29,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!H$29","v":22976745.489796884},{"$f":"IF(ROUND(F28,0)>ROUND(F29,0),\"↑\",IF(ROUND(F28,0)=ROUND(F29,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!I$29","v":23328226.371041227},{"$f":"IF(ROUND(H28,0)>ROUND(H29,0),\"↑\",IF(ROUND(H28,0)=ROUND(H29,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!J$29","v":24362639.361041225},{"$f":"IF(ROUND(J28,0)>ROUND(J29,0),\"↑\",IF(ROUND(J28,0)=ROUND(J29,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!K$29","v":24893607.571041226},{"$f":"IF(ROUND(L28,0)>ROUND(L29,0),\"↑\",IF(ROUND(L28,0)=ROUND(L29,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!L$29","v":25737248.451041222},{"$f":"IF(ROUND(N28,0)>ROUND(N29,0),\"↑\",IF(ROUND(N28,0)=ROUND(N29,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!M$29","v":26523271.691041224},{"$f":"IF(ROUND(P28,0)>ROUND(P29,0),\"↑\",IF(ROUND(P28,0)=ROUND(P29,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!N$29","v":27352985.341041233},{"$f":"IF(ROUND(R28,0)>ROUND(R29,0),\"↑\",IF(ROUND(R28,0)=ROUND(R29,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!O$29","v":28248249.181041222},{"$f":"IF(ROUND(T28,0)>ROUND(T29,0),\"↑\",IF(ROUND(T28,0)=ROUND(T29,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!P$29","v":29099490.071041226},{"$f":"IF(ROUND(V28,0)>ROUND(V29,0),\"↑\",IF(ROUND(V28,0)=ROUND(V29,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!Q$29","v":30030466.821041226},{"$f":"IF(ROUND(X28,0)>ROUND(X29,0),\"↑\",IF(ROUND(X28,0)=ROUND(X29,0),0,\"↓\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'Income Statement'!F$29","v":22699768},null,{"$f":"'Income Statement'!H$29","v":22976745.489796884},null,{"$f":"'Income Statement'!I$29","v":23328226.371041227},null,{"$f":"'Income Statement'!J$29","v":24362639.361041225},null,{"$f":"'Income Statement'!K$29","v":24893607.571041226},null,{"$f":"'Income Statement'!L$29","v":25737248.451041222},null,{"$f":"'Income Statement'!M$29","v":26523271.691041224},null,{"$f":"'Income Statement'!N$29","v":27352985.341041233},null,{"$f":"'Income Statement'!O$29","v":28248249.181041222},null,{"$f":"'Income Statement'!P$29","v":29099490.071041226},null,{"$f":"'Income Statement'!Q$29","v":30030466.821041226},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Net Operating Surplus/(Deficit)",null,"After",{"$f":"'Income Statement'!F$36","v":323277},{"$f":"IF(ROUND(D31,0)>ROUND(D32,0),\"↑\",IF(ROUND(D31,0)=ROUND(D32,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!H$36","v":-472194.5697968863},{"$f":"IF(ROUND(F31,0)>ROUND(F32,0),\"↑\",IF(ROUND(F31,0)=ROUND(F32,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!I$36","v":491699.37895877287},{"$f":"IF(ROUND(H31,0)>ROUND(H32,0),\"↑\",IF(ROUND(H31,0)=ROUND(H32,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!J$36","v":-702637.40104122087},{"$f":"IF(ROUND(J31,0)>ROUND(J32,0),\"↑\",IF(ROUND(J31,0)=ROUND(J32,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!K$36","v":47092.75895877555},{"$f":"IF(ROUND(L31,0)>ROUND(L32,0),\"↑\",IF(ROUND(L31,0)=ROUND(L32,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!L$36","v":694039.43895877898},{"$f":"IF(ROUND(N31,0)>ROUND(N32,0),\"↑\",IF(ROUND(N31,0)=ROUND(N32,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!M$36","v":816929.28895877302},{"$f":"IF(ROUND(P31,0)>ROUND(P32,0),\"↑\",IF(ROUND(P31,0)=ROUND(P32,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!N$36","v":940705.78895876929},{"$f":"IF(ROUND(R31,0)>ROUND(R32,0),\"↑\",IF(ROUND(R31,0)=ROUND(R32,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!O$36","v":1016672.0289587826},{"$f":"IF(ROUND(T31,0)>ROUND(T32,0),\"↑\",IF(ROUND(T31,0)=ROUND(T32,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!P$36","v":1190206.5889587738},{"$f":"IF(ROUND(V31,0)>ROUND(V32,0),\"↑\",IF(ROUND(V31,0)=ROUND(V32,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!Q$36","v":1314819.0189587772},{"$f":"IF(ROUND(X31,0)>ROUND(X32,0),\"↑\",IF(ROUND(X31,0)=ROUND(X32,0),0,\"↓\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'Income Statement'!F$36","v":323277},null,{"$f":"'Income Statement'!H$36","v":-472194.5697968863},null,{"$f":"'Income Statement'!I$36","v":491699.37895877287},null,{"$f":"'Income Statement'!J$36","v":-702637.40104122087},null,{"$f":"'Income Statement'!K$36","v":47092.75895877555},null,{"$f":"'Income Statement'!L$36","v":694039.43895877898},null,{"$f":"'Income Statement'!M$36","v":816929.28895877302},null,{"$f":"'Income Statement'!N$36","v":940705.78895876929},null,{"$f":"'Income Statement'!O$36","v":1016672.0289587826},null,{"$f":"'Income Statement'!P$36","v":1190206.5889587738},null,{"$f":"'Income Statement'!Q$36","v":1314819.0189587772},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Net Operating Surplus/ (Deficit) before Capital Grants & Contributions",null,"After",{"$f":"'Income Statement'!F$39","v":-2859278},{"$f":"IF(ROUND(D33,0)>ROUND(D34,0),\"↑\",IF(ROUND(D33,0)=ROUND(D34,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!H$39","v":-1474524.7897968865},{"$f":"IF(ROUND(F33,0)>ROUND(F34,0),\"↑\",IF(ROUND(F33,0)=ROUND(F34,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!I$39","v":-399210.7810412274},{"$f":"IF(ROUND(H33,0)>ROUND(H34,0),\"↑\",IF(ROUND(H33,0)=ROUND(H34,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!J$39","v":-1617494.1610412209},{"$f":"IF(ROUND(J33,0)>ROUND(J34,0),\"↑\",IF(ROUND(J33,0)=ROUND(J34,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!K$39","v":-892443.76104122447},{"$f":"IF(ROUND(L33,0)>ROUND(L34,0),\"↑\",IF(ROUND(L33,0)=ROUND(L34,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!L$39","v":-311099.35104122106},{"$f":"IF(ROUND(N33,0)>ROUND(N34,0),\"↑\",IF(ROUND(N33,0)=ROUND(N34,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!M$39","v":-220200.63104122691},{"$f":"IF(ROUND(P33,0)>ROUND(P34,0),\"↑\",IF(ROUND(P33,0)=ROUND(P34,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!N$39","v":-129552.9910412305},{"$f":"IF(ROUND(R33,0)>ROUND(R34,0),\"↑\",IF(ROUND(R33,0)=ROUND(R34,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!O$39","v":-79696.381041217595},{"$f":"IF(ROUND(T33,0)>ROUND(T34,0),\"↑\",IF(ROUND(T33,0)=ROUND(T34,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!P$39","v":50315.748958773678},{"$f":"IF(ROUND(V33,0)>ROUND(V34,0),\"↑\",IF(ROUND(V33,0)=ROUND(V34,0),0,\"↓\"))","v":0},{"$f":"'Income Statement'!Q$39","v":138154.09895877726},{"$f":"IF(ROUND(X33,0)>ROUND(X34,0),\"↑\",IF(ROUND(X33,0)=ROUND(X34,0),0,\"↓\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'Income Statement'!F$39","v":-2859278},null,{"$f":"'Income Statement'!H$39","v":-1474524.7897968865},null,{"$f":"'Income Statement'!I$39","v":-399210.7810412274},null,{"$f":"'Income Statement'!J$39","v":-1617494.1610412209},null,{"$f":"'Income Statement'!K$39","v":-892443.76104122447},null,{"$f":"'Income Statement'!L$39","v":-311099.35104122106},null,{"$f":"'Income Statement'!M$39","v":-220200.63104122691},null,{"$f":"'Income Statement'!N$39","v":-129552.9910412305},null,{"$f":"'Income Statement'!O$39","v":-79696.381041217595},null,{"$f":"'Income Statement'!P$39","v":50315.748958773678},null,{"$f":"'Income Statement'!Q$39","v":138154.09895877726},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Total Operating Income (excl. Capital Income)",null,"After",{"$f":"SUM('Income Statement'!F$8:F$12)","v":19840490},{"$f":"IF(ROUND(D37,0)>ROUND(D38,0),\"↑\",IF(ROUND(D37,0)=ROUND(D38,0),0,\"↓\"))","v":0},{"$f":"SUM('Income Statement'!H$8:H$12)","v":21502220.699999999},{"$f":"IF(ROUND(F37,0)>ROUND(F38,0),\"↑\",IF(ROUND(F37,0)=ROUND(F38,0),0,\"↓\"))","v":0},{"$f":"SUM('Income Statement'!I$8:I$12)","v":22929015.59},{"$f":"IF(ROUND(H37,0)>ROUND(H38,0),\"↑\",IF(ROUND(H37,0)=ROUND(H38,0),0,\"↓\"))","v":0},{"$f":"SUM('Income Statement'!J$8:J$12)","v":22745145.200000003},{"$f":"IF(ROUND(J37,0)>ROUND(J38,0),\"↑\",IF(ROUND(J37,0)=ROUND(J38,0),0,\"↓\"))","v":0},{"$f":"SUM('Income Statement'!K$8:K$12)","v":24001163.810000002},{"$f":"IF(ROUND(L37,0)>ROUND(L38,0),\"↑\",IF(ROUND(L37,0)=ROUND(L38,0),0,\"↓\"))","v":0},{"$f":"SUM('Income Statement'!L$8:L$12)","v":25426149.100000001},{"$f":"IF(ROUND(N37,0)>ROUND(N38,0),\"↑\",IF(ROUND(N37,0)=ROUND(N38,0),0,\"↓\"))","v":0},{"$f":"SUM('Income Statement'!M$8:M$12)","v":26303071.059999999},{"$f":"IF(ROUND(P37,0)>ROUND(P38,0),\"↑\",IF(ROUND(P37,0)=ROUND(P38,0),0,\"↓\"))","v":0},{"$f":"SUM('Income Statement'!N$8:N$12)","v":27223432.350000001},{"$f":"IF(ROUND(R37,0)>ROUND(R38,0),\"↑\",IF(ROUND(R37,0)=ROUND(R38,0),0,\"↓\"))","v":0},{"$f":"SUM('Income Statement'!O$8:O$12)","v":28168552.800000004},{"$f":"IF(ROUND(T37,0)>ROUND(T38,0),\"↑\",IF(ROUND(T37,0)=ROUND(T38,0),0,\"↓\"))","v":0},{"$f":"SUM('Income Statement'!P$8:P$12)","v":29149805.82},{"$f":"IF(ROUND(V37,0)>ROUND(V38,0),\"↑\",IF(ROUND(V37,0)=ROUND(V38,0),0,\"↓\"))","v":0},{"$f":"SUM('Income Statement'!Q$8:Q$12)","v":30168620.920000002},{"$f":"IF(ROUND(X37,0)>ROUND(X38,0),\"↑\",IF(ROUND(X37,0)=ROUND(X38,0),0,\"↓\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"SUM('Income Statement'!F$8:F$12)","v":19840490},null,{"$f":"SUM('Income Statement'!H$8:H$12)","v":21502220.699999999},null,{"$f":"SUM('Income Statement'!I$8:I$12)","v":22929015.59},null,{"$f":"SUM('Income Statement'!J$8:J$12)","v":22745145.200000003},null,{"$f":"SUM('Income Statement'!K$8:K$12)","v":24001163.810000002},null,{"$f":"SUM('Income Statement'!L$8:L$12)","v":25426149.100000001},null,{"$f":"SUM('Income Statement'!M$8:M$12)","v":26303071.059999999},null,{"$f":"SUM('Income Statement'!N$8:N$12)","v":27223432.350000001},null,{"$f":"SUM('Income Statement'!O$8:O$12)","v":28168552.800000004},null,{"$f":"SUM('Income Statement'!P$8:P$12)","v":29149805.82},null,{"$f":"SUM('Income Statement'!Q$8:Q$12)","v":30168620.920000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Total Operating Expenditure (excl. Depreciation)",null,"After",{"$f":"SUM('Income Statement'!F$20:F$22)+SUM('Income Statement'!F$25:F$26)","v":17953645},{"$f":"IF(ROUND(D39,0)>ROUND(D40,0),\"↑\",IF(ROUND(D39,0)=ROUND(D40,0),0,\"↓\"))","v":0},{"$f":"SUM('Income Statement'!H$20:H$22)+SUM('Income Statement'!H$25:H$26)","v":18127232.760000002},{"$f":"IF(ROUND(F39,0)>ROUND(F40,0),\"↑\",IF(ROUND(F39,0)=ROUND(F40,0),0,\"↓\"))","v":0},{"$f":"SUM('Income Statement'!I$20:I$22)+SUM('Income Statement'!I$25:I$26)","v":18365750.140000001},{"$f":"IF(ROUND(H39,0)>ROUND(H40,0),\"↑\",IF(ROUND(H39,0)=ROUND(H40,0),0,\"↓\"))","v":0},{"$f":"SUM('Income Statement'!J$20:J$22)+SUM('Income Statement'!J$25:J$26)","v":19300317.98},{"$f":"IF(ROUND(J39,0)>ROUND(J40,0),\"↑\",IF(ROUND(J39,0)=ROUND(J40,0),0,\"↓\"))","v":0},{"$f":"SUM('Income Statement'!K$20:K$22)+SUM('Income Statement'!K$25:K$26)","v":19727824.780000001},{"$f":"IF(ROUND(L39,0)>ROUND(L40,0),\"↑\",IF(ROUND(L39,0)=ROUND(L40,0),0,\"↓\"))","v":0},{"$f":"SUM('Income Statement'!L$20:L$22)+SUM('Income Statement'!L$25:L$26)","v":20406225.669999994},{"$f":"IF(ROUND(N39,0)>ROUND(N40,0),\"↑\",IF(ROUND(N39,0)=ROUND(N40,0),0,\"↓\"))","v":0},{"$f":"SUM('Income Statement'!M$20:M$22)+SUM('Income Statement'!M$25:M$26)","v":21038163.989999995},{"$f":"IF(ROUND(P39,0)>ROUND(P40,0),\"↑\",IF(ROUND(P39,0)=ROUND(P40,0),0,\"↓\"))","v":0},{"$f":"SUM('Income Statement'!N$20:N$22)+SUM('Income Statement'!N$25:N$26)","v":21717380.170000006},{"$f":"IF(ROUND(R39,0)>ROUND(R40,0),\"↑\",IF(ROUND(R39,0)=ROUND(R40,0),0,\"↓\"))","v":0},{"$f":"SUM('Income Statement'!O$20:O$22)+SUM('Income Statement'!O$25:O$26)","v":22435797.779999997},{"$f":"IF(ROUND(T39,0)>ROUND(T40,0),\"↑\",IF(ROUND(T39,0)=ROUND(T40,0),0,\"↓\"))","v":0},{"$f":"SUM('Income Statement'!P$20:P$22)+SUM('Income Statement'!P$25:P$26)","v":23179251.599999998},{"$f":"IF(ROUND(V39,0)>ROUND(V40,0),\"↑\",IF(ROUND(V39,0)=ROUND(V40,0),0,\"↓\"))","v":0},{"$f":"SUM('Income Statement'!Q$20:Q$22)+SUM('Income Statement'!Q$25:Q$26)","v":23948623.809999999},{"$f":"IF(ROUND(X39,0)>ROUND(X40,0),\"↑\",IF(ROUND(X39,0)=ROUND(X40,0),0,\"↓\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"SUM('Income Statement'!F$20:F$22)+SUM('Income Statement'!F$25:F$26)","v":17953645},null,{"$f":"SUM('Income Statement'!H$20:H$22)+SUM('Income Statement'!H$25:H$26)","v":18127232.760000002},null,{"$f":"SUM('Income Statement'!I$20:I$22)+SUM('Income Statement'!I$25:I$26)","v":18365750.140000001},null,{"$f":"SUM('Income Statement'!J$20:J$22)+SUM('Income Statement'!J$25:J$26)","v":19300317.98},null,{"$f":"SUM('Income Statement'!K$20:K$22)+SUM('Income Statement'!K$25:K$26)","v":19727824.780000001},null,{"$f":"SUM('Income Statement'!L$20:L$22)+SUM('Income Statement'!L$25:L$26)","v":20406225.669999994},null,{"$f":"SUM('Income Statement'!M$20:M$22)+SUM('Income Statement'!M$25:M$26)","v":21038163.989999995},null,{"$f":"SUM('Income Statement'!N$20:N$22)+SUM('Income Statement'!N$25:N$26)","v":21717380.170000006},null,{"$f":"SUM('Income Statement'!O$20:O$22)+SUM('Income Statement'!O$25:O$26)","v":22435797.779999997},null,{"$f":"SUM('Income Statement'!P$20:P$22)+SUM('Income Statement'!P$25:P$26)","v":23179251.599999998},null,{"$f":"SUM('Income Statement'!Q$20:Q$22)+SUM('Income Statement'!Q$25:Q$26)","v":23948623.809999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Sale Proceeds from I,PP&E",null,"After",{"$f":"'Cash Flow'!E$28","v":400000},{"$f":"IF(ROUND(D43,0)>ROUND(D44,0),\"↑\",IF(ROUND(D43,0)=ROUND(D44,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!G$28","v":0},{"$f":"IF(ROUND(F43,0)>ROUND(F44,0),\"↑\",IF(ROUND(F43,0)=ROUND(F44,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!H$28","v":0},{"$f":"IF(ROUND(H43,0)>ROUND(H44,0),\"↑\",IF(ROUND(H43,0)=ROUND(H44,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!I$28","v":0},{"$f":"IF(ROUND(J43,0)>ROUND(J44,0),\"↑\",IF(ROUND(J43,0)=ROUND(J44,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!J$28","v":0},{"$f":"IF(ROUND(L43,0)>ROUND(L44,0),\"↑\",IF(ROUND(L43,0)=ROUND(L44,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!K$28","v":0},{"$f":"IF(ROUND(N43,0)>ROUND(N44,0),\"↑\",IF(ROUND(N43,0)=ROUND(N44,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!L$28","v":0},{"$f":"IF(ROUND(P43,0)>ROUND(P44,0),\"↑\",IF(ROUND(P43,0)=ROUND(P44,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!M$28","v":0},{"$f":"IF(ROUND(R43,0)>ROUND(R44,0),\"↑\",IF(ROUND(R43,0)=ROUND(R44,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!N$28","v":0},{"$f":"IF(ROUND(T43,0)>ROUND(T44,0),\"↑\",IF(ROUND(T43,0)=ROUND(T44,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!O$28","v":0},{"$f":"IF(ROUND(V43,0)>ROUND(V44,0),\"↑\",IF(ROUND(V43,0)=ROUND(V44,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!P$28","v":0},{"$f":"IF(ROUND(X43,0)>ROUND(X44,0),\"↑\",IF(ROUND(X43,0)=ROUND(X44,0),0,\"↓\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'Cash Flow'!E$28","v":400000},null,{"$f":"'Cash Flow'!G$28","v":0},null,{"$f":"'Cash Flow'!H$28","v":0},null,{"$f":"'Cash Flow'!I$28","v":0},null,{"$f":"'Cash Flow'!J$28","v":0},null,{"$f":"'Cash Flow'!K$28","v":0},null,{"$f":"'Cash Flow'!L$28","v":0},null,{"$f":"'Cash Flow'!M$28","v":0},null,{"$f":"'Cash Flow'!N$28","v":0},null,{"$f":"'Cash Flow'!O$28","v":0},null,{"$f":"'Cash Flow'!P$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["New Loan Borrowings & Advances",null,"After",{"$f":"'Cash Flow'!E$50","v":0},{"$f":"IF(ROUND(D45,0)>ROUND(D46,0),\"↑\",IF(ROUND(D45,0)=ROUND(D46,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!G$50","v":0},{"$f":"IF(ROUND(F45,0)>ROUND(F46,0),\"↑\",IF(ROUND(F45,0)=ROUND(F46,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!H$50","v":0},{"$f":"IF(ROUND(H45,0)>ROUND(H46,0),\"↑\",IF(ROUND(H45,0)=ROUND(H46,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!I$50","v":0},{"$f":"IF(ROUND(J45,0)>ROUND(J46,0),\"↑\",IF(ROUND(J45,0)=ROUND(J46,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!J$50","v":0},{"$f":"IF(ROUND(L45,0)>ROUND(L46,0),\"↑\",IF(ROUND(L45,0)=ROUND(L46,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!K$50","v":0},{"$f":"IF(ROUND(N45,0)>ROUND(N46,0),\"↑\",IF(ROUND(N45,0)=ROUND(N46,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!L$50","v":0},{"$f":"IF(ROUND(P45,0)>ROUND(P46,0),\"↑\",IF(ROUND(P45,0)=ROUND(P46,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!M$50","v":0},{"$f":"IF(ROUND(R45,0)>ROUND(R46,0),\"↑\",IF(ROUND(R45,0)=ROUND(R46,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!N$50","v":0},{"$f":"IF(ROUND(T45,0)>ROUND(T46,0),\"↑\",IF(ROUND(T45,0)=ROUND(T46,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!O$50","v":0},{"$f":"IF(ROUND(V45,0)>ROUND(V46,0),\"↑\",IF(ROUND(V45,0)=ROUND(V46,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!P$50","v":0},{"$f":"IF(ROUND(X45,0)>ROUND(X46,0),\"↑\",IF(ROUND(X45,0)=ROUND(X46,0),0,\"↓\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'Cash Flow'!E$50","v":0},null,{"$f":"'Cash Flow'!G$50","v":0},null,{"$f":"'Cash Flow'!H$50","v":0},null,{"$f":"'Cash Flow'!I$50","v":0},null,{"$f":"'Cash Flow'!J$50","v":0},null,{"$f":"'Cash Flow'!K$50","v":0},null,{"$f":"'Cash Flow'!L$50","v":0},null,{"$f":"'Cash Flow'!M$50","v":0},null,{"$f":"'Cash Flow'!N$50","v":0},null,{"$f":"'Cash Flow'!O$50","v":0},null,{"$f":"'Cash Flow'!P$50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Cash Purchases of I,PP&E",null,"After",{"$f":"-'Cash Flow'!E$38","v":7290657},{"$f":"IF(ROUND(D48,0)>ROUND(D49,0),\"↑\",IF(ROUND(D48,0)=ROUND(D49,0),0,\"↓\"))","v":0},{"$f":"-'Cash Flow'!G$38","v":4781523},{"$f":"IF(ROUND(F48,0)>ROUND(F49,0),\"↑\",IF(ROUND(F48,0)=ROUND(F49,0),0,\"↓\"))","v":0},{"$f":"-'Cash Flow'!H$38","v":5606196},{"$f":"IF(ROUND(H48,0)>ROUND(H49,0),\"↑\",IF(ROUND(H48,0)=ROUND(H49,0),0,\"↓\"))","v":0},{"$f":"-'Cash Flow'!I$38","v":4232933.38},{"$f":"IF(ROUND(J48,0)>ROUND(J49,0),\"↑\",IF(ROUND(J48,0)=ROUND(J49,0),0,\"↓\"))","v":0},{"$f":"-'Cash Flow'!J$38","v":4462973.5599999996},{"$f":"IF(ROUND(L48,0)>ROUND(L49,0),\"↑\",IF(ROUND(L48,0)=ROUND(L49,0),0,\"↓\"))","v":0},{"$f":"-'Cash Flow'!K$38","v":4979342.8900000006},{"$f":"IF(ROUND(N48,0)>ROUND(N49,0),\"↑\",IF(ROUND(N48,0)=ROUND(N49,0),0,\"↓\"))","v":0},{"$f":"-'Cash Flow'!L$38","v":5147689.9800000004},{"$f":"IF(ROUND(P48,0)>ROUND(P49,0),\"↑\",IF(ROUND(P48,0)=ROUND(P49,0),0,\"↓\"))","v":0},{"$f":"-'Cash Flow'!M$38","v":5422207.5300000003},{"$f":"IF(ROUND(R48,0)>ROUND(R49,0),\"↑\",IF(ROUND(R48,0)=ROUND(R49,0),0,\"↓\"))","v":0},{"$f":"-'Cash Flow'!N$38","v":5619955.6699999999},{"$f":"IF(ROUND(T48,0)>ROUND(T49,0),\"↑\",IF(ROUND(T48,0)=ROUND(T49,0),0,\"↓\"))","v":0},{"$f":"-'Cash Flow'!O$38","v":5826197.9899999984},{"$f":"IF(ROUND(V48,0)>ROUND(V49,0),\"↑\",IF(ROUND(V48,0)=ROUND(V49,0),0,\"↓\"))","v":0},{"$f":"-'Cash Flow'!P$38","v":6038218.6000000006},{"$f":"IF(ROUND(X48,0)>ROUND(X49,0),\"↑\",IF(ROUND(X48,0)=ROUND(X49,0),0,\"↓\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"-'Cash Flow'!E$38","v":7290657},null,{"$f":"-'Cash Flow'!G$38","v":4781523},null,{"$f":"-'Cash Flow'!H$38","v":5606196},null,{"$f":"-'Cash Flow'!I$38","v":4232933.38},null,{"$f":"-'Cash Flow'!J$38","v":4462973.5599999996},null,{"$f":"-'Cash Flow'!K$38","v":4979342.8900000006},null,{"$f":"-'Cash Flow'!L$38","v":5147689.9800000004},null,{"$f":"-'Cash Flow'!M$38","v":5422207.5300000003},null,{"$f":"-'Cash Flow'!N$38","v":5619955.6699999999},null,{"$f":"-'Cash Flow'!O$38","v":5826197.9899999984},null,{"$f":"-'Cash Flow'!P$38","v":6038218.6000000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Loan Repayments",null,"After",{"$f":"-'Cash Flow'!E$54","v":1280797.0899999999},{"$f":"IF(ROUND(D50,0)>ROUND(D51,0),\"↑\",IF(ROUND(D50,0)=ROUND(D51,0),0,\"↓\"))","v":0},{"$f":"-'Cash Flow'!G$54","v":510132},{"$f":"IF(ROUND(F50,0)>ROUND(F51,0),\"↑\",IF(ROUND(F50,0)=ROUND(F51,0),0,\"↓\"))","v":0},{"$f":"-'Cash Flow'!H$54","v":539956},{"$f":"IF(ROUND(H50,0)>ROUND(H51,0),\"↑\",IF(ROUND(H50,0)=ROUND(H51,0),0,\"↓\"))","v":0},{"$f":"-'Cash Flow'!I$54","v":573642},{"$f":"IF(ROUND(J50,0)>ROUND(J51,0),\"↑\",IF(ROUND(J50,0)=ROUND(J51,0),0,\"↓\"))","v":0},{"$f":"-'Cash Flow'!J$54","v":608303},{"$f":"IF(ROUND(L50,0)>ROUND(L51,0),\"↑\",IF(ROUND(L50,0)=ROUND(L51,0),0,\"↓\"))","v":0},{"$f":"-'Cash Flow'!K$54","v":645058},{"$f":"IF(ROUND(N50,0)>ROUND(N51,0),\"↑\",IF(ROUND(N50,0)=ROUND(N51,0),0,\"↓\"))","v":0},{"$f":"-'Cash Flow'!L$54","v":508112},{"$f":"IF(ROUND(P50,0)>ROUND(P51,0),\"↑\",IF(ROUND(P50,0)=ROUND(P51,0),0,\"↓\"))","v":0},{"$f":"-'Cash Flow'!M$54","v":0},{"$f":"IF(ROUND(R50,0)>ROUND(R51,0),\"↑\",IF(ROUND(R50,0)=ROUND(R51,0),0,\"↓\"))","v":0},{"$f":"-'Cash Flow'!N$54","v":0},{"$f":"IF(ROUND(T50,0)>ROUND(T51,0),\"↑\",IF(ROUND(T50,0)=ROUND(T51,0),0,\"↓\"))","v":0},{"$f":"-'Cash Flow'!O$54","v":0},{"$f":"IF(ROUND(V50,0)>ROUND(V51,0),\"↑\",IF(ROUND(V50,0)=ROUND(V51,0),0,\"↓\"))","v":0},{"$f":"-'Cash Flow'!P$54","v":0},{"$f":"IF(ROUND(X50,0)>ROUND(X51,0),\"↑\",IF(ROUND(X50,0)=ROUND(X51,0),0,\"↓\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"-'Cash Flow'!E$54","v":1280797.0899999999},null,{"$f":"-'Cash Flow'!G$54","v":510132},null,{"$f":"-'Cash Flow'!H$54","v":539956},null,{"$f":"-'Cash Flow'!I$54","v":573642},null,{"$f":"-'Cash Flow'!J$54","v":608303},null,{"$f":"-'Cash Flow'!K$54","v":645058},null,{"$f":"-'Cash Flow'!L$54","v":508112},null,{"$f":"-'Cash Flow'!M$54","v":0},null,{"$f":"-'Cash Flow'!N$54","v":0},null,{"$f":"-'Cash Flow'!O$54","v":0},null,{"$f":"-'Cash Flow'!P$54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Current Assets",null,"After",{"$f":"'Balance Sheet'!E$15","v":5577749.4583924776},{"$f":"IF(ROUND(D54,0)>ROUND(D55,0),\"↑\",IF(ROUND(D54,0)=ROUND(D55,0),0,\"↓\"))","v":0},{"$f":"'Balance Sheet'!G$15","v":4727497.3669620464},{"$f":"IF(ROUND(F54,0)>ROUND(F55,0),\"↑\",IF(ROUND(F54,0)=ROUND(F55,0),0,\"↓\"))","v":0},{"$f":"'Balance Sheet'!H$15","v":4526492.5470278319},{"$f":"IF(ROUND(H54,0)>ROUND(H55,0),\"↑\",IF(ROUND(H54,0)=ROUND(H55,0),0,\"↓\"))","v":0},{"$f":"'Balance Sheet'!I$15","v":4665278.2795765381},{"$f":"IF(ROUND(J54,0)>ROUND(J55,0),\"↑\",IF(ROUND(J54,0)=ROUND(J55,0),0,\"↓\"))","v":0},{"$f":"'Balance Sheet'!J$15","v":4819942.0419485616},{"$f":"IF(ROUND(L54,0)>ROUND(L55,0),\"↑\",IF(ROUND(L54,0)=ROUND(L55,0),0,\"↓\"))","v":0},{"$f":"'Balance Sheet'!K$15","v":5270575.590548804},{"$f":"IF(ROUND(N54,0)>ROUND(N55,0),\"↑\",IF(ROUND(N54,0)=ROUND(N55,0),0,\"↓\"))","v":0},{"$f":"'Balance Sheet'!L$15","v":5973812.2486471767},{"$f":"IF(ROUND(P54,0)>ROUND(P55,0),\"↑\",IF(ROUND(P54,0)=ROUND(P55,0),0,\"↓\"))","v":0},{"$f":"'Balance Sheet'!M$15","v":7208658.1208567899},{"$f":"IF(ROUND(R54,0)>ROUND(R55,0),\"↑\",IF(ROUND(R54,0)=ROUND(R55,0),0,\"↓\"))","v":0},{"$f":"'Balance Sheet'!N$15","v":8501611.9026487265},{"$f":"IF(ROUND(T54,0)>ROUND(T55,0),\"↑\",IF(ROUND(T54,0)=ROUND(T55,0),0,\"↓\"))","v":0},{"$f":"'Balance Sheet'!O$15","v":9872804.7249094173},{"$f":"IF(ROUND(V54,0)>ROUND(V55,0),\"↑\",IF(ROUND(V54,0)=ROUND(V55,0),0,\"↓\"))","v":0},{"$f":"'Balance Sheet'!P$15","v":11321474.273895707},{"$f":"IF(ROUND(X54,0)>ROUND(X55,0),\"↑\",IF(ROUND(X54,0)=ROUND(X55,0),0,\"↓\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'Balance Sheet'!E$15","v":5577749.4583924776},null,{"$f":"'Balance Sheet'!G$15","v":4727497.3669620464},null,{"$f":"'Balance Sheet'!H$15","v":4526492.5470278319},null,{"$f":"'Balance Sheet'!I$15","v":4665278.2795765381},null,{"$f":"'Balance Sheet'!J$15","v":4819942.0419485616},null,{"$f":"'Balance Sheet'!K$15","v":5270575.590548804},null,{"$f":"'Balance Sheet'!L$15","v":5973812.2486471767},null,{"$f":"'Balance Sheet'!M$15","v":7208658.1208567899},null,{"$f":"'Balance Sheet'!N$15","v":8501611.9026487265},null,{"$f":"'Balance Sheet'!O$15","v":9872804.7249094173},null,{"$f":"'Balance Sheet'!P$15","v":11321474.273895707},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Current Liabilities",null,"After",{"$f":"'Balance Sheet'!E$37","v":5475525.5483924784},{"$f":"IF(ROUND(D56,0)>ROUND(D57,0),\"↑\",IF(ROUND(D56,0)=ROUND(D57,0),0,\"↓\"))","v":0},{"$f":"'Balance Sheet'!G$37","v":5569434.296962047},{"$f":"IF(ROUND(F56,0)>ROUND(F57,0),\"↑\",IF(ROUND(F56,0)=ROUND(F57,0),0,\"↓\"))","v":0},{"$f":"'Balance Sheet'!H$37","v":5594091.8670278341},{"$f":"IF(ROUND(H56,0)>ROUND(H57,0),\"↑\",IF(ROUND(H56,0)=ROUND(H57,0),0,\"↓\"))","v":0},{"$f":"'Balance Sheet'!I$37","v":5714429.9995765351},{"$f":"IF(ROUND(J56,0)>ROUND(J57,0),\"↑\",IF(ROUND(J56,0)=ROUND(J57,0),0,\"↓\"))","v":0},{"$f":"'Balance Sheet'!J$37","v":5764249.7719485536},{"$f":"IF(ROUND(L56,0)>ROUND(L57,0),\"↑\",IF(ROUND(L56,0)=ROUND(L57,0),0,\"↓\"))","v":0},{"$f":"'Balance Sheet'!K$37","v":5677275.9005487915},{"$f":"IF(ROUND(N56,0)>ROUND(N57,0),\"↑\",IF(ROUND(N56,0)=ROUND(N57,0),0,\"↓\"))","v":0},{"$f":"'Balance Sheet'!L$37","v":5226165.5486471634},{"$f":"IF(ROUND(P56,0)>ROUND(P57,0),\"↑\",IF(ROUND(P56,0)=ROUND(P57,0),0,\"↓\"))","v":0},{"$f":"'Balance Sheet'!M$37","v":5306907.9908567816},{"$f":"IF(ROUND(R56,0)>ROUND(R57,0),\"↑\",IF(ROUND(R56,0)=ROUND(R57,0),0,\"↓\"))","v":0},{"$f":"'Balance Sheet'!N$37","v":5390694.0126487073},{"$f":"IF(ROUND(T56,0)>ROUND(T57,0),\"↑\",IF(ROUND(T56,0)=ROUND(T57,0),0,\"↓\"))","v":0},{"$f":"'Balance Sheet'!O$37","v":5477639.7649093987},{"$f":"IF(ROUND(V56,0)>ROUND(V57,0),\"↑\",IF(ROUND(V56,0)=ROUND(V57,0),0,\"↓\"))","v":0},{"$f":"'Balance Sheet'!P$37","v":5567865.883895684},{"$f":"IF(ROUND(X56,0)>ROUND(X57,0),\"↑\",IF(ROUND(X56,0)=ROUND(X57,0),0,\"↓\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'Balance Sheet'!E$37","v":5475525.5483924784},null,{"$f":"'Balance Sheet'!G$37","v":5569434.296962047},null,{"$f":"'Balance Sheet'!H$37","v":5594091.8670278341},null,{"$f":"'Balance Sheet'!I$37","v":5714429.9995765351},null,{"$f":"'Balance Sheet'!J$37","v":5764249.7719485536},null,{"$f":"'Balance Sheet'!K$37","v":5677275.9005487915},null,{"$f":"'Balance Sheet'!L$37","v":5226165.5486471634},null,{"$f":"'Balance Sheet'!M$37","v":5306907.9908567816},null,{"$f":"'Balance Sheet'!N$37","v":5390694.0126487073},null,{"$f":"'Balance Sheet'!O$37","v":5477639.7649093987},null,{"$f":"'Balance Sheet'!P$37","v":5567865.883895684},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Net Current Assets",null,"After",{"$f":"D54-D56","v":102223.90999999922},{"$f":"IF(ROUND(D58,0)>ROUND(D59,0),\"↑\",IF(ROUND(D58,0)=ROUND(D59,0),0,\"↓\"))","v":0},{"$f":"F54-F56","v":-841936.93000000063},{"$f":"IF(ROUND(F58,0)>ROUND(F59,0),\"↑\",IF(ROUND(F58,0)=ROUND(F59,0),0,\"↓\"))","v":0},{"$f":"H54-H56","v":-1067599.3200000022},{"$f":"IF(ROUND(H58,0)>ROUND(H59,0),\"↑\",IF(ROUND(H58,0)=ROUND(H59,0),0,\"↓\"))","v":0},{"$f":"J54-J56","v":-1049151.7199999969},{"$f":"IF(ROUND(J58,0)>ROUND(J59,0),\"↑\",IF(ROUND(J58,0)=ROUND(J59,0),0,\"↓\"))","v":0},{"$f":"L54-L56","v":-944307.72999999207},{"$f":"IF(ROUND(L58,0)>ROUND(L59,0),\"↑\",IF(ROUND(L58,0)=ROUND(L59,0),0,\"↓\"))","v":0},{"$f":"N54-N56","v":-406700.30999998748},{"$f":"IF(ROUND(N58,0)>ROUND(N59,0),\"↑\",IF(ROUND(N58,0)=ROUND(N59,0),0,\"↓\"))","v":0},{"$f":"P54-P56","v":747646.70000001322},{"$f":"IF(ROUND(P58,0)>ROUND(P59,0),\"↑\",IF(ROUND(P58,0)=ROUND(P59,0),0,\"↓\"))","v":0},{"$f":"R54-R56","v":1901750.1300000083},{"$f":"IF(ROUND(R58,0)>ROUND(R59,0),\"↑\",IF(ROUND(R58,0)=ROUND(R59,0),0,\"↓\"))","v":0},{"$f":"T54-T56","v":3110917.8900000192},{"$f":"IF(ROUND(T58,0)>ROUND(T59,0),\"↑\",IF(ROUND(T58,0)=ROUND(T59,0),0,\"↓\"))","v":0},{"$f":"V54-V56","v":4395164.9600000186},{"$f":"IF(ROUND(V58,0)>ROUND(V59,0),\"↑\",IF(ROUND(V58,0)=ROUND(V59,0),0,\"↓\"))","v":0},{"$f":"X54-X56","v":5753608.3900000229},{"$f":"IF(ROUND(X58,0)>ROUND(X59,0),\"↑\",IF(ROUND(X58,0)=ROUND(X59,0),0,\"↓\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"D55-D57","v":102223.90999999922},null,{"$f":"F55-F57","v":-841936.93000000063},null,{"$f":"H55-H57","v":-1067599.3200000022},null,{"$f":"J55-J57","v":-1049151.7199999969},null,{"$f":"L55-L57","v":-944307.72999999207},null,{"$f":"N55-N57","v":-406700.30999998748},null,{"$f":"P55-P57","v":747646.70000001322},null,{"$f":"R55-R57","v":1901750.1300000083},null,{"$f":"T55-T57","v":3110917.8900000192},null,{"$f":"V55-V57","v":4395164.9600000186},null,{"$f":"X55-X57","v":5753608.3900000229},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Non-current Assets",null,"After",{"$f":"'Balance Sheet'!E$27","v":356197624},{"$f":"IF(ROUND(D61,0)>ROUND(D62,0),\"↑\",IF(ROUND(D61,0)=ROUND(D62,0),0,\"↓\"))","v":0},{"$f":"'Balance Sheet'!G$27","v":356129634.27020311},{"$f":"IF(ROUND(F61,0)>ROUND(F62,0),\"↑\",IF(ROUND(F61,0)=ROUND(F62,0),0,\"↓\"))","v":0},{"$f":"'Balance Sheet'!H$27","v":356273354.03916186},{"$f":"IF(ROUND(H61,0)>ROUND(H62,0),\"↑\",IF(ROUND(H61,0)=ROUND(H62,0),0,\"↓\"))","v":0},{"$f":"'Balance Sheet'!I$27","v":354943966.03812063},{"$f":"IF(ROUND(J61,0)>ROUND(J62,0),\"↑\",IF(ROUND(J61,0)=ROUND(J62,0),0,\"↓\"))","v":0},{"$f":"'Balance Sheet'!J$27","v":354241156.80707937},{"$f":"IF(ROUND(L61,0)>ROUND(L62,0),\"↑\",IF(ROUND(L61,0)=ROUND(L62,0),0,\"↓\"))","v":0},{"$f":"'Balance Sheet'!K$27","v":353889476.91603816},{"$f":"IF(ROUND(N61,0)>ROUND(N62,0),\"↑\",IF(ROUND(N61,0)=ROUND(N62,0),0,\"↓\"))","v":0},{"$f":"'Balance Sheet'!L$27","v":353552059.19499695},{"$f":"IF(ROUND(P61,0)>ROUND(P62,0),\"↑\",IF(ROUND(P61,0)=ROUND(P62,0),0,\"↓\"))","v":0},{"$f":"'Balance Sheet'!M$27","v":353338661.55395567},{"$f":"IF(ROUND(R61,0)>ROUND(R62,0),\"↑\",IF(ROUND(R61,0)=ROUND(R62,0),0,\"↓\"))","v":0},{"$f":"'Balance Sheet'!N$27","v":353146165.82291448},{"$f":"IF(ROUND(T61,0)>ROUND(T62,0),\"↑\",IF(ROUND(T61,0)=ROUND(T62,0),0,\"↓\"))","v":0},{"$f":"'Balance Sheet'!O$27","v":353052125.34187329},{"$f":"IF(ROUND(V61,0)>ROUND(V62,0),\"↑\",IF(ROUND(V61,0)=ROUND(V62,0),0,\"↓\"))","v":0},{"$f":"'Balance Sheet'!P$27","v":353008500.93083209},{"$f":"IF(ROUND(X61,0)>ROUND(X62,0),\"↑\",IF(ROUND(X61,0)=ROUND(X62,0),0,\"↓\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'Balance Sheet'!E$27","v":356197624},null,{"$f":"'Balance Sheet'!G$27","v":356129634.27020311},null,{"$f":"'Balance Sheet'!H$27","v":356273354.03916186},null,{"$f":"'Balance Sheet'!I$27","v":354943966.03812063},null,{"$f":"'Balance Sheet'!J$27","v":354241156.80707937},null,{"$f":"'Balance Sheet'!K$27","v":353889476.91603816},null,{"$f":"'Balance Sheet'!L$27","v":353552059.19499695},null,{"$f":"'Balance Sheet'!M$27","v":353338661.55395567},null,{"$f":"'Balance Sheet'!N$27","v":353146165.82291448},null,{"$f":"'Balance Sheet'!O$27","v":353052125.34187329},null,{"$f":"'Balance Sheet'!P$27","v":353008500.93083209},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'Balance Sheet'!E$45","v":3189570.91},null,{"$f":"'Balance Sheet'!G$45","v":2649614.91},null,{"$f":"'Balance Sheet'!H$45","v":2075972.9100000001},null,{"$f":"'Balance Sheet'!I$45","v":1467669.9100000001},null,{"$f":"'Balance Sheet'!J$45","v":822611.91000000015},null,{"$f":"'Balance Sheet'!K$45","v":314500},null,{"$f":"'Balance Sheet'!L$45","v":314500},null,{"$f":"'Balance Sheet'!M$45","v":314500},null,{"$f":"'Balance Sheet'!N$45","v":314500},null,{"$f":"'Balance Sheet'!O$45","v":314500},null,{"$f":"'Balance Sheet'!P$45","v":314500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"D55+D62","v":361775373.4583925},null,{"$f":"F55+F62","v":360857131.63716519},null,{"$f":"H55+H62","v":360799846.58618969},null,{"$f":"J55+J62","v":359609244.31769717},null,{"$f":"L55+L62","v":359061098.84902793},null,{"$f":"N55+N62","v":359160052.50658697},null,{"$f":"P55+P62","v":359525871.44364411},null,{"$f":"R55+R62","v":360547319.67481244},null,{"$f":"T55+T62","v":361647777.72556323},null,{"$f":"V55+V62","v":362924930.06678271},null,{"$f":"X55+X62","v":364329975.20472777},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Cash & Investments\n- Unrestricted",null,"After",{"$f":"'Cash Flow'!E$76","v":-1504146.7607262721},{"$f":"IF(ROUND(D80,0)>ROUND(D81,0),\"↑\",IF(ROUND(D80,0)=ROUND(D81,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!G$76","v":-1521592.6153343013},{"$f":"IF(ROUND(F80,0)>ROUND(F81,0),\"↑\",IF(ROUND(F80,0)=ROUND(F81,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!H$76","v":-1662585.3554990729},{"$f":"IF(ROUND(H80,0)>ROUND(H81,0),\"↑\",IF(ROUND(H80,0)=ROUND(H81,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!I$76","v":-1721448.0953696752},{"$f":"IF(ROUND(J80,0)>ROUND(J81,0),\"↑\",IF(ROUND(J80,0)=ROUND(J81,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!J$76","v":-1869142.0580987222},{"$f":"IF(ROUND(L80,0)>ROUND(L81,0),\"↑\",IF(ROUND(L80,0)=ROUND(L81,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!K$76","v":-2002579.2049474232},{"$f":"IF(ROUND(N80,0)>ROUND(N81,0),\"↑\",IF(ROUND(N80,0)=ROUND(N81,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!L$76","v":-2090222.6839953661},{"$f":"IF(ROUND(P80,0)>ROUND(P81,0),\"↑\",IF(ROUND(P80,0)=ROUND(P81,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!M$76","v":-2161338.7761000991},{"$f":"IF(ROUND(R80,0)>ROUND(R81,0),\"↑\",IF(ROUND(R80,0)=ROUND(R81,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!N$76","v":-2234141.1577255614},{"$f":"IF(ROUND(T80,0)>ROUND(T81,0),\"↑\",IF(ROUND(T80,0)=ROUND(T81,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!O$76","v":-2310899.2264443822},{"$f":"IF(ROUND(V80,0)>ROUND(V81,0),\"↑\",IF(ROUND(V80,0)=ROUND(V81,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!P$76","v":-2390252.3540993351},{"$f":"IF(ROUND(X80,0)>ROUND(X81,0),\"↑\",IF(ROUND(X80,0)=ROUND(X81,0),0,\"↓\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'Cash Flow'!E$74","v":7164158.3200000003},null,{"$f":"'Cash Flow'!G$74","v":6089926.3200000003},null,{"$f":"'Cash Flow'!H$74","v":5555986.3200000003},null,{"$f":"'Cash Flow'!I$74","v":5234352.32},null,{"$f":"'Cash Flow'!J$74","v":4952499.32},null,{"$f":"'Cash Flow'!K$74","v":4665331.32},null,{"$f":"'Cash Flow'!L$74","v":4372847.32},null,{"$f":"'Cash Flow'!M$74","v":4132480.32},null,{"$f":"'Cash Flow'!N$74","v":3888788.32},null,{"$f":"'Cash Flow'!O$74","v":3641863.32},null,{"$f":"'Cash Flow'!P$74","v":3391811.3200000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Cash & Cash Equivalents - Total",null,"After",{"$f":"'Cash Flow'!E$65","v":2405663.4192737285},{"$f":"IF(ROUND(D90,0)>ROUND(D91,0),\"↑\",IF(ROUND(D90,0)=ROUND(D91,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!G$65","v":1455455.5646656994},{"$f":"IF(ROUND(F90,0)>ROUND(F91,0),\"↑\",IF(ROUND(F90,0)=ROUND(F91,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!H$65","v":1122486.8245009277},{"$f":"IF(ROUND(H90,0)>ROUND(H91,0),\"↑\",IF(ROUND(H90,0)=ROUND(H91,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!I$65","v":1116732.0846303245},{"$f":"IF(ROUND(J90,0)>ROUND(J91,0),\"↑\",IF(ROUND(J90,0)=ROUND(J91,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!J$65","v":1110638.1219012775},{"$f":"IF(ROUND(L90,0)>ROUND(L91,0),\"↑\",IF(ROUND(L90,0)=ROUND(L91,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!K$65","v":1377861.9750525765},{"$f":"IF(ROUND(N90,0)>ROUND(N91,0),\"↑\",IF(ROUND(N90,0)=ROUND(N91,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!L$65","v":1937544.4960046336},{"$f":"IF(ROUND(P90,0)>ROUND(P91,0),\"↑\",IF(ROUND(P90,0)=ROUND(P91,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!M$65","v":3020532.4038999015},{"$f":"IF(ROUND(R90,0)>ROUND(R91,0),\"↑\",IF(ROUND(R90,0)=ROUND(R91,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!N$65","v":4156898.0222744392},{"$f":"IF(ROUND(T90,0)>ROUND(T91,0),\"↑\",IF(ROUND(T90,0)=ROUND(T91,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!O$65","v":5364385.9535556166},{"$f":"IF(ROUND(V90,0)>ROUND(V91,0),\"↑\",IF(ROUND(V90,0)=ROUND(V91,0),0,\"↓\"))","v":0},{"$f":"'Cash Flow'!P$65","v":6643475.8259006646},{"$f":"IF(ROUND(X90,0)>ROUND(X91,0),\"↑\",IF(ROUND(X90,0)=ROUND(X91,0),0,\"↓\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'Cash Flow'!E$65","v":2405663.4192737285},null,{"$f":"'Cash Flow'!G$65","v":1455455.5646656994},null,{"$f":"'Cash Flow'!H$65","v":1122486.8245009277},null,{"$f":"'Cash Flow'!I$65","v":1116732.0846303245},null,{"$f":"'Cash Flow'!J$65","v":1110638.1219012775},null,{"$f":"'Cash Flow'!K$65","v":1377861.9750525765},null,{"$f":"'Cash Flow'!L$65","v":1937544.4960046336},null,{"$f":"'Cash Flow'!M$65","v":3020532.4038999015},null,{"$f":"'Cash Flow'!N$65","v":4156898.0222744392},null,{"$f":"'Cash Flow'!O$65","v":5364385.9535556166},null,{"$f":"'Cash Flow'!P$65","v":6643475.8259006646},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["External Loans Outstanding - Non-current",null,"After",{"$f":"'BS workings'!E$816","v":2875071},{"$f":"IF(ROUND(D99,0)>ROUND(D100,0),\"↑\",IF(ROUND(D99,0)=ROUND(D100,0),0,\"↓\"))","v":0},{"$f":"'BS workings'!G$816","v":2335115},{"$f":"IF(ROUND(F99,0)>ROUND(F100,0),\"↑\",IF(ROUND(F99,0)=ROUND(F100,0),0,\"↓\"))","v":0},{"$f":"'BS workings'!H$816","v":1761473},{"$f":"IF(ROUND(H99,0)>ROUND(H100,0),\"↑\",IF(ROUND(H99,0)=ROUND(H100,0),0,\"↓\"))","v":0},{"$f":"'BS workings'!I$816","v":1153170},{"$f":"IF(ROUND(J99,0)>ROUND(J100,0),\"↑\",IF(ROUND(J99,0)=ROUND(J100,0),0,\"↓\"))","v":0},{"$f":"'BS workings'!J$816","v":508112},{"$f":"IF(ROUND(L99,0)>ROUND(L100,0),\"↑\",IF(ROUND(L99,0)=ROUND(L100,0),0,\"↓\"))","v":0},{"$f":"'BS workings'!K$816","v":0},{"$f":"IF(ROUND(N99,0)>ROUND(N100,0),\"↑\",IF(ROUND(N99,0)=ROUND(N100,0),0,\"↓\"))","v":0},{"$f":"'BS workings'!L$816","v":0},{"$f":"IF(ROUND(P99,0)>ROUND(P100,0),\"↑\",IF(ROUND(P99,0)=ROUND(P100,0),0,\"↓\"))","v":0},{"$f":"'BS workings'!M$816","v":0},{"$f":"IF(ROUND(R99,0)>ROUND(R100,0),\"↑\",IF(ROUND(R99,0)=ROUND(R100,0),0,\"↓\"))","v":0},{"$f":"'BS workings'!N$816","v":0},{"$f":"IF(ROUND(T99,0)>ROUND(T100,0),\"↑\",IF(ROUND(T99,0)=ROUND(T100,0),0,\"↓\"))","v":0},{"$f":"'BS workings'!O$816","v":0},{"$f":"IF(ROUND(V99,0)>ROUND(V100,0),\"↑\",IF(ROUND(V99,0)=ROUND(V100,0),0,\"↓\"))","v":0},{"$f":"'BS workings'!P$816","v":0},{"$f":"IF(ROUND(X99,0)>ROUND(X100,0),\"↑\",IF(ROUND(X99,0)=ROUND(X100,0),0,\"↓\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'BS workings'!E$813","v":3385202.91},null,{"$f":"'BS workings'!G$813","v":2875070.91},null,{"$f":"'BS workings'!H$813","v":2335114.91},null,{"$f":"'BS workings'!I$813","v":1761472.9100000001},null,{"$f":"'BS workings'!J$813","v":1153169.9100000001},null,{"$f":"'BS workings'!K$813","v":508111.91000000015},null,{"$f":"'BS workings'!L$813","v":-8.9999999850988388E-2},null,{"$f":"'BS workings'!M$813","v":-8.9999999850988388E-2},null,{"$f":"'BS workings'!N$813","v":-8.9999999850988388E-2},null,{"$f":"'BS workings'!O$813","v":-8.9999999850988388E-2},null,{"$f":"'BS workings'!P$813","v":-8.9999999850988388E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'BS workings'!E$827","v":0},null,{"$f":"'BS workings'!G$827","v":0},null,{"$f":"'BS workings'!H$827","v":0},null,{"$f":"'BS workings'!I$827","v":0},null,{"$f":"'BS workings'!J$827","v":0},null,{"$f":"'BS workings'!K$827","v":0},null,{"$f":"'BS workings'!L$827","v":0},null,{"$f":"'BS workings'!M$827","v":0},null,{"$f":"'BS workings'!N$827","v":0},null,{"$f":"'BS workings'!O$827","v":0},null,{"$f":"'BS workings'!P$827","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Internal Loans Outstanding - Total",null,"After",{"$f":"'BS workings'!E$824","v":0},{"$f":"IF(ROUND(D108,0)>ROUND(D109,0),\"↑\",IF(ROUND(D108,0)=ROUND(D109,0),0,\"↓\"))","v":0},{"$f":"'BS workings'!G$824","v":0},{"$f":"IF(ROUND(F108,0)>ROUND(F109,0),\"↑\",IF(ROUND(F108,0)=ROUND(F109,0),0,\"↓\"))","v":0},{"$f":"'BS workings'!H$824","v":0},{"$f":"IF(ROUND(H108,0)>ROUND(H109,0),\"↑\",IF(ROUND(H108,0)=ROUND(H109,0),0,\"↓\"))","v":0},{"$f":"'BS workings'!I$824","v":0},{"$f":"IF(ROUND(J108,0)>ROUND(J109,0),\"↑\",IF(ROUND(J108,0)=ROUND(J109,0),0,\"↓\"))","v":0},{"$f":"'BS workings'!J$824","v":0},{"$f":"IF(ROUND(L108,0)>ROUND(L109,0),\"↑\",IF(ROUND(L108,0)=ROUND(L109,0),0,\"↓\"))","v":0},{"$f":"'BS workings'!K$824","v":0},{"$f":"IF(ROUND(N108,0)>ROUND(N109,0),\"↑\",IF(ROUND(N108,0)=ROUND(N109,0),0,\"↓\"))","v":0},{"$f":"'BS workings'!L$824","v":0},{"$f":"IF(ROUND(P108,0)>ROUND(P109,0),\"↑\",IF(ROUND(P108,0)=ROUND(P109,0),0,\"↓\"))","v":0},{"$f":"'BS workings'!M$824","v":0},{"$f":"IF(ROUND(R108,0)>ROUND(R109,0),\"↑\",IF(ROUND(R108,0)=ROUND(R109,0),0,\"↓\"))","v":0},{"$f":"'BS workings'!N$824","v":0},{"$f":"IF(ROUND(T108,0)>ROUND(T109,0),\"↑\",IF(ROUND(T108,0)=ROUND(T109,0),0,\"↓\"))","v":0},{"$f":"'BS workings'!O$824","v":0},{"$f":"IF(ROUND(V108,0)>ROUND(V109,0),\"↑\",IF(ROUND(V108,0)=ROUND(V109,0),0,\"↓\"))","v":0},{"$f":"'BS workings'!P$824","v":0},{"$f":"IF(ROUND(X108,0)>ROUND(X109,0),\"↑\",IF(ROUND(X108,0)=ROUND(X109,0),0,\"↓\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Total Borrowings Outstanding - Non-current",null,"After",{"$f":"'BS workings'!E$869","v":2875070.91},{"$f":"IF(ROUND(D113,0)>ROUND(D114,0),\"↑\",IF(ROUND(D113,0)=ROUND(D114,0),0,\"↓\"))","v":0},{"$f":"'BS workings'!G$869","v":2335114.91},{"$f":"IF(ROUND(F113,0)>ROUND(F114,0),\"↑\",IF(ROUND(F113,0)=ROUND(F114,0),0,\"↓\"))","v":0},{"$f":"'BS workings'!H$869","v":1761472.9100000001},{"$f":"IF(ROUND(H113,0)>ROUND(H114,0),\"↑\",IF(ROUND(H113,0)=ROUND(H114,0),0,\"↓\"))","v":0},{"$f":"'BS workings'!I$869","v":1153169.9100000001},{"$f":"IF(ROUND(J113,0)>ROUND(J114,0),\"↑\",IF(ROUND(J113,0)=ROUND(J114,0),0,\"↓\"))","v":0},{"$f":"'BS workings'!J$869","v":508111.91000000015},{"$f":"IF(ROUND(L113,0)>ROUND(L114,0),\"↑\",IF(ROUND(L113,0)=ROUND(L114,0),0,\"↓\"))","v":0},{"$f":"'BS workings'!K$869","v":0},{"$f":"IF(ROUND(N113,0)>ROUND(N114,0),\"↑\",IF(ROUND(N113,0)=ROUND(N114,0),0,\"↓\"))","v":0},{"$f":"'BS workings'!L$869","v":0},{"$f":"IF(ROUND(P113,0)>ROUND(P114,0),\"↑\",IF(ROUND(P113,0)=ROUND(P114,0),0,\"↓\"))","v":0},{"$f":"'BS workings'!M$869","v":0},{"$f":"IF(ROUND(R113,0)>ROUND(R114,0),\"↑\",IF(ROUND(R113,0)=ROUND(R114,0),0,\"↓\"))","v":0},{"$f":"'BS workings'!N$869","v":0},{"$f":"IF(ROUND(T113,0)>ROUND(T114,0),\"↑\",IF(ROUND(T113,0)=ROUND(T114,0),0,\"↓\"))","v":0},{"$f":"'BS workings'!O$869","v":0},{"$f":"IF(ROUND(V113,0)>ROUND(V114,0),\"↑\",IF(ROUND(V113,0)=ROUND(V114,0),0,\"↓\"))","v":0},{"$f":"'BS workings'!P$869","v":0},{"$f":"IF(ROUND(X113,0)>ROUND(X114,0),\"↑\",IF(ROUND(X113,0)=ROUND(X114,0),0,\"↓\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["External Loans Repayments - Interest",null,"After",{"$f":"'Loans - External'!J$60","v":269960},{"$f":"IF(ROUND(D118,0)>ROUND(D119,0),\"↑\",IF(ROUND(D118,0)=ROUND(D119,0),0,\"↓\"))","v":0},{"$f":"'Loans - External'!K$60","v":188892.55},{"$f":"IF(ROUND(F118,0)>ROUND(F119,0),\"↑\",IF(ROUND(F118,0)=ROUND(F119,0),0,\"↓\"))","v":0},{"$f":"'Loans - External'!L$60","v":159069},{"$f":"IF(ROUND(H118,0)>ROUND(H119,0),\"↑\",IF(ROUND(H118,0)=ROUND(H119,0),0,\"↓\"))","v":0},{"$f":"'Loans - External'!M$60","v":125383},{"$f":"IF(ROUND(J118,0)>ROUND(J119,0),\"↑\",IF(ROUND(J118,0)=ROUND(J119,0),0,\"↓\"))","v":0},{"$f":"'Loans - External'!N$60","v":90722},{"$f":"IF(ROUND(L118,0)>ROUND(L119,0),\"↑\",IF(ROUND(L118,0)=ROUND(L119,0),0,\"↓\"))","v":0},{"$f":"'Loans - External'!O$60","v":53966},{"$f":"IF(ROUND(N118,0)>ROUND(N119,0),\"↑\",IF(ROUND(N118,0)=ROUND(N119,0),0,\"↓\"))","v":0},{"$f":"'Loans - External'!P$60","v":15023.19},{"$f":"IF(ROUND(P118,0)>ROUND(P119,0),\"↑\",IF(ROUND(P118,0)=ROUND(P119,0),0,\"↓\"))","v":0},{"$f":"'Loans - External'!Q$60","v":0},{"$f":"IF(ROUND(R118,0)>ROUND(R119,0),\"↑\",IF(ROUND(R118,0)=ROUND(R119,0),0,\"↓\"))","v":0},{"$f":"'Loans - External'!R$60","v":0},{"$f":"IF(ROUND(T118,0)>ROUND(T119,0),\"↑\",IF(ROUND(T118,0)=ROUND(T119,0),0,\"↓\"))","v":0},{"$f":"'Loans - External'!S$60","v":0},{"$f":"IF(ROUND(V118,0)>ROUND(V119,0),\"↑\",IF(ROUND(V118,0)=ROUND(V119,0),0,\"↓\"))","v":0},{"$f":"'Loans - External'!T$60","v":0},{"$f":"IF(ROUND(X118,0)>ROUND(X119,0),\"↑\",IF(ROUND(X118,0)=ROUND(X119,0),0,\"↓\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"D119+D121","v":1551025},null,{"$f":"F119+F121","v":699024.55},null,{"$f":"H119+H121","v":699025},null,{"$f":"J119+J121","v":699025},null,{"$f":"L119+L121","v":699025},null,{"$f":"N119+N121","v":699024},null,{"$f":"P119+P121","v":523135.19},null,{"$f":"R119+R121","v":0},null,{"$f":"T119+T121","v":0},null,{"$f":"V119+V121","v":0},null,{"$f":"X119+X121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Total Value of I,PP&E (excl. Land & Earthworks)",null,"After",{"$f":"'IPP&E Reconciliation'!D$664-'IPP&E Reconciliation'!D$171-'IPP&E Reconciliation'!D$194-'IPP&E Reconciliation'!D$217-'IPP&E Reconciliation'!D$240-'IPP&E Reconciliation'!D$364","v":285779657},{"$f":"IF(ROUND(D129,0)>ROUND(D130,0),\"↑\",IF(ROUND(D129,0)=ROUND(D130,0),0,\"↓\"))","v":0},{"$f":"'IPP&E Reconciliation'!E$664-'IPP&E Reconciliation'!E$171-'IPP&E Reconciliation'!E$194-'IPP&E Reconciliation'!E$217-'IPP&E Reconciliation'!E$240-'IPP&E Reconciliation'!E$364","v":290536180},{"$f":"IF(ROUND(F129,0)>ROUND(F130,0),\"↑\",IF(ROUND(F129,0)=ROUND(F130,0),0,\"↓\"))","v":0},{"$f":"'IPP&E Reconciliation'!F$664-'IPP&E Reconciliation'!F$171-'IPP&E Reconciliation'!F$194-'IPP&E Reconciliation'!F$217-'IPP&E Reconciliation'!F$240-'IPP&E Reconciliation'!F$364","v":295375501},{"$f":"IF(ROUND(H129,0)>ROUND(H130,0),\"↑\",IF(ROUND(H129,0)=ROUND(H130,0),0,\"↓\"))","v":0},{"$f":"'IPP&E Reconciliation'!G$664-'IPP&E Reconciliation'!G$171-'IPP&E Reconciliation'!G$194-'IPP&E Reconciliation'!G$217-'IPP&E Reconciliation'!G$240-'IPP&E Reconciliation'!G$364","v":299608434},{"$f":"IF(ROUND(J129,0)>ROUND(J130,0),\"↑\",IF(ROUND(J129,0)=ROUND(J130,0),0,\"↓\"))","v":0},{"$f":"'IPP&E Reconciliation'!H$664-'IPP&E Reconciliation'!H$171-'IPP&E Reconciliation'!H$194-'IPP&E Reconciliation'!H$217-'IPP&E Reconciliation'!H$240-'IPP&E Reconciliation'!H$364","v":304071408},{"$f":"IF(ROUND(L129,0)>ROUND(L130,0),\"↑\",IF(ROUND(L129,0)=ROUND(L130,0),0,\"↓\"))","v":0},{"$f":"'IPP&E Reconciliation'!I$664-'IPP&E Reconciliation'!I$171-'IPP&E Reconciliation'!I$194-'IPP&E Reconciliation'!I$217-'IPP&E Reconciliation'!I$240-'IPP&E Reconciliation'!I$364","v":308850751},{"$f":"IF(ROUND(N129,0)>ROUND(N130,0),\"↑\",IF(ROUND(N129,0)=ROUND(N130,0),0,\"↓\"))","v":0},{"$f":"'IPP&E Reconciliation'!J$664-'IPP&E Reconciliation'!J$171-'IPP&E Reconciliation'!J$194-'IPP&E Reconciliation'!J$217-'IPP&E Reconciliation'!J$240-'IPP&E Reconciliation'!J$364","v":313898441},{"$f":"IF(ROUND(P129,0)>ROUND(P130,0),\"↑\",IF(ROUND(P129,0)=ROUND(P130,0),0,\"↓\"))","v":0},{"$f":"'IPP&E Reconciliation'!K$664-'IPP&E Reconciliation'!K$171-'IPP&E Reconciliation'!K$194-'IPP&E Reconciliation'!K$217-'IPP&E Reconciliation'!K$240-'IPP&E Reconciliation'!K$364","v":319320649},{"$f":"IF(ROUND(R129,0)>ROUND(R130,0),\"↑\",IF(ROUND(R129,0)=ROUND(R130,0),0,\"↓\"))","v":0},{"$f":"'IPP&E Reconciliation'!L$664-'IPP&E Reconciliation'!L$171-'IPP&E Reconciliation'!L$194-'IPP&E Reconciliation'!L$217-'IPP&E Reconciliation'!L$240-'IPP&E Reconciliation'!L$364","v":324940605},{"$f":"IF(ROUND(T129,0)>ROUND(T130,0),\"↑\",IF(ROUND(T129,0)=ROUND(T130,0),0,\"↓\"))","v":0},{"$f":"'IPP&E Reconciliation'!M$664-'IPP&E Reconciliation'!M$171-'IPP&E Reconciliation'!M$194-'IPP&E Reconciliation'!M$217-'IPP&E Reconciliation'!M$240-'IPP&E Reconciliation'!M$364","v":330766803},{"$f":"IF(ROUND(V129,0)>ROUND(V130,0),\"↑\",IF(ROUND(V129,0)=ROUND(V130,0),0,\"↓\"))","v":0},{"$f":"'IPP&E Reconciliation'!N$664-'IPP&E Reconciliation'!N$171-'IPP&E Reconciliation'!N$194-'IPP&E Reconciliation'!N$217-'IPP&E Reconciliation'!N$240-'IPP&E Reconciliation'!N$364","v":336805022},{"$f":"IF(ROUND(X129,0)>ROUND(X130,0),\"↑\",IF(ROUND(X129,0)=ROUND(X130,0),0,\"↓\"))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"IF(D130=0,0,1-(D132/D130))","v":1.2140595927722035},null,{"$f":"IF(F130=0,0,F132/F130)","v":-0.19394955998321142},null,{"$f":"IF(H130=0,0,H132/H130)","v":-0.17656766679224983},null,{"$f":"IF(J130=0,0,J132/J130)","v":-0.15717662353296979},null,{"$f":"IF(L130=0,0,L132/L130)","v":-0.13788096382636336},null,{"$f":"IF(N130=0,0,N132/N130)","v":-0.11913403414725113},null,{"$f":"IF(P130=0,0,P132/P130)","v":-0.10006270848282726},null,{"$f":"IF(R130=0,0,R132/R130)","v":-8.0714863365931824E-2},null,{"$f":"IF(T130=0,0,T132/T130)","v":-6.1431137000912774E-2},null,{"$f":"IF(V130=0,0,V132/V130)","v":-4.2450548889796803E-2},null,{"$f":"IF(X130=0,0,X132/X130)","v":-2.3632037561577949E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'KPI - Snapshot'!J$164","v":-2},null,{"$f":"'KPI - Snapshot'!M$164","v":-2},null,{"$f":"'KPI - Snapshot'!O$164","v":1},null,{"$f":"'KPI - Snapshot'!Q$164","v":-2},null,{"$f":"'KPI - Snapshot'!S$164","v":1},null,{"$f":"'KPI - Snapshot'!U$164","v":1},null,{"$f":"'KPI - Snapshot'!W$164","v":1},null,{"$f":"'KPI - Snapshot'!Y$164","v":1},null,{"$f":"'KPI - Snapshot'!AA$164","v":1},null,{"$f":"'KPI - Snapshot'!AC$164","v":1},null,{"$f":"'KPI - Snapshot'!AE$164","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Ratio","After",{"$f":"'KPI calculation'!G$7","v":-0.14411327542817742},null,{"$f":"'KPI calculation'!I$7","v":-6.8575465314467968E-2},null,{"$f":"'KPI calculation'!J$7","v":-1.7410724829169652E-2},null,{"$f":"'KPI calculation'!K$7","v":-7.1113819974260625E-2},null,{"$f":"'KPI calculation'!L$7","v":-3.7183353611769041E-2},null,{"$f":"'KPI calculation'!M$7","v":-1.2235409688572301E-2},null,{"$f":"'KPI calculation'!N$7","v":-8.3716700053362066E-3},null,{"$f":"'KPI calculation'!O$7","v":-4.7588779172156133E-3},null,{"$f":"'KPI calculation'!P$7","v":-2.8292678579219582E-3},null,{"$f":"'KPI calculation'!Q$7","v":1.7261092327500764E-3},null,{"$f":"'KPI calculation'!R$7","v":4.579397226181706E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Ratio","After",{"$f":"'KPI calculation'!G$8","v":0.64117309417585733},null,{"$f":"'KPI calculation'!I$8","v":0.63927786122647934},null,{"$f":"'KPI calculation'!J$8","v":0.64247909295015337},null,{"$f":"'KPI calculation'!K$8","v":0.69019594324665912},null,{"$f":"'KPI calculation'!L$8","v":0.6996823509005291},null,{"$f":"'KPI calculation'!M$8","v":0.70783167350230836},null,{"$f":"'KPI calculation'!N$8","v":0.71009627267195008},null,{"$f":"'KPI calculation'!O$8","v":0.71209290429544603},null,{"$f":"'KPI calculation'!P$8","v":0.71453306195318478},null,{"$f":"'KPI calculation'!Q$8","v":0.71656182475615449},null,{"$f":"'KPI calculation'!R$8","v":0.71877034572290255},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Ratio","After",{"$f":"'KPI calculation'!G$9","v":1.4357115889091108},null,{"$f":"'KPI calculation'!I$9","v":1.3981019684565759},null,{"$f":"'KPI calculation'!J$9","v":1.328966077696875},null,{"$f":"'KPI calculation'!K$9","v":1.3229713577040925},null,{"$f":"'KPI calculation'!L$9","v":1.3477893317099376},null,{"$f":"'KPI calculation'!M$9","v":1.5105356428550312},null,{"$f":"'KPI calculation'!N$9","v":1.9662991887141765},null,{"$f":"'KPI calculation'!O$9","v":2.3113253721646854},null,{"$f":"'KPI calculation'!P$9","v":2.6545738213615286},null,{"$f":"'KPI calculation'!Q$9","v":3.0012415241035466},null,{"$f":"'KPI calculation'!R$9","v":3.3497471429687762},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Ratio","After",{"$f":"'KPI calculation'!G$10","v":1.3908077634518505},null,{"$f":"'KPI calculation'!I$10","v":5.0983624108766952},null,{"$f":"'KPI calculation'!J$10","v":6.7556016594542392},null,{"$f":"'KPI calculation'!K$10","v":5.1074142126533477},null,{"$f":"'KPI calculation'!L$10","v":6.2430686026966171},null,{"$f":"'KPI calculation'!M$10","v":7.2585339416100254},null,{"$f":"'KPI calculation'!N$10","v":10.092860050190851},null,{"$f":"'KPI calculation'!O$10","v":0},null,{"$f":"'KPI calculation'!P$10","v":0},null,{"$f":"'KPI calculation'!Q$10","v":0},null,{"$f":"'KPI calculation'!R$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'KPI calculation'!G$10","v":1.3908077634518505},null,{"$f":"'KPI calculation'!I$10","v":5.0983624108766952},null,{"$f":"'KPI calculation'!J$10","v":6.7556016594542392},null,{"$f":"'KPI calculation'!K$10","v":5.1074142126533477},null,{"$f":"'KPI calculation'!L$10","v":6.2430686026966171},null,{"$f":"'KPI calculation'!M$10","v":7.2585339416100254},null,{"$f":"'KPI calculation'!N$10","v":10.092860050190851},null,{"$f":"'KPI calculation'!O$10","v":0},null,{"$f":"'KPI calculation'!P$10","v":0},null,{"$f":"'KPI calculation'!Q$10","v":0},null,{"$f":"'KPI calculation'!R$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'KPI calculation'!G$11","v":6.9947096869605388E-2},null,{"$f":"'KPI calculation'!I$11","v":7.0069425704723728E-2},null,{"$f":"'KPI calculation'!J$11","v":7.0443465624264651E-2},null,{"$f":"'KPI calculation'!K$11","v":7.0473355522472414E-2},null,{"$f":"'KPI calculation'!L$11","v":7.0500458827827267E-2},null,{"$f":"'KPI calculation'!M$11","v":7.0525032021678521E-2},null,{"$f":"'KPI calculation'!N$11","v":7.0277829035580247E-2},null,{"$f":"'KPI calculation'!O$11","v":7.0287326200773756E-2},null,{"$f":"'KPI calculation'!P$11","v":7.0296423902338118E-2},null,{"$f":"'KPI calculation'!Q$11","v":7.0305138769102299E-2},null,{"$f":"'KPI calculation'!R$11","v":7.0313486757454718E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'KPI calculation'!G$12","v":-1.5022471835695199},null,{"$f":"'KPI calculation'!I$12","v":-0.93305981999879617},null,{"$f":"'KPI calculation'!J$12","v":-0.71086673172552017},null,{"$f":"'KPI calculation'!K$12","v":-0.67280956386918023},null,{"$f":"'KPI calculation'!L$12","v":-0.65397399628961761},null,{"$f":"'KPI calculation'!M$12","v":-0.78500866658320845},null,{"$f":"'KPI calculation'!N$12","v":-1.0787593259613073},null,{"$f":"'KPI calculation'!O$12","v":-1.6701145586449542},null,{"$f":"'KPI calculation'!P$12","v":-2.2248286822828236},null,{"$f":"'KPI calculation'!Q$12","v":-2.7789954611141905},null,{"$f":"'KPI calculation'!R$12","v":-3.3310451694151362},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'KPI - Snapshot'!B$186","v":"Building & Infrastructure Renewals Ratio"},"Snapshot","After",{"$f":"'KPI - Snapshot'!J$186","v":-2},null,{"$f":"'KPI - Snapshot'!M$186","v":0},null,{"$f":"'KPI - Snapshot'!O$186","v":1},null,{"$f":"'KPI - Snapshot'!Q$186","v":0},null,{"$f":"'KPI - Snapshot'!S$186","v":0},null,{"$f":"'KPI - Snapshot'!U$186","v":1},null,{"$f":"'KPI - Snapshot'!W$186","v":1},null,{"$f":"'KPI - Snapshot'!Y$186","v":1},null,{"$f":"'KPI - Snapshot'!AA$186","v":1},null,{"$f":"'KPI - Snapshot'!AC$186","v":1},null,{"$f":"'KPI - Snapshot'!AE$186","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'KPI - Snapshot'!B$189","v":"Infrastructure Backlog Ratio"},"Snapshot","After",{"$f":"'KPI - Snapshot'!J$189","v":-2},null,{"$f":"'KPI - Snapshot'!M$189","v":-2},null,{"$f":"'KPI - Snapshot'!O$189","v":-2},null,{"$f":"'KPI - Snapshot'!Q$189","v":-2},null,{"$f":"'KPI - Snapshot'!S$189","v":-2},null,{"$f":"'KPI - Snapshot'!U$189","v":-2},null,{"$f":"'KPI - Snapshot'!W$189","v":-2},null,{"$f":"'KPI - Snapshot'!Y$189","v":-2},null,{"$f":"'KPI - Snapshot'!AA$189","v":-2},null,{"$f":"'KPI - Snapshot'!AC$189","v":-2},null,{"$f":"'KPI - Snapshot'!AE$189","v":-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'KPI - Snapshot'!B$192","v":"Asset Maintenance Ratio"},"Snapshot","After",{"$f":"'KPI - Snapshot'!J$192","v":0},null,{"$f":"'KPI - Snapshot'!M$192","v":0},null,{"$f":"'KPI - Snapshot'!O$192","v":1},null,{"$f":"'KPI - Snapshot'!Q$192","v":1},null,{"$f":"'KPI - Snapshot'!S$192","v":1},null,{"$f":"'KPI - Snapshot'!U$192","v":1},null,{"$f":"'KPI - Snapshot'!W$192","v":1},null,{"$f":"'KPI - Snapshot'!Y$192","v":1},null,{"$f":"'KPI - Snapshot'!AA$192","v":1},null,{"$f":"'KPI - Snapshot'!AC$192","v":1},null,{"$f":"'KPI - Snapshot'!AE$192","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'KPI - Snapshot'!B$195","v":"Capital Expenditure Ratio"},"Snapshot","After",{"$f":"'KPI - Snapshot'!J$195","v":1},null,{"$f":"'KPI - Snapshot'!M$195","v":0},null,{"$f":"'KPI - Snapshot'!O$195","v":1},null,{"$f":"'KPI - Snapshot'!Q$195","v":-2},null,{"$f":"'KPI - Snapshot'!S$195","v":-2},null,{"$f":"'KPI - Snapshot'!U$195","v":-2},null,{"$f":"'KPI - Snapshot'!W$195","v":-2},null,{"$f":"'KPI - Snapshot'!Y$195","v":0},null,{"$f":"'KPI - Snapshot'!AA$195","v":0},null,{"$f":"'KPI - Snapshot'!AC$195","v":0},null,{"$f":"'KPI - Snapshot'!AE$195","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'KPI - Snapshot'!J$195","v":1},null,{"$f":"'KPI - Snapshot'!M$195","v":0},null,{"$f":"'KPI - Snapshot'!O$195","v":1},null,{"$f":"'KPI - Snapshot'!Q$195","v":-2},null,{"$f":"'KPI - Snapshot'!S$195","v":-2},null,{"$f":"'KPI - Snapshot'!U$195","v":-2},null,{"$f":"'KPI - Snapshot'!W$195","v":-2},null,{"$f":"'KPI - Snapshot'!Y$195","v":0},null,{"$f":"'KPI - Snapshot'!AA$195","v":0},null,{"$f":"'KPI - Snapshot'!AC$195","v":0},null,{"$f":"'KPI - Snapshot'!AE$195","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'KPI calculation'!G$25","v":7.8174732579689307E-2},null,{"$f":"'KPI calculation'!I$25","v":3.4407215107946303E-2},null,{"$f":"'KPI calculation'!J$25","v":3.3324998313572267E-2},null,{"$f":"'KPI calculation'!K$25","v":3.1565608658014145E-2},null,{"$f":"'KPI calculation'!L$25","v":2.9871377389383495E-2},null,{"$f":"'KPI calculation'!M$25","v":2.8156763620896835E-2},null,{"$f":"'KPI calculation'!N$25","v":2.0353022289595894E-2},null,{"$f":"'KPI calculation'!O$25","v":0},null,{"$f":"'KPI calculation'!P$25","v":0},null,{"$f":"'KPI calculation'!Q$25","v":0},null,{"$f":"'KPI calculation'!R$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'KPI calculation'!G$26","v":0.31874519638909621},null,{"$f":"'KPI calculation'!I$26","v":0.33446137480178612},null,{"$f":"'KPI calculation'!J$26","v":0.34885432461937876},null,{"$f":"'KPI calculation'!K$26","v":0.38775092011868961},null,{"$f":"'KPI calculation'!L$26","v":0.40612111793093336},null,{"$f":"'KPI calculation'!M$26","v":0.42311140518548529},null,{"$f":"'KPI calculation'!N$26","v":0.4271597640611054},null,{"$f":"'KPI calculation'!O$26","v":0.43104582869601715},null,{"$f":"'KPI calculation'!P$26","v":0.43519976727796555},null,{"$f":"'KPI calculation'!Q$26","v":0.43910250073795226},null,{"$f":"'KPI calculation'!R$26","v":0.44311372756012485},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'KPI - Snapshot'!B$208","v":"Operating Performance Ratio 2)"},"Snapshot","After",{"$f":"'KPI - Snapshot'!J$208","v":-2},null,{"$f":"'KPI - Snapshot'!M$208","v":-2},null,{"$f":"'KPI - Snapshot'!O$208","v":1},null,{"$f":"'KPI - Snapshot'!Q$208","v":-2},null,{"$f":"'KPI - Snapshot'!S$208","v":1},null,{"$f":"'KPI - Snapshot'!U$208","v":1},null,{"$f":"'KPI - Snapshot'!W$208","v":1},null,{"$f":"'KPI - Snapshot'!Y$208","v":1},null,{"$f":"'KPI - Snapshot'!AA$208","v":1},null,{"$f":"'KPI - Snapshot'!AC$208","v":1},null,{"$f":"'KPI - Snapshot'!AE$208","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Ratio","After",{"$f":"'KPI calculation'!G$30","v":-0.14411327542817742},null,{"$f":"'KPI calculation'!I$30","v":-6.8575465314467968E-2},null,{"$f":"'KPI calculation'!J$30","v":-1.7410724829169652E-2},null,{"$f":"'KPI calculation'!K$30","v":-7.1113819974260625E-2},null,{"$f":"'KPI calculation'!L$30","v":-3.7183353611769041E-2},null,{"$f":"'KPI calculation'!M$30","v":-1.2235409688572301E-2},null,{"$f":"'KPI calculation'!N$30","v":-8.3716700053362066E-3},null,{"$f":"'KPI calculation'!O$30","v":-4.7588779172156133E-3},null,{"$f":"'KPI calculation'!P$30","v":-2.8292678579219582E-3},null,{"$f":"'KPI calculation'!Q$30","v":1.7261092327500764E-3},null,{"$f":"'KPI calculation'!R$30","v":4.579397226181706E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Ratio","After",{"$f":"'KPI calculation'!G$31","v":0.40213937817521533},null,{"$f":"'KPI calculation'!I$31","v":0.41626210242101558},null,{"$f":"'KPI calculation'!J$31","v":0.42751009708751925},null,{"$f":"'KPI calculation'!K$31","v":0.46889161669367835},null,{"$f":"'KPI calculation'!L$31","v":0.4849945566865323},null,{"$f":"'KPI calculation'!M$31","v":0.49974117738687313},null,{"$f":"'KPI calculation'!N$31","v":0.50343704715516702},null,{"$f":"'KPI calculation'!O$31","v":0.50693728096833157},null,{"$f":"'KPI calculation'!P$31","v":0.51074812683563686},null,{"$f":"'KPI calculation'!Q$31","v":0.51425988100337749},null,{"$f":"'KPI calculation'!R$31","v":0.51789495948013342},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Ratio","After",{"$f":"'KPI calculation'!G$32","v":1.4357115889091108},null,{"$f":"'KPI calculation'!I$32","v":1.3981019684565759},null,{"$f":"'KPI calculation'!J$32","v":1.328966077696875},null,{"$f":"'KPI calculation'!K$32","v":1.3229713577040925},null,{"$f":"'KPI calculation'!L$32","v":1.3477893317099376},null,{"$f":"'KPI calculation'!M$32","v":1.5105356428550312},null,{"$f":"'KPI calculation'!N$32","v":1.9662991887141765},null,{"$f":"'KPI calculation'!O$32","v":2.3113253721646854},null,{"$f":"'KPI calculation'!P$32","v":2.6545738213615286},null,{"$f":"'KPI calculation'!Q$32","v":3.0012415241035466},null,{"$f":"'KPI calculation'!R$32","v":3.3497471429687762},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'KPI calculation'!G$32","v":1.4357115889091108},null,{"$f":"'KPI calculation'!I$32","v":1.3981019684565759},null,{"$f":"'KPI calculation'!J$32","v":1.328966077696875},null,{"$f":"'KPI calculation'!K$32","v":1.3229713577040925},null,{"$f":"'KPI calculation'!L$32","v":1.3477893317099376},null,{"$f":"'KPI calculation'!M$32","v":1.5105356428550312},null,{"$f":"'KPI calculation'!N$32","v":1.9662991887141765},null,{"$f":"'KPI calculation'!O$32","v":2.3113253721646854},null,{"$f":"'KPI calculation'!P$32","v":2.6545738213615286},null,{"$f":"'KPI calculation'!Q$32","v":3.0012415241035466},null,{"$f":"'KPI calculation'!R$32","v":3.3497471429687762},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'KPI calculation'!G$33","v":1.3908077634518505},null,{"$f":"'KPI calculation'!I$33","v":5.0983624108766952},null,{"$f":"'KPI calculation'!J$33","v":6.7556016594542392},null,{"$f":"'KPI calculation'!K$33","v":5.1074142126533477},null,{"$f":"'KPI calculation'!L$33","v":6.2430686026966171},null,{"$f":"'KPI calculation'!M$33","v":7.2585339416100254},null,{"$f":"'KPI calculation'!N$33","v":10.092860050190851},null,{"$f":"'KPI calculation'!O$33","v":0},null,{"$f":"'KPI calculation'!P$33","v":0},null,{"$f":"'KPI calculation'!Q$33","v":0},null,{"$f":"'KPI calculation'!R$33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'KPI calculation'!G$34","v":1.4518496465430837},null,{"$f":"'KPI calculation'!I$34","v":0.98598009045751467},null,{"$f":"'KPI calculation'!J$34","v":1.1297174513264536},null,{"$f":"'KPI calculation'!K$34","v":0.8361644908307585},null,{"$f":"'KPI calculation'!L$34","v":0.86394913230574144},null,{"$f":"'KPI calculation'!M$34","v":0.93403144096627955},null,{"$f":"'KPI calculation'!N$34","v":0.93848475920041197},null,{"$f":"'KPI calculation'!O$34","v":0.96213403271439601},null,{"$f":"'KPI calculation'!P$34","v":0.96688217797283549},null,{"$f":"'KPI calculation'!Q$34","v":0.98411542347470859},null,{"$f":"'KPI calculation'!R$34","v":0.9928271066908454},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'KPI calculation'!G$35","v":2.7003172519210951E-2},null,{"$f":"'KPI calculation'!I$35","v":2.7911456026978174E-2},null,{"$f":"'KPI calculation'!J$35","v":2.8045147929275052E-2},null,{"$f":"'KPI calculation'!K$35","v":2.8114509447747113E-2},null,{"$f":"'KPI calculation'!L$35","v":2.7949768733870155E-2},null,{"$f":"'KPI calculation'!M$35","v":2.754260573697279E-2},null,{"$f":"'KPI calculation'!N$35","v":2.727271283706199E-2},null,{"$f":"'KPI calculation'!O$35","v":2.6998862151243665E-2},null,{"$f":"'KPI calculation'!P$35","v":2.6717264401833505E-2},null,{"$f":"'KPI calculation'!Q$35","v":2.6434317752648158E-2},null,{"$f":"'KPI calculation'!R$35","v":2.6140488828968439E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'KPI - Snapshot'!B$229","v":"Building & Infrastructure Renewals Ratio"},"Snapshot","After",{"$f":"'KPI - Snapshot'!J$229","v":-2},null,{"$f":"'KPI - Snapshot'!M$229","v":0},null,{"$f":"'KPI - Snapshot'!O$229","v":1},null,{"$f":"'KPI - Snapshot'!Q$229","v":0},null,{"$f":"'KPI - Snapshot'!S$229","v":0},null,{"$f":"'KPI - Snapshot'!U$229","v":1},null,{"$f":"'KPI - Snapshot'!W$229","v":1},null,{"$f":"'KPI - Snapshot'!Y$229","v":1},null,{"$f":"'KPI - Snapshot'!AA$229","v":1},null,{"$f":"'KPI - Snapshot'!AC$229","v":1},null,{"$f":"'KPI - Snapshot'!AE$229","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'KPI - Snapshot'!B$232","v":"Cash Expense Cover Ratio 2)"},"Snapshot","After",{"$f":"'KPI - Snapshot'!J$232","v":-2},null,{"$f":"'KPI - Snapshot'!M$232","v":-2},null,{"$f":"'KPI - Snapshot'!O$232","v":-2},null,{"$f":"'KPI - Snapshot'!Q$232","v":-2},null,{"$f":"'KPI - Snapshot'!S$232","v":-2},null,{"$f":"'KPI - Snapshot'!U$232","v":-2},null,{"$f":"'KPI - Snapshot'!W$232","v":-2},null,{"$f":"'KPI - Snapshot'!Y$232","v":-2},null,{"$f":"'KPI - Snapshot'!AA$232","v":0},null,{"$f":"'KPI - Snapshot'!AC$232","v":0},null,{"$f":"'KPI - Snapshot'!AE$232","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'KPI - Snapshot'!B$235","v":"Interest Cover Ratio"},"Snapshot","After",{"$f":"'KPI - Snapshot'!J$235","v":1},null,{"$f":"'KPI - Snapshot'!M$235","v":1},null,{"$f":"'KPI - Snapshot'!O$235","v":1},null,{"$f":"'KPI - Snapshot'!Q$235","v":1},null,{"$f":"'KPI - Snapshot'!S$235","v":1},null,{"$f":"'KPI - Snapshot'!U$235","v":1},null,{"$f":"'KPI - Snapshot'!W$235","v":1},null,{"$f":"'KPI - Snapshot'!Y$235","v":-2},null,{"$f":"'KPI - Snapshot'!AA$235","v":-2},null,{"$f":"'KPI - Snapshot'!AC$235","v":-2},null,{"$f":"'KPI - Snapshot'!AE$235","v":-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'KPI - Snapshot'!J$235","v":1},null,{"$f":"'KPI - Snapshot'!M$235","v":1},null,{"$f":"'KPI - Snapshot'!O$235","v":1},null,{"$f":"'KPI - Snapshot'!Q$235","v":1},null,{"$f":"'KPI - Snapshot'!S$235","v":1},null,{"$f":"'KPI - Snapshot'!U$235","v":1},null,{"$f":"'KPI - Snapshot'!W$235","v":1},null,{"$f":"'KPI - Snapshot'!Y$235","v":-2},null,{"$f":"'KPI - Snapshot'!AA$235","v":-2},null,{"$f":"'KPI - Snapshot'!AC$235","v":-2},null,{"$f":"'KPI - Snapshot'!AE$235","v":-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["2) different Calculation to OLG's Note 13 calculation for same ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'KPI - Snapshot'!J$242","v":""},null,{"$f":"'KPI - Snapshot'!M$242","v":""},null,{"$f":"'KPI - Snapshot'!O$242","v":""},null,{"$f":"'KPI - Snapshot'!Q$242","v":""},null,{"$f":"'KPI - Snapshot'!S$242","v":""},null,{"$f":"'KPI - Snapshot'!U$242","v":""},null,{"$f":"'KPI - Snapshot'!W$242","v":""},null,{"$f":"'KPI - Snapshot'!Y$242","v":""},null,{"$f":"'KPI - Snapshot'!AA$242","v":""},null,{"$f":"'KPI - Snapshot'!AC$242","v":""},null,{"$f":"'KPI - Snapshot'!AE$242","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'KPI - Snapshot'!J$245","v":""},null,{"$f":"'KPI - Snapshot'!M$245","v":""},null,{"$f":"'KPI - Snapshot'!O$245","v":""},null,{"$f":"'KPI - Snapshot'!Q$245","v":""},null,{"$f":"'KPI - Snapshot'!S$245","v":""},null,{"$f":"'KPI - Snapshot'!U$245","v":""},null,{"$f":"'KPI - Snapshot'!W$245","v":""},null,{"$f":"'KPI - Snapshot'!Y$245","v":""},null,{"$f":"'KPI - Snapshot'!AA$245","v":""},null,{"$f":"'KPI - Snapshot'!AC$245","v":""},null,{"$f":"'KPI - Snapshot'!AE$245","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Ratio","After",{"$f":"'KPI calculation'!G$46","v":-0.19369496463056532},null,{"$f":"'KPI calculation'!I$46","v":-0.10249249435628166},null,{"$f":"'KPI calculation'!J$46","v":-2.6085721790240393E-2},null,{"$f":"'KPI calculation'!K$46","v":-9.9050242469911801E-2},null,{"$f":"'KPI calculation'!L$46","v":-5.1141244756263728E-2},null,{"$f":"'KPI calculation'!M$46","v":-1.6628412438965998E-2},null,{"$f":"'KPI calculation'!N$46","v":-1.1342260652139812E-2},null,{"$f":"'KPI calculation'!O$46","v":-6.4301510901486024E-3},null,{"$f":"'KPI calculation'!P$46","v":-3.8112629490032112E-3},null,{"$f":"'KPI calculation'!Q$46","v":2.3182237477734654E-3},null,{"$f":"'KPI calculation'!R$46","v":6.1319893095143994E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Ratio","After",{"$f":"'KPI calculation'!G$47","v":-3822412},null,{"$f":"'KPI calculation'!I$47","v":-932761.85000000149},null,{"$f":"'KPI calculation'!J$47","v":-191975.99000000209},null,{"$f":"'KPI calculation'!K$47","v":53108.410000000149},null,{"$f":"'KPI calculation'!L$47","v":141599.89000000432},null,{"$f":"'KPI calculation'!M$47","v":400661.09000001103},null,{"$f":"'KPI calculation'!N$47","v":647325.81000000983},null,{"$f":"'KPI calculation'!O$47","v":1154103.5199999958},null,{"$f":"'KPI calculation'!P$47","v":1209167.900000006},null,{"$f":"'KPI calculation'!Q$47","v":1284246.3800000101},null,{"$f":"'KPI calculation'!R$47","v":1358443.3200000077},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'KPI - Snapshot'!J$251","v":""},null,{"$f":"'KPI - Snapshot'!M$251","v":""},null,{"$f":"'KPI - Snapshot'!O$251","v":""},null,{"$f":"'KPI - Snapshot'!Q$251","v":""},null,{"$f":"'KPI - Snapshot'!S$251","v":""},null,{"$f":"'KPI - Snapshot'!U$251","v":""},null,{"$f":"'KPI - Snapshot'!W$251","v":""},null,{"$f":"'KPI - Snapshot'!Y$251","v":""},null,{"$f":"'KPI - Snapshot'!AA$251","v":""},null,{"$f":"'KPI - Snapshot'!AC$251","v":""},null,{"$f":"'KPI - Snapshot'!AE$251","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'KPI calculation'!G$49","v":1.4282784301089053E-2},null,{"$f":"'KPI calculation'!I$49","v":1.2853503971595999E-2},null,{"$f":"'KPI calculation'!J$49","v":1.0489652935023172E-2},null,{"$f":"'KPI calculation'!K$49","v":8.2297605095020092E-3},null,{"$f":"'KPI calculation'!L$49","v":5.4994455962629621E-3},null,{"$f":"'KPI calculation'!M$49","v":1.9148421956248552E-3},null,{"$f":"'KPI calculation'!N$49","v":-1.9970429383321096E-3},null,{"$f":"'KPI calculation'!O$49","v":-5.762913002285661E-3},null,{"$f":"'KPI calculation'!P$49","v":-9.6946523086851952E-3},null,{"$f":"'KPI calculation'!Q$49","v":-1.3845317498770575E-2},null,{"$f":"'KPI calculation'!R$49","v":-1.8211299631773089E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Other Debtor Outstanding Percentage","Snapshot","After",{"$f":"'KPI - Snapshot'!J$266","v":""},null,{"$f":"'KPI - Snapshot'!M$266","v":""},null,{"$f":"'KPI - Snapshot'!O$266","v":""},null,{"$f":"'KPI - Snapshot'!Q$266","v":""},null,{"$f":"'KPI - Snapshot'!S$266","v":""},null,{"$f":"'KPI - Snapshot'!U$266","v":""},null,{"$f":"'KPI - Snapshot'!W$266","v":""},null,{"$f":"'KPI - Snapshot'!Y$266","v":""},null,{"$f":"'KPI - Snapshot'!AA$266","v":""},null,{"$f":"'KPI - Snapshot'!AC$266","v":""},null,{"$f":"'KPI - Snapshot'!AE$266","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Asset Renewal Ratio (all assets)","Snapshot","After",{"$f":"'KPI - Snapshot'!J$269","v":-2},null,{"$f":"'KPI - Snapshot'!M$269","v":0},null,{"$f":"'KPI - Snapshot'!O$269","v":1},null,{"$f":"'KPI - Snapshot'!Q$269","v":-2},null,{"$f":"'KPI - Snapshot'!S$269","v":0},null,{"$f":"'KPI - Snapshot'!U$269","v":0},null,{"$f":"'KPI - Snapshot'!W$269","v":0},null,{"$f":"'KPI - Snapshot'!Y$269","v":0},null,{"$f":"'KPI - Snapshot'!AA$269","v":0},null,{"$f":"'KPI - Snapshot'!AC$269","v":0},null,{"$f":"'KPI - Snapshot'!AE$269","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Ratio","After",{"$f":"'KPI calculation'!G$55","v":0.73982683982683983},null,{"$f":"'KPI calculation'!I$55","v":0.9799088125956702},null,{"$f":"'KPI calculation'!J$55","v":1.0402086974615063},null,{"$f":"'KPI calculation'!K$55","v":0.7796716094552929},null,{"$f":"'KPI calculation'!L$55","v":0.85787244976659216},null,{"$f":"'KPI calculation'!M$55","v":0.97113582248046493},null,{"$f":"'KPI calculation'!N$55","v":1.0134103094034379},null,{"$f":"'KPI calculation'!O$55","v":1.0680971749241659},null,{"$f":"'KPI calculation'!P$55","v":1.1072345136501516},null,{"$f":"'KPI calculation'!Q$55","v":1.1482963167475724},null,{"$f":"'KPI calculation'!R$55","v":1.1902764158576054},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'KPI calculation'!G$55","v":0.73982683982683983},null,{"$f":"'KPI calculation'!I$55","v":0.9799088125956702},null,{"$f":"'KPI calculation'!J$55","v":1.0402086974615063},null,{"$f":"'KPI calculation'!K$55","v":0.7796716094552929},null,{"$f":"'KPI calculation'!L$55","v":0.85787244976659216},null,{"$f":"'KPI calculation'!M$55","v":0.97113582248046493},null,{"$f":"'KPI calculation'!N$55","v":1.0134103094034379},null,{"$f":"'KPI calculation'!O$55","v":1.0680971749241659},null,{"$f":"'KPI calculation'!P$55","v":1.1072345136501516},null,{"$f":"'KPI calculation'!Q$55","v":1.1482963167475724},null,{"$f":"'KPI calculation'!R$55","v":1.1902764158576054},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Asset Maintenance Gap / Maintenance required","Snapshot","After",{"$f":"'KPI - Snapshot'!J$275","v":""},null,{"$f":"'KPI - Snapshot'!M$275","v":""},null,{"$f":"'KPI - Snapshot'!O$275","v":""},null,{"$f":"'KPI - Snapshot'!Q$275","v":""},null,{"$f":"'KPI - Snapshot'!S$275","v":""},null,{"$f":"'KPI - Snapshot'!U$275","v":""},null,{"$f":"'KPI - Snapshot'!W$275","v":""},null,{"$f":"'KPI - Snapshot'!Y$275","v":""},null,{"$f":"'KPI - Snapshot'!AA$275","v":""},null,{"$f":"'KPI - Snapshot'!AC$275","v":""},null,{"$f":"'KPI - Snapshot'!AE$275","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'KPI - Snapshot'!J$275","v":""},null,{"$f":"'KPI - Snapshot'!M$275","v":""},null,{"$f":"'KPI - Snapshot'!O$275","v":""},null,{"$f":"'KPI - Snapshot'!Q$275","v":""},null,{"$f":"'KPI - Snapshot'!S$275","v":""},null,{"$f":"'KPI - Snapshot'!U$275","v":""},null,{"$f":"'KPI - Snapshot'!W$275","v":""},null,{"$f":"'KPI - Snapshot'!Y$275","v":""},null,{"$f":"'KPI - Snapshot'!AA$275","v":""},null,{"$f":"'KPI - Snapshot'!AC$275","v":""},null,{"$f":"'KPI - Snapshot'!AE$275","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Ratio","After",{"$f":"'KPI calculation'!G$56","v":0.9794789024671432},null,{"$f":"'KPI calculation'!I$56","v":0.96897810218978098},null,{"$f":"'KPI calculation'!J$56","v":1.106344547301874},null,{"$f":"'KPI calculation'!K$56","v":1.1189358372456963},null,{"$f":"'KPI calculation'!L$56","v":1.131252766710934},null,{"$f":"'KPI calculation'!M$56","v":1.1439526730937775},null,{"$f":"'KPI calculation'!N$56","v":1.1325379609544468},null,{"$f":"'KPI calculation'!O$56","v":1.1325379609544468},null,{"$f":"'KPI calculation'!P$56","v":1.1325379609544468},null,{"$f":"'KPI calculation'!Q$56","v":1.1322923443938409},null,{"$f":"'KPI calculation'!R$56","v":1.1322923443938409},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Before",{"$f":"'KPI calculation'!G$56","v":0.9794789024671432},null,{"$f":"'KPI calculation'!I$56","v":0.96897810218978098},null,{"$f":"'KPI calculation'!J$56","v":1.106344547301874},null,{"$f":"'KPI calculation'!K$56","v":1.1189358372456963},null,{"$f":"'KPI calculation'!L$56","v":1.131252766710934},null,{"$f":"'KPI calculation'!M$56","v":1.1439526730937775},null,{"$f":"'KPI calculation'!N$56","v":1.1325379609544468},null,{"$f":"'KPI calculation'!O$56","v":1.1325379609544468},null,{"$f":"'KPI calculation'!P$56","v":1.1325379609544468},null,{"$f":"'KPI calculation'!Q$56","v":1.1322923443938409},null,{"$f":"'KPI calculation'!R$56","v":1.1322923443938409},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"S94 - Plan Summary","index":42,"n_rows":132,"n_cols":29,"rows_kept":132,"cut":false,"hidden":false,"merged":[[1,5,1,15]]}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide","hide","hide","hide","hide","hide","hide","hide","hide","hide"," "," "," "]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,"Current",null,"Projected Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"\"DEVELOPER CONTRIBUTIONS - SUMMARY - \"&UPPER(general_fund_name)","v":"DEVELOPER CONTRIBUTIONS - SUMMARY - GENERAL FUND"},"Total",null,"Year",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Starting_year_general+10&\"/\"&RIGHT(Starting_year_general+11,2)&\" &\"","v":"2025/26 &"},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},"Projected",null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},"Beyond Plan",null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Operating Income","Note:",null,"Additional Income NOT budgeted for is added to Operating Contributions budgeted for in the database.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Grants & Contributions provided for Operating Purposes (budgeted for)",{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!D8)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F8)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H8)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I8)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J8)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K8)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L8)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M8)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N8)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O8)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P8)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q8)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R8)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additional Contributions provided for Operating Purposes (NOT budgeted for)",{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!D9)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F9)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H9)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I9)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J9)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K9)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L9)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M9)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N9)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O9)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P9)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q9)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R9)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total Grants & Contributions provided for Operating Purposes",{"$f":"SUM(B8:B9)","v":0},null,{"$f":"SUM(D8:D9)","v":0},null,{"$f":"SUM(F8:F9)","v":0},{"$f":"SUM(G8:G9)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Capital Income","Note:",null,"Additional Income NOT budgeted for is added to Capital Contributions budgeted for in the database.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Grants & Contributions provided for Capital Purposes (budgeted for)",{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!D13)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F13)","v":604230},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H13)","v":149998.47000000006},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I13)","v":156283.42000000001},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J13)","v":163222.40000000002},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K13)","v":170469.48000000004},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L13)","v":178890.67000000004},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M13)","v":187727.87},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N13)","v":197001.62999999995},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O13)","v":206733.51000000004},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P13)","v":216946.14999999997},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q13)","v":227663.29999999996},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R13)","v":-2459166.9},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additional Contributions provided for Capital Purposes - in cash (NOT budgeted for)",{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!D14)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F14)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H14)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I14)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J14)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K14)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L14)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M14)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N14)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O14)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P14)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q14)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R14)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additional Contributions provided for Capital Purposes - in kind (NOT budgeted for)",{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!D15)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F15)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H15)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I15)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J15)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K15)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L15)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M15)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N15)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O15)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P15)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q15)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R15)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total Grants & Contributions provided for Capital Purposes",{"$f":"SUM(B13:B15)","v":0},null,{"$f":"SUM(D13:D15)","v":604230},null,149998.47000000006,156283.42000000001,163222.40000000002,170469.48000000004,178890.67000000004,187727.87,197001.62999999995,206733.51000000004,216946.14999999997,227663.29999999996,-2459166.9,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["1. Operating Expenditure (funded from S94)","Note:",null,"Additional Expenses NOT budgeted for is added to Operating Expenses budgeted for in the database.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Transfer from Reserves for operating expenditure (budgeted for)",{"$f":"SUM(D20:P20)","v":6730828},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F20)","v":555000},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H20)","v":1265000},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I20)","v":644375},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J20)","v":546228},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K20)","v":516390},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L20)","v":532104},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M20)","v":548297},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N20)","v":507558},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O20)","v":522785},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P20)","v":538469},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q20)","v":554622},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R20)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Manual Adjustment to reduce Transfer from Reserves for capital expenditure (budgeted for)",0,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F21)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H21)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I21)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J21)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K21)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L21)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M21)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N21)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O21)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P21)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q21)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R21)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additional Employee Costs (NOT budgeted for)",0,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F22)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H22)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I22)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J22)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K22)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L22)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M22)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N22)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O22)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P22)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q22)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R22)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additional Borrowing Costs (NOT budgeted for)",0,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F23)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H23)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I23)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J23)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K23)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L23)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M23)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N23)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O23)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P23)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q23)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R23)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additional Materials & Contracts (NOT budgeted for)",0,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F24)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H24)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I24)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J24)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K24)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L24)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M24)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N24)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O24)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P24)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q24)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R24)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additional Other Expenses (NOT budgeted for)",0,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F25)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H25)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I25)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J25)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K25)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L25)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M25)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N25)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O25)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P25)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q25)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R25)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total Operating Expenses",{"$f":"SUM(B22:B25)","v":0},null,{"$f":"SUM(D22:D25)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["2. Capital Expenditure / Assets (funded from S94)","Note:",null,"Additional Expenses NOT budgeted for is added to Capital Expenses budgeted for in the database.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Capital WIP",{"$f":"SUM(D29:P29)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F29)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H29)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I29)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J29)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K29)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L29)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M29)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N29)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O29)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P29)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q29)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R29)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Plant & Equipment",{"$f":"SUM(D30:P30)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F30)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H30)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I30)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J30)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K30)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L30)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M30)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N30)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O30)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P30)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q30)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R30)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Office Equipment",0,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F31)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H31)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I31)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J31)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K31)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L31)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M31)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N31)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O31)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P31)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q31)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R31)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Furniture & Fittings",0,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F32)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H32)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I32)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J32)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K32)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L32)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M32)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N32)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O32)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P32)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q32)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R32)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Plant & Equipment (under Finance Lease)",0,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F33)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H33)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I33)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J33)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K33)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L33)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M33)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N33)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O33)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P33)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q33)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R33)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Operational Land",0,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F34)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H34)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I34)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J34)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K34)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L34)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M34)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N34)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O34)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P34)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q34)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R34)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Community Land",102250,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F35)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H35)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I35)","v":102250},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J35)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K35)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L35)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M35)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N35)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O35)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P35)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q35)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R35)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Land under Roads",0,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F36)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H36)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I36)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J36)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K36)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L36)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M36)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N36)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O36)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P36)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q36)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R36)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Land Improvements - non-depreciable",0,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F37)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H37)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I37)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J37)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K37)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L37)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M37)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N37)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O37)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P37)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q37)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R37)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Land Improvements - depreciable",0,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F38)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H38)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I38)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J38)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K38)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L38)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M38)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N38)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O38)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P38)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q38)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R38)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Buildings",0,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F39)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H39)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I39)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J39)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K39)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L39)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M39)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N39)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O39)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P39)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q39)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R39)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other Structures",0,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F40)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H40)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I40)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J40)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K40)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L40)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M40)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N40)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O40)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P40)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q40)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R40)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Roads",5240829,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F41)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H41)","v":1120000},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I41)","v":409000},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J41)","v":419225},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K41)","v":429706},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L41)","v":442597},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M41)","v":455875},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N41)","v":469551},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O41)","v":483637},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P41)","v":498147},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q41)","v":513091},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R41)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Bridges",0,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F42)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H42)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I42)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J42)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K42)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L42)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M42)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N42)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O42)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P42)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q42)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R42)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Footpaths",749251,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F43)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H43)","v":80000},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I43)","v":112475},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J43)","v":62884},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K43)","v":64456},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L43)","v":66390},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M43)","v":68381},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N43)","v":70433},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O43)","v":72546},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P43)","v":74722},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q43)","v":76964},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R43)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Bulk Earthworks (non-depreciable)",0,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F44)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H44)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I44)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J44)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K44)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L44)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M44)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N44)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O44)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P44)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q44)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R44)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Stormwater Drainage",0,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F45)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H45)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I45)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J45)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K45)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L45)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M45)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N45)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O45)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P45)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q45)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R45)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Water Supply Network",0,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F46)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H46)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I46)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J46)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K46)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L46)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M46)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N46)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O46)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P46)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q46)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R46)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Sewerage Network",0,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F47)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H47)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I47)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J47)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K47)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L47)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M47)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N47)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O47)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P47)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q47)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R47)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Heritage Collections",0,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F48)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H48)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I48)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J48)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K48)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L48)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M48)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N48)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O48)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P48)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q48)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R48)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Library Books",0,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F49)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H49)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I49)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J49)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K49)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L49)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M49)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N49)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O49)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P49)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q49)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R49)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other Assets",0,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F50)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H50)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I50)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J50)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K50)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L50)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M50)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N50)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O50)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P50)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q50)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R50)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Remediation Assets",0,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F51)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H51)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I51)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J51)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K51)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L51)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M51)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N51)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O51)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P51)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q51)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R51)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Historical Data'!A454","v":"Swimming Pools"},0,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F52)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H52)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I52)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J52)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K52)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L52)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M52)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N52)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O52)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P52)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q52)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R52)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Historical Data'!A456","v":"Other Open Space/Recreational Assets"},0,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F53)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H53)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I53)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J53)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K53)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L53)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M53)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N53)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O53)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P53)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q53)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R53)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Historical Data'!A458","v":""},0,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F54)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H54)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I54)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J54)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K54)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L54)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M54)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N54)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O54)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P54)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q54)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R54)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Historical Data'!A460","v":""},0,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F55)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H55)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I55)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J55)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K55)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L55)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M55)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N55)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O55)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P55)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q55)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R55)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Assets not allocated",-6092330,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F56)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H56)","v":-1200000},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I56)","v":-623725},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J56)","v":-482109},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K56)","v":-494162},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L56)","v":-508987},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M56)","v":-524256},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N56)","v":-539984},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O56)","v":-556183},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P56)","v":-572869},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q56)","v":-590055},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R56)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additional Capital Expenses (NOT budgeted for)",0,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F57)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H57)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I57)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J57)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K57)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L57)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M57)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N57)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O57)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P57)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q57)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R57)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Sub Total - Capital Expenditure",{"$f":"SUM(B28:B57)","v":0},null,{"$f":"SUM(D28:D57)","v":0},null,{"$f":"SUM(F28:F57)","v":0},{"$f":"SUM(G28:G57)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["3. Recurring Maintenance associated with S94 Capex (funded from General Revenue)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["per S94 CAPEX Schedule",null,null,null,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H62)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I62)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J62)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K62)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L62)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M62)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N62)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O62)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P62)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q62)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R62)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Adjustments",null,null,null,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H63)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I63)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J63)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K63)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L63)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M63)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N63)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O63)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P63)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q63)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R63)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F54)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!G54)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H54)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I54)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J54)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K54)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L54)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M54)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N54)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O54)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P54)","v":0},null,false,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,{"$f":"IF(R64=FALSE,\"Maintenance costs are already budgeted for in the database.\",\"Maintenance costs are in ADDITION to amounts budgeted for in the database.\")","v":"Maintenance costs are already budgeted for in the database."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["4. Depreciations associated with S94 Capex (funded from General Revenue)",null,null,null,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H66)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I66)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J66)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K66)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L66)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M66)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N66)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O66)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P66)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q66)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R66)","v":0},null,false,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,{"$f":"IF(R66=FALSE,\"Depreciation costs are already budgeted for in the database.\",\"Depreciation costs are in ADDITION to amounts budgeted for in the database.\")","v":"Depreciation costs are already budgeted for in the database."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Opening",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P3","v":"2025/26 &"},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Reserves Reconciliation","Balance",null,{"$f":"D4","v":"2014/15"},null,{"$f":"F4","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","Beyond Plan",null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Opening Balance",null,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F71)","v":7036315.4100000001},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H71)","v":7085545.4100000001},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I71)","v":5970545.4100000001},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J71)","v":5483578.4100000001},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K71)","v":5102534.41},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L71)","v":4759488.41},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M71)","v":4409292.41},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N71)","v":4051889.41},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O71)","v":3744655.41},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P71)","v":3432090.41},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q71)","v":3114226.41},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R71)","v":2791107.41},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["plus Contributions",null,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F72)","v":604230},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H72)","v":149998.47000000006},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I72)","v":156283.42000000001},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J72)","v":163222.40000000002},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K72)","v":170469.48000000004},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L72)","v":178890.67000000004},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M72)","v":187727.87},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N72)","v":197001.62999999995},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O72)","v":206733.51000000004},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P72)","v":216946.14999999997},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q72)","v":227663.29999999996},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R72)","v":-2459166.9},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["plus Interest",null,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F73)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H73)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I73)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J73)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K73)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L73)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M73)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N73)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O73)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P73)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q73)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R73)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["plus/(less) adjustment on Interest",null,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F74)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H74)","v":1.5299999999406282},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I74)","v":1124.5799999999872},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J74)","v":1961.5999999999767},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K74)","v":2874.5199999999604},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L74)","v":3017.3299999999581},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M74)","v":3166.1300000000047},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N74)","v":3322.3700000000536},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O74)","v":3486.4899999999616},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P74)","v":3658.8500000000349},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q74)","v":3839.7000000000407},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R74)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["less Capital Expenditure",null,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F75)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H75)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I75)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J75)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K75)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L75)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M75)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N75)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O75)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P75)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q75)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R75)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["less Operating Expenditure",null,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F76)","v":-555000},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H76)","v":-1265000},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I76)","v":-644375},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J76)","v":-546228},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K76)","v":-516390},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L76)","v":-532104},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M76)","v":-548297},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N76)","v":-507558},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O76)","v":-522785},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P76)","v":-538469},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q76)","v":-554622},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R76)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Less operating Net Reserve Transfers (thru database)",null,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F77)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H77)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I77)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J77)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K77)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L77)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M77)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N77)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O77)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P77)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q77)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R77)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Closing Balance",null,null,{"$f":"SUM(D71:D77)","v":7085545.4100000001},null,{"$f":"SUM(F71:F77)","v":5970545.4100000001},5483578.4100000001,5102534.41,4759488.41,4409292.41,4051889.41,3744655.41,3432090.41,3114226.41,2791107.41,331940.51000000024,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Funds Actually Available - Opening Balance",null,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F80)","v":7036315.4100000001},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H80)","v":7085545.4100000001},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I80)","v":5970545.4100000001},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J80)","v":5483578.4100000001},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K80)","v":5102534.41},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L80)","v":4759488.41},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M80)","v":4409292.41},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N80)","v":4051889.41},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O80)","v":3744655.41},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P80)","v":3432090.41},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q80)","v":3114226.41},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R80)","v":2791107.41},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["less Lent to Other Plans",null,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F81)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H81)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I81)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J81)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K81)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L81)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M81)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N81)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O81)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P81)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q81)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R81)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["plus Repaid by Other Plans",null,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F82)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H82)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I82)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J82)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K82)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L82)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M82)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N82)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O82)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P82)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q82)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R82)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["plus Borrowed from Other Plans",null,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F83)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H83)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I83)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J83)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K83)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L83)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M83)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N83)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O83)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P83)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q83)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R83)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["less Repaid to Other Plans",null,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F84)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H84)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I84)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J84)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K84)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L84)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M84)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N84)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O84)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P84)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q84)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R84)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["plus Borrowed from Council's General Funds",null,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F85)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H85)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I85)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J85)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K85)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L85)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M85)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N85)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O85)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P85)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q85)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R85)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["less Repaid to Council's General Funds",null,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F86)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H86)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I86)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J86)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K86)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L86)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M86)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N86)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O86)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P86)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q86)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R86)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["plus Borrowed from External Sources",null,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F87)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H87)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I87)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J87)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K87)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L87)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M87)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N87)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O87)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P87)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q87)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R87)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["less Repaid to external sources - Principal",null,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F88)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H88)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I88)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J88)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K88)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L88)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M88)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N88)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O88)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P88)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q88)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R88)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["less Repaid to external sources - Interest",null,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F89)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H89)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I89)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J89)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K89)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L89)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M89)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N89)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O89)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P89)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q89)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R89)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["plus Contributions & Interest",null,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F90)","v":604230},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H90)","v":150000},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I90)","v":157408},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J90)","v":165184},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K90)","v":173344},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L90)","v":181908},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M90)","v":190894},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N90)","v":200324},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O90)","v":210220},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P90)","v":220605},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q90)","v":231503},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R90)","v":-2459166.9},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["less Capital Expenditure",null,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F91)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H91)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I91)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J91)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K91)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L91)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M91)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N91)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O91)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P91)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q91)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R91)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["less Operating Expenditure",null,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F92)","v":-555000},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H92)","v":-1265000},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I92)","v":-644375},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J92)","v":-546228},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K92)","v":-516390},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L92)","v":-532104},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M92)","v":-548297},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N92)","v":-507558},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O92)","v":-522785},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P92)","v":-538469},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q92)","v":-554622},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R92)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Less operating Net Reserve Transfers (thru database)",null,null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F93)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H93)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I93)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J93)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K93)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L93)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M93)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N93)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O93)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P93)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q93)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R93)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Funds Actually Available - Closing Balance",null,null,{"$f":"SUM(D80:D93)","v":7085545.4100000001},null,{"$f":"SUM(F80:F93)","v":5970545.4100000001},5483578.4100000001,5102534.41,4759488.41,4409292.41,4051889.41,3744655.41,3432090.41,3114226.41,2791107.41,331940.51000000024,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Net Balance due from / (payable to):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["- Other S94 Plans",{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!D97)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F97)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H97)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I97)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J97)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K97)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L97)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M97)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N97)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O97)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P97)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q97)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R97)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["- Councils General Funds",{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!D98)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F98)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H98)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I98)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J98)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K98)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L98)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M98)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N98)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O98)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P98)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q98)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R98)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["- External Sources",{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!D99)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!F99)","v":0},null,{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!H99)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!I99)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!J99)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!K99)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!L99)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!M99)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!N99)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!O99)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!P99)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!Q99)","v":0},{"$f":"SUM('S94 Plans -->:<-- S94 Plans'!R99)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total S94 Balance due from / payable to other funding sources",null,null,{"$f":"SUM(D96:D99)","v":0},null,{"$f":"SUM(F96:F99)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Check that all capital expenditure have been allocated to Plans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Check that all operating expenditure have been allocated to Plans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,{"$f":"-SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"<>\")+SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$G$10:$G$4927,E$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Deferrals",null,null,{"$f":"-SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$AS$10:$AS$4927,D$4,'CAPEX program'!$G$10:$G$4927,\"<>\",'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)+SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$G$10:$G$4927,D$4,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"-SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$AS$10:$AS$4927,F$4,'CAPEX program'!$G$10:$G$4927,\"<>\",'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)+SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$G$10:$G$4927,F$4,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"<>\",'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)+SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"<>\",'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)+SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"<>\",'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)+SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"<>\",'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)+SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"<>\",'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)+SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"<>\",'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)+SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"<>\",'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)+SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"<>\",'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)+SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"<>\",'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)+SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"<>\",'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)+SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Deletion",null,null,{"$f":"-SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$AS$10:$AS$4927,D$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"=yes\",'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)-SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$G$10:$G$4927,D$4,'CAPEX program'!$H$10:$H$4927,\"=yes\",'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"-SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$AS$10:$AS$4927,F$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"=yes\",'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)-SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$G$10:$G$4927,F$4,'CAPEX program'!$H$10:$H$4927,\"=yes\",'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"=yes\",'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)-SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"=yes\",'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"=yes\",'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)-SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"=yes\",'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"=yes\",'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)-SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"=yes\",'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"=yes\",'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)-SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"=yes\",'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"=yes\",'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)-SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"=yes\",'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"=yes\",'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)-SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"=yes\",'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"=yes\",'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)-SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"=yes\",'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"=yes\",'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)-SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"=yes\",'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"=yes\",'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)-SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"=yes\",'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"=yes\",'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)-SUMIFS('CAPEX program'!$BG$10:$BG$4927,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"=yes\",'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr)","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additonal Operating Income",null,null,{"$f":"D9","v":0},null,{"$f":"F9","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additonal Capital Income",null,null,{"$f":"D14+D15","v":0},null,{"$f":"F14+F15","v":0},{"$f":"G14+G15","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additional Operating Expenses",null,null,{"$f":"SUM(D22:D25)","v":0},null,{"$f":"SUM(F22:F25)","v":0},{"$f":"SUM(G22:G25)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additional Capital Expenses",null,null,{"$f":"D57","v":0},null,{"$f":"F57","v":0},{"$f":"G57","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Major Capex",null,null,{"$f":"'S94 - Not under Plan'!F107","v":0},null,{"$f":"'S94 - Not under Plan'!H107","v":0},{"$f":"'S94 - Not under Plan'!I107","v":0},{"$f":"'S94 - Not under Plan'!J107","v":0},{"$f":"'S94 - Not under Plan'!K107","v":0},{"$f":"'S94 - Not under Plan'!L107","v":0},{"$f":"'S94 - Not under Plan'!M107","v":0},{"$f":"'S94 - Not under Plan'!N107","v":0},{"$f":"'S94 - Not under Plan'!O107","v":0},{"$f":"'S94 - Not under Plan'!P107","v":0},{"$f":"'S94 - Not under Plan'!Q107","v":0},{"$f":"'S94 - Not under Plan'!R107","v":0},null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"S94 Plans","index":43,"n_rows":8,"n_cols":2,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
["Plan No.","Plan Description"]
["1","S94 Plan 1 General"]
["NUP","Not under Plan"]

{"sheet":"S94 Plans -->","index":44,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Start Section "]
[]
[]
[]
[null,null,null,"Developer Contribution Plans"]
[]
[]
[]
[null,null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"}]

{"sheet":"S94 specific Plans -->","index":45,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Start Section"]
[]
[]
[]
[null,null,null,"Developer Contribution Plans - Specific Plans"]
[]
[]
[]
[null,null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"}]

{"sheet":"S94 - Plan 1","index":46,"n_rows":121,"n_cols":133,"rows_kept":121,"cut":false,"hidden":false,"merged":[[2,7,2,17]]}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide"," "," "," "]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"\"DEVELOPER CONTRIBUTIONS - \"&UPPER(general_fund_name)","v":"DEVELOPER CONTRIBUTIONS - GENERAL FUND"},null,null,null,null,"Current",null,"Projected Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,null,"Total",null,"Year",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Starting_year_general+10&\"/\"&RIGHT(Starting_year_general+11,2)&\" &\"","v":"2025/26 &"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Plan:","1",{"$f":"IF(B5=\"\",\"\",VLOOKUP(B5,S94_Plans_general_list_all,2,FALSE))","v":"S94 Plan 1 General"},"Projected",null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},"Beyond Plan",null,null,null,{"$f":"F5","v":"2014/15"},{"$f":"H5","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,{"$f":"V5","v":"2014/15"},{"$f":"W5","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,{"$f":"V5","v":"2014/15"},{"$f":"W5","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23",{"$f":"AE5","v":"2023/24"},{"$f":"AF5","v":"2024/25"},null,{"$f":"V5","v":"2014/15"},{"$f":"W5","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,{"$f":"V5","v":"2014/15"},{"$f":"W5","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,{"$f":"V5","v":"2014/15"},{"$f":"W5","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,{"$f":"V5","v":"2014/15"},{"$f":"W5","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,{"$f":"V5","v":"2014/15"},{"$f":"W5","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"V6+1","v":5},{"$f":"W6+1","v":6},7,8,9,10,11,12,13,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Operating Income",null,null,"Note:",null,"Additional Income NOT budgeted for is added to Operating Contributions budgeted for in the database.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Grants & Contributions provided for Operating Purposes (budgeted for)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D8)-SUM(F8:Q8)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additional Contributions provided for Operating Purposes (NOT budgeted for)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D9)-SUM(F9:Q9)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total Grants & Contributions provided for Operating Purposes",null,null,{"$f":"SUM(D8:D9)","v":0},null,{"$f":"SUM(F8:F9)","v":0},null,{"$f":"SUM(H8:H9)","v":0},{"$f":"SUM(I8:I9)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Capital Income",null,null,"Note:",null,"Additional Income NOT budgeted for is added to Capital Contributions budgeted for in the database.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Grants & Contributions provided for Capital Purposes (budgeted for)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D13)-SUM(F13:Q13)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additional Contributions provided for Capital Purposes - in cash (NOT budgeted for)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D14)-SUM(F14:Q14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additional Contributions provided for Capital Purposes - in kind (NOT budgeted for)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D15)-SUM(F15:Q15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total Grants & Contributions provided for Capital Purposes",null,null,{"$f":"SUM(D13:D15)","v":0},null,{"$f":"SUM(F13:F15)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["1. Operating Expenditure (funded from S94)",null,null,"Note:",null,"Additional Expenses NOT budgeted for is added to Operating Expenses budgeted for in the database.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Transfer from Reserves for operating expenditure (budgeted for)",null,null,{"$f":"SUM(F20:R20)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Manual Adjustment to reduce Transfer from Reserves for capital expenditure (budgeted for)",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additional Employee Costs (NOT budgeted for)",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additional Borrowing Costs (NOT budgeted for)",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additional Materials & Contracts (NOT budgeted for)",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additional Other Expenses (NOT budgeted for)",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total Operating Expenses",null,null,{"$f":"SUM(D22:D25)","v":0},null,{"$f":"SUM(F22:F25)","v":0},null,{"$f":"SUM(H22:H25)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN('IPP&E Reconciliation'!D4)","v":4},{"$f":"COLUMN('IPP&E Reconciliation'!E4)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["2. Capital Expenditure / Assets (funded from S94)",null,null,"Note:",null,"Additional Expenses NOT budgeted for is added to Capital Expenses budgeted for in the database.",null,null,null,null,null,null,null,null,null,null,null,null,"Depr","Mainenance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Capital WIP",null,null,{"$f":"SUM(F29:R29)","v":0},null,{"$f":"V29+AH29+AT29+BF29+BR29+CD29+CP29+DB29","v":0},null,{"$f":"W29+AI29+AU29+BG29+BS29+CE29+CQ29+DC29","v":0},{"$f":"X29+AJ29+AV29+BH29+BT29+CF29+CR29+DD29","v":0},{"$f":"Y29+AK29+AW29+BI29+BU29+CG29+CS29+DE29","v":0},{"$f":"Z29+AL29+AX29+BJ29+BV29+CH29+CT29+DF29","v":0},{"$f":"AA29+AM29+AY29+BK29+BW29+CI29+CU29+DG29","v":0},{"$f":"AB29+AN29+AZ29+BL29+BX29+CJ29+CV29+DH29","v":0},0,0,0,0,0,{"$f":"VLOOKUP(A29,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A29,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Plant & Equipment",null,null,0,null,{"$f":"V30+AH30+AT30+BF30+BR30+CD30+CP30+DB30","v":0},null,{"$f":"W30+AI30+AU30+BG30+BS30+CE30+CQ30+DC30","v":0},{"$f":"X30+AJ30+AV30+BH30+BT30+CF30+CR30+DD30","v":0},{"$f":"Y30+AK30+AW30+BI30+BU30+CG30+CS30+DE30","v":0},{"$f":"Z30+AL30+AX30+BJ30+BV30+CH30+CT30+DF30","v":0},{"$f":"AA30+AM30+AY30+BK30+BW30+CI30+CU30+DG30","v":0},{"$f":"AB30+AN30+AZ30+BL30+BX30+CJ30+CV30+DH30","v":0},{"$f":"AC30+AO30+BA30+BM30+BY30+CK30+CW30+DI30","v":0},{"$f":"AD30+AP30+BB30+BN30+BZ30+CL30+CX30+DJ30","v":0},{"$f":"AE30+AQ30+BC30+BO30+CA30+CM30+CY30+DK30","v":0},{"$f":"AF30+AR30+BD30+BP30+CB30+CN30+CZ30+DL30","v":0},{"$f":"AG30+AS30+BE30+BQ30+CC30+CO30+DA30+DM30","v":0},{"$f":"VLOOKUP(A30,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":7.8195316942238594E-2},{"$f":"VLOOKUP(A30,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Office Equipment",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A31,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":4.8132183908045981E-2},{"$f":"VLOOKUP(A31,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Furniture & Fittings",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A32,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":7.7845113726114551E-2},{"$f":"VLOOKUP(A32,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Plant & Equipment (under Finance Lease)",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A33,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0.14885382961570756},{"$f":"VLOOKUP(A33,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Operational Land",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A34,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A34,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Community Land",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A35,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A35,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Land under Roads",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A36,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A36,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Land Improvements - non-depreciable",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A37,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A37,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Land Improvements - depreciable",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A38,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A38,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Buildings",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A39,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":1.2534E-2},{"$f":"VLOOKUP(A39,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other Structures",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A40,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":5.6391999999999998E-2},{"$f":"VLOOKUP(A40,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Roads",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A41,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":1.4973500000000001E-2},{"$f":"VLOOKUP(A41,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Bridges",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A42,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":2.1437696923000557E-2},{"$f":"VLOOKUP(A42,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Footpaths",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A43,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":2.1437696923000557E-2},{"$f":"VLOOKUP(A43,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Bulk Earthworks (non-depreciable)",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A44,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A44,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Stormwater Drainage",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A45,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":8.8990000000000007E-3},{"$f":"VLOOKUP(A45,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Water Supply Network",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A46,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A46,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Sewerage Network",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A47,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A47,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Heritage Collections",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A48,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A48,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Library Books",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A49,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A49,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other Assets",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A50,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":2.6006545607764171E-2},{"$f":"VLOOKUP(A50,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Remediation Assets",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A51,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":1.9690229032789587E-2},{"$f":"VLOOKUP(A51,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Historical Data'!A454","v":"Swimming Pools"},null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A52,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":1.5139E-2},{"$f":"VLOOKUP(A52,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Historical Data'!A456","v":"Other Open Space/Recreational Assets"},null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A53,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":2.3317000000000001E-2},{"$f":"VLOOKUP(A53,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Historical Data'!A458","v":""},null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A54,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A54,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Historical Data'!A460","v":""},null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A55,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A55,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Assets not allocated",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A56,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":2.4122965629713319E-2},{"$f":"VLOOKUP(A56,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,{"$f":"-F21","v":0},{"$f":"-H21","v":0},{"$f":"-I21","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additional Capital Expenses (NOT budgeted for)",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S56","v":2.4122965629713319E-2},{"$f":"T56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Sub Total - Capital Expenditure",null,null,{"$f":"SUM(D28:D57)","v":0},null,{"$f":"SUM(F28:F57)","v":0},null,{"$f":"SUM(H28:H57)","v":0},{"$f":"SUM(I28:I57)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["3. Recurring Maintenance associated with S94 Capex (funded from General Revenue)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["per S94 CAPEX Schedule",null,null,null,null,null,null,{"$f":"IF($S62=FALSE,0,SUM($F29:F57*$T29:$T57))","v":0},{"$f":"IF($S62=FALSE,0,SUM($F29:H57*$T29:$T57))","v":0},{"$f":"IF($S62=FALSE,0,SUM($F29:I57*$T29:$T57))","v":0},{"$f":"IF($S62=FALSE,0,SUM($F29:J57*$T29:$T57))","v":0},{"$f":"IF($S62=FALSE,0,SUM($F29:K57*$T29:$T57))","v":0},{"$f":"IF($S62=FALSE,0,SUM($F29:L57*$T29:$T57))","v":0},{"$f":"IF($S62=FALSE,0,SUM($F29:M57*$T29:$T57))","v":0},{"$f":"IF($S62=FALSE,0,SUM($F29:N57*$T29:$T57))","v":0},{"$f":"IF($S62=FALSE,0,SUM($F29:O57*$T29:$T57))","v":0},{"$f":"IF($S62=FALSE,0,SUM($F29:P57*$T29:$T57))","v":0},{"$f":"IF($S62=FALSE,0,SUM($F29:Q57*$T29:$T57))","v":0},{"$f":"'S94 - Plan Summary'!R64","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,{"$f":"SUM(H62:H63)","v":0},{"$f":"SUM(I62:I63)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,{"$f":"'S94 - Plan Summary'!F65","v":"Maintenance costs are already budgeted for in the database."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["4. Depreciations associated with S94 Capex (funded from General Revenue)",null,null,null,null,null,null,{"$f":"IF($S66=FALSE,0,SUM($F29:F57*$S29:$S57))","v":0},{"$f":"IF($S66=FALSE,0,SUM($F29:H57*$S29:$S57))","v":0},{"$f":"IF($S66=FALSE,0,SUM($F29:I57*$S29:$S57))","v":0},{"$f":"IF($S66=FALSE,0,SUM($F29:J57*$S29:$S57))","v":0},{"$f":"IF($S66=FALSE,0,SUM($F29:K57*$S29:$S57))","v":0},{"$f":"IF($S66=FALSE,0,SUM($F29:L57*$S29:$S57))","v":0},{"$f":"IF($S66=FALSE,0,SUM($F29:M57*$S29:$S57))","v":0},{"$f":"IF($S66=FALSE,0,SUM($F29:N57*$S29:$S57))","v":0},{"$f":"IF($S66=FALSE,0,SUM($F29:O57*$S29:$S57))","v":0},{"$f":"IF($S66=FALSE,0,SUM($F29:P57*$S29:$S57))","v":0},{"$f":"IF($S66=FALSE,0,SUM($F29:Q57*$S29:$S57))","v":0},{"$f":"'S94 - Plan Summary'!R66","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,{"$f":"'S94 - Plan Summary'!F67","v":"Depreciation costs are already budgeted for in the database."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,"Opening",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R4","v":"2025/26 &"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Reserves Reconciliation",null,null,"Balance",null,{"$f":"F5","v":"2014/15"},null,{"$f":"H5","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","Beyond Plan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Opening Balance",null,null,null,null,null,null,{"$f":"F78","v":0},{"$f":"H78","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["plus Contributions",null,null,null,null,{"$f":"F10+F16","v":0},null,{"$f":"H10+H16","v":0},{"$f":"I10+I16","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["plus Interest",null,null,null,null,{"$f":"(F71+(F72+F75+F76)/2)*'Income Statement'!F96","v":0},null,{"$f":"(H71+(H72+H75+H76)/2)*'Income Statement'!H96","v":0},{"$f":"(I71+(I72+I75+I76)/2)*'Income Statement'!I96","v":0},{"$f":"(J71+(J72+J75+J76)/2)*'Income Statement'!J96","v":0},{"$f":"(K71+(K72+K75+K76)/2)*'Income Statement'!K96","v":0},{"$f":"(L71+(L72+L75+L76)/2)*'Income Statement'!L96","v":0},{"$f":"(M71+(M72+M75+M76)/2)*'Income Statement'!M96","v":0},{"$f":"(N71+(N72+N75+N76)/2)*'Income Statement'!N96","v":0},{"$f":"(O71+(O72+O75+O76)/2)*'Income Statement'!O96","v":0},{"$f":"(P71+(P72+P75+P76)/2)*'Income Statement'!P96","v":0},{"$f":"(Q71+(Q72+Q75+Q76)/2)*'Income Statement'!Q96","v":0},{"$f":"(R71+(R72+R75+R76)/2)*'Income Statement'!R96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["plus/(less) adjustment on Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["less Capital Expenditure",null,null,null,null,{"$f":"-F58","v":0},null,{"$f":"-H58","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["less Operating Expenditure",null,null,null,null,{"$f":"-F26","v":0},null,{"$f":"-H26","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Less operating Net Reserve Transfers (thru database)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Closing Balance",null,null,null,null,{"$f":"SUM(F71:F77)","v":0},null,{"$f":"SUM(H71:H77)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Funds Actually Available - Opening Balance",null,null,null,null,null,null,{"$f":"F94","v":0},{"$f":"H94","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["less Lent to Other Plans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["plus Repaid by Other Plans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["plus Borrowed from Other Plans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["less Repaid to Other Plans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["plus Borrowed from Council's General Funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["less Repaid to Council's General Funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["plus Borrowed from External Sources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["less Repaid to external sources - Principal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["less Repaid to external sources - Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["plus Contributions & Interest",null,null,null,null,{"$f":"F72+F73+F74","v":0},null,{"$f":"H72+H73+H74","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["less Capital Expenditure",null,null,null,null,{"$f":"F75","v":0},null,{"$f":"H75","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["less Operating Expenditure",null,null,null,null,{"$f":"F76","v":0},null,{"$f":"H76","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Less operating Net Reserve Transfers (thru database)",null,null,null,null,{"$f":"F77","v":0},null,{"$f":"H77","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Funds Actually Available - Closing Balance",null,null,null,null,{"$f":"SUM(F80:F93)","v":0},null,{"$f":"SUM(H80:H93)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Net Balance due from / (payable to):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["- Other S94 Plans",null,null,null,null,{"$f":"SUM(D97)-F81-F82-F83-F84","v":0},null,{"$f":"F97-H81-H82-H83-H84","v":0},{"$f":"H97-I81-I82-I83-I84","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["- Councils General Funds",null,null,null,null,{"$f":"SUM(D98)-F85-F86","v":0},null,{"$f":"F98-H85-H86","v":0},{"$f":"H98-I85-I86","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["- External Sources",null,null,null,null,{"$f":"SUM(D99)-F87-F88","v":0},null,{"$f":"SUM(F99)-H87-H88","v":0},{"$f":"SUM(H99)-I87-I88","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total S94 Balance due from / payable to other funding sources",null,null,null,null,{"$f":"SUM(F96:F99)","v":0},null,{"$f":"SUM(H96:H99)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Major Capex",null,null,null,null,{"$f":"SUM(BR29:BR56)+SUM(CD29:CD56)+SUM(CP29:CP56)","v":0},null,{"$f":"SUM(BS29:BS56)+SUM(CE29:CE56)+SUM(CQ29:CQ56)","v":0},{"$f":"SUM(BT29:BT56)+SUM(CF29:CF56)+SUM(CR29:CR56)","v":0},{"$f":"SUM(BU29:BU56)+SUM(CG29:CG56)+SUM(CS29:CS56)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"<-- S94 specific Plans","index":47,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"End Section"]
[]
[]
[]
[null,null,null,"Developer Contribution Plans - Specific Plans"]
[]
[]
[]
[null,null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"}]

{"sheet":"S94 Plan reconciling -->","index":48,"n_rows":24,"n_cols":4,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Start Section"]
[]
[]
[]
[null,null,null,"Developer Contribution Plans - Reconciling Plan"]
[]
[]
[]
[null,null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"}]
[]
[]
[null,null,null,"DO NOT INSERT ANY TABS BETWEEN THIS AND"]
[]
[null,null,null,"THE END TAB FOR THE RECONCILING PLAN!!!!"]

{"sheet":"S94 - Not under Plan","index":49,"n_rows":121,"n_cols":133,"rows_kept":121,"cut":false,"hidden":false,"merged":[[2,7,2,17]]}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide"," "," "," "]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"\"DEVELOPER CONTRIBUTIONS - \"&UPPER(general_fund_name)","v":"DEVELOPER CONTRIBUTIONS - GENERAL FUND"},null,null,null,null,"Current",null,"Projected Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,null,"Total",null,"Year",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Starting_year_general+10&\"/\"&RIGHT(Starting_year_general+11,2)&\" &\"","v":"2025/26 &"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Plan:","NUP",{"$f":"IF(B5=\"\",\"\",VLOOKUP(B5,S94_Plans_general_list_all,2,FALSE))","v":"Not under Plan"},"Projected",null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},"Beyond Plan",null,null,null,{"$f":"F5","v":"2014/15"},{"$f":"H5","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,{"$f":"V5","v":"2014/15"},{"$f":"W5","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,{"$f":"V5","v":"2014/15"},{"$f":"W5","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,{"$f":"V5","v":"2014/15"},{"$f":"W5","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,{"$f":"V5","v":"2014/15"},{"$f":"W5","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,{"$f":"V5","v":"2014/15"},{"$f":"W5","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,{"$f":"V5","v":"2014/15"},{"$f":"W5","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,{"$f":"V5","v":"2014/15"},{"$f":"W5","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"V6+1","v":5},{"$f":"W6+1","v":6},7,8,9,10,11,12,13,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Operating Income",null,null,"Note:",null,"Additional Income NOT budgeted for is added to Operating Contributions budgeted for in the database.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Grants & Contributions provided for Operating Purposes (budgeted for)",null,null,null,null,{"$f":"'Budget Summary 1'!J23-SUM('S94 Plans -->:<-- S94 specific Plans'!F8)","v":0},null,{"$f":"'Budget Summary 1'!L23-SUM('S94 Plans -->:<-- S94 specific Plans'!H8)","v":0},{"$f":"'Budget Summary 1'!M23-SUM('S94 Plans -->:<-- S94 specific Plans'!I8)","v":0},{"$f":"'Budget Summary 1'!N23-SUM('S94 Plans -->:<-- S94 specific Plans'!J8)","v":0},{"$f":"'Budget Summary 1'!O23-SUM('S94 Plans -->:<-- S94 specific Plans'!K8)","v":0},{"$f":"'Budget Summary 1'!P23-SUM('S94 Plans -->:<-- S94 specific Plans'!L8)","v":0},{"$f":"'Budget Summary 1'!Q23-SUM('S94 Plans -->:<-- S94 specific Plans'!M8)","v":0},{"$f":"'Budget Summary 1'!R23-SUM('S94 Plans -->:<-- S94 specific Plans'!N8)","v":0},{"$f":"'Budget Summary 1'!S23-SUM('S94 Plans -->:<-- S94 specific Plans'!O8)","v":0},{"$f":"'Budget Summary 1'!T23-SUM('S94 Plans -->:<-- S94 specific Plans'!P8)","v":0},{"$f":"'Budget Summary 1'!U23-SUM('S94 Plans -->:<-- S94 specific Plans'!Q8)","v":0},{"$f":"SUM(D8)-SUM(F8:Q8)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additional Contributions provided for Operating Purposes (NOT budgeted for)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D9)-SUM(F9:Q9)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total Grants & Contributions provided for Operating Purposes",null,null,{"$f":"SUM(D8:D9)","v":0},null,{"$f":"SUM(F8:F9)","v":0},null,{"$f":"SUM(H8:H9)","v":0},{"$f":"SUM(I8:I9)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Capital Income",null,null,"Note:",null,"Additional Income NOT budgeted for is added to Capital Contributions budgeted for in the database.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Grants & Contributions provided for Capital Purposes (budgeted for)",null,null,null,null,{"$f":"'Budget Summary 1'!J72+'Budget Summary 1'!J73-SUM('S94 Plans -->:<-- S94 specific Plans'!F13)","v":604230},null,{"$f":"'Budget Summary 1'!L72+'Budget Summary 1'!L73-SUM('S94 Plans -->:<-- S94 specific Plans'!H13)","v":149998.47000000006},{"$f":"'Budget Summary 1'!M72+'Budget Summary 1'!M73-SUM('S94 Plans -->:<-- S94 specific Plans'!I13)","v":156283.42000000001},{"$f":"'Budget Summary 1'!N72+'Budget Summary 1'!N73-SUM('S94 Plans -->:<-- S94 specific Plans'!J13)","v":163222.40000000002},{"$f":"'Budget Summary 1'!O72+'Budget Summary 1'!O73-SUM('S94 Plans -->:<-- S94 specific Plans'!K13)","v":170469.48000000004},{"$f":"'Budget Summary 1'!P72+'Budget Summary 1'!P73-SUM('S94 Plans -->:<-- S94 specific Plans'!L13)","v":178890.67000000004},{"$f":"'Budget Summary 1'!Q72+'Budget Summary 1'!Q73-SUM('S94 Plans -->:<-- S94 specific Plans'!M13)","v":187727.87},{"$f":"'Budget Summary 1'!R72+'Budget Summary 1'!R73-SUM('S94 Plans -->:<-- S94 specific Plans'!N13)","v":197001.62999999995},{"$f":"'Budget Summary 1'!S72+'Budget Summary 1'!S73-SUM('S94 Plans -->:<-- S94 specific Plans'!O13)","v":206733.51000000004},{"$f":"'Budget Summary 1'!T72+'Budget Summary 1'!T73-SUM('S94 Plans -->:<-- S94 specific Plans'!P13)","v":216946.14999999997},{"$f":"'Budget Summary 1'!U72+'Budget Summary 1'!U73-SUM('S94 Plans -->:<-- S94 specific Plans'!Q13)","v":227663.29999999996},{"$f":"SUM(D13)-SUM(F13:Q13)","v":-2459166.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additional Contributions provided for Capital Purposes - in cash (NOT budgeted for)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D14)-SUM(F14:Q14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additional Contributions provided for Capital Purposes - in kind (NOT budgeted for)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D15)-SUM(F15:Q15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total Grants & Contributions provided for Capital Purposes",null,null,{"$f":"SUM(D13:D15)","v":0},null,{"$f":"SUM(F13:F15)","v":604230},null,149998.47000000006,156283.42000000001,163222.40000000002,170469.48000000004,178890.67000000004,187727.87,197001.62999999995,206733.51000000004,216946.14999999997,227663.29999999996,-2459166.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["1. Operating Expenditure (funded from S94)",null,null,"Note:",null,"Additional Expenses NOT budgeted for is added to Operating Expenses budgeted for in the database.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Transfer from Reserves for operating expenditure (budgeted for)",null,null,{"$f":"SUM(F20:R20)","v":6730828},null,{"$f":"-SUMIFS(Database!$AV:$AV,Database!$X:$X,'Budget Summary 1'!$D$117,Database!AG:AG,\"=\",Database!AB:AB,reserves_all_list_general_dev_contr)-SUM('S94 Plans -->:<-- S94 specific Plans'!F20)","v":555000},null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$X:$X,'Budget Summary 1'!$D$117,Database!AG:AG,\"=\",Database!AB:AB,reserves_all_list_general_dev_contr)-SUM('S94 Plans -->:<-- S94 specific Plans'!H20)","v":1265000},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$X:$X,'Budget Summary 1'!$D$117,Database!AG:AG,\"=\",Database!AB:AB,reserves_all_list_general_dev_contr)-SUM('S94 Plans -->:<-- S94 specific Plans'!I20)","v":644375},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$X:$X,'Budget Summary 1'!$D$117,Database!AG:AG,\"=\",Database!AB:AB,reserves_all_list_general_dev_contr)-SUM('S94 Plans -->:<-- S94 specific Plans'!J20)","v":546228},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$X:$X,'Budget Summary 1'!$D$117,Database!AG:AG,\"=\",Database!AB:AB,reserves_all_list_general_dev_contr)-SUM('S94 Plans -->:<-- S94 specific Plans'!K20)","v":516390},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$X:$X,'Budget Summary 1'!$D$117,Database!AG:AG,\"=\",Database!AB:AB,reserves_all_list_general_dev_contr)-SUM('S94 Plans -->:<-- S94 specific Plans'!L20)","v":532104},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$X:$X,'Budget Summary 1'!$D$117,Database!AG:AG,\"=\",Database!AB:AB,reserves_all_list_general_dev_contr)-SUM('S94 Plans -->:<-- S94 specific Plans'!M20)","v":548297},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$X:$X,'Budget Summary 1'!$D$117,Database!AG:AG,\"=\",Database!AB:AB,reserves_all_list_general_dev_contr)-SUM('S94 Plans -->:<-- S94 specific Plans'!N20)","v":507558},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$X:$X,'Budget Summary 1'!$D$117,Database!AG:AG,\"=\",Database!AB:AB,reserves_all_list_general_dev_contr)-SUM('S94 Plans -->:<-- S94 specific Plans'!O20)","v":522785},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$X:$X,'Budget Summary 1'!$D$117,Database!AG:AG,\"=\",Database!AB:AB,reserves_all_list_general_dev_contr)-SUM('S94 Plans -->:<-- S94 specific Plans'!P20)","v":538469},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$X:$X,'Budget Summary 1'!$D$117,Database!AG:AG,\"=\",Database!AB:AB,reserves_all_list_general_dev_contr)-SUM('S94 Plans -->:<-- S94 specific Plans'!Q20)","v":554622},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Manual Adjustment to reduce Transfer from Reserves for capital expenditure (budgeted for)",null,null,{"$f":"SUM(F21:R21)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additional Employee Costs (NOT budgeted for)",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additional Borrowing Costs (NOT budgeted for)",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additional Materials & Contracts (NOT budgeted for)",null,null,{"$f":"SUM(F24:R24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additional Other Expenses (NOT budgeted for)",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total Operating Expenses",null,null,{"$f":"SUM(D20:D25)","v":6730828},null,{"$f":"SUM(F20:F25)","v":555000},null,{"$f":"SUM(H20:H25)","v":1265000},{"$f":"SUM(I20:I25)","v":644375},546228,516390,532104,548297,507558,522785,538469,554622,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN('IPP&E Reconciliation'!D4)","v":4},{"$f":"COLUMN('IPP&E Reconciliation'!E4)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["2. Capital Expenditure / Assets (funded from S94)",null,null,"Note:",null,"Additional Expenses NOT budgeted for is added to Capital Expenses budgeted for in the database.",null,null,null,null,null,null,null,null,null,null,null,null,"Depr","Mainenance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Capital WIP",null,null,{"$f":"SUM(F29:R29)","v":0},null,{"$f":"V29+AH29+AT29+BF29+BR29+CD29+CP29+DB29-SUM('S94 Plans -->:<-- S94 specific Plans'!F29)","v":0},null,{"$f":"W29+AI29+AU29+BG29+BS29+CE29+CQ29+DC29-SUM('S94 Plans -->:<-- S94 specific Plans'!H29)","v":0},{"$f":"X29+AJ29+AV29+BH29+BT29+CF29+CR29+DD29-SUM('S94 Plans -->:<-- S94 specific Plans'!I29)","v":0},{"$f":"Y29+AK29+AW29+BI29+BU29+CG29+CS29+DE29-SUM('S94 Plans -->:<-- S94 specific Plans'!J29)","v":0},{"$f":"Z29+AL29+AX29+BJ29+BV29+CH29+CT29+DF29-SUM('S94 Plans -->:<-- S94 specific Plans'!K29)","v":0},{"$f":"AA29+AM29+AY29+BK29+BW29+CI29+CU29+DG29-SUM('S94 Plans -->:<-- S94 specific Plans'!L29)","v":0},{"$f":"AB29+AN29+AZ29+BL29+BX29+CJ29+CV29+DH29-SUM('S94 Plans -->:<-- S94 specific Plans'!M29)","v":0},{"$f":"AC29+AO29+BA29+BM29+BY29+CK29+CW29+DI29-SUM('S94 Plans -->:<-- S94 specific Plans'!N29)","v":0},{"$f":"AD29+AP29+BB29+BN29+BZ29+CL29+CX29+DJ29-SUM('S94 Plans -->:<-- S94 specific Plans'!O29)","v":0},{"$f":"AE29+AQ29+BC29+BO29+CA29+CM29+CY29+DK29-SUM('S94 Plans -->:<-- S94 specific Plans'!P29)","v":0},{"$f":"AF29+AR29+BD29+BP29+CB29+CN29+CZ29+DL29-SUM('S94 Plans -->:<-- S94 specific Plans'!Q29)","v":0},{"$f":"AG29+AS29+BE29+BQ29+CC29+CO29+DA29+DM29-SUM('S94 Plans -->:<-- S94 specific Plans'!R29)","v":0},{"$f":"VLOOKUP(A29,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A29,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Plant & Equipment",null,null,0,null,{"$f":"V30+AH30+AT30+BF30+BR30+CD30+CP30+DB30-SUM('S94 Plans -->:<-- S94 specific Plans'!F30)","v":0},null,{"$f":"W30+AI30+AU30+BG30+BS30+CE30+CQ30+DC30-SUM('S94 Plans -->:<-- S94 specific Plans'!H30)","v":0},{"$f":"X30+AJ30+AV30+BH30+BT30+CF30+CR30+DD30-SUM('S94 Plans -->:<-- S94 specific Plans'!I30)","v":0},{"$f":"Y30+AK30+AW30+BI30+BU30+CG30+CS30+DE30-SUM('S94 Plans -->:<-- S94 specific Plans'!J30)","v":0},{"$f":"Z30+AL30+AX30+BJ30+BV30+CH30+CT30+DF30-SUM('S94 Plans -->:<-- S94 specific Plans'!K30)","v":0},{"$f":"AA30+AM30+AY30+BK30+BW30+CI30+CU30+DG30-SUM('S94 Plans -->:<-- S94 specific Plans'!L30)","v":0},{"$f":"AB30+AN30+AZ30+BL30+BX30+CJ30+CV30+DH30-SUM('S94 Plans -->:<-- S94 specific Plans'!M30)","v":0},{"$f":"AC30+AO30+BA30+BM30+BY30+CK30+CW30+DI30-SUM('S94 Plans -->:<-- S94 specific Plans'!N30)","v":0},{"$f":"AD30+AP30+BB30+BN30+BZ30+CL30+CX30+DJ30-SUM('S94 Plans -->:<-- S94 specific Plans'!O30)","v":0},{"$f":"AE30+AQ30+BC30+BO30+CA30+CM30+CY30+DK30-SUM('S94 Plans -->:<-- S94 specific Plans'!P30)","v":0},{"$f":"AF30+AR30+BD30+BP30+CB30+CN30+CZ30+DL30-SUM('S94 Plans -->:<-- S94 specific Plans'!Q30)","v":0},{"$f":"AG30+AS30+BE30+BQ30+CC30+CO30+DA30+DM30-SUM('S94 Plans -->:<-- S94 specific Plans'!R30)","v":0},{"$f":"VLOOKUP(A30,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":7.8195316942238594E-2},{"$f":"VLOOKUP(A30,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Office Equipment",null,null,0,null,{"$f":"V31+AH31+AT31+BF31+BR31+CD31+CP31+DB31-SUM('S94 Plans -->:<-- S94 specific Plans'!F31)","v":0},null,{"$f":"W31+AI31+AU31+BG31+BS31+CE31+CQ31+DC31-SUM('S94 Plans -->:<-- S94 specific Plans'!H31)","v":0},{"$f":"X31+AJ31+AV31+BH31+BT31+CF31+CR31+DD31-SUM('S94 Plans -->:<-- S94 specific Plans'!I31)","v":0},{"$f":"Y31+AK31+AW31+BI31+BU31+CG31+CS31+DE31-SUM('S94 Plans -->:<-- S94 specific Plans'!J31)","v":0},{"$f":"Z31+AL31+AX31+BJ31+BV31+CH31+CT31+DF31-SUM('S94 Plans -->:<-- S94 specific Plans'!K31)","v":0},{"$f":"AA31+AM31+AY31+BK31+BW31+CI31+CU31+DG31-SUM('S94 Plans -->:<-- S94 specific Plans'!L31)","v":0},{"$f":"AB31+AN31+AZ31+BL31+BX31+CJ31+CV31+DH31-SUM('S94 Plans -->:<-- S94 specific Plans'!M31)","v":0},{"$f":"AC31+AO31+BA31+BM31+BY31+CK31+CW31+DI31-SUM('S94 Plans -->:<-- S94 specific Plans'!N31)","v":0},{"$f":"AD31+AP31+BB31+BN31+BZ31+CL31+CX31+DJ31-SUM('S94 Plans -->:<-- S94 specific Plans'!O31)","v":0},{"$f":"AE31+AQ31+BC31+BO31+CA31+CM31+CY31+DK31-SUM('S94 Plans -->:<-- S94 specific Plans'!P31)","v":0},{"$f":"AF31+AR31+BD31+BP31+CB31+CN31+CZ31+DL31-SUM('S94 Plans -->:<-- S94 specific Plans'!Q31)","v":0},{"$f":"AG31+AS31+BE31+BQ31+CC31+CO31+DA31+DM31-SUM('S94 Plans -->:<-- S94 specific Plans'!R31)","v":0},{"$f":"VLOOKUP(A31,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":4.8132183908045981E-2},{"$f":"VLOOKUP(A31,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Furniture & Fittings",null,null,0,null,{"$f":"V32+AH32+AT32+BF32+BR32+CD32+CP32+DB32-SUM('S94 Plans -->:<-- S94 specific Plans'!F32)","v":0},null,{"$f":"W32+AI32+AU32+BG32+BS32+CE32+CQ32+DC32-SUM('S94 Plans -->:<-- S94 specific Plans'!H32)","v":0},{"$f":"X32+AJ32+AV32+BH32+BT32+CF32+CR32+DD32-SUM('S94 Plans -->:<-- S94 specific Plans'!I32)","v":0},{"$f":"Y32+AK32+AW32+BI32+BU32+CG32+CS32+DE32-SUM('S94 Plans -->:<-- S94 specific Plans'!J32)","v":0},{"$f":"Z32+AL32+AX32+BJ32+BV32+CH32+CT32+DF32-SUM('S94 Plans -->:<-- S94 specific Plans'!K32)","v":0},{"$f":"AA32+AM32+AY32+BK32+BW32+CI32+CU32+DG32-SUM('S94 Plans -->:<-- S94 specific Plans'!L32)","v":0},{"$f":"AB32+AN32+AZ32+BL32+BX32+CJ32+CV32+DH32-SUM('S94 Plans -->:<-- S94 specific Plans'!M32)","v":0},{"$f":"AC32+AO32+BA32+BM32+BY32+CK32+CW32+DI32-SUM('S94 Plans -->:<-- S94 specific Plans'!N32)","v":0},{"$f":"AD32+AP32+BB32+BN32+BZ32+CL32+CX32+DJ32-SUM('S94 Plans -->:<-- S94 specific Plans'!O32)","v":0},{"$f":"AE32+AQ32+BC32+BO32+CA32+CM32+CY32+DK32-SUM('S94 Plans -->:<-- S94 specific Plans'!P32)","v":0},{"$f":"AF32+AR32+BD32+BP32+CB32+CN32+CZ32+DL32-SUM('S94 Plans -->:<-- S94 specific Plans'!Q32)","v":0},{"$f":"AG32+AS32+BE32+BQ32+CC32+CO32+DA32+DM32-SUM('S94 Plans -->:<-- S94 specific Plans'!R32)","v":0},{"$f":"VLOOKUP(A32,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":7.7845113726114551E-2},{"$f":"VLOOKUP(A32,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Plant & Equipment (under Finance Lease)",null,null,0,null,{"$f":"V33+AH33+AT33+BF33+BR33+CD33+CP33+DB33-SUM('S94 Plans -->:<-- S94 specific Plans'!F33)","v":0},null,{"$f":"W33+AI33+AU33+BG33+BS33+CE33+CQ33+DC33-SUM('S94 Plans -->:<-- S94 specific Plans'!H33)","v":0},{"$f":"X33+AJ33+AV33+BH33+BT33+CF33+CR33+DD33-SUM('S94 Plans -->:<-- S94 specific Plans'!I33)","v":0},{"$f":"Y33+AK33+AW33+BI33+BU33+CG33+CS33+DE33-SUM('S94 Plans -->:<-- S94 specific Plans'!J33)","v":0},{"$f":"Z33+AL33+AX33+BJ33+BV33+CH33+CT33+DF33-SUM('S94 Plans -->:<-- S94 specific Plans'!K33)","v":0},{"$f":"AA33+AM33+AY33+BK33+BW33+CI33+CU33+DG33-SUM('S94 Plans -->:<-- S94 specific Plans'!L33)","v":0},{"$f":"AB33+AN33+AZ33+BL33+BX33+CJ33+CV33+DH33-SUM('S94 Plans -->:<-- S94 specific Plans'!M33)","v":0},{"$f":"AC33+AO33+BA33+BM33+BY33+CK33+CW33+DI33-SUM('S94 Plans -->:<-- S94 specific Plans'!N33)","v":0},{"$f":"AD33+AP33+BB33+BN33+BZ33+CL33+CX33+DJ33-SUM('S94 Plans -->:<-- S94 specific Plans'!O33)","v":0},{"$f":"AE33+AQ33+BC33+BO33+CA33+CM33+CY33+DK33-SUM('S94 Plans -->:<-- S94 specific Plans'!P33)","v":0},{"$f":"AF33+AR33+BD33+BP33+CB33+CN33+CZ33+DL33-SUM('S94 Plans -->:<-- S94 specific Plans'!Q33)","v":0},{"$f":"AG33+AS33+BE33+BQ33+CC33+CO33+DA33+DM33-SUM('S94 Plans -->:<-- S94 specific Plans'!R33)","v":0},{"$f":"VLOOKUP(A33,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0.14885382961570756},{"$f":"VLOOKUP(A33,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Operational Land",null,null,0,null,{"$f":"V34+AH34+AT34+BF34+BR34+CD34+CP34+DB34-SUM('S94 Plans -->:<-- S94 specific Plans'!F34)","v":0},null,{"$f":"W34+AI34+AU34+BG34+BS34+CE34+CQ34+DC34-SUM('S94 Plans -->:<-- S94 specific Plans'!H34)","v":0},{"$f":"X34+AJ34+AV34+BH34+BT34+CF34+CR34+DD34-SUM('S94 Plans -->:<-- S94 specific Plans'!I34)","v":0},{"$f":"Y34+AK34+AW34+BI34+BU34+CG34+CS34+DE34-SUM('S94 Plans -->:<-- S94 specific Plans'!J34)","v":0},{"$f":"Z34+AL34+AX34+BJ34+BV34+CH34+CT34+DF34-SUM('S94 Plans -->:<-- S94 specific Plans'!K34)","v":0},{"$f":"AA34+AM34+AY34+BK34+BW34+CI34+CU34+DG34-SUM('S94 Plans -->:<-- S94 specific Plans'!L34)","v":0},{"$f":"AB34+AN34+AZ34+BL34+BX34+CJ34+CV34+DH34-SUM('S94 Plans -->:<-- S94 specific Plans'!M34)","v":0},{"$f":"AC34+AO34+BA34+BM34+BY34+CK34+CW34+DI34-SUM('S94 Plans -->:<-- S94 specific Plans'!N34)","v":0},{"$f":"AD34+AP34+BB34+BN34+BZ34+CL34+CX34+DJ34-SUM('S94 Plans -->:<-- S94 specific Plans'!O34)","v":0},{"$f":"AE34+AQ34+BC34+BO34+CA34+CM34+CY34+DK34-SUM('S94 Plans -->:<-- S94 specific Plans'!P34)","v":0},{"$f":"AF34+AR34+BD34+BP34+CB34+CN34+CZ34+DL34-SUM('S94 Plans -->:<-- S94 specific Plans'!Q34)","v":0},{"$f":"AG34+AS34+BE34+BQ34+CC34+CO34+DA34+DM34-SUM('S94 Plans -->:<-- S94 specific Plans'!R34)","v":0},{"$f":"VLOOKUP(A34,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A34,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Community Land",null,null,102250,null,{"$f":"V35+AH35+AT35+BF35+BR35+CD35+CP35+DB35-SUM('S94 Plans -->:<-- S94 specific Plans'!F35)","v":0},null,{"$f":"W35+AI35+AU35+BG35+BS35+CE35+CQ35+DC35-SUM('S94 Plans -->:<-- S94 specific Plans'!H35)","v":0},{"$f":"X35+AJ35+AV35+BH35+BT35+CF35+CR35+DD35-SUM('S94 Plans -->:<-- S94 specific Plans'!I35)","v":102250},{"$f":"Y35+AK35+AW35+BI35+BU35+CG35+CS35+DE35-SUM('S94 Plans -->:<-- S94 specific Plans'!J35)","v":0},{"$f":"Z35+AL35+AX35+BJ35+BV35+CH35+CT35+DF35-SUM('S94 Plans -->:<-- S94 specific Plans'!K35)","v":0},{"$f":"AA35+AM35+AY35+BK35+BW35+CI35+CU35+DG35-SUM('S94 Plans -->:<-- S94 specific Plans'!L35)","v":0},{"$f":"AB35+AN35+AZ35+BL35+BX35+CJ35+CV35+DH35-SUM('S94 Plans -->:<-- S94 specific Plans'!M35)","v":0},{"$f":"AC35+AO35+BA35+BM35+BY35+CK35+CW35+DI35-SUM('S94 Plans -->:<-- S94 specific Plans'!N35)","v":0},{"$f":"AD35+AP35+BB35+BN35+BZ35+CL35+CX35+DJ35-SUM('S94 Plans -->:<-- S94 specific Plans'!O35)","v":0},{"$f":"AE35+AQ35+BC35+BO35+CA35+CM35+CY35+DK35-SUM('S94 Plans -->:<-- S94 specific Plans'!P35)","v":0},{"$f":"AF35+AR35+BD35+BP35+CB35+CN35+CZ35+DL35-SUM('S94 Plans -->:<-- S94 specific Plans'!Q35)","v":0},{"$f":"AG35+AS35+BE35+BQ35+CC35+CO35+DA35+DM35-SUM('S94 Plans -->:<-- S94 specific Plans'!R35)","v":0},{"$f":"VLOOKUP(A35,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A35,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":102250},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Land under Roads",null,null,0,null,{"$f":"V36+AH36+AT36+BF36+BR36+CD36+CP36+DB36-SUM('S94 Plans -->:<-- S94 specific Plans'!F36)","v":0},null,{"$f":"W36+AI36+AU36+BG36+BS36+CE36+CQ36+DC36-SUM('S94 Plans -->:<-- S94 specific Plans'!H36)","v":0},{"$f":"X36+AJ36+AV36+BH36+BT36+CF36+CR36+DD36-SUM('S94 Plans -->:<-- S94 specific Plans'!I36)","v":0},{"$f":"Y36+AK36+AW36+BI36+BU36+CG36+CS36+DE36-SUM('S94 Plans -->:<-- S94 specific Plans'!J36)","v":0},{"$f":"Z36+AL36+AX36+BJ36+BV36+CH36+CT36+DF36-SUM('S94 Plans -->:<-- S94 specific Plans'!K36)","v":0},{"$f":"AA36+AM36+AY36+BK36+BW36+CI36+CU36+DG36-SUM('S94 Plans -->:<-- S94 specific Plans'!L36)","v":0},{"$f":"AB36+AN36+AZ36+BL36+BX36+CJ36+CV36+DH36-SUM('S94 Plans -->:<-- S94 specific Plans'!M36)","v":0},{"$f":"AC36+AO36+BA36+BM36+BY36+CK36+CW36+DI36-SUM('S94 Plans -->:<-- S94 specific Plans'!N36)","v":0},{"$f":"AD36+AP36+BB36+BN36+BZ36+CL36+CX36+DJ36-SUM('S94 Plans -->:<-- S94 specific Plans'!O36)","v":0},{"$f":"AE36+AQ36+BC36+BO36+CA36+CM36+CY36+DK36-SUM('S94 Plans -->:<-- S94 specific Plans'!P36)","v":0},{"$f":"AF36+AR36+BD36+BP36+CB36+CN36+CZ36+DL36-SUM('S94 Plans -->:<-- S94 specific Plans'!Q36)","v":0},{"$f":"AG36+AS36+BE36+BQ36+CC36+CO36+DA36+DM36-SUM('S94 Plans -->:<-- S94 specific Plans'!R36)","v":0},{"$f":"VLOOKUP(A36,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A36,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Land Improvements - non-depreciable",null,null,0,null,{"$f":"V37+AH37+AT37+BF37+BR37+CD37+CP37+DB37-SUM('S94 Plans -->:<-- S94 specific Plans'!F37)","v":0},null,{"$f":"W37+AI37+AU37+BG37+BS37+CE37+CQ37+DC37-SUM('S94 Plans -->:<-- S94 specific Plans'!H37)","v":0},{"$f":"X37+AJ37+AV37+BH37+BT37+CF37+CR37+DD37-SUM('S94 Plans -->:<-- S94 specific Plans'!I37)","v":0},{"$f":"Y37+AK37+AW37+BI37+BU37+CG37+CS37+DE37-SUM('S94 Plans -->:<-- S94 specific Plans'!J37)","v":0},{"$f":"Z37+AL37+AX37+BJ37+BV37+CH37+CT37+DF37-SUM('S94 Plans -->:<-- S94 specific Plans'!K37)","v":0},{"$f":"AA37+AM37+AY37+BK37+BW37+CI37+CU37+DG37-SUM('S94 Plans -->:<-- S94 specific Plans'!L37)","v":0},{"$f":"AB37+AN37+AZ37+BL37+BX37+CJ37+CV37+DH37-SUM('S94 Plans -->:<-- S94 specific Plans'!M37)","v":0},{"$f":"AC37+AO37+BA37+BM37+BY37+CK37+CW37+DI37-SUM('S94 Plans -->:<-- S94 specific Plans'!N37)","v":0},{"$f":"AD37+AP37+BB37+BN37+BZ37+CL37+CX37+DJ37-SUM('S94 Plans -->:<-- S94 specific Plans'!O37)","v":0},{"$f":"AE37+AQ37+BC37+BO37+CA37+CM37+CY37+DK37-SUM('S94 Plans -->:<-- S94 specific Plans'!P37)","v":0},{"$f":"AF37+AR37+BD37+BP37+CB37+CN37+CZ37+DL37-SUM('S94 Plans -->:<-- S94 specific Plans'!Q37)","v":0},{"$f":"AG37+AS37+BE37+BQ37+CC37+CO37+DA37+DM37-SUM('S94 Plans -->:<-- S94 specific Plans'!R37)","v":0},{"$f":"VLOOKUP(A37,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A37,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Land Improvements - depreciable",null,null,0,null,{"$f":"V38+AH38+AT38+BF38+BR38+CD38+CP38+DB38-SUM('S94 Plans -->:<-- S94 specific Plans'!F38)","v":0},null,{"$f":"W38+AI38+AU38+BG38+BS38+CE38+CQ38+DC38-SUM('S94 Plans -->:<-- S94 specific Plans'!H38)","v":0},{"$f":"X38+AJ38+AV38+BH38+BT38+CF38+CR38+DD38-SUM('S94 Plans -->:<-- S94 specific Plans'!I38)","v":0},{"$f":"Y38+AK38+AW38+BI38+BU38+CG38+CS38+DE38-SUM('S94 Plans -->:<-- S94 specific Plans'!J38)","v":0},{"$f":"Z38+AL38+AX38+BJ38+BV38+CH38+CT38+DF38-SUM('S94 Plans -->:<-- S94 specific Plans'!K38)","v":0},{"$f":"AA38+AM38+AY38+BK38+BW38+CI38+CU38+DG38-SUM('S94 Plans -->:<-- S94 specific Plans'!L38)","v":0},{"$f":"AB38+AN38+AZ38+BL38+BX38+CJ38+CV38+DH38-SUM('S94 Plans -->:<-- S94 specific Plans'!M38)","v":0},{"$f":"AC38+AO38+BA38+BM38+BY38+CK38+CW38+DI38-SUM('S94 Plans -->:<-- S94 specific Plans'!N38)","v":0},{"$f":"AD38+AP38+BB38+BN38+BZ38+CL38+CX38+DJ38-SUM('S94 Plans -->:<-- S94 specific Plans'!O38)","v":0},{"$f":"AE38+AQ38+BC38+BO38+CA38+CM38+CY38+DK38-SUM('S94 Plans -->:<-- S94 specific Plans'!P38)","v":0},{"$f":"AF38+AR38+BD38+BP38+CB38+CN38+CZ38+DL38-SUM('S94 Plans -->:<-- S94 specific Plans'!Q38)","v":0},{"$f":"AG38+AS38+BE38+BQ38+CC38+CO38+DA38+DM38-SUM('S94 Plans -->:<-- S94 specific Plans'!R38)","v":0},{"$f":"VLOOKUP(A38,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A38,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Buildings",null,null,0,null,{"$f":"V39+AH39+AT39+BF39+BR39+CD39+CP39+DB39-SUM('S94 Plans -->:<-- S94 specific Plans'!F39)","v":0},null,{"$f":"W39+AI39+AU39+BG39+BS39+CE39+CQ39+DC39-SUM('S94 Plans -->:<-- S94 specific Plans'!H39)","v":0},{"$f":"X39+AJ39+AV39+BH39+BT39+CF39+CR39+DD39-SUM('S94 Plans -->:<-- S94 specific Plans'!I39)","v":0},{"$f":"Y39+AK39+AW39+BI39+BU39+CG39+CS39+DE39-SUM('S94 Plans -->:<-- S94 specific Plans'!J39)","v":0},{"$f":"Z39+AL39+AX39+BJ39+BV39+CH39+CT39+DF39-SUM('S94 Plans -->:<-- S94 specific Plans'!K39)","v":0},{"$f":"AA39+AM39+AY39+BK39+BW39+CI39+CU39+DG39-SUM('S94 Plans -->:<-- S94 specific Plans'!L39)","v":0},{"$f":"AB39+AN39+AZ39+BL39+BX39+CJ39+CV39+DH39-SUM('S94 Plans -->:<-- S94 specific Plans'!M39)","v":0},{"$f":"AC39+AO39+BA39+BM39+BY39+CK39+CW39+DI39-SUM('S94 Plans -->:<-- S94 specific Plans'!N39)","v":0},{"$f":"AD39+AP39+BB39+BN39+BZ39+CL39+CX39+DJ39-SUM('S94 Plans -->:<-- S94 specific Plans'!O39)","v":0},{"$f":"AE39+AQ39+BC39+BO39+CA39+CM39+CY39+DK39-SUM('S94 Plans -->:<-- S94 specific Plans'!P39)","v":0},{"$f":"AF39+AR39+BD39+BP39+CB39+CN39+CZ39+DL39-SUM('S94 Plans -->:<-- S94 specific Plans'!Q39)","v":0},{"$f":"AG39+AS39+BE39+BQ39+CC39+CO39+DA39+DM39-SUM('S94 Plans -->:<-- S94 specific Plans'!R39)","v":0},{"$f":"VLOOKUP(A39,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":1.2534E-2},{"$f":"VLOOKUP(A39,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other Structures",null,null,0,null,{"$f":"V40+AH40+AT40+BF40+BR40+CD40+CP40+DB40-SUM('S94 Plans -->:<-- S94 specific Plans'!F40)","v":0},null,{"$f":"W40+AI40+AU40+BG40+BS40+CE40+CQ40+DC40-SUM('S94 Plans -->:<-- S94 specific Plans'!H40)","v":0},{"$f":"X40+AJ40+AV40+BH40+BT40+CF40+CR40+DD40-SUM('S94 Plans -->:<-- S94 specific Plans'!I40)","v":0},{"$f":"Y40+AK40+AW40+BI40+BU40+CG40+CS40+DE40-SUM('S94 Plans -->:<-- S94 specific Plans'!J40)","v":0},{"$f":"Z40+AL40+AX40+BJ40+BV40+CH40+CT40+DF40-SUM('S94 Plans -->:<-- S94 specific Plans'!K40)","v":0},{"$f":"AA40+AM40+AY40+BK40+BW40+CI40+CU40+DG40-SUM('S94 Plans -->:<-- S94 specific Plans'!L40)","v":0},{"$f":"AB40+AN40+AZ40+BL40+BX40+CJ40+CV40+DH40-SUM('S94 Plans -->:<-- S94 specific Plans'!M40)","v":0},{"$f":"AC40+AO40+BA40+BM40+BY40+CK40+CW40+DI40-SUM('S94 Plans -->:<-- S94 specific Plans'!N40)","v":0},{"$f":"AD40+AP40+BB40+BN40+BZ40+CL40+CX40+DJ40-SUM('S94 Plans -->:<-- S94 specific Plans'!O40)","v":0},{"$f":"AE40+AQ40+BC40+BO40+CA40+CM40+CY40+DK40-SUM('S94 Plans -->:<-- S94 specific Plans'!P40)","v":0},{"$f":"AF40+AR40+BD40+BP40+CB40+CN40+CZ40+DL40-SUM('S94 Plans -->:<-- S94 specific Plans'!Q40)","v":0},{"$f":"AG40+AS40+BE40+BQ40+CC40+CO40+DA40+DM40-SUM('S94 Plans -->:<-- S94 specific Plans'!R40)","v":0},{"$f":"VLOOKUP(A40,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":5.6391999999999998E-2},{"$f":"VLOOKUP(A40,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Roads",null,null,5240829,null,{"$f":"V41+AH41+AT41+BF41+BR41+CD41+CP41+DB41-SUM('S94 Plans -->:<-- S94 specific Plans'!F41)","v":0},null,{"$f":"W41+AI41+AU41+BG41+BS41+CE41+CQ41+DC41-SUM('S94 Plans -->:<-- S94 specific Plans'!H41)","v":1120000},{"$f":"X41+AJ41+AV41+BH41+BT41+CF41+CR41+DD41-SUM('S94 Plans -->:<-- S94 specific Plans'!I41)","v":409000},{"$f":"Y41+AK41+AW41+BI41+BU41+CG41+CS41+DE41-SUM('S94 Plans -->:<-- S94 specific Plans'!J41)","v":419225},{"$f":"Z41+AL41+AX41+BJ41+BV41+CH41+CT41+DF41-SUM('S94 Plans -->:<-- S94 specific Plans'!K41)","v":429706},{"$f":"AA41+AM41+AY41+BK41+BW41+CI41+CU41+DG41-SUM('S94 Plans -->:<-- S94 specific Plans'!L41)","v":442597},{"$f":"AB41+AN41+AZ41+BL41+BX41+CJ41+CV41+DH41-SUM('S94 Plans -->:<-- S94 specific Plans'!M41)","v":455875},{"$f":"AC41+AO41+BA41+BM41+BY41+CK41+CW41+DI41-SUM('S94 Plans -->:<-- S94 specific Plans'!N41)","v":469551},{"$f":"AD41+AP41+BB41+BN41+BZ41+CL41+CX41+DJ41-SUM('S94 Plans -->:<-- S94 specific Plans'!O41)","v":483637},{"$f":"AE41+AQ41+BC41+BO41+CA41+CM41+CY41+DK41-SUM('S94 Plans -->:<-- S94 specific Plans'!P41)","v":498147},{"$f":"AF41+AR41+BD41+BP41+CB41+CN41+CZ41+DL41-SUM('S94 Plans -->:<-- S94 specific Plans'!Q41)","v":513091},{"$f":"AG41+AS41+BE41+BQ41+CC41+CO41+DA41+DM41-SUM('S94 Plans -->:<-- S94 specific Plans'!R41)","v":0},{"$f":"VLOOKUP(A41,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":1.4973500000000001E-2},{"$f":"VLOOKUP(A41,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":1120000},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":409000},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":419225},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":429706},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":442597},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":455875},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":469551},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":483637},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":498147},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":513091},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Bridges",null,null,0,null,{"$f":"V42+AH42+AT42+BF42+BR42+CD42+CP42+DB42-SUM('S94 Plans -->:<-- S94 specific Plans'!F42)","v":0},null,{"$f":"W42+AI42+AU42+BG42+BS42+CE42+CQ42+DC42-SUM('S94 Plans -->:<-- S94 specific Plans'!H42)","v":0},{"$f":"X42+AJ42+AV42+BH42+BT42+CF42+CR42+DD42-SUM('S94 Plans -->:<-- S94 specific Plans'!I42)","v":0},{"$f":"Y42+AK42+AW42+BI42+BU42+CG42+CS42+DE42-SUM('S94 Plans -->:<-- S94 specific Plans'!J42)","v":0},{"$f":"Z42+AL42+AX42+BJ42+BV42+CH42+CT42+DF42-SUM('S94 Plans -->:<-- S94 specific Plans'!K42)","v":0},{"$f":"AA42+AM42+AY42+BK42+BW42+CI42+CU42+DG42-SUM('S94 Plans -->:<-- S94 specific Plans'!L42)","v":0},{"$f":"AB42+AN42+AZ42+BL42+BX42+CJ42+CV42+DH42-SUM('S94 Plans -->:<-- S94 specific Plans'!M42)","v":0},{"$f":"AC42+AO42+BA42+BM42+BY42+CK42+CW42+DI42-SUM('S94 Plans -->:<-- S94 specific Plans'!N42)","v":0},{"$f":"AD42+AP42+BB42+BN42+BZ42+CL42+CX42+DJ42-SUM('S94 Plans -->:<-- S94 specific Plans'!O42)","v":0},{"$f":"AE42+AQ42+BC42+BO42+CA42+CM42+CY42+DK42-SUM('S94 Plans -->:<-- S94 specific Plans'!P42)","v":0},{"$f":"AF42+AR42+BD42+BP42+CB42+CN42+CZ42+DL42-SUM('S94 Plans -->:<-- S94 specific Plans'!Q42)","v":0},{"$f":"AG42+AS42+BE42+BQ42+CC42+CO42+DA42+DM42-SUM('S94 Plans -->:<-- S94 specific Plans'!R42)","v":0},{"$f":"VLOOKUP(A42,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":2.1437696923000557E-2},{"$f":"VLOOKUP(A42,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Footpaths",null,null,749251,null,{"$f":"V43+AH43+AT43+BF43+BR43+CD43+CP43+DB43-SUM('S94 Plans -->:<-- S94 specific Plans'!F43)","v":0},null,{"$f":"W43+AI43+AU43+BG43+BS43+CE43+CQ43+DC43-SUM('S94 Plans -->:<-- S94 specific Plans'!H43)","v":80000},{"$f":"X43+AJ43+AV43+BH43+BT43+CF43+CR43+DD43-SUM('S94 Plans -->:<-- S94 specific Plans'!I43)","v":112475},{"$f":"Y43+AK43+AW43+BI43+BU43+CG43+CS43+DE43-SUM('S94 Plans -->:<-- S94 specific Plans'!J43)","v":62884},{"$f":"Z43+AL43+AX43+BJ43+BV43+CH43+CT43+DF43-SUM('S94 Plans -->:<-- S94 specific Plans'!K43)","v":64456},{"$f":"AA43+AM43+AY43+BK43+BW43+CI43+CU43+DG43-SUM('S94 Plans -->:<-- S94 specific Plans'!L43)","v":66390},{"$f":"AB43+AN43+AZ43+BL43+BX43+CJ43+CV43+DH43-SUM('S94 Plans -->:<-- S94 specific Plans'!M43)","v":68381},{"$f":"AC43+AO43+BA43+BM43+BY43+CK43+CW43+DI43-SUM('S94 Plans -->:<-- S94 specific Plans'!N43)","v":70433},{"$f":"AD43+AP43+BB43+BN43+BZ43+CL43+CX43+DJ43-SUM('S94 Plans -->:<-- S94 specific Plans'!O43)","v":72546},{"$f":"AE43+AQ43+BC43+BO43+CA43+CM43+CY43+DK43-SUM('S94 Plans -->:<-- S94 specific Plans'!P43)","v":74722},{"$f":"AF43+AR43+BD43+BP43+CB43+CN43+CZ43+DL43-SUM('S94 Plans -->:<-- S94 specific Plans'!Q43)","v":76964},{"$f":"AG43+AS43+BE43+BQ43+CC43+CO43+DA43+DM43-SUM('S94 Plans -->:<-- S94 specific Plans'!R43)","v":0},{"$f":"VLOOKUP(A43,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":2.1437696923000557E-2},{"$f":"VLOOKUP(A43,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":80000},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":112475},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":62884},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":64456},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":66390},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":68381},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":70433},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":72546},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":74722},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":76964},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Bulk Earthworks (non-depreciable)",null,null,0,null,{"$f":"V44+AH44+AT44+BF44+BR44+CD44+CP44+DB44-SUM('S94 Plans -->:<-- S94 specific Plans'!F44)","v":0},null,{"$f":"W44+AI44+AU44+BG44+BS44+CE44+CQ44+DC44-SUM('S94 Plans -->:<-- S94 specific Plans'!H44)","v":0},{"$f":"X44+AJ44+AV44+BH44+BT44+CF44+CR44+DD44-SUM('S94 Plans -->:<-- S94 specific Plans'!I44)","v":0},{"$f":"Y44+AK44+AW44+BI44+BU44+CG44+CS44+DE44-SUM('S94 Plans -->:<-- S94 specific Plans'!J44)","v":0},{"$f":"Z44+AL44+AX44+BJ44+BV44+CH44+CT44+DF44-SUM('S94 Plans -->:<-- S94 specific Plans'!K44)","v":0},{"$f":"AA44+AM44+AY44+BK44+BW44+CI44+CU44+DG44-SUM('S94 Plans -->:<-- S94 specific Plans'!L44)","v":0},{"$f":"AB44+AN44+AZ44+BL44+BX44+CJ44+CV44+DH44-SUM('S94 Plans -->:<-- S94 specific Plans'!M44)","v":0},{"$f":"AC44+AO44+BA44+BM44+BY44+CK44+CW44+DI44-SUM('S94 Plans -->:<-- S94 specific Plans'!N44)","v":0},{"$f":"AD44+AP44+BB44+BN44+BZ44+CL44+CX44+DJ44-SUM('S94 Plans -->:<-- S94 specific Plans'!O44)","v":0},{"$f":"AE44+AQ44+BC44+BO44+CA44+CM44+CY44+DK44-SUM('S94 Plans -->:<-- S94 specific Plans'!P44)","v":0},{"$f":"AF44+AR44+BD44+BP44+CB44+CN44+CZ44+DL44-SUM('S94 Plans -->:<-- S94 specific Plans'!Q44)","v":0},{"$f":"AG44+AS44+BE44+BQ44+CC44+CO44+DA44+DM44-SUM('S94 Plans -->:<-- S94 specific Plans'!R44)","v":0},{"$f":"VLOOKUP(A44,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A44,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Stormwater Drainage",null,null,0,null,{"$f":"V45+AH45+AT45+BF45+BR45+CD45+CP45+DB45-SUM('S94 Plans -->:<-- S94 specific Plans'!F45)","v":0},null,{"$f":"W45+AI45+AU45+BG45+BS45+CE45+CQ45+DC45-SUM('S94 Plans -->:<-- S94 specific Plans'!H45)","v":0},{"$f":"X45+AJ45+AV45+BH45+BT45+CF45+CR45+DD45-SUM('S94 Plans -->:<-- S94 specific Plans'!I45)","v":0},{"$f":"Y45+AK45+AW45+BI45+BU45+CG45+CS45+DE45-SUM('S94 Plans -->:<-- S94 specific Plans'!J45)","v":0},{"$f":"Z45+AL45+AX45+BJ45+BV45+CH45+CT45+DF45-SUM('S94 Plans -->:<-- S94 specific Plans'!K45)","v":0},{"$f":"AA45+AM45+AY45+BK45+BW45+CI45+CU45+DG45-SUM('S94 Plans -->:<-- S94 specific Plans'!L45)","v":0},{"$f":"AB45+AN45+AZ45+BL45+BX45+CJ45+CV45+DH45-SUM('S94 Plans -->:<-- S94 specific Plans'!M45)","v":0},{"$f":"AC45+AO45+BA45+BM45+BY45+CK45+CW45+DI45-SUM('S94 Plans -->:<-- S94 specific Plans'!N45)","v":0},{"$f":"AD45+AP45+BB45+BN45+BZ45+CL45+CX45+DJ45-SUM('S94 Plans -->:<-- S94 specific Plans'!O45)","v":0},{"$f":"AE45+AQ45+BC45+BO45+CA45+CM45+CY45+DK45-SUM('S94 Plans -->:<-- S94 specific Plans'!P45)","v":0},{"$f":"AF45+AR45+BD45+BP45+CB45+CN45+CZ45+DL45-SUM('S94 Plans -->:<-- S94 specific Plans'!Q45)","v":0},{"$f":"AG45+AS45+BE45+BQ45+CC45+CO45+DA45+DM45-SUM('S94 Plans -->:<-- S94 specific Plans'!R45)","v":0},{"$f":"VLOOKUP(A45,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":8.8990000000000007E-3},{"$f":"VLOOKUP(A45,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Water Supply Network",null,null,0,null,{"$f":"V46+AH46+AT46+BF46+BR46+CD46+CP46+DB46-SUM('S94 Plans -->:<-- S94 specific Plans'!F46)","v":0},null,{"$f":"W46+AI46+AU46+BG46+BS46+CE46+CQ46+DC46-SUM('S94 Plans -->:<-- S94 specific Plans'!H46)","v":0},{"$f":"X46+AJ46+AV46+BH46+BT46+CF46+CR46+DD46-SUM('S94 Plans -->:<-- S94 specific Plans'!I46)","v":0},{"$f":"Y46+AK46+AW46+BI46+BU46+CG46+CS46+DE46-SUM('S94 Plans -->:<-- S94 specific Plans'!J46)","v":0},{"$f":"Z46+AL46+AX46+BJ46+BV46+CH46+CT46+DF46-SUM('S94 Plans -->:<-- S94 specific Plans'!K46)","v":0},{"$f":"AA46+AM46+AY46+BK46+BW46+CI46+CU46+DG46-SUM('S94 Plans -->:<-- S94 specific Plans'!L46)","v":0},{"$f":"AB46+AN46+AZ46+BL46+BX46+CJ46+CV46+DH46-SUM('S94 Plans -->:<-- S94 specific Plans'!M46)","v":0},{"$f":"AC46+AO46+BA46+BM46+BY46+CK46+CW46+DI46-SUM('S94 Plans -->:<-- S94 specific Plans'!N46)","v":0},{"$f":"AD46+AP46+BB46+BN46+BZ46+CL46+CX46+DJ46-SUM('S94 Plans -->:<-- S94 specific Plans'!O46)","v":0},{"$f":"AE46+AQ46+BC46+BO46+CA46+CM46+CY46+DK46-SUM('S94 Plans -->:<-- S94 specific Plans'!P46)","v":0},{"$f":"AF46+AR46+BD46+BP46+CB46+CN46+CZ46+DL46-SUM('S94 Plans -->:<-- S94 specific Plans'!Q46)","v":0},{"$f":"AG46+AS46+BE46+BQ46+CC46+CO46+DA46+DM46-SUM('S94 Plans -->:<-- S94 specific Plans'!R46)","v":0},{"$f":"VLOOKUP(A46,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A46,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Sewerage Network",null,null,0,null,{"$f":"V47+AH47+AT47+BF47+BR47+CD47+CP47+DB47-SUM('S94 Plans -->:<-- S94 specific Plans'!F47)","v":0},null,{"$f":"W47+AI47+AU47+BG47+BS47+CE47+CQ47+DC47-SUM('S94 Plans -->:<-- S94 specific Plans'!H47)","v":0},{"$f":"X47+AJ47+AV47+BH47+BT47+CF47+CR47+DD47-SUM('S94 Plans -->:<-- S94 specific Plans'!I47)","v":0},{"$f":"Y47+AK47+AW47+BI47+BU47+CG47+CS47+DE47-SUM('S94 Plans -->:<-- S94 specific Plans'!J47)","v":0},{"$f":"Z47+AL47+AX47+BJ47+BV47+CH47+CT47+DF47-SUM('S94 Plans -->:<-- S94 specific Plans'!K47)","v":0},{"$f":"AA47+AM47+AY47+BK47+BW47+CI47+CU47+DG47-SUM('S94 Plans -->:<-- S94 specific Plans'!L47)","v":0},{"$f":"AB47+AN47+AZ47+BL47+BX47+CJ47+CV47+DH47-SUM('S94 Plans -->:<-- S94 specific Plans'!M47)","v":0},{"$f":"AC47+AO47+BA47+BM47+BY47+CK47+CW47+DI47-SUM('S94 Plans -->:<-- S94 specific Plans'!N47)","v":0},{"$f":"AD47+AP47+BB47+BN47+BZ47+CL47+CX47+DJ47-SUM('S94 Plans -->:<-- S94 specific Plans'!O47)","v":0},{"$f":"AE47+AQ47+BC47+BO47+CA47+CM47+CY47+DK47-SUM('S94 Plans -->:<-- S94 specific Plans'!P47)","v":0},{"$f":"AF47+AR47+BD47+BP47+CB47+CN47+CZ47+DL47-SUM('S94 Plans -->:<-- S94 specific Plans'!Q47)","v":0},{"$f":"AG47+AS47+BE47+BQ47+CC47+CO47+DA47+DM47-SUM('S94 Plans -->:<-- S94 specific Plans'!R47)","v":0},{"$f":"VLOOKUP(A47,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A47,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Heritage Collections",null,null,0,null,{"$f":"V48+AH48+AT48+BF48+BR48+CD48+CP48+DB48-SUM('S94 Plans -->:<-- S94 specific Plans'!F48)","v":0},null,{"$f":"W48+AI48+AU48+BG48+BS48+CE48+CQ48+DC48-SUM('S94 Plans -->:<-- S94 specific Plans'!H48)","v":0},{"$f":"X48+AJ48+AV48+BH48+BT48+CF48+CR48+DD48-SUM('S94 Plans -->:<-- S94 specific Plans'!I48)","v":0},{"$f":"Y48+AK48+AW48+BI48+BU48+CG48+CS48+DE48-SUM('S94 Plans -->:<-- S94 specific Plans'!J48)","v":0},{"$f":"Z48+AL48+AX48+BJ48+BV48+CH48+CT48+DF48-SUM('S94 Plans -->:<-- S94 specific Plans'!K48)","v":0},{"$f":"AA48+AM48+AY48+BK48+BW48+CI48+CU48+DG48-SUM('S94 Plans -->:<-- S94 specific Plans'!L48)","v":0},{"$f":"AB48+AN48+AZ48+BL48+BX48+CJ48+CV48+DH48-SUM('S94 Plans -->:<-- S94 specific Plans'!M48)","v":0},{"$f":"AC48+AO48+BA48+BM48+BY48+CK48+CW48+DI48-SUM('S94 Plans -->:<-- S94 specific Plans'!N48)","v":0},{"$f":"AD48+AP48+BB48+BN48+BZ48+CL48+CX48+DJ48-SUM('S94 Plans -->:<-- S94 specific Plans'!O48)","v":0},{"$f":"AE48+AQ48+BC48+BO48+CA48+CM48+CY48+DK48-SUM('S94 Plans -->:<-- S94 specific Plans'!P48)","v":0},{"$f":"AF48+AR48+BD48+BP48+CB48+CN48+CZ48+DL48-SUM('S94 Plans -->:<-- S94 specific Plans'!Q48)","v":0},{"$f":"AG48+AS48+BE48+BQ48+CC48+CO48+DA48+DM48-SUM('S94 Plans -->:<-- S94 specific Plans'!R48)","v":0},{"$f":"VLOOKUP(A48,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A48,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Library Books",null,null,0,null,{"$f":"V49+AH49+AT49+BF49+BR49+CD49+CP49+DB49-SUM('S94 Plans -->:<-- S94 specific Plans'!F49)","v":0},null,{"$f":"W49+AI49+AU49+BG49+BS49+CE49+CQ49+DC49-SUM('S94 Plans -->:<-- S94 specific Plans'!H49)","v":0},{"$f":"X49+AJ49+AV49+BH49+BT49+CF49+CR49+DD49-SUM('S94 Plans -->:<-- S94 specific Plans'!I49)","v":0},{"$f":"Y49+AK49+AW49+BI49+BU49+CG49+CS49+DE49-SUM('S94 Plans -->:<-- S94 specific Plans'!J49)","v":0},{"$f":"Z49+AL49+AX49+BJ49+BV49+CH49+CT49+DF49-SUM('S94 Plans -->:<-- S94 specific Plans'!K49)","v":0},{"$f":"AA49+AM49+AY49+BK49+BW49+CI49+CU49+DG49-SUM('S94 Plans -->:<-- S94 specific Plans'!L49)","v":0},{"$f":"AB49+AN49+AZ49+BL49+BX49+CJ49+CV49+DH49-SUM('S94 Plans -->:<-- S94 specific Plans'!M49)","v":0},{"$f":"AC49+AO49+BA49+BM49+BY49+CK49+CW49+DI49-SUM('S94 Plans -->:<-- S94 specific Plans'!N49)","v":0},{"$f":"AD49+AP49+BB49+BN49+BZ49+CL49+CX49+DJ49-SUM('S94 Plans -->:<-- S94 specific Plans'!O49)","v":0},{"$f":"AE49+AQ49+BC49+BO49+CA49+CM49+CY49+DK49-SUM('S94 Plans -->:<-- S94 specific Plans'!P49)","v":0},{"$f":"AF49+AR49+BD49+BP49+CB49+CN49+CZ49+DL49-SUM('S94 Plans -->:<-- S94 specific Plans'!Q49)","v":0},{"$f":"AG49+AS49+BE49+BQ49+CC49+CO49+DA49+DM49-SUM('S94 Plans -->:<-- S94 specific Plans'!R49)","v":0},{"$f":"VLOOKUP(A49,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A49,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other Assets",null,null,0,null,{"$f":"V50+AH50+AT50+BF50+BR50+CD50+CP50+DB50-SUM('S94 Plans -->:<-- S94 specific Plans'!F50)","v":0},null,{"$f":"W50+AI50+AU50+BG50+BS50+CE50+CQ50+DC50-SUM('S94 Plans -->:<-- S94 specific Plans'!H50)","v":0},{"$f":"X50+AJ50+AV50+BH50+BT50+CF50+CR50+DD50-SUM('S94 Plans -->:<-- S94 specific Plans'!I50)","v":0},{"$f":"Y50+AK50+AW50+BI50+BU50+CG50+CS50+DE50-SUM('S94 Plans -->:<-- S94 specific Plans'!J50)","v":0},{"$f":"Z50+AL50+AX50+BJ50+BV50+CH50+CT50+DF50-SUM('S94 Plans -->:<-- S94 specific Plans'!K50)","v":0},{"$f":"AA50+AM50+AY50+BK50+BW50+CI50+CU50+DG50-SUM('S94 Plans -->:<-- S94 specific Plans'!L50)","v":0},{"$f":"AB50+AN50+AZ50+BL50+BX50+CJ50+CV50+DH50-SUM('S94 Plans -->:<-- S94 specific Plans'!M50)","v":0},{"$f":"AC50+AO50+BA50+BM50+BY50+CK50+CW50+DI50-SUM('S94 Plans -->:<-- S94 specific Plans'!N50)","v":0},{"$f":"AD50+AP50+BB50+BN50+BZ50+CL50+CX50+DJ50-SUM('S94 Plans -->:<-- S94 specific Plans'!O50)","v":0},{"$f":"AE50+AQ50+BC50+BO50+CA50+CM50+CY50+DK50-SUM('S94 Plans -->:<-- S94 specific Plans'!P50)","v":0},{"$f":"AF50+AR50+BD50+BP50+CB50+CN50+CZ50+DL50-SUM('S94 Plans -->:<-- S94 specific Plans'!Q50)","v":0},{"$f":"AG50+AS50+BE50+BQ50+CC50+CO50+DA50+DM50-SUM('S94 Plans -->:<-- S94 specific Plans'!R50)","v":0},{"$f":"VLOOKUP(A50,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":2.6006545607764171E-2},{"$f":"VLOOKUP(A50,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Remediation Assets",null,null,0,null,{"$f":"V51+AH51+AT51+BF51+BR51+CD51+CP51+DB51-SUM('S94 Plans -->:<-- S94 specific Plans'!F51)","v":0},null,{"$f":"W51+AI51+AU51+BG51+BS51+CE51+CQ51+DC51-SUM('S94 Plans -->:<-- S94 specific Plans'!H51)","v":0},{"$f":"X51+AJ51+AV51+BH51+BT51+CF51+CR51+DD51-SUM('S94 Plans -->:<-- S94 specific Plans'!I51)","v":0},{"$f":"Y51+AK51+AW51+BI51+BU51+CG51+CS51+DE51-SUM('S94 Plans -->:<-- S94 specific Plans'!J51)","v":0},{"$f":"Z51+AL51+AX51+BJ51+BV51+CH51+CT51+DF51-SUM('S94 Plans -->:<-- S94 specific Plans'!K51)","v":0},{"$f":"AA51+AM51+AY51+BK51+BW51+CI51+CU51+DG51-SUM('S94 Plans -->:<-- S94 specific Plans'!L51)","v":0},{"$f":"AB51+AN51+AZ51+BL51+BX51+CJ51+CV51+DH51-SUM('S94 Plans -->:<-- S94 specific Plans'!M51)","v":0},{"$f":"AC51+AO51+BA51+BM51+BY51+CK51+CW51+DI51-SUM('S94 Plans -->:<-- S94 specific Plans'!N51)","v":0},{"$f":"AD51+AP51+BB51+BN51+BZ51+CL51+CX51+DJ51-SUM('S94 Plans -->:<-- S94 specific Plans'!O51)","v":0},{"$f":"AE51+AQ51+BC51+BO51+CA51+CM51+CY51+DK51-SUM('S94 Plans -->:<-- S94 specific Plans'!P51)","v":0},{"$f":"AF51+AR51+BD51+BP51+CB51+CN51+CZ51+DL51-SUM('S94 Plans -->:<-- S94 specific Plans'!Q51)","v":0},{"$f":"AG51+AS51+BE51+BQ51+CC51+CO51+DA51+DM51-SUM('S94 Plans -->:<-- S94 specific Plans'!R51)","v":0},{"$f":"VLOOKUP(A51,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":1.9690229032789587E-2},{"$f":"VLOOKUP(A51,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Historical Data'!A454","v":"Swimming Pools"},null,null,0,null,{"$f":"V52+AH52+AT52+BF52+BR52+CD52+CP52+DB52-SUM('S94 Plans -->:<-- S94 specific Plans'!F52)","v":0},null,{"$f":"W52+AI52+AU52+BG52+BS52+CE52+CQ52+DC52-SUM('S94 Plans -->:<-- S94 specific Plans'!H52)","v":0},{"$f":"X52+AJ52+AV52+BH52+BT52+CF52+CR52+DD52-SUM('S94 Plans -->:<-- S94 specific Plans'!I52)","v":0},{"$f":"Y52+AK52+AW52+BI52+BU52+CG52+CS52+DE52-SUM('S94 Plans -->:<-- S94 specific Plans'!J52)","v":0},{"$f":"Z52+AL52+AX52+BJ52+BV52+CH52+CT52+DF52-SUM('S94 Plans -->:<-- S94 specific Plans'!K52)","v":0},{"$f":"AA52+AM52+AY52+BK52+BW52+CI52+CU52+DG52-SUM('S94 Plans -->:<-- S94 specific Plans'!L52)","v":0},{"$f":"AB52+AN52+AZ52+BL52+BX52+CJ52+CV52+DH52-SUM('S94 Plans -->:<-- S94 specific Plans'!M52)","v":0},{"$f":"AC52+AO52+BA52+BM52+BY52+CK52+CW52+DI52-SUM('S94 Plans -->:<-- S94 specific Plans'!N52)","v":0},{"$f":"AD52+AP52+BB52+BN52+BZ52+CL52+CX52+DJ52-SUM('S94 Plans -->:<-- S94 specific Plans'!O52)","v":0},{"$f":"AE52+AQ52+BC52+BO52+CA52+CM52+CY52+DK52-SUM('S94 Plans -->:<-- S94 specific Plans'!P52)","v":0},{"$f":"AF52+AR52+BD52+BP52+CB52+CN52+CZ52+DL52-SUM('S94 Plans -->:<-- S94 specific Plans'!Q52)","v":0},{"$f":"AG52+AS52+BE52+BQ52+CC52+CO52+DA52+DM52-SUM('S94 Plans -->:<-- S94 specific Plans'!R52)","v":0},{"$f":"VLOOKUP(A52,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":1.5139E-2},{"$f":"VLOOKUP(A52,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Historical Data'!A456","v":"Other Open Space/Recreational Assets"},null,null,0,null,{"$f":"V53+AH53+AT53+BF53+BR53+CD53+CP53+DB53-SUM('S94 Plans -->:<-- S94 specific Plans'!F53)","v":0},null,{"$f":"W53+AI53+AU53+BG53+BS53+CE53+CQ53+DC53-SUM('S94 Plans -->:<-- S94 specific Plans'!H53)","v":0},{"$f":"X53+AJ53+AV53+BH53+BT53+CF53+CR53+DD53-SUM('S94 Plans -->:<-- S94 specific Plans'!I53)","v":0},{"$f":"Y53+AK53+AW53+BI53+BU53+CG53+CS53+DE53-SUM('S94 Plans -->:<-- S94 specific Plans'!J53)","v":0},{"$f":"Z53+AL53+AX53+BJ53+BV53+CH53+CT53+DF53-SUM('S94 Plans -->:<-- S94 specific Plans'!K53)","v":0},{"$f":"AA53+AM53+AY53+BK53+BW53+CI53+CU53+DG53-SUM('S94 Plans -->:<-- S94 specific Plans'!L53)","v":0},{"$f":"AB53+AN53+AZ53+BL53+BX53+CJ53+CV53+DH53-SUM('S94 Plans -->:<-- S94 specific Plans'!M53)","v":0},{"$f":"AC53+AO53+BA53+BM53+BY53+CK53+CW53+DI53-SUM('S94 Plans -->:<-- S94 specific Plans'!N53)","v":0},{"$f":"AD53+AP53+BB53+BN53+BZ53+CL53+CX53+DJ53-SUM('S94 Plans -->:<-- S94 specific Plans'!O53)","v":0},{"$f":"AE53+AQ53+BC53+BO53+CA53+CM53+CY53+DK53-SUM('S94 Plans -->:<-- S94 specific Plans'!P53)","v":0},{"$f":"AF53+AR53+BD53+BP53+CB53+CN53+CZ53+DL53-SUM('S94 Plans -->:<-- S94 specific Plans'!Q53)","v":0},{"$f":"AG53+AS53+BE53+BQ53+CC53+CO53+DA53+DM53-SUM('S94 Plans -->:<-- S94 specific Plans'!R53)","v":0},{"$f":"VLOOKUP(A53,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":2.3317000000000001E-2},{"$f":"VLOOKUP(A53,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Historical Data'!A458","v":""},null,null,0,null,{"$f":"V54+AH54+AT54+BF54+BR54+CD54+CP54+DB54-SUM('S94 Plans -->:<-- S94 specific Plans'!F54)","v":0},null,{"$f":"W54+AI54+AU54+BG54+BS54+CE54+CQ54+DC54-SUM('S94 Plans -->:<-- S94 specific Plans'!H54)","v":0},{"$f":"X54+AJ54+AV54+BH54+BT54+CF54+CR54+DD54-SUM('S94 Plans -->:<-- S94 specific Plans'!I54)","v":0},{"$f":"Y54+AK54+AW54+BI54+BU54+CG54+CS54+DE54-SUM('S94 Plans -->:<-- S94 specific Plans'!J54)","v":0},{"$f":"Z54+AL54+AX54+BJ54+BV54+CH54+CT54+DF54-SUM('S94 Plans -->:<-- S94 specific Plans'!K54)","v":0},{"$f":"AA54+AM54+AY54+BK54+BW54+CI54+CU54+DG54-SUM('S94 Plans -->:<-- S94 specific Plans'!L54)","v":0},{"$f":"AB54+AN54+AZ54+BL54+BX54+CJ54+CV54+DH54-SUM('S94 Plans -->:<-- S94 specific Plans'!M54)","v":0},{"$f":"AC54+AO54+BA54+BM54+BY54+CK54+CW54+DI54-SUM('S94 Plans -->:<-- S94 specific Plans'!N54)","v":0},{"$f":"AD54+AP54+BB54+BN54+BZ54+CL54+CX54+DJ54-SUM('S94 Plans -->:<-- S94 specific Plans'!O54)","v":0},{"$f":"AE54+AQ54+BC54+BO54+CA54+CM54+CY54+DK54-SUM('S94 Plans -->:<-- S94 specific Plans'!P54)","v":0},{"$f":"AF54+AR54+BD54+BP54+CB54+CN54+CZ54+DL54-SUM('S94 Plans -->:<-- S94 specific Plans'!Q54)","v":0},{"$f":"AG54+AS54+BE54+BQ54+CC54+CO54+DA54+DM54-SUM('S94 Plans -->:<-- S94 specific Plans'!R54)","v":0},{"$f":"VLOOKUP(A54,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A54,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Historical Data'!A460","v":""},null,null,0,null,{"$f":"V55+AH55+AT55+BF55+BR55+CD55+CP55+DB55-SUM('S94 Plans -->:<-- S94 specific Plans'!F55)","v":0},null,{"$f":"W55+AI55+AU55+BG55+BS55+CE55+CQ55+DC55-SUM('S94 Plans -->:<-- S94 specific Plans'!H55)","v":0},{"$f":"X55+AJ55+AV55+BH55+BT55+CF55+CR55+DD55-SUM('S94 Plans -->:<-- S94 specific Plans'!I55)","v":0},{"$f":"Y55+AK55+AW55+BI55+BU55+CG55+CS55+DE55-SUM('S94 Plans -->:<-- S94 specific Plans'!J55)","v":0},{"$f":"Z55+AL55+AX55+BJ55+BV55+CH55+CT55+DF55-SUM('S94 Plans -->:<-- S94 specific Plans'!K55)","v":0},{"$f":"AA55+AM55+AY55+BK55+BW55+CI55+CU55+DG55-SUM('S94 Plans -->:<-- S94 specific Plans'!L55)","v":0},{"$f":"AB55+AN55+AZ55+BL55+BX55+CJ55+CV55+DH55-SUM('S94 Plans -->:<-- S94 specific Plans'!M55)","v":0},{"$f":"AC55+AO55+BA55+BM55+BY55+CK55+CW55+DI55-SUM('S94 Plans -->:<-- S94 specific Plans'!N55)","v":0},{"$f":"AD55+AP55+BB55+BN55+BZ55+CL55+CX55+DJ55-SUM('S94 Plans -->:<-- S94 specific Plans'!O55)","v":0},{"$f":"AE55+AQ55+BC55+BO55+CA55+CM55+CY55+DK55-SUM('S94 Plans -->:<-- S94 specific Plans'!P55)","v":0},{"$f":"AF55+AR55+BD55+BP55+CB55+CN55+CZ55+DL55-SUM('S94 Plans -->:<-- S94 specific Plans'!Q55)","v":0},{"$f":"AG55+AS55+BE55+BQ55+CC55+CO55+DA55+DM55-SUM('S94 Plans -->:<-- S94 specific Plans'!R55)","v":0},{"$f":"VLOOKUP(A55,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A55,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Assets not allocated",null,null,-6092330,null,{"$f":"V56+AH56+AT56+BF56+BR56+CD56+CP56+DB56-SUM('S94 Plans -->:<-- S94 specific Plans'!F56)","v":0},null,{"$f":"W56+AI56+AU56+BG56+BS56+CE56+CQ56+DC56-SUM('S94 Plans -->:<-- S94 specific Plans'!H56)","v":-1200000},{"$f":"X56+AJ56+AV56+BH56+BT56+CF56+CR56+DD56-SUM('S94 Plans -->:<-- S94 specific Plans'!I56)","v":-623725},{"$f":"Y56+AK56+AW56+BI56+BU56+CG56+CS56+DE56-SUM('S94 Plans -->:<-- S94 specific Plans'!J56)","v":-482109},{"$f":"Z56+AL56+AX56+BJ56+BV56+CH56+CT56+DF56-SUM('S94 Plans -->:<-- S94 specific Plans'!K56)","v":-494162},{"$f":"AA56+AM56+AY56+BK56+BW56+CI56+CU56+DG56-SUM('S94 Plans -->:<-- S94 specific Plans'!L56)","v":-508987},{"$f":"AB56+AN56+AZ56+BL56+BX56+CJ56+CV56+DH56-SUM('S94 Plans -->:<-- S94 specific Plans'!M56)","v":-524256},{"$f":"AC56+AO56+BA56+BM56+BY56+CK56+CW56+DI56-SUM('S94 Plans -->:<-- S94 specific Plans'!N56)","v":-539984},{"$f":"AD56+AP56+BB56+BN56+BZ56+CL56+CX56+DJ56-SUM('S94 Plans -->:<-- S94 specific Plans'!O56)","v":-556183},{"$f":"AE56+AQ56+BC56+BO56+CA56+CM56+CY56+DK56-SUM('S94 Plans -->:<-- S94 specific Plans'!P56)","v":-572869},{"$f":"AF56+AR56+BD56+BP56+CB56+CN56+CZ56+DL56-SUM('S94 Plans -->:<-- S94 specific Plans'!Q56)","v":-590055},{"$f":"AG56+AS56+BE56+BQ56+CC56+CO56+DA56+DM56-SUM('S94 Plans -->:<-- S94 specific Plans'!R56)","v":0},{"$f":"VLOOKUP(A56,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":2.4122965629713319E-2},{"$f":"VLOOKUP(A56,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":-1200000},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":-623725},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":-482109},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":-494162},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":-508987},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":-524256},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":-539984},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":-556183},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":-572869},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":-590055},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr)","v":0},null,{"$f":"-F21","v":0},{"$f":"-H21","v":0},{"$f":"-I21","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additional Capital Expenses (NOT budgeted for)",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S56","v":2.4122965629713319E-2},{"$f":"T56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Sub Total - Capital Expenditure",null,null,{"$f":"SUM(D28:D57)","v":0},null,{"$f":"SUM(F28:F57)","v":0},null,{"$f":"SUM(H28:H57)","v":0},{"$f":"SUM(I28:I57)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["3. Recurring Maintenance associated with S94 Capex (funded from General Revenue)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["per S94 CAPEX Schedule",null,null,null,null,null,null,{"$f":"IF($S62=FALSE,0,SUM($F29:F57*$T29:$T57))","v":0},{"$f":"IF($S62=FALSE,0,SUM($F29:H57*$T29:$T57))","v":0},{"$f":"IF($S62=FALSE,0,SUM($F29:I57*$T29:$T57))","v":0},{"$f":"IF($S62=FALSE,0,SUM($F29:J57*$T29:$T57))","v":0},{"$f":"IF($S62=FALSE,0,SUM($F29:K57*$T29:$T57))","v":0},{"$f":"IF($S62=FALSE,0,SUM($F29:L57*$T29:$T57))","v":0},{"$f":"IF($S62=FALSE,0,SUM($F29:M57*$T29:$T57))","v":0},{"$f":"IF($S62=FALSE,0,SUM($F29:N57*$T29:$T57))","v":0},{"$f":"IF($S62=FALSE,0,SUM($F29:O57*$T29:$T57))","v":0},{"$f":"IF($S62=FALSE,0,SUM($F29:P57*$T29:$T57))","v":0},{"$f":"IF($S62=FALSE,0,SUM($F29:Q57*$T29:$T57))","v":0},{"$f":"'S94 - Plan Summary'!R64","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,{"$f":"SUM(H62:H63)","v":0},{"$f":"SUM(I62:I63)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,{"$f":"'S94 - Plan Summary'!F65","v":"Maintenance costs are already budgeted for in the database."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["4. Depreciations associated with S94 Capex (funded from General Revenue)",null,null,null,null,null,null,{"$f":"IF($S66=FALSE,0,SUM($F29:F57*$S29:$S57))","v":0},{"$f":"IF($S66=FALSE,0,SUM($F29:H57*$S29:$S57))","v":0},{"$f":"IF($S66=FALSE,0,SUM($F29:I57*$S29:$S57))","v":0},{"$f":"IF($S66=FALSE,0,SUM($F29:J57*$S29:$S57))","v":0},{"$f":"IF($S66=FALSE,0,SUM($F29:K57*$S29:$S57))","v":0},{"$f":"IF($S66=FALSE,0,SUM($F29:L57*$S29:$S57))","v":0},{"$f":"IF($S66=FALSE,0,SUM($F29:M57*$S29:$S57))","v":0},{"$f":"IF($S66=FALSE,0,SUM($F29:N57*$S29:$S57))","v":0},{"$f":"IF($S66=FALSE,0,SUM($F29:O57*$S29:$S57))","v":0},{"$f":"IF($S66=FALSE,0,SUM($F29:P57*$S29:$S57))","v":0},{"$f":"IF($S66=FALSE,0,SUM($F29:Q57*$S29:$S57))","v":0},{"$f":"'S94 - Plan Summary'!R66","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,{"$f":"'S94 - Plan Summary'!F67","v":"Depreciation costs are already budgeted for in the database."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,"Opening",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R4","v":"2025/26 &"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Reserves Reconciliation",null,null,"Balance",null,{"$f":"F5","v":"2014/15"},null,{"$f":"H5","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","Beyond Plan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Opening Balance",null,null,null,null,7036315.4100000001,null,{"$f":"F78","v":7085545.4100000001},{"$f":"H78","v":5970545.4100000001},5483578.4100000001,5102534.41,4759488.41,4409292.41,4051889.41,3744655.41,3432090.41,3114226.41,2791107.41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["plus Contributions",null,null,null,null,{"$f":"F10+F16","v":604230},null,{"$f":"H10+H16","v":149998.47000000006},{"$f":"I10+I16","v":156283.42000000001},163222.40000000002,170469.48000000004,178890.67000000004,187727.87,197001.62999999995,206733.51000000004,216946.14999999997,227663.29999999996,-2459166.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["plus Interest",null,null,null,null,{"$f":"(F71+(F72+F75+F76)/2)*'Income Statement'!F96","v":0},null,{"$f":"(H71+(H72+H75+H76)/2)*'Income Statement'!H96","v":0},{"$f":"(I71+(I72+I75+I76)/2)*'Income Statement'!I96","v":0},{"$f":"(J71+(J72+J75+J76)/2)*'Income Statement'!J96","v":0},{"$f":"(K71+(K72+K75+K76)/2)*'Income Statement'!K96","v":0},{"$f":"(L71+(L72+L75+L76)/2)*'Income Statement'!L96","v":0},{"$f":"(M71+(M72+M75+M76)/2)*'Income Statement'!M96","v":0},{"$f":"(N71+(N72+N75+N76)/2)*'Income Statement'!N96","v":0},{"$f":"(O71+(O72+O75+O76)/2)*'Income Statement'!O96","v":0},{"$f":"(P71+(P72+P75+P76)/2)*'Income Statement'!P96","v":0},{"$f":"(Q71+(Q72+Q75+Q76)/2)*'Income Statement'!Q96","v":0},{"$f":"(R71+(R72+R75+R76)/2)*'Income Statement'!R96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["plus/(less) adjustment on Interest (to balance to Trf to Reserves in database)",null,null,null,null,{"$f":"F104-(F8+F13)-SUM('S94 Plans -->:<-- S94 specific Plans'!F8)-SUM('S94 Plans -->:<-- S94 specific Plans'!F13)-SUM('S94 Plans -->:<-- S94 specific Plans'!F74)","v":0},null,{"$f":"H104-(H8+H13)-SUM('S94 Plans -->:<-- S94 specific Plans'!H8)-SUM('S94 Plans -->:<-- S94 specific Plans'!H13)-SUM('S94 Plans -->:<-- S94 specific Plans'!H74)","v":1.5299999999406282},{"$f":"I104-(I8+I13)-SUM('S94 Plans -->:<-- S94 specific Plans'!I8)-SUM('S94 Plans -->:<-- S94 specific Plans'!I13)-SUM('S94 Plans -->:<-- S94 specific Plans'!I74)","v":1124.5799999999872},{"$f":"J104-(J8+J13)-SUM('S94 Plans -->:<-- S94 specific Plans'!J8)-SUM('S94 Plans -->:<-- S94 specific Plans'!J13)-SUM('S94 Plans -->:<-- S94 specific Plans'!J74)","v":1961.5999999999767},{"$f":"K104-(K8+K13)-SUM('S94 Plans -->:<-- S94 specific Plans'!K8)-SUM('S94 Plans -->:<-- S94 specific Plans'!K13)-SUM('S94 Plans -->:<-- S94 specific Plans'!K74)","v":2874.5199999999604},{"$f":"L104-(L8+L13)-SUM('S94 Plans -->:<-- S94 specific Plans'!L8)-SUM('S94 Plans -->:<-- S94 specific Plans'!L13)-SUM('S94 Plans -->:<-- S94 specific Plans'!L74)","v":3017.3299999999581},{"$f":"M104-(M8+M13)-SUM('S94 Plans -->:<-- S94 specific Plans'!M8)-SUM('S94 Plans -->:<-- S94 specific Plans'!M13)-SUM('S94 Plans -->:<-- S94 specific Plans'!M74)","v":3166.1300000000047},{"$f":"N104-(N8+N13)-SUM('S94 Plans -->:<-- S94 specific Plans'!N8)-SUM('S94 Plans -->:<-- S94 specific Plans'!N13)-SUM('S94 Plans -->:<-- S94 specific Plans'!N74)","v":3322.3700000000536},{"$f":"O104-(O8+O13)-SUM('S94 Plans -->:<-- S94 specific Plans'!O8)-SUM('S94 Plans -->:<-- S94 specific Plans'!O13)-SUM('S94 Plans -->:<-- S94 specific Plans'!O74)","v":3486.4899999999616},{"$f":"P104-(P8+P13)-SUM('S94 Plans -->:<-- S94 specific Plans'!P8)-SUM('S94 Plans -->:<-- S94 specific Plans'!P13)-SUM('S94 Plans -->:<-- S94 specific Plans'!P74)","v":3658.8500000000349},{"$f":"Q104-(Q8+Q13)-SUM('S94 Plans -->:<-- S94 specific Plans'!Q8)-SUM('S94 Plans -->:<-- S94 specific Plans'!Q13)-SUM('S94 Plans -->:<-- S94 specific Plans'!Q74)","v":3839.7000000000407},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["less Capital Expenditure",null,null,null,null,{"$f":"-F58","v":0},null,{"$f":"-H58","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["less Operating Expenditure",null,null,null,null,{"$f":"-F26","v":-555000},null,{"$f":"-H26","v":-1265000},-644375,-546228,-516390,-532104,-548297,-507558,-522785,-538469,-554622,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Less operating Net Reserve Transfers (thru database)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Closing Balance",null,null,null,null,{"$f":"SUM(F71:F77)","v":7085545.4100000001},null,{"$f":"SUM(H71:H77)","v":5970545.4100000001},5483578.4100000001,5102534.41,4759488.41,4409292.41,4051889.41,3744655.41,3432090.41,3114226.41,2791107.41,331940.51000000024,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Funds Actually Available - Opening Balance",null,null,null,null,7036315.4100000001,null,{"$f":"F94","v":7085545.4100000001},{"$f":"H94","v":5970545.4100000001},5483578.4100000001,5102534.41,4759488.41,4409292.41,4051889.41,3744655.41,3432090.41,3114226.41,2791107.41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["less Lent to Other Plans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["plus Repaid by Other Plans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["plus Borrowed from Other Plans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["less Repaid to Other Plans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["plus Borrowed from Council's General Funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["less Repaid to Council's General Funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["plus Borrowed from External Sources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["less Repaid to external sources - Principal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["less Repaid to external sources - Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["plus Contributions & Interest",null,null,null,null,{"$f":"F72+F73+F74","v":604230},null,{"$f":"H72+H73+H74","v":150000},157408,165184,173344,181908,190894,200324,210220,220605,231503,-2459166.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["less Capital Expenditure",null,null,null,null,{"$f":"F75","v":0},null,{"$f":"H75","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["less Operating Expenditure",null,null,null,null,{"$f":"F76","v":-555000},null,-1265000,-644375,-546228,-516390,-532104,-548297,-507558,-522785,-538469,-554622,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Less operating Net Reserve Transfers (thru database)",null,null,null,null,{"$f":"F77","v":0},null,{"$f":"H77","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Funds Actually Available - Closing Balance",null,null,null,null,{"$f":"SUM(F80:F93)","v":7085545.4100000001},null,{"$f":"SUM(H80:H93)","v":5970545.4100000001},5483578.4100000001,5102534.41,4759488.41,4409292.41,4051889.41,3744655.41,3432090.41,3114226.41,2791107.41,331940.51000000024,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Net Balance due from / (payable to):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["- Other S94 Plans",null,null,null,null,{"$f":"SUM(D97)-F81-F82-F83-F84","v":0},null,{"$f":"F97-H81-H82-H83-H84","v":0},{"$f":"H97-I81-I82-I83-I84","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["- Councils General Funds",null,null,null,null,{"$f":"SUM(D98)-F85-F86","v":0},null,{"$f":"F98-H85-H86","v":0},{"$f":"H98-I85-I86","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["- External sources",null,null,null,null,{"$f":"SUM(D99)-F87-F88","v":0},null,{"$f":"SUM(F99)-H87-H88","v":0},{"$f":"SUM(H99)-I87-I88","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total S94 Balance due from / payable to other funding sources",null,null,null,null,{"$f":"SUM(F96:F99)","v":0},null,{"$f":"SUM(H96:H99)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Transfer to in database",null,null,null,null,{"$f":"SUMIFS(Database!$AV:$AV,Database!$AB:$AB,reserves_all_list_general_dev_contr,Database!$X:$X,\"Transfer to Reserves\")","v":604230},null,{"$f":"SUMIFS(Database!$BD:$BD,Database!$AB:$AB,reserves_all_list_general_dev_contr,Database!$X:$X,\"Transfer to Reserves\")","v":150000},{"$f":"SUMIFS(Database!$BK:$BK,Database!$AB:$AB,reserves_all_list_general_dev_contr,Database!$X:$X,\"Transfer to Reserves\")","v":157408},{"$f":"SUMIFS(Database!$BR:$BR,Database!$AB:$AB,reserves_all_list_general_dev_contr,Database!$X:$X,\"Transfer to Reserves\")","v":165184},{"$f":"SUMIFS(Database!$BY:$BY,Database!$AB:$AB,reserves_all_list_general_dev_contr,Database!$X:$X,\"Transfer to Reserves\")","v":173344},{"$f":"SUMIFS(Database!$CF:$CF,Database!$AB:$AB,reserves_all_list_general_dev_contr,Database!$X:$X,\"Transfer to Reserves\")","v":181908},{"$f":"SUMIFS(Database!$CM:$CM,Database!$AB:$AB,reserves_all_list_general_dev_contr,Database!$X:$X,\"Transfer to Reserves\")","v":190894},{"$f":"SUMIFS(Database!$CT:$CT,Database!$AB:$AB,reserves_all_list_general_dev_contr,Database!$X:$X,\"Transfer to Reserves\")","v":200324},{"$f":"SUMIFS(Database!$DA:$DA,Database!$AB:$AB,reserves_all_list_general_dev_contr,Database!$X:$X,\"Transfer to Reserves\")","v":210220},{"$f":"SUMIFS(Database!$DH:$DH,Database!$AB:$AB,reserves_all_list_general_dev_contr,Database!$X:$X,\"Transfer to Reserves\")","v":220605},{"$f":"SUMIFS(Database!$DO:$DO,Database!$AB:$AB,reserves_all_list_general_dev_contr,Database!$X:$X,\"Transfer to Reserves\")","v":231503},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Transfer from in database",null,null,null,null,{"$f":"SUMIFS(Database!$AV:$AV,Database!$AB:$AB,reserves_all_list_general_dev_contr,Database!$X:$X,\"Transfer from Reserves\")","v":-555000},null,{"$f":"SUMIFS(Database!$BD:$BD,Database!$AB:$AB,reserves_all_list_general_dev_contr,Database!$X:$X,\"Transfer from Reserves\")","v":-1265000},{"$f":"SUMIFS(Database!$BK:$BK,Database!$AB:$AB,reserves_all_list_general_dev_contr,Database!$X:$X,\"Transfer from Reserves\")","v":-644375},{"$f":"SUMIFS(Database!$BR:$BR,Database!$AB:$AB,reserves_all_list_general_dev_contr,Database!$X:$X,\"Transfer from Reserves\")","v":-546228},{"$f":"SUMIFS(Database!$BY:$BY,Database!$AB:$AB,reserves_all_list_general_dev_contr,Database!$X:$X,\"Transfer from Reserves\")","v":-516390},{"$f":"SUMIFS(Database!$CF:$CF,Database!$AB:$AB,reserves_all_list_general_dev_contr,Database!$X:$X,\"Transfer from Reserves\")","v":-532104},{"$f":"SUMIFS(Database!$CM:$CM,Database!$AB:$AB,reserves_all_list_general_dev_contr,Database!$X:$X,\"Transfer from Reserves\")","v":-548297},{"$f":"SUMIFS(Database!$CT:$CT,Database!$AB:$AB,reserves_all_list_general_dev_contr,Database!$X:$X,\"Transfer from Reserves\")","v":-507558},{"$f":"SUMIFS(Database!$DA:$DA,Database!$AB:$AB,reserves_all_list_general_dev_contr,Database!$X:$X,\"Transfer from Reserves\")","v":-522785},{"$f":"SUMIFS(Database!$DH:$DH,Database!$AB:$AB,reserves_all_list_general_dev_contr,Database!$X:$X,\"Transfer from Reserves\")","v":-538469},{"$f":"SUMIFS(Database!$DO:$DO,Database!$AB:$AB,reserves_all_list_general_dev_contr,Database!$X:$X,\"Transfer from Reserves\")","v":-554622},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Major Capex",null,null,null,null,{"$f":"SUM(BR29:BR56)+SUM(CD29:CD56)+SUM(CP29:CP56)","v":0},null,{"$f":"SUM(BS29:BS56)+SUM(CE29:CE56)+SUM(CQ29:CQ56)","v":0},{"$f":"SUM(BT29:BT56)+SUM(CF29:CF56)+SUM(CR29:CR56)","v":0},{"$f":"SUM(BU29:BU56)+SUM(CG29:CG56)+SUM(CS29:CS56)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"<-- S94 Plan reconciling","index":50,"n_rows":24,"n_cols":4,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"End Section"]
[]
[]
[]
[null,null,null,"Developer Contribution Plans - Reconciling Plan"]
[]
[]
[]
[null,null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"}]
[]
[]
[null,null,null,"DO NOT INSERT ANY TABS BETWEEN THIS AND"]
[]
[null,null,null,"THE START TAB FOR THE RECONCILING PLAN!!!!"]

{"sheet":"<-- S94 Plans","index":51,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"End Section"]
[]
[]
[]
[null,null,null,"Developer Contribution Plans"]
[]
[]
[]
[null,null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"}]

{"sheet":"S94 - Plan spare","index":52,"n_rows":121,"n_cols":133,"rows_kept":121,"cut":false,"hidden":false,"merged":[[2,7,2,17]]}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide"," "," "," "]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"\"DEVELOPER CONTRIBUTIONS - \"&UPPER(general_fund_name)","v":"DEVELOPER CONTRIBUTIONS - GENERAL FUND"},null,null,null,null,"Current",null,"Projected Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,null,"Total",null,"Year",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Starting_year_general+10&\"/\"&RIGHT(Starting_year_general+11,2)&\" &\"","v":"2025/26 &"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Plan:",null,{"$f":"IF(B5=\"\",\"\",VLOOKUP(B5,S94_Plans_general_list_all,2,FALSE))","v":""},"Projected",null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},"Beyond Plan",null,null,null,{"$f":"F5","v":"2014/15"},{"$f":"H5","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,{"$f":"V5","v":"2014/15"},{"$f":"W5","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,{"$f":"V5","v":"2014/15"},{"$f":"W5","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,{"$f":"V5","v":"2014/15"},{"$f":"W5","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,{"$f":"V5","v":"2014/15"},{"$f":"W5","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,{"$f":"V5","v":"2014/15"},{"$f":"W5","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,{"$f":"V5","v":"2014/15"},{"$f":"W5","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,{"$f":"V5","v":"2014/15"},{"$f":"W5","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"V6+1","v":5},{"$f":"W6+1","v":6},7,8,9,10,11,12,13,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Operating Income",null,null,"Note:",null,"Additional Income NOT budgeted for is added to Operating Contributions budgeted for in the database.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Grants & Contributions provided for Operating Purposes (budgeted for)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D8)-SUM(F8:Q8)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additional Contributions provided for Operating Purposes (NOT budgeted for)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D9)-SUM(F9:Q9)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total Grants & Contributions provided for Operating Purposes",null,null,{"$f":"SUM(D8:D9)","v":0},null,{"$f":"SUM(F8:F9)","v":0},null,{"$f":"SUM(H8:H9)","v":0},{"$f":"SUM(I8:I9)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Capital Income",null,null,"Note:",null,"Additional Income NOT budgeted for is added to Capital Contributions budgeted for in the database.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Grants & Contributions provided for Capital Purposes (budgeted for)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D13)-SUM(F13:Q13)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additional Contributions provided for Capital Purposes - in cash (NOT budgeted for)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D14)-SUM(F14:Q14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additional Contributions provided for Capital Purposes - in kind (NOT budgeted for)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D15)-SUM(F15:Q15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total Grants & Contributions provided for Capital Purposes",null,null,{"$f":"SUM(D13:D15)","v":0},null,{"$f":"SUM(F13:F15)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(N13:N15)","v":0},{"$f":"SUM(O13:O15)","v":0},{"$f":"SUM(P13:P15)","v":0},{"$f":"SUM(Q13:Q15)","v":0},{"$f":"SUM(R13:R15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["1. Operating Expenditure (funded from S94)",null,null,"Note:",null,"Additional Expenses NOT budgeted for is added to Operating Expenses budgeted for in the database.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Transfer from Reserves for operating expenditure (budgeted for)",null,null,{"$f":"SUM(F20:R20)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Manual Adjustment to reduce Transfer from Reserves for capital expenditure (budgeted for)",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additional Employee Costs (NOT budgeted for)",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additional Borrowing Costs (NOT budgeted for)",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additional Materials & Contracts (NOT budgeted for)",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additional Other Expenses (NOT budgeted for)",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total Operating Expenses",null,null,{"$f":"SUM(D22:D25)","v":0},null,{"$f":"SUM(F22:F25)","v":0},null,{"$f":"SUM(H22:H25)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN('IPP&E Reconciliation'!D4)","v":4},{"$f":"COLUMN('IPP&E Reconciliation'!E4)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["2. Capital Expenditure / Assets (funded from S94)",null,null,"Note:",null,"Additional Expenses NOT budgeted for is added to Capital Expenses budgeted for in the database.",null,null,null,null,null,null,null,null,null,null,null,null,"Depr","Mainenance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Capital WIP",null,null,{"$f":"SUM(F29:R29)","v":0},null,{"$f":"V29+AH29+AT29+BF29+BR29+CD29+CP29+DB29","v":0},null,{"$f":"W29+AI29+AU29+BG29+BS29+CE29+CQ29+DC29","v":0},{"$f":"X29+AJ29+AV29+BH29+BT29+CF29+CR29+DD29","v":0},{"$f":"Y29+AK29+AW29+BI29+BU29+CG29+CS29+DE29","v":0},{"$f":"Z29+AL29+AX29+BJ29+BV29+CH29+CT29+DF29","v":0},{"$f":"AA29+AM29+AY29+BK29+BW29+CI29+CU29+DG29","v":0},{"$f":"AB29+AN29+AZ29+BL29+BX29+CJ29+CV29+DH29","v":0},0,0,0,0,0,{"$f":"VLOOKUP(A29,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A29,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A29,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A29,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Plant & Equipment",null,null,0,null,{"$f":"V30+AH30+AT30+BF30+BR30+CD30+CP30+DB30","v":0},null,{"$f":"W30+AI30+AU30+BG30+BS30+CE30+CQ30+DC30","v":0},{"$f":"X30+AJ30+AV30+BH30+BT30+CF30+CR30+DD30","v":0},{"$f":"Y30+AK30+AW30+BI30+BU30+CG30+CS30+DE30","v":0},{"$f":"Z30+AL30+AX30+BJ30+BV30+CH30+CT30+DF30","v":0},{"$f":"AA30+AM30+AY30+BK30+BW30+CI30+CU30+DG30","v":0},{"$f":"AB30+AN30+AZ30+BL30+BX30+CJ30+CV30+DH30","v":0},{"$f":"AC30+AO30+BA30+BM30+BY30+CK30+CW30+DI30","v":0},{"$f":"AD30+AP30+BB30+BN30+BZ30+CL30+CX30+DJ30","v":0},{"$f":"AE30+AQ30+BC30+BO30+CA30+CM30+CY30+DK30","v":0},{"$f":"AF30+AR30+BD30+BP30+CB30+CN30+CZ30+DL30","v":0},{"$f":"AG30+AS30+BE30+BQ30+CC30+CO30+DA30+DM30","v":0},{"$f":"VLOOKUP(A30,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":7.8195316942238594E-2},{"$f":"VLOOKUP(A30,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A30,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A30,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Office Equipment",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A31,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":4.8132183908045981E-2},{"$f":"VLOOKUP(A31,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A31,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A31,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Furniture & Fittings",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A32,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":7.7845113726114551E-2},{"$f":"VLOOKUP(A32,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A32,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A32,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Plant & Equipment (under Finance Lease)",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A33,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0.14885382961570756},{"$f":"VLOOKUP(A33,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A33,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A33,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Operational Land",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A34,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A34,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A34,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A34,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Community Land",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A35,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A35,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A35,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A35,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Land under Roads",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A36,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A36,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A36,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A36,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Land Improvements - non-depreciable",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A37,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A37,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A37,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A37,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Land Improvements - depreciable",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A38,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A38,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A38,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A38,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Buildings",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A39,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":1.2534E-2},{"$f":"VLOOKUP(A39,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A39,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A39,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other Structures",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A40,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":5.6391999999999998E-2},{"$f":"VLOOKUP(A40,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A40,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A40,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Roads",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A41,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":1.4973500000000001E-2},{"$f":"VLOOKUP(A41,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A41,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A41,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Bridges",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A42,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":2.1437696923000557E-2},{"$f":"VLOOKUP(A42,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A42,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Footpaths",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A43,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":2.1437696923000557E-2},{"$f":"VLOOKUP(A43,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A43,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Bulk Earthworks (non-depreciable)",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A44,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A44,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A44,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Stormwater Drainage",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A45,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":8.8990000000000007E-3},{"$f":"VLOOKUP(A45,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A45,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Water Supply Network",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A46,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A46,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A46,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Sewerage Network",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A47,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A47,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A47,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Heritage Collections",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A48,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A48,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A48,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Library Books",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A49,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A49,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A49,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other Assets",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A50,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":2.6006545607764171E-2},{"$f":"VLOOKUP(A50,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A50,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Remediation Assets",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A51,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":1.9690229032789587E-2},{"$f":"VLOOKUP(A51,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A51,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Historical Data'!A454","v":"Swimming Pools"},null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A52,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":1.5139E-2},{"$f":"VLOOKUP(A52,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A52,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Historical Data'!A456","v":"Other Open Space/Recreational Assets"},null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A53,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":2.3317000000000001E-2},{"$f":"VLOOKUP(A53,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A53,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Historical Data'!A458","v":""},null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A54,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A54,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A54,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Historical Data'!A460","v":""},null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A55,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":0},{"$f":"VLOOKUP(A55,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A55,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Assets not allocated",null,null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(A56,'IPP&E Reconciliation'!$A$5:$D$32,S$27,FALSE)","v":2.4122965629713319E-2},{"$f":"VLOOKUP(A56,'IPP&E Reconciliation'!$A$5:$E$32,T$27,FALSE)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,V$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,W$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,X$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Y$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,Z$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AA$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AB$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AC$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AD$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AE$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)+SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$G$10:$G$4927,AF$5,'CAPEX program'!$L$10:$L$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$N$10:$N$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AH$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AI$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AJ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AK$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AL$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AM$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AN$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AO$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AP$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AQ$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$G$10:$G$4927,AR$5,'CAPEX program'!$O$10:$O$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$Q$10:$Q$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AT$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AU$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AV$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AW$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AX$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AY$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,AZ$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BA$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BB$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BC$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$G$10:$G$4927,BD$5,'CAPEX program'!$R$10:$R$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$T$10:$T$4927,$B$5)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BF$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BG$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BH$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BI$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BJ$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BK$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BL$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BM$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BN$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BO$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},{"$f":"SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$G$10:$G$4927,BP$5,'CAPEX program'!$U$10:$U$4927,reserves_all_list_general_dev_contr,'CAPEX program'!$AQ$10:$AQ$4927,$A56,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$W$10:$W$4927,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,BZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,BZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CA$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CA$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,CB$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,CB$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$M$10:$M$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$O$10:$O$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CD$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CD$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CE$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CE$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CF$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CF$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CG$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CG$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CH$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CH$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CI$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CI$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CJ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CJ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CK$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CK$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CL$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CL$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CM$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CM$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,CN$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,CN$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$P$10:$P$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$R$10:$R$179,$B$5)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CP$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CP$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CQ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CQ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CR$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CR$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CS$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CS$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CT$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CT$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CU$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CU$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CV$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CV$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CW$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CW$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CX$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CX$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CY$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CY$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},{"$f":"SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,CZ$5,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,CZ$5,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$S$10:$S$179,reserves_all_list_general_dev_contr,'Major Projects dump'!$U$10:$U$179,$B$5)","v":0},null,{"$f":"-F21","v":0},{"$f":"-H21","v":0},{"$f":"-I21","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additional Capital Expenses (NOT budgeted for)",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S56","v":2.4122965629713319E-2},{"$f":"T56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Sub Total - Capital Expenditure",null,null,{"$f":"SUM(D28:D57)","v":0},null,{"$f":"SUM(F28:F57)","v":0},null,{"$f":"SUM(H28:H57)","v":0},{"$f":"SUM(I28:I57)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["3. Recurring Maintenance associated with S94 Capex (funded from General Revenue)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["per S94 CAPEX Schedule",null,null,null,null,null,null,{"$f":"IF($S62=FALSE,0,SUM($F29:F57*$T29:$T57))","v":0},{"$f":"IF($S62=FALSE,0,SUM($F29:H57*$T29:$T57))","v":0},{"$f":"IF($S62=FALSE,0,SUM($F29:I57*$T29:$T57))","v":0},{"$f":"IF($S62=FALSE,0,SUM($F29:J57*$T29:$T57))","v":0},{"$f":"IF($S62=FALSE,0,SUM($F29:K57*$T29:$T57))","v":0},{"$f":"IF($S62=FALSE,0,SUM($F29:L57*$T29:$T57))","v":0},{"$f":"IF($S62=FALSE,0,SUM($F29:M57*$T29:$T57))","v":0},{"$f":"IF($S62=FALSE,0,SUM($F29:N57*$T29:$T57))","v":0},{"$f":"IF($S62=FALSE,0,SUM($F29:O57*$T29:$T57))","v":0},{"$f":"IF($S62=FALSE,0,SUM($F29:P57*$T29:$T57))","v":0},{"$f":"IF($S62=FALSE,0,SUM($F29:Q57*$T29:$T57))","v":0},{"$f":"'S94 - Plan Summary'!R64","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,{"$f":"SUM(H62:H63)","v":0},{"$f":"SUM(I62:I63)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,{"$f":"'S94 - Plan Summary'!F65","v":"Maintenance costs are already budgeted for in the database."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["4. Depreciations associated with S94 Capex (funded from General Revenue)",null,null,null,null,null,null,{"$f":"IF($S66=FALSE,0,SUM($F29:F57*$S29:$S57))","v":0},{"$f":"IF($S66=FALSE,0,SUM($F29:H57*$S29:$S57))","v":0},{"$f":"IF($S66=FALSE,0,SUM($F29:I57*$S29:$S57))","v":0},{"$f":"IF($S66=FALSE,0,SUM($F29:J57*$S29:$S57))","v":0},{"$f":"IF($S66=FALSE,0,SUM($F29:K57*$S29:$S57))","v":0},{"$f":"IF($S66=FALSE,0,SUM($F29:L57*$S29:$S57))","v":0},{"$f":"IF($S66=FALSE,0,SUM($F29:M57*$S29:$S57))","v":0},{"$f":"IF($S66=FALSE,0,SUM($F29:N57*$S29:$S57))","v":0},{"$f":"IF($S66=FALSE,0,SUM($F29:O57*$S29:$S57))","v":0},{"$f":"IF($S66=FALSE,0,SUM($F29:P57*$S29:$S57))","v":0},{"$f":"IF($S66=FALSE,0,SUM($F29:Q57*$S29:$S57))","v":0},{"$f":"'S94 - Plan Summary'!R66","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,{"$f":"'S94 - Plan Summary'!F67","v":"Depreciation costs are already budgeted for in the database."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,"Opening",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Reserves Reconciliation",null,null,"Balance",null,{"$f":"F5","v":"2014/15"},null,{"$f":"H5","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","Beyond Plan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Opening Balance",null,null,null,null,0,null,{"$f":"F78","v":0},{"$f":"H78","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["plus Contributions",null,null,null,null,{"$f":"F10+F16","v":0},null,{"$f":"H10+H16","v":0},{"$f":"I10+I16","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["plus Interest",null,null,null,null,{"$f":"(F71+(F72+F75+F76)/2)*'Income Statement'!F96","v":0},null,{"$f":"(H71+(H72+H75+H76)/2)*'Income Statement'!H96","v":0},{"$f":"(I71+(I72+I75+I76)/2)*'Income Statement'!I96","v":0},{"$f":"(J71+(J72+J75+J76)/2)*'Income Statement'!J96","v":0},{"$f":"(K71+(K72+K75+K76)/2)*'Income Statement'!K96","v":0},{"$f":"(L71+(L72+L75+L76)/2)*'Income Statement'!L96","v":0},{"$f":"(M71+(M72+M75+M76)/2)*'Income Statement'!M96","v":0},{"$f":"(N71+(N72+N75+N76)/2)*'Income Statement'!N96","v":0},{"$f":"(O71+(O72+O75+O76)/2)*'Income Statement'!O96","v":0},{"$f":"(P71+(P72+P75+P76)/2)*'Income Statement'!P96","v":0},{"$f":"(Q71+(Q72+Q75+Q76)/2)*'Income Statement'!Q96","v":0},{"$f":"(R71+(R72+R75+R76)/2)*'Income Statement'!R96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["plus/(less) adjustment on Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["less Capital Expenditure",null,null,null,null,{"$f":"-F58","v":0},null,{"$f":"-H58","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["less Operating Expenditure",null,null,null,null,{"$f":"-F26","v":0},null,{"$f":"-H26","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Less operating Net Reserve Transfers (thru database)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Closing Balance",null,null,null,null,{"$f":"SUM(F71:F77)","v":0},null,{"$f":"SUM(H71:H77)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Funds Actually Available - Opening Balance",null,null,null,null,0,null,{"$f":"F94","v":0},{"$f":"H94","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["less Lent to Other Plans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["plus Repaid by Other Plans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["plus Borrowed from Other Plans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["less Repaid to Other Plans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["plus Borrowed from Council's General Funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["less Repaid to Council's General Funds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["plus Borrowed from External Sources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["less Repaid to external sources - Principal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["less Repaid to external sources - Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["plus Contributions & Interest",null,null,null,null,{"$f":"F72+F73+F74","v":0},null,{"$f":"H72+H73+H74","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["less Capital Expenditure",null,null,null,null,{"$f":"F75","v":0},null,{"$f":"H75","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["less Operating Expenditure",null,null,null,null,{"$f":"F76","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Less operating Net Reserve Transfers (thru database)",null,null,null,null,{"$f":"F77","v":0},null,{"$f":"H77","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Funds Actually Available - Closing Balance",null,null,null,null,{"$f":"SUM(F80:F93)","v":0},null,{"$f":"SUM(H80:H93)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Net Balance due from / (payable to):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["- Other S94 Plans",null,null,null,null,{"$f":"SUM(D97)-F81-F82-F83-F84","v":0},null,{"$f":"F97-H81-H82-H83-H84","v":0},{"$f":"H97-I81-I82-I83-I84","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["- Councils General Funds",null,null,null,null,{"$f":"SUM(D98)-F85-F86","v":0},null,{"$f":"F98-H85-H86","v":0},{"$f":"H98-I85-I86","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["- External sources",null,null,null,null,{"$f":"SUM(D99)-F87-F88","v":0},null,{"$f":"SUM(F99)-H87-H88","v":0},{"$f":"SUM(H99)-I87-I88","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total S94 Balance due from / payable to other funding sources",null,null,null,null,{"$f":"SUM(F96:F99)","v":0},null,{"$f":"SUM(H96:H99)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Major Capex",null,null,null,null,{"$f":"SUM(BR29:BR56)+SUM(CD29:CD56)+SUM(CP29:CP56)","v":0},null,{"$f":"SUM(BS29:BS56)+SUM(CE29:CE56)+SUM(CQ29:CQ56)","v":0},{"$f":"SUM(BT29:BT56)+SUM(CF29:CF56)+SUM(CR29:CR56)","v":0},{"$f":"SUM(BU29:BU56)+SUM(CG29:CG56)+SUM(CS29:CS56)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"CAPEX Summary","index":53,"n_rows":345,"n_cols":107,"rows_kept":139,"cut":true,"hidden":false,"merged":[[2,6,2,15],[112,10,114,15]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide"," "," "," "]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"\"CAPITAL WORKS - SUMMARY - \"&UPPER(general_fund_name)","v":"CAPITAL WORKS - SUMMARY - GENERAL FUND"},null,null,null,"Current Year",null,"Projected Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,null,null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},{"$f":"LEFT(P4,4)+1&\"/\"&RIGHT(LEFT(P4,4)+2,2)","v":"2025/26"},null,null,null,{"$f":"E4","v":"2014/15"},{"$f":"G4","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Income",null,"*)",null,"Note: These amounts are in ADDITION to amounts budgeted for in the database.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Capital Grants & Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Grants & Contributions provided for Capital Purposes (funded in CAPEX)",null,null,null,{"$f":"SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$AS$10:$AS$4927,E$4)","v":2578325},null,{"$f":"SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$AS$10:$AS$4927,G$4)","v":852331.75},{"$f":"SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$AS$10:$AS$4927,H$4)","v":734626.74000000022},{"$f":"SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$AS$10:$AS$4927,I$4)","v":751634.36},{"$f":"SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$AS$10:$AS$4927,J$4)","v":769067.03999999992},{"$f":"SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$AS$10:$AS$4927,K$4)","v":826248.12},{"$f":"SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$AS$10:$AS$4927,L$4)","v":849402.04999999993},{"$f":"SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$AS$10:$AS$4927,M$4)","v":873257.14999999991},{"$f":"SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$AS$10:$AS$4927,N$4)","v":889634.9},{"$f":"SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$AS$10:$AS$4927,O$4)","v":922944.69000000006},{"$f":"SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$AS$10:$AS$4927,P$4)","v":949001.62},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additional Grants & Contributions for Capital Purposes (NOT budgeted for)",null,"*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total Capital Grants & Contributions",null,null,null,{"$f":"SUM(E9:E10)","v":2578325},null,852331.75,734626.74000000022,751634.36,769067.03999999992,826248.12,849402.04999999993,873257.14999999991,889634.9,922944.69000000006,949001.62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Transfer from Reserves",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Transfer from Reserves (Internal & External)",null,null,null,{"$f":"SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,E$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,E$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,E$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,E$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,E$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,E$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")","v":1418285},null,{"$f":"SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,G$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,G$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,G$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,G$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,G$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,G$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")","v":2080000},{"$f":"SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,H$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,H$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,H$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,H$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,H$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,H$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")","v":1045416},{"$f":"SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,I$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,I$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,I$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,I$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,I$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,I$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")","v":1418972},{"$f":"SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,J$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,J$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,J$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,J$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,J$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,J$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")","v":1025003},{"$f":"SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,K$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,K$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,K$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,K$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,K$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,K$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")","v":834184},{"$f":"SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,L$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,L$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,L$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,L$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,L$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,L$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")","v":859208},{"$f":"SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,M$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,M$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,M$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,M$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,M$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,M$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")","v":884985},{"$f":"SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,N$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,N$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,N$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,N$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,N$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,N$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")","v":911535},{"$f":"SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,O$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,O$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,O$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,O$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,O$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,O$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")","v":938881},{"$f":"SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,P$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,P$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,P$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,P$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,P$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,P$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")","v":967047},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total Transfer from Reserves",null,null,null,{"$f":"SUM(E13:E14)","v":1418285},null,{"$f":"SUM(G13:G14)","v":2080000},{"$f":"SUM(H13:H14)","v":1045416},1418972,1025003,834184,859208,884985,911535,938881,967047,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Proceeds Funding",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Proceeds from Sale of I,PP&E",null,null,null,{"$f":"SUMIFS('CAPEX program'!$X$22:$X$4927,'CAPEX program'!$AS$22:$AS$4927,E$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$X$22:$X$4927,'CAPEX program'!$G$22:$G$4927,E$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$X$22:$X$4927,'CAPEX program'!$AS$22:$AS$4927,G$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$X$22:$X$4927,'CAPEX program'!$G$22:$G$4927,G$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$X$22:$X$4927,'CAPEX program'!$AS$22:$AS$4927,H$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$X$22:$X$4927,'CAPEX program'!$G$22:$G$4927,H$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$X$22:$X$4927,'CAPEX program'!$AS$22:$AS$4927,I$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$X$22:$X$4927,'CAPEX program'!$G$22:$G$4927,I$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$X$22:$X$4927,'CAPEX program'!$AS$22:$AS$4927,J$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$X$22:$X$4927,'CAPEX program'!$G$22:$G$4927,J$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$X$22:$X$4927,'CAPEX program'!$AS$22:$AS$4927,K$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$X$22:$X$4927,'CAPEX program'!$G$22:$G$4927,K$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$X$22:$X$4927,'CAPEX program'!$AS$22:$AS$4927,L$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$X$22:$X$4927,'CAPEX program'!$G$22:$G$4927,L$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$X$22:$X$4927,'CAPEX program'!$AS$22:$AS$4927,M$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$X$22:$X$4927,'CAPEX program'!$G$22:$G$4927,M$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$X$22:$X$4927,'CAPEX program'!$AS$22:$AS$4927,N$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$X$22:$X$4927,'CAPEX program'!$G$22:$G$4927,N$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$X$22:$X$4927,'CAPEX program'!$AS$22:$AS$4927,O$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$X$22:$X$4927,'CAPEX program'!$G$22:$G$4927,O$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$X$22:$X$4927,'CAPEX program'!$AS$22:$AS$4927,P$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$X$22:$X$4927,'CAPEX program'!$G$22:$G$4927,P$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total Proceeds Funding",null,null,null,{"$f":"SUM(E17:E18)","v":0},null,{"$f":"SUM(G17:G18)","v":0},{"$f":"SUM(H17:H18)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan Funding",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["New loans raised",null,null,null,{"$f":"SUMIFS('CAPEX program'!$Y$22:$Y$4927,'CAPEX program'!$AS$22:$AS$4927,E$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$Y$22:$Y$4927,'CAPEX program'!$G$22:$G$4927,E$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$Y$22:$Y$4927,'CAPEX program'!$AS$22:$AS$4927,G$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$Y$22:$Y$4927,'CAPEX program'!$G$22:$G$4927,G$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$Y$22:$Y$4927,'CAPEX program'!$AS$22:$AS$4927,H$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$Y$22:$Y$4927,'CAPEX program'!$G$22:$G$4927,H$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$Y$22:$Y$4927,'CAPEX program'!$AS$22:$AS$4927,I$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$Y$22:$Y$4927,'CAPEX program'!$G$22:$G$4927,I$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$Y$22:$Y$4927,'CAPEX program'!$AS$22:$AS$4927,J$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$Y$22:$Y$4927,'CAPEX program'!$G$22:$G$4927,J$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$Y$22:$Y$4927,'CAPEX program'!$AS$22:$AS$4927,K$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$Y$22:$Y$4927,'CAPEX program'!$G$22:$G$4927,K$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$Y$22:$Y$4927,'CAPEX program'!$AS$22:$AS$4927,L$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$Y$22:$Y$4927,'CAPEX program'!$G$22:$G$4927,L$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$Y$22:$Y$4927,'CAPEX program'!$AS$22:$AS$4927,M$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$Y$22:$Y$4927,'CAPEX program'!$G$22:$G$4927,M$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$Y$22:$Y$4927,'CAPEX program'!$AS$22:$AS$4927,N$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$Y$22:$Y$4927,'CAPEX program'!$G$22:$G$4927,N$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$Y$22:$Y$4927,'CAPEX program'!$AS$22:$AS$4927,O$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$Y$22:$Y$4927,'CAPEX program'!$G$22:$G$4927,O$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$Y$22:$Y$4927,'CAPEX program'!$AS$22:$AS$4927,P$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$Y$22:$Y$4927,'CAPEX program'!$G$22:$G$4927,P$4,'CAPEX program'!$H$22:$H$4927,\"<>yes\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total Loan Funding",null,null,null,{"$f":"SUM(E21:E22)","v":0},null,{"$f":"SUM(G21:G22)","v":0},{"$f":"SUM(H21:H22)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["General Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["General Revenue",null,null,null,{"$f":"E72-E11-E15-E19-E23","v":3294047},null,{"$f":"G72-G11-G15-G19-G23","v":1849191.25},{"$f":"H72-H11-H15-H19-H23","v":3826153.26},2062327.02,2668903.5199999996,3318910.7700000005,3439079.9300000006,3663965.3800000008,3818785.7699999996,3964372.299999998,4122169.9800000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total General Revenue",null,null,null,{"$f":"SUM(E25:E26)","v":3294047},null,{"$f":"SUM(G25:G26)","v":1849191.25},{"$f":"SUM(H25:H26)","v":3826153.26},2062327.02,2668903.5199999996,3318910.7700000005,3439079.9300000006,3663965.3800000008,3818785.7699999996,3964372.299999998,4122169.9800000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total Income",null,null,null,{"$f":"SUM(E11,E15,E19,E23,E27)","v":7290657},null,{"$f":"SUM(G11,G15,G19,G23,G27)","v":4781523},{"$f":"SUM(H11,H15,H19,H23,H27)","v":5606196},4232933.38,4462973.5599999996,4979342.8900000006,5147689.9800000004,5422207.5300000012,5619955.6699999999,5826197.9899999984,6038218.6000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Income adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Reduction in Capital Grants & Contributions (deleted projects in CAPEX)",null,"*)",null,{"$f":"-SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"yes\")-SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"yes\")","v":0},null,{"$f":"-SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"yes\")-SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"yes\")","v":0},{"$f":"-SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"yes\")-SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"yes\")","v":0},{"$f":"-SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"yes\")-SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"yes\")","v":0},{"$f":"-SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"yes\")-SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"yes\")","v":0},{"$f":"-SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"yes\")-SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"yes\")","v":0},{"$f":"-SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"yes\")-SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"yes\")","v":0},{"$f":"-SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"yes\")-SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"yes\")","v":0},{"$f":"-SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"yes\")-SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"yes\")","v":0},{"$f":"-SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"yes\")-SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"yes\")","v":0},{"$f":"-SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"yes\")-SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"yes\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Deferral in Capital Grants & Contributions (deferred projects in CAPEX)",null,"*)",null,{"$f":"-SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"<>\")+SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$G$10:$G$4927,E$4)","v":0},null,{"$f":"-SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"<>\")+SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$G$10:$G$4927,G$4)","v":0},{"$f":"-SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"<>\")+SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$G$10:$G$4927,H$4)","v":0},{"$f":"-SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"<>\")+SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$G$10:$G$4927,I$4)","v":0},{"$f":"-SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"<>\")+SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$G$10:$G$4927,J$4)","v":0},{"$f":"-SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"<>\")+SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$G$10:$G$4927,K$4)","v":0},{"$f":"-SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"<>\")+SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$G$10:$G$4927,L$4)","v":0},{"$f":"-SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"<>\")+SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$G$10:$G$4927,M$4)","v":0},{"$f":"-SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"<>\")+SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$G$10:$G$4927,N$4)","v":0},{"$f":"-SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"<>\")+SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$G$10:$G$4927,O$4)","v":0},{"$f":"-SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"<>\")+SUMIFS('CAPEX program'!$Z$10:$Z$4927,'CAPEX program'!$G$10:$G$4927,P$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total Income adjustment",null,null,null,{"$f":"SUM(E33:E34)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Capital Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A5","v":"Capital WIP"},null,{"$f":"SUM(E41:Q41)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A41)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A41)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A41)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A41)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A41)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A41)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A41)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A41)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A41)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A41)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A41)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A41)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A41)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A41)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A41)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A41)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A41)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A41)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A41)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A41)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A41)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A41)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A6","v":"Plant & Equipment"},null,{"$f":"SUM(E42:Q42)","v":1750000},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A42)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A42)","v":1100000},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A42)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A42)","v":650000},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A42)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A42)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A42)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A42)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A42)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A42)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A42)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A42)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A42)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A42)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A42)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A42)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A42)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A42)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A42)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A42)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A42)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A42)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A7","v":"Office Equipment"},null,{"$f":"SUM(E43:Q43)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A43)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A43)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A43)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A43)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A43)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A43)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A43)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A43)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A43)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A43)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A43)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A43)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A43)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A43)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A43)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A43)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A43)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A43)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A43)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A43)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A43)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A43)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A8","v":"Furniture & Fittings"},null,{"$f":"SUM(E44:Q44)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A44)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A44)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A44)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A44)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A44)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A44)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A44)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A44)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A44)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A44)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A44)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A44)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A44)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A44)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A44)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A44)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A44)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A44)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A44)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A44)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A44)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A9","v":"Plant & Equipment (under Finance Lease)"},null,{"$f":"SUM(E45:Q45)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A45)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A45)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A45)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A45)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A45)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A45)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A45)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A45)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A45)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A45)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A45)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A45)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A45)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A45)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A45)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A45)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A45)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A45)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A45)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A45)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A45)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A10","v":"Operational Land"},null,{"$f":"SUM(E46:Q46)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A46)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A46)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A46)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A46)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A46)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A46)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A46)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A46)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A46)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A46)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A46)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A46)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A46)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A46)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A46)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A46)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A46)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A46)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A46)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A46)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A46)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A11","v":"Community Land"},null,989625,null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A47)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A47)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A47)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A47)","v":25000},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A47)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A47)","v":664625},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A47)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A47)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A47)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A47)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A47)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A47)","v":200000},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A47)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A47)","v":100000},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A47)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A47)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A47)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A47)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A47)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A47)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A47)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A47)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A12","v":"Land under Roads"},null,0,null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A48)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A48)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A48)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A48)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A48)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A48)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A48)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A48)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A48)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A48)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A48)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A48)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A48)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A48)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A48)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A48)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A48)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A48)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A48)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A48)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A48)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A48)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A13","v":"Land Improvements - non-depreciable"},null,0,null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A49)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A49)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A49)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A49)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A49)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A49)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A49)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A49)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A49)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A49)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A49)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A49)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A49)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A49)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A49)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A49)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A49)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A49)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A49)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A49)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A49)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A14","v":"Land Improvements - depreciable"},null,0,null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A50)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A50)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A50)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A50)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A50)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A50)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A50)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A50)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A50)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A50)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A50)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A50)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A50)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A50)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A50)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A50)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A50)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A50)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A50)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A50)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A50)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A15","v":"Buildings"},null,742456,null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A51)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A51)","v":80000},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A51)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A51)","v":65000},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A51)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A51)","v":86943},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A51)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A51)","v":57660},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A51)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A51)","v":59101},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A51)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A51)","v":60873},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A51)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A51)","v":62699},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A51)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A51)","v":64580},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A51)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A51)","v":66517},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A51)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A51)","v":68514},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A51)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A51)","v":70569},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A16","v":"Other Structures"},null,1297311,null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A52)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A52)","v":148285},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A52)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A52)","v":175000},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A52)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A52)","v":363050},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A52)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A52)","v":208459},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A52)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A52)","v":52531},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A52)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A52)","v":54107},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A52)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A52)","v":55730},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A52)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A52)","v":57402},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A52)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A52)","v":59124},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A52)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A52)","v":60898},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A52)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A52)","v":62725},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A17","v":"Roads"},null,39139582,null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A53)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A53)","v":2438000},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A53)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A53)","v":3253623},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A53)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A53)","v":3480377},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A53)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A53)","v":2603875},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A53)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A53)","v":2657721},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A53)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A53)","v":3163791},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A53)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A53)","v":3405963},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A53)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A53)","v":4288763},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A53)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A53)","v":4447995},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A53)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A53)","v":4614365},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A53)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A53)","v":4785109},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A18","v":"Bridges"},null,4922674,null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A54)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A54)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A54)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A54)","v":350000},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A54)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A54)","v":503937},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A54)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A54)","v":540565},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A54)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A54)","v":918992},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A54)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A54)","v":930272},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A54)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A54)","v":941890},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A54)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A54)","v":176167},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A54)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A54)","v":181452},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A54)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A54)","v":186896},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A54)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A54)","v":192503},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A19","v":"Footpaths"},null,1609202,null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A55)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A55)","v":106200},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A55)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A55)","v":167900},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A55)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A55)","v":269827},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A55)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A55)","v":120316},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A55)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A55)","v":123323},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A55)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A55)","v":127023},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A55)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A55)","v":130833},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A55)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A55)","v":134758},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A55)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A55)","v":138801},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A55)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A55)","v":142966},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A55)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A55)","v":147255},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A20","v":"Bulk Earthworks (non-depreciable)"},null,0,null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A56)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A56)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A56)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A56)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A56)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A56)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A56)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A56)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A56)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A56)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A56)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A56)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A56)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A56)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A56)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A56)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A56)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A56)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A56)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A56)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A56)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A21","v":"Stormwater Drainage"},null,327342,null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A57)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A57)","v":100000},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A57)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A57)","v":15000},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A57)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A57)","v":104653},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A57)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A57)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A57)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A57)","v":107689},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A57)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A57)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A57)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A57)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A57)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A57)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A57)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A57)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A57)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A57)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A57)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A22","v":"Water Supply Network"},null,0,null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A58)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A58)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A58)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A58)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A58)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A58)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A58)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A58)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A58)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A58)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A58)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A58)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A58)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A58)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A58)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A58)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A58)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A58)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A58)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A58)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A58)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A58)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A23","v":"Sewerage Network"},null,0,null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A59)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A59)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A59)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A59)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A59)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A59)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A59)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A59)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A59)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A59)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A59)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A59)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A59)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A59)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A59)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A59)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A59)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A59)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A59)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A59)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A59)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A59)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A24","v":"Heritage Collections"},null,0,null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A60)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A60)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A60)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A60)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A60)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A60)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A60)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A60)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A60)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A60)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A60)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A60)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A60)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A60)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A60)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A60)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A60)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A60)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A60)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A60)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A60)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A25","v":"Library Books"},null,0,null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A61)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A61)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A61)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A61)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A61)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A61)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A61)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A61)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A61)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A61)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A61)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A61)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A61)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A61)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A61)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A61)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A61)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A61)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A61)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A61)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A61)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A61)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A26","v":"Other Assets"},null,5066678,null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A62)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A62)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A62)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A62)","v":50000},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A62)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A62)","v":102250},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A62)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A62)","v":681241},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A62)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A62)","v":522279},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A62)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A62)","v":421298},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A62)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A62)","v":427937},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A62)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A62)","v":677221},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A62)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A62)","v":702050},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A62)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A62)","v":727823},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A62)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A62)","v":754579},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A28","v":"Swimming Pools"},null,266264,null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A64)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A64)","v":20000},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A64)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A64)","v":30000},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A64)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A64)","v":30675},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A64)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A64)","v":20961},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A64)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A64)","v":21485},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A64)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A64)","v":22130},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A64)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A64)","v":22793},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A64)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A64)","v":23477},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A64)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A64)","v":24182},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A64)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A64)","v":24907},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A64)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A64)","v":25654},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additional Capital Expenses (NOT budgeted for)","*)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["1. Recurring Maintenance associated with CAPEX Program (funded from General Revenue)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"October",10,null,null,"Monthly",12,null,null,{"$f":"X4","v":"2017/18"},2017,2018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"March",3,null,null,null,null,null,null,{"$f":"AC4","v":"2022/23"},2022,2023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Principal Repayments",null,null,null,{"$f":"-SUMIFS($Q$126:$BX$126,$Q$128:$BX$128,\"Principal Repayments\",$Q$129:$BX$129,E$4)","v":0},null,{"$f":"-SUMIFS($Q$126:$BX$126,$Q$128:$BX$128,\"Principal Repayments\",$Q$129:$BX$129,G$4)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,{"$f":"SUM(E90:E92)","v":0},null,{"$f":"SUM(G90:G92)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 1",{"$f":"IF(CJ105=\"\",\"\",IF(CJ105=\"ok\",1,-2))","v":""},{"$f":"IF(LSGCap1!D$10=\"\",\"\",LSGCap1!D$10)","v":""},null,{"$f":"IF(LSGCap1!D$11=\"\",\"\",LSGCap1!D$11)","v":""},null,{"$f":"IF(LSGCap1!Loans_general_Loan_Amount=\"\",\"\",LSGCap1!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGCap1!Loans_general_Loan_Years=\"\",\"\",LSGCap1!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGCap1!Loans_general_Interest_Rate=\"\",\"\",LSGCap1!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGCap1!Loans_general_pay_frequency=\"\",\"\",LSGCap1!Loans_general_pay_frequency)","v":""},null,null,null,null,null,null,0,{"$f":"IF($B105=-2,0,IF($C105=\"\",0,IF($C105=$U$97,+$G105,0)))","v":0},{"$f":"LSGCap1!$F$622","v":0},{"$f":"LSGCap1!$G$622","v":0},{"$f":"Q105+R105-S105","v":0},{"$f":"U105","v":0},{"$f":"IF($B105=-2,0,IF($C105=\"\",0,IF($C105=Z$97,+$G105,0)))","v":0},{"$f":"LSGCap1!$F$623","v":0},{"$f":"LSGCap1!$G$623","v":0},{"$f":"V105+W105-X105","v":0},{"$f":"Z105","v":0},{"$f":"IF($B105=-2,0,IF($C105=\"\",0,IF($C105=AE$97,+$G105,0)))","v":0},{"$f":"LSGCap1!$F$624","v":0},{"$f":"LSGCap1!$G$624","v":0},{"$f":"AA105+AB105-AC105","v":0},{"$f":"AE105","v":0},{"$f":"IF($B105=-2,0,IF($C105=\"\",0,IF($C105=AJ$97,+$G105,0)))","v":0},{"$f":"LSGCap1!$F$625","v":0},{"$f":"LSGCap1!$G$625","v":0},{"$f":"AF105+AG105-AH105","v":0},{"$f":"AJ105","v":0},{"$f":"IF($B105=-2,0,IF($C105=\"\",0,IF($C105=AO$97,+$G105,0)))","v":0},{"$f":"LSGCap1!$F$626","v":0},{"$f":"LSGCap1!$G$626","v":0},{"$f":"AK105+AL105-AM105","v":0},{"$f":"AO105","v":0},{"$f":"IF($B105=-2,0,IF($C105=\"\",0,IF($C105=AT$97,+$G105,0)))","v":0},{"$f":"LSGCap1!$F$627","v":0},{"$f":"LSGCap1!$G$627","v":0},{"$f":"AP105+AQ105-AR105","v":0},{"$f":"AT105","v":0},{"$f":"IF($B105=-2,0,IF($C105=\"\",0,IF($C105=AY$97,+$G105,0)))","v":0},{"$f":"LSGCap1!$F$628","v":0},{"$f":"LSGCap1!$G$628","v":0},{"$f":"AU105+AV105-AW105","v":0},{"$f":"AY105","v":0},{"$f":"IF($B105=-2,0,IF($C105=\"\",0,IF($C105=BD$97,+$G105,0)))","v":0},{"$f":"LSGCap1!$F$629","v":0},{"$f":"LSGCap1!$G$629","v":0},{"$f":"AZ105+BA105-BB105","v":0},{"$f":"BD105","v":0},{"$f":"IF($B105=-2,0,IF($C105=\"\",0,IF($C105=BI$97,+$G105,0)))","v":0},{"$f":"LSGCap1!$F$630","v":0},{"$f":"LSGCap1!$G$630","v":0},{"$f":"BE105+BF105-BG105","v":0},{"$f":"BI105","v":0},{"$f":"IF($B105=-2,0,IF($C105=\"\",0,IF($C105=BN$97,+$G105,0)))","v":0},{"$f":"LSGCap1!$F$631","v":0},{"$f":"LSGCap1!$G$631","v":0},{"$f":"BJ105+BK105-BL105","v":0},{"$f":"BN105","v":0},{"$f":"IF($B105=-2,0,IF($C105=\"\",0,IF($C105=BS$97,+$G105,0)))","v":0},{"$f":"LSGCap1!$F$632","v":0},{"$f":"LSGCap1!$G$632","v":0},{"$f":"BO105+BP105-BQ105","v":0},{"$f":"BS105","v":0},{"$f":"IF($B105=-2,0,IF($C105=\"\",0,IF($C105=BX$97,+$G105,0)))","v":0},{"$f":"LSGCap1!$F$633","v":0},{"$f":"LSGCap1!$G$633","v":0},{"$f":"BT105+BU105-BV105","v":0},null,null,null,null,null,{"$f":"IF(AND($C105=\"\",OR($E105<>\"\",$G105<>\"\",$H105<>\"\",$I105<>\"\",$J105<>\"\")),\"Select year\",IF($C105=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($E105=\"\",OR($C105<>\"\",$G105<>\"\",$H105<>\"\",$I105<>\"\",$J105<>\"\")),\"Select month\",IF($E105=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($G105=\"\",OR($C105<>\"\",$E105<>\"\",$H105<>\"\",$I105<>\"\",$J105<>\"\")),\"Enter amount\",IF($G105=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($H105=\"\",OR($C105<>\"\",$E105<>\"\",$G105<>\"\",$I105<>\"\",$J105<>\"\")),\"Enter term\",IF($H105=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($I105=\"\",OR($C105<>\"\",$E105<>\"\",$G105<>\"\",$H105<>\"\",$J105<>\"\")),\"Enter rate\",IF($I105=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($J105=\"\",OR($C105<>\"\",$E105<>\"\",$G105<>\"\",$H105<>\"\",$I105<>\"\")),\"Select frequency\",IF($J105=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(COUNTBLANK(CD105:CI105)=6,\"\",IF(COUNTIF(CD105:CI105,\"ok\")=6,\"ok\",\"x\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 5","",{"$f":"IF(LSGCap5!D$10=\"\",\"\",LSGCap5!D$10)","v":""},null,{"$f":"IF(LSGCap5!D$11=\"\",\"\",LSGCap5!D$11)","v":""},null,{"$f":"IF(LSGCap5!Loans_general_Loan_Amount=\"\",\"\",LSGCap5!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGCap5!Loans_general_Loan_Years=\"\",\"\",LSGCap5!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGCap5!Loans_general_Interest_Rate=\"\",\"\",LSGCap5!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGCap5!Loans_general_pay_frequency=\"\",\"\",LSGCap5!Loans_general_pay_frequency)","v":""},null,null,null,null,null,null,0,0,{"$f":"LSGCap5!$F$622","v":0},{"$f":"LSGCap5!$G$622","v":0},0,0,0,{"$f":"LSGCap5!$F$623","v":0},{"$f":"LSGCap5!$G$623","v":0},0,0,0,{"$f":"LSGCap5!$F$624","v":0},{"$f":"LSGCap5!$G$624","v":0},0,0,0,{"$f":"LSGCap5!$F$625","v":0},{"$f":"LSGCap5!$G$625","v":0},0,0,0,{"$f":"LSGCap5!$F$626","v":0},{"$f":"LSGCap5!$G$626","v":0},0,0,0,{"$f":"LSGCap5!$F$627","v":0},{"$f":"LSGCap5!$G$627","v":0},0,0,0,{"$f":"LSGCap5!$F$628","v":0},{"$f":"LSGCap5!$G$628","v":0},0,0,0,{"$f":"LSGCap5!$F$629","v":0},{"$f":"LSGCap5!$G$629","v":0},0,0,0,{"$f":"LSGCap5!$F$630","v":0},{"$f":"LSGCap5!$G$630","v":0},0,0,0,{"$f":"LSGCap5!$F$631","v":0},{"$f":"LSGCap5!$G$631","v":0},0,0,0,{"$f":"LSGCap5!$F$632","v":0},{"$f":"LSGCap5!$G$632","v":0},0,0,0,{"$f":"LSGCap5!$F$633","v":0},{"$f":"LSGCap5!$G$633","v":0},0,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 6","",{"$f":"IF(LSGCap6!D$10=\"\",\"\",LSGCap6!D$10)","v":""},null,{"$f":"IF(LSGCap6!D$11=\"\",\"\",LSGCap6!D$11)","v":""},null,{"$f":"IF(LSGCap6!Loans_general_Loan_Amount=\"\",\"\",LSGCap6!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGCap6!Loans_general_Loan_Years=\"\",\"\",LSGCap6!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGCap6!Loans_general_Interest_Rate=\"\",\"\",LSGCap6!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGCap6!Loans_general_pay_frequency=\"\",\"\",LSGCap6!Loans_general_pay_frequency)","v":""},null,null,null,null,null,null,0,0,{"$f":"LSGCap6!$F$622","v":0},{"$f":"LSGCap6!$G$622","v":0},0,0,0,{"$f":"LSGCap6!$F$623","v":0},{"$f":"LSGCap6!$G$623","v":0},0,0,0,{"$f":"LSGCap6!$F$624","v":0},{"$f":"LSGCap6!$G$624","v":0},0,0,0,{"$f":"LSGCap6!$F$625","v":0},{"$f":"LSGCap6!$G$625","v":0},0,0,0,{"$f":"LSGCap6!$F$626","v":0},{"$f":"LSGCap6!$G$626","v":0},0,0,0,{"$f":"LSGCap6!$F$627","v":0},{"$f":"LSGCap6!$G$627","v":0},0,0,0,{"$f":"LSGCap6!$F$628","v":0},{"$f":"LSGCap6!$G$628","v":0},0,0,0,{"$f":"LSGCap6!$F$629","v":0},{"$f":"LSGCap6!$G$629","v":0},0,0,0,{"$f":"LSGCap6!$F$630","v":0},{"$f":"LSGCap6!$G$630","v":0},0,0,0,{"$f":"LSGCap6!$F$631","v":0},{"$f":"LSGCap6!$G$631","v":0},0,0,0,{"$f":"LSGCap6!$F$632","v":0},{"$f":"LSGCap6!$G$632","v":0},0,0,0,{"$f":"LSGCap6!$F$633","v":0},{"$f":"LSGCap6!$G$633","v":0},0,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 10","",{"$f":"IF(LSGCap10!D$10=\"\",\"\",LSGCap10!D$10)","v":""},null,{"$f":"IF(LSGCap10!D$11=\"\",\"\",LSGCap10!D$11)","v":""},null,{"$f":"IF(LSGCap10!Loans_general_Loan_Amount=\"\",\"\",LSGCap10!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGCap10!Loans_general_Loan_Years=\"\",\"\",LSGCap10!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGCap10!Loans_general_Interest_Rate=\"\",\"\",LSGCap10!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGCap10!Loans_general_pay_frequency=\"\",\"\",LSGCap10!Loans_general_pay_frequency)","v":""},null,null,null,null,null,null,0,0,{"$f":"LSGCap10!$F$622","v":0},{"$f":"LSGCap10!$G$622","v":0},0,0,0,{"$f":"LSGCap10!$F$623","v":0},{"$f":"LSGCap10!$G$623","v":0},0,0,0,{"$f":"LSGCap10!$F$624","v":0},{"$f":"LSGCap10!$G$624","v":0},0,0,0,{"$f":"LSGCap10!$F$625","v":0},{"$f":"LSGCap10!$G$625","v":0},0,0,0,{"$f":"LSGCap10!$F$626","v":0},{"$f":"LSGCap10!$G$626","v":0},0,0,0,{"$f":"LSGCap10!$F$627","v":0},{"$f":"LSGCap10!$G$627","v":0},0,0,0,{"$f":"LSGCap10!$F$628","v":0},{"$f":"LSGCap10!$G$628","v":0},0,0,0,{"$f":"LSGCap10!$F$629","v":0},{"$f":"LSGCap10!$G$629","v":0},0,0,0,{"$f":"LSGCap10!$F$630","v":0},{"$f":"LSGCap10!$G$630","v":0},0,0,0,{"$f":"LSGCap10!$F$631","v":0},{"$f":"LSGCap10!$G$631","v":0},0,0,0,{"$f":"LSGCap10!$F$632","v":0},{"$f":"LSGCap10!$G$632","v":0},0,0,0,{"$f":"LSGCap10!$F$633","v":0},{"$f":"LSGCap10!$G$633","v":0},0,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 17","",{"$f":"IF(LSGCap17!D$10=\"\",\"\",LSGCap17!D$10)","v":""},null,{"$f":"IF(LSGCap17!D$11=\"\",\"\",LSGCap17!D$11)","v":""},null,{"$f":"IF(LSGCap17!Loans_general_Loan_Amount=\"\",\"\",LSGCap17!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGCap17!Loans_general_Loan_Years=\"\",\"\",LSGCap17!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGCap17!Loans_general_Interest_Rate=\"\",\"\",LSGCap17!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGCap17!Loans_general_pay_frequency=\"\",\"\",LSGCap17!Loans_general_pay_frequency)","v":""},null,null,null,null,null,null,0,0,{"$f":"LSGCap17!$F$622","v":0},{"$f":"LSGCap17!$G$622","v":0},0,0,0,{"$f":"LSGCap17!$F$623","v":0},{"$f":"LSGCap17!$G$623","v":0},0,0,0,{"$f":"LSGCap17!$F$624","v":0},{"$f":"LSGCap17!$G$624","v":0},0,0,0,{"$f":"LSGCap17!$F$625","v":0},{"$f":"LSGCap17!$G$625","v":0},0,0,0,{"$f":"LSGCap17!$F$626","v":0},{"$f":"LSGCap17!$G$626","v":0},0,0,0,{"$f":"LSGCap17!$F$627","v":0},{"$f":"LSGCap17!$G$627","v":0},0,0,0,{"$f":"LSGCap17!$F$628","v":0},{"$f":"LSGCap17!$G$628","v":0},0,0,0,{"$f":"LSGCap17!$F$629","v":0},{"$f":"LSGCap17!$G$629","v":0},0,0,0,{"$f":"LSGCap17!$F$630","v":0},{"$f":"LSGCap17!$G$630","v":0},0,0,0,{"$f":"LSGCap17!$F$631","v":0},{"$f":"LSGCap17!$G$631","v":0},0,0,0,{"$f":"LSGCap17!$F$632","v":0},{"$f":"LSGCap17!$G$632","v":0},0,0,0,{"$f":"LSGCap17!$F$633","v":0},{"$f":"LSGCap17!$G$633","v":0},0,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Summary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q100:Q125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW100:AW125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["New Loans",null,null,null,{"$f":"SUMIFS($Q$126:$BX$126,$Q$128:$BX$128,$A128,$Q$129:$BX$129,E$4)","v":0},null,0,0,0,0,0,0,0,0,0,0,"Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'CAPEX program'!$AF$9","v":"Depreciation capitalised"},null,null,null,{"$f":"SUMIFS('CAPEX program'!$AF$10:$AF$4927,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$AF$10:$AF$4927,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"SUMIFS('CAPEX program'!$AF$10:$AF$4927,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$AF$10:$AF$4927,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$AF$10:$AF$4927,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$AF$10:$AF$4927,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$AF$10:$AF$4927,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$AF$10:$AF$4927,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$AF$10:$AF$4927,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$AF$10:$AF$4927,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$AF$10:$AF$4927,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$AF$10:$AF$4927,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$AF$10:$AF$4927,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$AF$10:$AF$4927,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$AF$10:$AF$4927,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$AF$10:$AF$4927,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$AF$10:$AF$4927,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$AF$10:$AF$4927,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$AF$10:$AF$4927,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$AF$10:$AF$4927,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},{"$f":"SUMIFS('CAPEX program'!$AF$10:$AF$4927,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")+SUMIFS('CAPEX program'!$AF$10:$AF$4927,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,{"$f":"SUM(E139:E144)","v":7290657},null,{"$f":"SUM(G139:G144)","v":4781523},5606196,4232933.38,4462973.5599999996,4979342.8900000006,5147689.9800000004,5422207.5300000003,5619955.6699999999,5826197.9899999984,6038218.6000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Capital Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN('IPP&E Reconciliation'!D4)-COLUMN('IPP&E Reconciliation'!A4)+1","v":4},{"$f":"COLUMN('IPP&E Reconciliation'!E4)-COLUMN('IPP&E Reconciliation'!A4)+1","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Office Equipment",null,{"$f":"SUM(E161:Q161)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A161)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A161)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A161)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A161)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A161)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A161)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A161)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A161)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A161)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A161)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A161)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A161)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A161)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A161)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A161)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A161)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A161)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A161)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A161)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A161)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A161)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A161)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,Q$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A161)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,Q$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A161)","v":0},null,{"$f":"VLOOKUP(A161,'IPP&E Reconciliation'!$A$5:$D$32,S$157,FALSE)","v":4.8132183908045981E-2},{"$f":"VLOOKUP(A161,'IPP&E Reconciliation'!$A$5:$E$32,T$157,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Furniture & Fittings",null,{"$f":"SUM(E162:Q162)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A162)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A162)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A162)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A162)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A162)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A162)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A162)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A162)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A162)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A162)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A162)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A162)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A162)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A162)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A162)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A162)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A162)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A162)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A162)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A162)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A162)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A162)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,Q$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A162)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,Q$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A162)","v":0},null,{"$f":"VLOOKUP(A162,'IPP&E Reconciliation'!$A$5:$D$32,S$157,FALSE)","v":7.7845113726114551E-2},{"$f":"VLOOKUP(A162,'IPP&E Reconciliation'!$A$5:$E$32,T$157,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Land under Roads",null,0,null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A166)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A166)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A166)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A166)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A166)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A166)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A166)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A166)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A166)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A166)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A166)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A166)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A166)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A166)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A166)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A166)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A166)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A166)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A166)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A166)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A166)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A166)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,Q$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A166)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,Q$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A166)","v":0},null,{"$f":"VLOOKUP(A166,'IPP&E Reconciliation'!$A$5:$D$32,S$157,FALSE)","v":0},{"$f":"VLOOKUP(A166,'IPP&E Reconciliation'!$A$5:$E$32,T$157,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Footpaths",null,1276957,null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A173)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A173)","v":76200},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A173)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A173)","v":125400},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A173)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A173)","v":195678},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A173)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A173)","v":99354},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A173)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A173)","v":101837},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A173)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A173)","v":104893},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A173)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A173)","v":108039},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A173)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A173)","v":111280},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A173)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A173)","v":114619},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A173)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A173)","v":118058},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A173)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A173)","v":121599},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,Q$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A173)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,Q$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A173)","v":0},null,{"$f":"VLOOKUP(A173,'IPP&E Reconciliation'!$A$5:$D$32,S$157,FALSE)","v":2.1437696923000557E-2},{"$f":"VLOOKUP(A173,'IPP&E Reconciliation'!$A$5:$E$32,T$157,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Heritage Collections",null,0,null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A178)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A178)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A178)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A178)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A178)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A178)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A178)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A178)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A178)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A178)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A178)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A178)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A178)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A178)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A178)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A178)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A178)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A178)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A178)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A178)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A178)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A178)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,Q$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A178)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,Q$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A178)","v":0},null,{"$f":"VLOOKUP(A178,'IPP&E Reconciliation'!$A$5:$D$32,S$157,FALSE)","v":0},{"$f":"VLOOKUP(A178,'IPP&E Reconciliation'!$A$5:$E$32,T$157,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other Assets",null,415544,null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A180)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A180)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A180)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A180)","v":50000},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A180)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A180)","v":51125},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A180)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A180)","v":314419},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A180)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A180)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A180)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A180)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A180)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A180)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A180)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A180)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A180)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A180)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A180)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A180)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A180)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A180)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,Q$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A180)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,Q$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A180)","v":0},null,{"$f":"VLOOKUP(A180,'IPP&E Reconciliation'!$A$5:$D$32,S$157,FALSE)","v":2.6006545607764171E-2},{"$f":"VLOOKUP(A180,'IPP&E Reconciliation'!$A$5:$E$32,T$157,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["",null,0,null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A185)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A185)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A185)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A185)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A185)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A185)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A185)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A185)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A185)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A185)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A185)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A185)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A185)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A185)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A185)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A185)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A185)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A185)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A185)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A185)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A185)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A185)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$AS$10:$AS$4927,Q$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A185)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$158,'CAPEX program'!$G$10:$G$4927,Q$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A185)","v":0},null,{"$f":"VLOOKUP(A185,'IPP&E Reconciliation'!$A$5:$D$32,S$157,FALSE)","v":0},{"$f":"VLOOKUP(A185,'IPP&E Reconciliation'!$A$5:$E$32,T$157,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Renewal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Furniture & Fittings",null,{"$f":"SUM(E194:Q194)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A194)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A194)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A194)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A194)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A194)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A194)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A194)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A194)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A194)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A194)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A194)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A194)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A194)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A194)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A194)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A194)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A194)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A194)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A194)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A194)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A194)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A194)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,Q$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A194)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,Q$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A194)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Community Land",null,979625,null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A197)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A197)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A197)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A197)","v":15000},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A197)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A197)","v":664625},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A197)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A197)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A197)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A197)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A197)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A197)","v":200000},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A197)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A197)","v":100000},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A197)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A197)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A197)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A197)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A197)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A197)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A197)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A197)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,Q$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A197)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,Q$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A197)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other Structures",null,993951,null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A202)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A202)","v":100000},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A202)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A202)","v":150000},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A202)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A202)","v":132975},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A202)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A202)","v":208459},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A202)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A202)","v":52531},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A202)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A202)","v":54107},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A202)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A202)","v":55730},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A202)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A202)","v":57402},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A202)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A202)","v":59124},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A202)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A202)","v":60898},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A202)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A202)","v":62725},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,Q$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A202)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,Q$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A202)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Stormwater Drainage",null,0,null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A207)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A207)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A207)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A207)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A207)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A207)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A207)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A207)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A207)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A207)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A207)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A207)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A207)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A207)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A207)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A207)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A207)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A207)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A207)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A207)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A207)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A207)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,Q$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A207)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,Q$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other Assets",null,{"$f":"SUM(E212:Q212)","v":4651134},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A212)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A212)","v":0},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A212)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A212)","v":0},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A212)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A212)","v":51125},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A212)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A212)","v":366822},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A212)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A212)","v":522279},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A212)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A212)","v":421298},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A212)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A212)","v":427937},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A212)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A212)","v":677221},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A212)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A212)","v":702050},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A212)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A212)","v":727823},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A212)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A212)","v":754579},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,Q$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A212)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,Q$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A212)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Swimming Pools",null,266264,null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A214)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A214)","v":20000},null,{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A214)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A214)","v":30000},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A214)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A214)","v":30675},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A214)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A214)","v":20961},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A214)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A214)","v":21485},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A214)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A214)","v":22130},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A214)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A214)","v":22793},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A214)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A214)","v":23477},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A214)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A214)","v":24182},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A214)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A214)","v":24907},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A214)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A214)","v":25654},{"$f":"SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$AS$10:$AS$4927,Q$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A214)+SUMIFS('CAPEX program'!$J$10:$J$4927,'CAPEX program'!$AR$10:$AR$4927,$A$190,'CAPEX program'!$G$10:$G$4927,Q$4,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"C188+C220","v":59407895.600000001},null,{"$f":"E188+E220","v":7290657},null,4781523,5606196,4232933.38,4462973.5599999996,4979342.8900000006,5147689.9800000004,5422207.5300000003,5619955.6699999999,5826197.9899999984,6038218.6000000006,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["General Reserves",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Internal Reserves'!B14","v":"Roads"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Internal Reserves'!B19","v":"Quarry Rehabilitation (Council)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Internal Reserves'!B22","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Internal Reserves'!B50","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Internal Reserves'!B55","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Internal Reserves'!B59","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'External Reserves'!B14","v":"Other 2 Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Plant & Equipment",null,{"$f":"SUM(E294:Q294)","v":0},null,{"$f":"SUMIFS('CAPEX program'!AU$10:AU$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A294)","v":0},null,{"$f":"SUMIFS('CAPEX program'!AV$10:AV$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A294)","v":0},{"$f":"SUMIFS('CAPEX program'!AW$10:AW$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A294)","v":0},{"$f":"SUMIFS('CAPEX program'!AX$10:AX$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A294)","v":0},{"$f":"SUMIFS('CAPEX program'!AY$10:AY$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A294)","v":0},{"$f":"SUMIFS('CAPEX program'!AZ$10:AZ$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A294)","v":0},{"$f":"SUMIFS('CAPEX program'!BA$10:BA$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A294)","v":0},{"$f":"SUMIFS('CAPEX program'!BB$10:BB$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A294)","v":0},{"$f":"SUMIFS('CAPEX program'!BC$10:BC$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A294)","v":0},{"$f":"SUMIFS('CAPEX program'!BD$10:BD$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A294)","v":0},{"$f":"SUMIFS('CAPEX program'!BE$10:BE$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A294)","v":0},{"$f":"SUMIFS('CAPEX program'!BF$10:BF$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A294)","v":0},null,{"$f":"VLOOKUP(A294,'IPP&E Reconciliation'!$A$5:$D$32,S$291,FALSE)","v":7.8195316942238594E-2},{"$f":"VLOOKUP(A294,'IPP&E Reconciliation'!$A$5:$E$32,T$291,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Community Land",null,10000,null,{"$f":"SUMIFS('CAPEX program'!AU$10:AU$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A299)","v":0},null,{"$f":"SUMIFS('CAPEX program'!AV$10:AV$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A299)","v":10000},{"$f":"SUMIFS('CAPEX program'!AW$10:AW$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A299)","v":0},{"$f":"SUMIFS('CAPEX program'!AX$10:AX$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A299)","v":0},{"$f":"SUMIFS('CAPEX program'!AY$10:AY$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A299)","v":0},{"$f":"SUMIFS('CAPEX program'!AZ$10:AZ$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A299)","v":0},{"$f":"SUMIFS('CAPEX program'!BA$10:BA$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A299)","v":0},{"$f":"SUMIFS('CAPEX program'!BB$10:BB$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A299)","v":0},{"$f":"SUMIFS('CAPEX program'!BC$10:BC$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A299)","v":0},{"$f":"SUMIFS('CAPEX program'!BD$10:BD$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A299)","v":0},{"$f":"SUMIFS('CAPEX program'!BE$10:BE$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A299)","v":0},{"$f":"SUMIFS('CAPEX program'!BF$10:BF$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A299)","v":0},null,{"$f":"VLOOKUP(A299,'IPP&E Reconciliation'!$A$5:$D$32,S$291,FALSE)","v":0},{"$f":"VLOOKUP(A299,'IPP&E Reconciliation'!$A$5:$E$32,T$291,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Land Improvements - depreciable",null,0,null,{"$f":"SUMIFS('CAPEX program'!AU$10:AU$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A302)","v":0},null,{"$f":"SUMIFS('CAPEX program'!AV$10:AV$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A302)","v":0},{"$f":"SUMIFS('CAPEX program'!AW$10:AW$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A302)","v":0},{"$f":"SUMIFS('CAPEX program'!AX$10:AX$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A302)","v":0},{"$f":"SUMIFS('CAPEX program'!AY$10:AY$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A302)","v":0},{"$f":"SUMIFS('CAPEX program'!AZ$10:AZ$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A302)","v":0},{"$f":"SUMIFS('CAPEX program'!BA$10:BA$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A302)","v":0},{"$f":"SUMIFS('CAPEX program'!BB$10:BB$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A302)","v":0},{"$f":"SUMIFS('CAPEX program'!BC$10:BC$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A302)","v":0},{"$f":"SUMIFS('CAPEX program'!BD$10:BD$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A302)","v":0},{"$f":"SUMIFS('CAPEX program'!BE$10:BE$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A302)","v":0},{"$f":"SUMIFS('CAPEX program'!BF$10:BF$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A302)","v":0},null,{"$f":"VLOOKUP(A302,'IPP&E Reconciliation'!$A$5:$D$32,S$291,FALSE)","v":0},{"$f":"VLOOKUP(A302,'IPP&E Reconciliation'!$A$5:$E$32,T$291,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Bridges",null,0,null,{"$f":"SUMIFS('CAPEX program'!AU$10:AU$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A306)","v":0},null,{"$f":"SUMIFS('CAPEX program'!AV$10:AV$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A306)","v":0},{"$f":"SUMIFS('CAPEX program'!AW$10:AW$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A306)","v":0},{"$f":"SUMIFS('CAPEX program'!AX$10:AX$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A306)","v":0},{"$f":"SUMIFS('CAPEX program'!AY$10:AY$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A306)","v":0},{"$f":"SUMIFS('CAPEX program'!AZ$10:AZ$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A306)","v":0},{"$f":"SUMIFS('CAPEX program'!BA$10:BA$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A306)","v":0},{"$f":"SUMIFS('CAPEX program'!BB$10:BB$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A306)","v":0},{"$f":"SUMIFS('CAPEX program'!BC$10:BC$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A306)","v":0},{"$f":"SUMIFS('CAPEX program'!BD$10:BD$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A306)","v":0},{"$f":"SUMIFS('CAPEX program'!BE$10:BE$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A306)","v":0},{"$f":"SUMIFS('CAPEX program'!BF$10:BF$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A306)","v":0},null,{"$f":"VLOOKUP(A306,'IPP&E Reconciliation'!$A$5:$D$32,S$291,FALSE)","v":2.1437696923000557E-2},{"$f":"VLOOKUP(A306,'IPP&E Reconciliation'!$A$5:$E$32,T$291,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Sewerage Network",null,0,null,{"$f":"SUMIFS('CAPEX program'!AU$10:AU$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A311)","v":0},null,{"$f":"SUMIFS('CAPEX program'!AV$10:AV$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A311)","v":0},{"$f":"SUMIFS('CAPEX program'!AW$10:AW$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A311)","v":0},{"$f":"SUMIFS('CAPEX program'!AX$10:AX$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A311)","v":0},{"$f":"SUMIFS('CAPEX program'!AY$10:AY$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A311)","v":0},{"$f":"SUMIFS('CAPEX program'!AZ$10:AZ$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A311)","v":0},{"$f":"SUMIFS('CAPEX program'!BA$10:BA$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A311)","v":0},{"$f":"SUMIFS('CAPEX program'!BB$10:BB$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A311)","v":0},{"$f":"SUMIFS('CAPEX program'!BC$10:BC$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A311)","v":0},{"$f":"SUMIFS('CAPEX program'!BD$10:BD$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A311)","v":0},{"$f":"SUMIFS('CAPEX program'!BE$10:BE$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A311)","v":0},{"$f":"SUMIFS('CAPEX program'!BF$10:BF$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A311)","v":0},null,{"$f":"VLOOKUP(A311,'IPP&E Reconciliation'!$A$5:$D$32,S$291,FALSE)","v":0},{"$f":"VLOOKUP(A311,'IPP&E Reconciliation'!$A$5:$E$32,T$291,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Swimming Pools",null,0,null,{"$f":"SUMIFS('CAPEX program'!AU$10:AU$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A316)","v":0},null,{"$f":"SUMIFS('CAPEX program'!AV$10:AV$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A316)","v":0},{"$f":"SUMIFS('CAPEX program'!AW$10:AW$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A316)","v":0},{"$f":"SUMIFS('CAPEX program'!AX$10:AX$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A316)","v":0},{"$f":"SUMIFS('CAPEX program'!AY$10:AY$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A316)","v":0},{"$f":"SUMIFS('CAPEX program'!AZ$10:AZ$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A316)","v":0},{"$f":"SUMIFS('CAPEX program'!BA$10:BA$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A316)","v":0},{"$f":"SUMIFS('CAPEX program'!BB$10:BB$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A316)","v":0},{"$f":"SUMIFS('CAPEX program'!BC$10:BC$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A316)","v":0},{"$f":"SUMIFS('CAPEX program'!BD$10:BD$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A316)","v":0},{"$f":"SUMIFS('CAPEX program'!BE$10:BE$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A316)","v":0},{"$f":"SUMIFS('CAPEX program'!BF$10:BF$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A316)","v":0},null,{"$f":"VLOOKUP(A316,'IPP&E Reconciliation'!$A$5:$D$32,S$291,FALSE)","v":1.5139E-2},{"$f":"VLOOKUP(A316,'IPP&E Reconciliation'!$A$5:$E$32,T$291,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["",null,0,null,{"$f":"SUMIFS('CAPEX program'!AU$10:AU$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A318)","v":0},null,{"$f":"SUMIFS('CAPEX program'!AV$10:AV$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A318)","v":0},{"$f":"SUMIFS('CAPEX program'!AW$10:AW$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A318)","v":0},{"$f":"SUMIFS('CAPEX program'!AX$10:AX$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A318)","v":0},{"$f":"SUMIFS('CAPEX program'!AY$10:AY$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A318)","v":0},{"$f":"SUMIFS('CAPEX program'!AZ$10:AZ$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A318)","v":0},{"$f":"SUMIFS('CAPEX program'!BA$10:BA$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A318)","v":0},{"$f":"SUMIFS('CAPEX program'!BB$10:BB$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A318)","v":0},{"$f":"SUMIFS('CAPEX program'!BC$10:BC$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A318)","v":0},{"$f":"SUMIFS('CAPEX program'!BD$10:BD$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A318)","v":0},{"$f":"SUMIFS('CAPEX program'!BE$10:BE$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A318)","v":0},{"$f":"SUMIFS('CAPEX program'!BF$10:BF$4927,'CAPEX program'!$AR$10:$AR$4927,$A$292,'CAPEX program'!$H$10:$H$4927,\"<>yes\",'CAPEX program'!$AQ$10:$AQ$4927,$A318)","v":0},null,{"$f":"VLOOKUP(A318,'IPP&E Reconciliation'!$A$5:$D$32,S$291,FALSE)","v":0},{"$f":"VLOOKUP(A318,'IPP&E Reconciliation'!$A$5:$E$32,T$291,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Deferrals - Internal",null,null,null,{"$f":"-SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"<>\")+SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$G$10:$G$4927,E$4)","v":0},null,{"$f":"-SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"<>\")+SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$G$10:$G$4927,G$4)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"<>\")+SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$G$10:$G$4927,H$4)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"<>\")+SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$G$10:$G$4927,I$4)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"<>\")+SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$G$10:$G$4927,J$4)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"<>\")+SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$G$10:$G$4927,K$4)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"<>\")+SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$G$10:$G$4927,L$4)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"<>\")+SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$G$10:$G$4927,M$4)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"<>\")+SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$G$10:$G$4927,N$4)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"<>\")+SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$G$10:$G$4927,O$4)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"<>\")+SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$G$10:$G$4927,P$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Deletions - Internal",null,null,null,{"$f":"-SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"=yes\")-SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"=yes\")","v":0},null,{"$f":"-SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"=yes\")-SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"=yes\")","v":0},{"$f":"-SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"=yes\")-SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"=yes\")","v":0},{"$f":"-SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"=yes\")-SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"=yes\")","v":0},{"$f":"-SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"=yes\")-SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"=yes\")","v":0},{"$f":"-SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"=yes\")-SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"=yes\")","v":0},{"$f":"-SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"=yes\")-SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"=yes\")","v":0},{"$f":"-SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"=yes\")-SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"=yes\")","v":0},{"$f":"-SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"=yes\")-SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"=yes\")","v":0},{"$f":"-SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"=yes\")-SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"=yes\")","v":0},{"$f":"-SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"=yes\")-SUMIFS('CAPEX program'!$BI$10:$BI$4927,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"=yes\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Deferrals - External Other",null,null,null,{"$f":"-SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"<>\")+SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$G$10:$G$4927,E$4)","v":0},null,{"$f":"-SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"<>\")+SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$G$10:$G$4927,G$4)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"<>\")+SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$G$10:$G$4927,H$4)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"<>\")+SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$G$10:$G$4927,I$4)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"<>\")+SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$G$10:$G$4927,J$4)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"<>\")+SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$G$10:$G$4927,K$4)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"<>\")+SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$G$10:$G$4927,L$4)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"<>\")+SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$G$10:$G$4927,M$4)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"<>\")+SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$G$10:$G$4927,N$4)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"<>\")+SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$G$10:$G$4927,O$4)","v":0},{"$f":"-SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"<>\")+SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$G$10:$G$4927,P$4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Deletions - External Other",null,null,null,{"$f":"-SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$AS$10:$AS$4927,E$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"=yes\")-SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$G$10:$G$4927,E$4,'CAPEX program'!$H$10:$H$4927,\"=yes\")","v":0},null,{"$f":"-SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$AS$10:$AS$4927,G$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"=yes\")-SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$G$10:$G$4927,G$4,'CAPEX program'!$H$10:$H$4927,\"=yes\")","v":0},{"$f":"-SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$AS$10:$AS$4927,H$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"=yes\")-SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$G$10:$G$4927,H$4,'CAPEX program'!$H$10:$H$4927,\"=yes\")","v":0},{"$f":"-SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$AS$10:$AS$4927,I$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"=yes\")-SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$G$10:$G$4927,I$4,'CAPEX program'!$H$10:$H$4927,\"=yes\")","v":0},{"$f":"-SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$AS$10:$AS$4927,J$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"=yes\")-SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$G$10:$G$4927,J$4,'CAPEX program'!$H$10:$H$4927,\"=yes\")","v":0},{"$f":"-SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$AS$10:$AS$4927,K$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"=yes\")-SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$G$10:$G$4927,K$4,'CAPEX program'!$H$10:$H$4927,\"=yes\")","v":0},{"$f":"-SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$AS$10:$AS$4927,L$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"=yes\")-SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$G$10:$G$4927,L$4,'CAPEX program'!$H$10:$H$4927,\"=yes\")","v":0},{"$f":"-SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$AS$10:$AS$4927,M$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"=yes\")-SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$G$10:$G$4927,M$4,'CAPEX program'!$H$10:$H$4927,\"=yes\")","v":0},{"$f":"-SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$AS$10:$AS$4927,N$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"=yes\")-SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$G$10:$G$4927,N$4,'CAPEX program'!$H$10:$H$4927,\"=yes\")","v":0},{"$f":"-SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$AS$10:$AS$4927,O$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"=yes\")-SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$G$10:$G$4927,O$4,'CAPEX program'!$H$10:$H$4927,\"=yes\")","v":0},{"$f":"-SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$AS$10:$AS$4927,P$4,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"=yes\")-SUMIFS('CAPEX program'!$BH$10:$BH$4927,'CAPEX program'!$G$10:$G$4927,P$4,'CAPEX program'!$H$10:$H$4927,\"=yes\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end"," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"CAPEX program","index":54,"n_rows":4935,"n_cols":107,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New","yes",null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},{"$f":"Starting_year_general+10&\"/\"&RIGHT(Starting_year_general+11,2)","v":"2025/26"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(AI10:AI4927,\"not entered\")","v":0},{"$f":"COUNTIF(AJ10:AJ4927,\"not entered\")","v":0},{"$f":"COUNTIF(AK10:AK4927,\"not entered\")","v":0},{"$f":"COUNTIF(AL10:AL4927,\"not found\")","v":11},{"$f":"COUNTIF(AM10:AM4927,\"x\")","v":0},{"$f":"COUNTIF(AN10:AN4927,\"x\")","v":0},{"$f":"COUNTIF(AO10:AO4927,\"x\")","v":11},{"$f":"COUNTIF(AP10:AP4927,\"x\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewal","no",null,{"$f":"BQ1","v":"2015/16"},{"$f":"BR1","v":"2016/17"},"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","beyond LTFP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VALUE(LEFT(BP1,4))+1","v":2015},{"$f":"VALUE(LEFT(BQ1,4))+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP1","v":"2014/15"},{"$f":"BQ1","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26"]
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,"Note:","Do NOT enter Acquisitions/Developments of Real Estate assets held for resale or Investment Property here.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"CAPITAL WORKS - PROGRAM - \"&UPPER(general_fund_name)","v":"CAPITAL WORKS - PROGRAM - GENERAL FUND"},null,null,null,null,"This listing is for Infrastructure, Property, Plant & Equipment only that is part of any Centre/Unit!!",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewal",{"$f":"BZ1","v":"2024/25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Project","Program","Asset Class","Priority","Construction Type:\nN - New,\nR - Renewal","Year proposed","Project changed to Year","Exclude Project","Maint'ence starts in Year","Proposed Budget",null,"Reserve 1 Name","Reserve 1 Amount","S94 Plan No.","Reserve 2 Name","Reserve 2 Amount","S94 Plan No.","Reserve 3 Name","Reserve 3 Amount","S94 Plan No.","Reserve 4 Name","Reserve 4 Amount","S94 Plan No.","Proceeds from Sale of I,PP&E","Loans Amount (new Loans)","Capital Grants & Contrib. Amount (Income that year)","General Revenue Amount",null,"Employee Costs capitalised","Borrowing Costs capitalised","Materials & Contracts capitalised","Depreciation capitalised","Plant Hire Charges capitalised","External Purchases","Asset Class or Program entered","Construction type entered","Proposed year entered","Asset Class found","Program not allocated to Asset Class","No Program entered in CAPEX schedule","Program not entered in asset allocation table","Asset Class entered exists","Asset Class used","Construction type used","Proposed year used","Maintenance starts in Year",{"$f":"BP3","v":2015},{"$f":"BQ3","v":2016},2017,2018,2019,2020,2021,{"$f":"BW3","v":2022},{"$f":"BX3","v":2023},{"$f":"BY3","v":2024},{"$f":"BZ3","v":2025},{"$f":"CA3","v":2026},{"$f":"reserves_all_list_general_dev_contr","v":"External - Developer Contributions"},"External Reserves - Other","Internal Reserves - All"," ","x","x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"\"Reconciling line for \"&BP1","v":"Reconciling line for 2014/15"},null,null,"New",{"$f":"BP1","v":"2014/15"},null,null,null,{"$f":"'Budget Summary 1'!J97+'Budget Summary 1'!J142-SUMIF($AS$22:$AS$4927,$BP$1,J$22:J$4927)","v":3298172},null,"External - Developer Contributions",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$X:$X,'Budget Summary 1'!$D$117,Database!AG:AG,\"<>\",Database!AB:AB,L10)-SUMIFS(BG$22:BG$4927,$AS$22:$AS$4927,$BP$1,$L$22:$L$4927,$L10)","v":0},null,"External Reserves - Other",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\",Database!$AB:$AB,\"External*\")-M10-SUMIFS($BH$22:$BH$4927,$AS$22:$AS$4927,$BP$1)-SUMIFS($BG$22:$BG$4927,$AS$22:$AS$4927,$BP$1)","v":-80000},null,"Internal Reserves - All",{"$f":"-SUMIFS(Database!$AV:$AV,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\",Database!$AB:$AB,\"Internal*\")-SUMIFS($BI$22:$BI$4927,$AS$22:$AS$4927,$BP$1)","v":-1418285},null,null,null,null,{"$f":"-SUMIFS(Database!$AV:$AV,Database!$X:$X,'Budget Summary 1'!$D$77,Database!AG:AG,\"<>\")-SUMIF($F$22:$F$4927,$BP$1,X$22:X$4927)","v":0},{"$f":"-SUMIFS(Database!$AV:$AV,Database!$X:$X,'Budget Summary 1'!$D$76,Database!AG:AG,\"<>\")-SUMIF($F$22:$F$4927,$BP$1,Y$22:Y$4927)","v":0},{"$f":"+'Budget Summary 1'!J70+'Budget Summary 1'!J71+'Budget Summary 1'!J74+'Budget Summary 1'!J75-SUMIF($F$22:$F$4927,$BP$1,Z$22:Z$4927)","v":667225},{"$f":"J10-SUM(M10,P10,S10,V10,X10,Y10,Z10)","v":4129232},null,null,null,null,null,null,{"$f":"SUM(J10,-AC10,-AD10,-AE10,-AF10,AG10)","v":3298172},{"$f":"IF(AND(C10=\"\",B10=\"\",OR(J10<>0,J10<>\"\")),\"not entered\",\"\")","v":""},{"$f":"IF(AND(E10=\"\",OR(J10<>0,J10<>\"\")),\"not entered\",\"\")","v":""},{"$f":"IF(AND(F10=\"\",OR(J10<>0,J10<>\"\")),\"not entered\",\"\")","v":""},{"$f":"IF(ISERROR(VLOOKUP(C10,asset_class_list_general,1,FALSE))=TRUE,\"not found\",C10)","v":"not found"},{"$f":"IF(AND(OR(J10<>0,J10<>\"\"),AL10=\"Assets not allocated\"),\"x\",\"\")","v":""},{"$f":"IF(AND(OR(J10<>0,J10<>\"\"),B10=\"\",C10=\"\"),\"x\",\"\")","v":""},{"$f":"IF(AND(OR(J10<>0,J10<>\"\"),B10<>\"\",C10=\"\",AL10=\"not found\"),\"x\",\"\")","v":"x"},{"$f":"IF(AND(OR(J10<>0,J10<>\"\"),C10<>\"\",AL10=\"not found\"),\"x\",\"\")","v":""},{"$f":"IF(AL10=\"not found\",\"Assets not allocated\",AL10)","v":"Assets not allocated"},{"$f":"IF(OR(J10=0,J10=\"\"),\"\",IF(AJ10=\"not entered\",AR$8,E10))","v":"New"},{"$f":"IF(AK10=\"not entered\",AS$8,IF(F10=\"\",\"\",F10))","v":"2014/15"},{"$f":"IF($I10=\"\",IF(AND(AS10=\"\",G10=\"\"),\"\",IF(G10=\"\",HLOOKUP(AS10,$BP$1:$CA$3,3,FALSE),HLOOKUP(G10,$BP$1:$CA$3,3,FALSE))),HLOOKUP($I10,$BP$2:$CA$4,2,FALSE))","v":2015},{"$f":"IF($AT10=\"\",$J10,IF($AT10>AU$9,0,J10))","v":3298172},{"$f":"IF($AT10=\"\",$J10,IF($AT10>AV$9,0,SUM($J10)-SUM($AU10:AU10)))","v":0},{"$f":"IF($AT10=\"\",$J10,IF($AT10>AW$9,0,SUM($J10)-SUM($AU10:AV10)))","v":0},{"$f":"IF($AT10=\"\",$J10,IF($AT10>AX$9,0,SUM($J10)-SUM($AU10:AW10)))","v":0},{"$f":"IF($AT10=\"\",$J10,IF($AT10>AY$9,0,SUM($J10)-SUM($AU10:AX10)))","v":0},{"$f":"IF($AT10=\"\",$J10,IF($AT10>AZ$9,0,SUM($J10)-SUM($AU10:AY10)))","v":0},{"$f":"IF($AT10=\"\",$J10,IF($AT10>BA$9,0,SUM($J10)-SUM($AU10:AZ10)))","v":0},{"$f":"IF($AT10=\"\",$J10,IF($AT10>BB$9,0,SUM($J10)-SUM($AU10:BA10)))","v":0},{"$f":"IF($AT10=\"\",$J10,IF($AT10>BC$9,0,SUM($J10)-SUM($AU10:BB10)))","v":0},{"$f":"IF($AT10=\"\",$J10,IF($AT10>BD$9,0,SUM($J10)-SUM($AU10:BC10)))","v":0},{"$f":"IF($AT10=\"\",$J10,IF($AT10>BE$9,0,SUM($J10)-SUM($AU10:BD10)))","v":0},{"$f":"IF($AT10=\"\",$J10,IF($AT10>BF$9,0,SUM($J10)-SUM($AU10:BE10)))","v":0},{"$f":"IF(L10=reserves_all_list_general_dev_contr,M10,0)+IF(O10=reserves_all_list_general_dev_contr,P10,0)+IF(R10=reserves_all_list_general_dev_contr,S10,0)+IF(U10=reserves_all_list_general_dev_contr,V10,0)","v":0},{"$f":"IF(AND(L10<>reserves_all_list_general_dev_contr,COUNTIF(L10,\"External*\")>0),M10,0)+IF(AND(O10<>reserves_all_list_general_dev_contr,COUNTIF(O10,\"External*\")>0),P10,0)+IF(AND(R10<>reserves_all_list_general_dev_contr,COUNTIF(R10,\"External*\")>0),S10,0)+IF(AND(U10<>reserves_all_list_general_dev_contr,COUNTIF(U10,\"External*\")>0),V10,0)","v":-80000},{"$f":"IF(AND(L10<>reserves_all_list_general_dev_contr,COUNTIF(L10,\"Internal*\")>0),M10,0)+IF(AND(O10<>reserves_all_list_general_dev_contr,COUNTIF(O10,\"Internal*\")>0),P10,0)+IF(AND(R10<>reserves_all_list_general_dev_contr,COUNTIF(R10,\"Internal*\")>0),S10,0)+IF(AND(U10<>reserves_all_list_general_dev_contr,COUNTIF(U10,\"Internal*\")>0),V10,0)","v":-1418285},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"\"Reconciling line for \"&BQ1","v":"Reconciling line for 2015/16"},null,null,"New",{"$f":"BQ1","v":"2015/16"},null,null,null,{"$f":"'Budget Summary 1'!L97+'Budget Summary 1'!L142-SUMIF($AS$22:$AS$4927,$BQ$1,J$22:J$4927)","v":0},null,"External - Developer Contributions",{"$f":"-SUMIFS(Database!$BD:$BD,Database!$X:$X,'Budget Summary 1'!$D$117,Database!AG:AG,\"<>\",Database!AB:AB,L11)-SUMIFS(BG$22:BG$4927,$AS$22:$AS$4927,$BQ$1,$L$22:$L$4927,$L11)","v":-1200000},null,"External Reserves - Other",{"$f":"-SUMIFS(Database!$BD:$BD,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\",Database!$AB:$AB,\"External*\")-M11-SUMIFS($BH$22:$BH$4927,$AS$22:$AS$4927,$BQ$1)-SUMIFS($BG$22:$BG$4927,$AS$22:$AS$4927,$BQ$1)","v":0},null,"Internal Reserves - All",{"$f":"-SUMIFS(Database!$BD:$BD,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\",Database!$AB:$AB,\"Internal*\")-SUMIFS($BI$22:$BI$4927,$AS$22:$AS$4927,$BQ$1)","v":-880000},null,null,null,null,{"$f":"-SUMIFS(Database!$BD:$BD,Database!$X:$X,'Budget Summary 1'!$D$77,Database!AG:AG,\"<>\")-SUMIF($F$22:$F$4927,$BQ$1,X$22:X$4927)","v":0},{"$f":"-SUMIFS(Database!$BD:$BD,Database!$X:$X,'Budget Summary 1'!$D$76,Database!AG:AG,\"<>\")-SUMIF($F$22:$F$4927,$BQ$1,Y$22:Y$4927)","v":0},{"$f":"+'Budget Summary 1'!L70+'Budget Summary 1'!L71+'Budget Summary 1'!L74+'Budget Summary 1'!L75-SUMIF($F$22:$F$4927,$BQ$1,Z$22:Z$4927)","v":-1197918.25},{"$f":"J11-SUM(M11,P11,S11,V11,X11,Y11,Z11)","v":3277918.25},null,null,null,null,null,null,{"$f":"SUM(J11,-AC11,-AD11,-AE11,-AF11,AG11)","v":0},{"$f":"IF(AND(C11=\"\",B11=\"\",OR(J11<>0,J11<>\"\")),\"not entered\",\"\")","v":""},{"$f":"IF(AND(E11=\"\",OR(J11<>0,J11<>\"\")),\"not entered\",\"\")","v":""},{"$f":"IF(AND(F11=\"\",OR(J11<>0,J11<>\"\")),\"not entered\",\"\")","v":""},"not found",{"$f":"IF(AND(OR(J11<>0,J11<>\"\"),AL11=\"Assets not allocated\"),\"x\",\"\")","v":""},{"$f":"IF(AND(OR(J11<>0,J11<>\"\"),B11=\"\",C11=\"\"),\"x\",\"\")","v":""},{"$f":"IF(AND(OR(J11<>0,J11<>\"\"),B11<>\"\",C11=\"\",AL11=\"not found\"),\"x\",\"\")","v":"x"},{"$f":"IF(AND(OR(J11<>0,J11<>\"\"),C11<>\"\",AL11=\"not found\"),\"x\",\"\")","v":""},{"$f":"IF(AL11=\"not found\",\"Assets not allocated\",AL11)","v":"Assets not allocated"},{"$f":"IF(OR(J11=0,J11=\"\"),\"\",IF(AJ11=\"not entered\",AR$8,E11))","v":""},{"$f":"IF(AK11=\"not entered\",AS$8,IF(F11=\"\",\"\",F11))","v":"2015/16"},{"$f":"IF($I11=\"\",IF(AND(AS11=\"\",G11=\"\"),\"\",IF(G11=\"\",HLOOKUP(AS11,$BP$1:$CA$3,3,FALSE),HLOOKUP(G11,$BP$1:$CA$3,3,FALSE))),HLOOKUP($I11,$BP$2:$CA$4,2,FALSE))","v":2016},{"$f":"IF($AT11=\"\",$J11,IF($AT11>AU$9,0,J11))","v":0},{"$f":"IF($AT11=\"\",$J11,IF($AT11>AV$9,0,SUM($J11)-SUM(AU11:$AU11)))","v":0},{"$f":"IF($AT11=\"\",$J11,IF($AT11>AW$9,0,SUM($J11)-SUM($AU11:AV11)))","v":0},{"$f":"IF($AT11=\"\",$J11,IF($AT11>AX$9,0,SUM($J11)-SUM($AU11:AW11)))","v":0},{"$f":"IF($AT11=\"\",$J11,IF($AT11>AY$9,0,SUM($J11)-SUM($AU11:AX11)))","v":0},{"$f":"IF($AT11=\"\",$J11,IF($AT11>AZ$9,0,SUM($J11)-SUM($AU11:AY11)))","v":0},{"$f":"IF($AT11=\"\",$J11,IF($AT11>BA$9,0,SUM($J11)-SUM($AU11:AZ11)))","v":0},{"$f":"IF($AT11=\"\",$J11,IF($AT11>BB$9,0,SUM($J11)-SUM($AU11:BA11)))","v":0},{"$f":"IF($AT11=\"\",$J11,IF($AT11>BC$9,0,SUM($J11)-SUM($AU11:BB11)))","v":0},{"$f":"IF($AT11=\"\",$J11,IF($AT11>BD$9,0,SUM($J11)-SUM($AU11:BC11)))","v":0},{"$f":"IF($AT11=\"\",$J11,IF($AT11>BE$9,0,SUM($J11)-SUM($AU11:BD11)))","v":0},{"$f":"IF($AT11=\"\",$J11,IF($AT11>BF$9,0,SUM($J11)-SUM($AU11:BE11)))","v":0},-1200000,0,-880000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"\"Reconciling line for \"&BR1","v":"Reconciling line for 2016/17"},null,null,"New",{"$f":"BR1","v":"2016/17"},null,null,null,{"$f":"'Budget Summary 1'!M97+'Budget Summary 1'!M142-SUMIF($AS$22:$AS$4927,$BR$1,J$22:J$4927)","v":-141},null,"External - Developer Contributions",{"$f":"-SUMIFS(Database!$BK:$BK,Database!$X:$X,'Budget Summary 1'!$D$117,Database!AG:AG,\"<>\",Database!AB:AB,L12)-SUMIFS(BG$22:BG$4927,$AS$22:$AS$4927,$BR$1,$L$22:$L$4927,$L12)","v":-623725},null,"External Reserves - Other",{"$f":"-SUMIFS(Database!$BK:$BK,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\",Database!$AB:$AB,\"External*\")-M12-SUMIFS($BH$22:$BH$4927,$AS$22:$AS$4927,$BR$1)-SUMIFS($BG$22:$BG$4927,$AS$22:$AS$4927,$BR$1)","v":-104653},null,"Internal Reserves - All",{"$f":"-SUMIFS(Database!$BK:$BK,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\",Database!$AB:$AB,\"Internal*\")-SUMIFS($BI$22:$BI$4927,$AS$22:$AS$4927,$BR$1)","v":-317038},null,null,null,null,{"$f":"-SUMIFS(Database!$BK:$BK,Database!$X:$X,'Budget Summary 1'!$D$77,Database!AG:AG,\"<>\")-SUMIF($F$22:$F$4927,$BR$1,X$22:X$4927)","v":0},{"$f":"-SUMIFS(Database!$BK:$BK,Database!$X:$X,'Budget Summary 1'!$D$76,Database!AG:AG,\"<>\")-SUMIF($F$22:$F$4927,$BR$1,Y$22:Y$4927)","v":0},{"$f":"+'Budget Summary 1'!M70+'Budget Summary 1'!M71+'Budget Summary 1'!M74+'Budget Summary 1'!M75-SUMIF($F$22:$F$4927,$BR$1,Z$22:Z$4927)","v":-2719021.26},3764296.26,null,null,null,null,null,null,-141,{"$f":"IF(AND(C12=\"\",B12=\"\",OR(J12<>0,J12<>\"\")),\"not entered\",\"\")","v":""},{"$f":"IF(AND(E12=\"\",OR(J12<>0,J12<>\"\")),\"not entered\",\"\")","v":""},{"$f":"IF(AND(F12=\"\",OR(J12<>0,J12<>\"\")),\"not entered\",\"\")","v":""},"not found",{"$f":"IF(AND(OR(J12<>0,J12<>\"\"),AL12=\"Assets not allocated\"),\"x\",\"\")","v":""},{"$f":"IF(AND(OR(J12<>0,J12<>\"\"),B12=\"\",C12=\"\"),\"x\",\"\")","v":""},{"$f":"IF(AND(OR(J12<>0,J12<>\"\"),B12<>\"\",C12=\"\",AL12=\"not found\"),\"x\",\"\")","v":"x"},{"$f":"IF(AND(OR(J12<>0,J12<>\"\"),C12<>\"\",AL12=\"not found\"),\"x\",\"\")","v":""},{"$f":"IF(AL12=\"not found\",\"Assets not allocated\",AL12)","v":"Assets not allocated"},{"$f":"IF(OR(J12=0,J12=\"\"),\"\",IF(AJ12=\"not entered\",AR$8,E12))","v":"New"},"2016/17",2017,0,{"$f":"IF($AT12=\"\",$J12,IF($AT12>AV$9,0,SUM($J12)-SUM(AU12:$AU12)))","v":0},{"$f":"IF($AT12=\"\",$J12,IF($AT12>AW$9,0,SUM($J12)-SUM($AU12:AV12)))","v":-141},{"$f":"IF($AT12=\"\",$J12,IF($AT12>AX$9,0,SUM($J12)-SUM($AU12:AW12)))","v":0},{"$f":"IF($AT12=\"\",$J12,IF($AT12>AY$9,0,SUM($J12)-SUM($AU12:AX12)))","v":0},{"$f":"IF($AT12=\"\",$J12,IF($AT12>AZ$9,0,SUM($J12)-SUM($AU12:AY12)))","v":0},{"$f":"IF($AT12=\"\",$J12,IF($AT12>BA$9,0,SUM($J12)-SUM($AU12:AZ12)))","v":0},{"$f":"IF($AT12=\"\",$J12,IF($AT12>BB$9,0,SUM($J12)-SUM($AU12:BA12)))","v":0},{"$f":"IF($AT12=\"\",$J12,IF($AT12>BC$9,0,SUM($J12)-SUM($AU12:BB12)))","v":0},{"$f":"IF($AT12=\"\",$J12,IF($AT12>BD$9,0,SUM($J12)-SUM($AU12:BC12)))","v":0},{"$f":"IF($AT12=\"\",$J12,IF($AT12>BE$9,0,SUM($J12)-SUM($AU12:BD12)))","v":0},{"$f":"IF($AT12=\"\",$J12,IF($AT12>BF$9,0,SUM($J12)-SUM($AU12:BE12)))","v":0},-623725,-104653,-317038,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"\"Reconciling line for \"&BS1","v":"Reconciling line for 2017/18"},null,null,"New",{"$f":"BS1","v":"2017/18"},null,null,null,{"$f":"'Budget Summary 1'!N97+'Budget Summary 1'!N142-SUMIF($AS$22:$AS$4927,$BS$1,J$22:J$4927)","v":-143.62000000011176},null,"External - Developer Contributions",{"$f":"-SUMIFS(Database!$BR:$BR,Database!$X:$X,'Budget Summary 1'!$D$117,Database!AG:AG,\"<>\",Database!AB:AB,L13)-SUMIFS(BG$22:BG$4927,$AS$22:$AS$4927,$BS$1,$L$22:$L$4927,$L13)","v":-482109},null,"External Reserves - Other",{"$f":"-SUMIFS(Database!$BR:$BR,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\",Database!$AB:$AB,\"External*\")-M13-SUMIFS($BH$22:$BH$4927,$AS$22:$AS$4927,$BS$1)-SUMIFS($BG$22:$BG$4927,$AS$22:$AS$4927,$BS$1)","v":0},null,"Internal Reserves - All",{"$f":"-SUMIFS(Database!$BK:$BK,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\",Database!$AB:$AB,\"Internal*\")-SUMIFS($BI$22:$BI$4927,$AS$22:$AS$4927,$BS$1)","v":-936863},null,null,null,null,{"$f":"-SUMIFS(Database!$BR:$BR,Database!$X:$X,'Budget Summary 1'!$D$77,Database!AG:AG,\"<>\")-SUMIF($F$22:$F$4927,$BS$1,X$22:X$4927)","v":0},{"$f":"-SUMIFS(Database!$BR:$BR,Database!$X:$X,'Budget Summary 1'!$D$76,Database!AG:AG,\"<>\")-SUMIF($F$22:$F$4927,$BS$1,Y$22:Y$4927)","v":0},{"$f":"+'Budget Summary 1'!N70+'Budget Summary 1'!N71+'Budget Summary 1'!N74+'Budget Summary 1'!N75-SUMIF($F$22:$F$4927,$BS$1,Z$22:Z$4927)","v":-566399.64},1985228.02,null,null,null,null,null,null,-143.62000000011176,{"$f":"IF(AND(C13=\"\",B13=\"\",OR(J13<>0,J13<>\"\")),\"not entered\",\"\")","v":""},{"$f":"IF(AND(E13=\"\",OR(J13<>0,J13<>\"\")),\"not entered\",\"\")","v":""},{"$f":"IF(AND(F13=\"\",OR(J13<>0,J13<>\"\")),\"not entered\",\"\")","v":""},"not found",{"$f":"IF(AND(OR(J13<>0,J13<>\"\"),AL13=\"Assets not allocated\"),\"x\",\"\")","v":""},{"$f":"IF(AND(OR(J13<>0,J13<>\"\"),B13=\"\",C13=\"\"),\"x\",\"\")","v":""},{"$f":"IF(AND(OR(J13<>0,J13<>\"\"),B13<>\"\",C13=\"\",AL13=\"not found\"),\"x\",\"\")","v":"x"},{"$f":"IF(AND(OR(J13<>0,J13<>\"\"),C13<>\"\",AL13=\"not found\"),\"x\",\"\")","v":""},{"$f":"IF(AL13=\"not found\",\"Assets not allocated\",AL13)","v":"Assets not allocated"},{"$f":"IF(OR(J13=0,J13=\"\"),\"\",IF(AJ13=\"not entered\",AR$8,E13))","v":"New"},"2017/18",2018,0,{"$f":"IF($AT13=\"\",$J13,IF($AT13>AV$9,0,SUM($J13)-SUM(AU13:$AU13)))","v":0},{"$f":"IF($AT13=\"\",$J13,IF($AT13>AW$9,0,SUM($J13)-SUM($AU13:AV13)))","v":0},{"$f":"IF($AT13=\"\",$J13,IF($AT13>AX$9,0,SUM($J13)-SUM($AU13:AW13)))","v":-143.62000000011176},{"$f":"IF($AT13=\"\",$J13,IF($AT13>AY$9,0,SUM($J13)-SUM($AU13:AX13)))","v":0},{"$f":"IF($AT13=\"\",$J13,IF($AT13>AZ$9,0,SUM($J13)-SUM($AU13:AY13)))","v":0},{"$f":"IF($AT13=\"\",$J13,IF($AT13>BA$9,0,SUM($J13)-SUM($AU13:AZ13)))","v":0},{"$f":"IF($AT13=\"\",$J13,IF($AT13>BB$9,0,SUM($J13)-SUM($AU13:BA13)))","v":0},{"$f":"IF($AT13=\"\",$J13,IF($AT13>BC$9,0,SUM($J13)-SUM($AU13:BB13)))","v":0},{"$f":"IF($AT13=\"\",$J13,IF($AT13>BD$9,0,SUM($J13)-SUM($AU13:BC13)))","v":0},{"$f":"IF($AT13=\"\",$J13,IF($AT13>BE$9,0,SUM($J13)-SUM($AU13:BD13)))","v":0},{"$f":"IF($AT13=\"\",$J13,IF($AT13>BF$9,0,SUM($J13)-SUM($AU13:BE13)))","v":0},-482109,0,-936863,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"\"Reconciling line for \"&BT1","v":"Reconciling line for 2018/19"},null,null,"New",{"$f":"BT1","v":"2018/19"},null,null,null,{"$f":"'Budget Summary 1'!O97+'Budget Summary 1'!O142-SUMIF($AS$22:$AS$4927,$BT$1,J$22:J$4927)","v":-147.44000000040978},null,"External - Developer Contributions",{"$f":"-SUMIFS(Database!$BY:$BY,Database!$X:$X,'Budget Summary 1'!$D$117,Database!AG:AG,\"<>\",Database!AB:AB,L14)-SUMIFS(BG$22:BG$4927,$AS$22:$AS$4927,$BT$1,$L$22:$L$4927,$L14)","v":-494162},null,"External Reserves - Other",{"$f":"-SUMIFS(Database!$BY:$BY,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\",Database!$AB:$AB,\"External*\")-M14-SUMIFS($BH$22:$BH$4927,$AS$22:$AS$4927,$BT$1)-SUMIFS($BG$22:$BG$4927,$AS$22:$AS$4927,$BT$1)","v":-107689},null,"Internal Reserves - All",{"$f":"-SUMIFS(Database!$BK:$BK,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\",Database!$AB:$AB,\"Internal*\")-SUMIFS($BI$22:$BI$4927,$AS$22:$AS$4927,$BT$1)","v":-423152},null,null,null,null,{"$f":"-SUMIFS(Database!$BY:$BY,Database!$X:$X,'Budget Summary 1'!$D$77,Database!AG:AG,\"<>\")-SUMIF($F$22:$F$4927,$BT$1,X$22:X$4927)","v":0},{"$f":"-SUMIFS(Database!$BY:$BY,Database!$X:$X,'Budget Summary 1'!$D$76,Database!AG:AG,\"<>\")-SUMIF($F$22:$F$4927,$BT$1,Y$22:Y$4927)","v":0},{"$f":"+'Budget Summary 1'!O70+'Budget Summary 1'!O71+'Budget Summary 1'!O74+'Budget Summary 1'!O75-SUMIF($F$22:$F$4927,$BT$1,Z$22:Z$4927)","v":-566916.96000000008},1591772.5199999996,null,null,null,null,null,null,-147.44000000040978,{"$f":"IF(AND(C14=\"\",B14=\"\",OR(J14<>0,J14<>\"\")),\"not entered\",\"\")","v":""},{"$f":"IF(AND(E14=\"\",OR(J14<>0,J14<>\"\")),\"not entered\",\"\")","v":""},{"$f":"IF(AND(F14=\"\",OR(J14<>0,J14<>\"\")),\"not entered\",\"\")","v":""},"not found",{"$f":"IF(AND(OR(J14<>0,J14<>\"\"),AL14=\"Assets not allocated\"),\"x\",\"\")","v":""},{"$f":"IF(AND(OR(J14<>0,J14<>\"\"),B14=\"\",C14=\"\"),\"x\",\"\")","v":""},{"$f":"IF(AND(OR(J14<>0,J14<>\"\"),B14<>\"\",C14=\"\",AL14=\"not found\"),\"x\",\"\")","v":"x"},{"$f":"IF(AND(OR(J14<>0,J14<>\"\"),C14<>\"\",AL14=\"not found\"),\"x\",\"\")","v":""},{"$f":"IF(AL14=\"not found\",\"Assets not allocated\",AL14)","v":"Assets not allocated"},{"$f":"IF(OR(J14=0,J14=\"\"),\"\",IF(AJ14=\"not entered\",AR$8,E14))","v":"New"},"2018/19",2019,0,{"$f":"IF($AT14=\"\",$J14,IF($AT14>AV$9,0,SUM($J14)-SUM(AU14:$AU14)))","v":0},{"$f":"IF($AT14=\"\",$J14,IF($AT14>AW$9,0,SUM($J14)-SUM($AU14:AV14)))","v":0},{"$f":"IF($AT14=\"\",$J14,IF($AT14>AX$9,0,SUM($J14)-SUM($AU14:AW14)))","v":0},{"$f":"IF($AT14=\"\",$J14,IF($AT14>AY$9,0,SUM($J14)-SUM($AU14:AX14)))","v":-147.44000000040978},{"$f":"IF($AT14=\"\",$J14,IF($AT14>AZ$9,0,SUM($J14)-SUM($AU14:AY14)))","v":0},{"$f":"IF($AT14=\"\",$J14,IF($AT14>BA$9,0,SUM($J14)-SUM($AU14:AZ14)))","v":0},{"$f":"IF($AT14=\"\",$J14,IF($AT14>BB$9,0,SUM($J14)-SUM($AU14:BA14)))","v":0},{"$f":"IF($AT14=\"\",$J14,IF($AT14>BC$9,0,SUM($J14)-SUM($AU14:BB14)))","v":0},{"$f":"IF($AT14=\"\",$J14,IF($AT14>BD$9,0,SUM($J14)-SUM($AU14:BC14)))","v":0},{"$f":"IF($AT14=\"\",$J14,IF($AT14>BE$9,0,SUM($J14)-SUM($AU14:BD14)))","v":0},{"$f":"IF($AT14=\"\",$J14,IF($AT14>BF$9,0,SUM($J14)-SUM($AU14:BE14)))","v":0},-494162,-107689,-423152,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"\"Reconciling line for \"&BU1","v":"Reconciling line for 2019/20"},null,null,"New",{"$f":"BU1","v":"2019/20"},null,null,null,{"$f":"'Budget Summary 1'!P97+'Budget Summary 1'!P142-SUMIF($AS$22:$AS$4927,$BU$1,J$22:J$4927)","v":-151.10999999940395},null,"External - Developer Contributions",{"$f":"-SUMIFS(Database!$CF:$CF,Database!$X:$X,'Budget Summary 1'!$D$117,Database!AG:AG,\"<>\",Database!AB:AB,L15)-SUMIFS(BG$22:BG$4927,$AS$22:$AS$4927,$BU$1,$L$22:$L$4927,$L15)","v":-508987},null,"External Reserves - Other",{"$f":"-SUMIFS(Database!$CF:$CF,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\",Database!$AB:$AB,\"External*\")-M15-SUMIFS($BH$22:$BH$4927,$AS$22:$AS$4927,$BU$1)-SUMIFS($BG$22:$BG$4927,$AS$22:$AS$4927,$BU$1)","v":0},null,"Internal Reserves - All",{"$f":"-SUMIFS(Database!$CF:$CF,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\",Database!$AB:$AB,\"Internal*\")-SUMIFS($BI$22:$BI$4927,$AS$22:$AS$4927,$BU$1)","v":-325197},null,null,null,null,{"$f":"-SUMIFS(Database!$CF:$CF,Database!$X:$X,'Budget Summary 1'!$D$77,Database!AG:AG,\"<>\")-SUMIF($F$22:$F$4927,$BU$1,X$22:X$4927)","v":0},{"$f":"-SUMIFS(Database!$CF:$CF,Database!$X:$X,'Budget Summary 1'!$D$76,Database!AG:AG,\"<>\")-SUMIF($F$22:$F$4927,$BU$1,Y$22:Y$4927)","v":0},{"$f":"+'Budget Summary 1'!P70+'Budget Summary 1'!P71+'Budget Summary 1'!P74+'Budget Summary 1'!P75-SUMIF($F$22:$F$4927,$BU$1,Z$22:Z$4927)","v":-531815.88},1365848.7700000005,null,null,null,null,null,null,-151.10999999940395,{"$f":"IF(AND(C15=\"\",B15=\"\",OR(J15<>0,J15<>\"\")),\"not entered\",\"\")","v":""},{"$f":"IF(AND(E15=\"\",OR(J15<>0,J15<>\"\")),\"not entered\",\"\")","v":""},{"$f":"IF(AND(F15=\"\",OR(J15<>0,J15<>\"\")),\"not entered\",\"\")","v":""},"not found",{"$f":"IF(AND(OR(J15<>0,J15<>\"\"),AL15=\"Assets not allocated\"),\"x\",\"\")","v":""},{"$f":"IF(AND(OR(J15<>0,J15<>\"\"),B15=\"\",C15=\"\"),\"x\",\"\")","v":""},{"$f":"IF(AND(OR(J15<>0,J15<>\"\"),B15<>\"\",C15=\"\",AL15=\"not found\"),\"x\",\"\")","v":"x"},{"$f":"IF(AND(OR(J15<>0,J15<>\"\"),C15<>\"\",AL15=\"not found\"),\"x\",\"\")","v":""},{"$f":"IF(AL15=\"not found\",\"Assets not allocated\",AL15)","v":"Assets not allocated"},{"$f":"IF(OR(J15=0,J15=\"\"),\"\",IF(AJ15=\"not entered\",AR$8,E15))","v":"New"},"2019/20",2020,0,{"$f":"IF($AT15=\"\",$J15,IF($AT15>AV$9,0,SUM($J15)-SUM(AU15:$AU15)))","v":0},{"$f":"IF($AT15=\"\",$J15,IF($AT15>AW$9,0,SUM($J15)-SUM($AU15:AV15)))","v":0},{"$f":"IF($AT15=\"\",$J15,IF($AT15>AX$9,0,SUM($J15)-SUM($AU15:AW15)))","v":0},{"$f":"IF($AT15=\"\",$J15,IF($AT15>AY$9,0,SUM($J15)-SUM($AU15:AX15)))","v":0},{"$f":"IF($AT15=\"\",$J15,IF($AT15>AZ$9,0,SUM($J15)-SUM($AU15:AY15)))","v":-151.10999999940395},{"$f":"IF($AT15=\"\",$J15,IF($AT15>BA$9,0,SUM($J15)-SUM($AU15:AZ15)))","v":0},{"$f":"IF($AT15=\"\",$J15,IF($AT15>BB$9,0,SUM($J15)-SUM($AU15:BA15)))","v":0},{"$f":"IF($AT15=\"\",$J15,IF($AT15>BC$9,0,SUM($J15)-SUM($AU15:BB15)))","v":0},{"$f":"IF($AT15=\"\",$J15,IF($AT15>BD$9,0,SUM($J15)-SUM($AU15:BC15)))","v":0},{"$f":"IF($AT15=\"\",$J15,IF($AT15>BE$9,0,SUM($J15)-SUM($AU15:BD15)))","v":0},{"$f":"IF($AT15=\"\",$J15,IF($AT15>BF$9,0,SUM($J15)-SUM($AU15:BE15)))","v":0},-508987,0,-325197,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"\"Reconciling line for \"&BV1","v":"Reconciling line for 2020/21"},null,null,"New",{"$f":"BV1","v":"2020/21"},null,null,null,{"$f":"'Budget Summary 1'!Q97+'Budget Summary 1'!Q142-SUMIF($AS$22:$AS$4927,$BV$1,J$22:J$4927)","v":-155.01999999955297},null,"External - Developer Contributions",{"$f":"-SUMIFS(Database!$CM:$CM,Database!$X:$X,'Budget Summary 1'!$D$117,Database!AG:AG,\"<>\",Database!AB:AB,L16)-SUMIFS(BG$22:BG$4927,$AS$22:$AS$4927,$BV$1,$L$22:$L$4927,$L16)","v":-524256},null,"External Reserves - Other",{"$f":"-SUMIFS(Database!$CM:$CM,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\",Database!$AB:$AB,\"External*\")-M16-SUMIFS($BH$22:$BH$4927,$AS$22:$AS$4927,$BV$1)-SUMIFS($BG$22:$BG$4927,$AS$22:$AS$4927,$BV$1)","v":0},null,"Internal Reserves - All",{"$f":"-SUMIFS(Database!$CM:$CM,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\",Database!$AB:$AB,\"Internal*\")-SUMIFS($BI$22:$BI$4927,$AS$22:$AS$4927,$BV$1)","v":-334952},null,null,null,null,{"$f":"-SUMIFS(Database!$CM:$CM,Database!$X:$X,'Budget Summary 1'!$D$77,Database!AG:AG,\"<>\")-SUMIF($F$22:$F$4927,$BV$1,X$22:X$4927)","v":0},{"$f":"-SUMIFS(Database!$CM:$CM,Database!$X:$X,'Budget Summary 1'!$D$76,Database!AG:AG,\"<>\")-SUMIF($F$22:$F$4927,$BV$1,Y$22:Y$4927)","v":0},{"$f":"+'Budget Summary 1'!Q70+'Budget Summary 1'!Q71+'Budget Summary 1'!Q74+'Budget Summary 1'!Q75-SUMIF($F$22:$F$4927,$BV$1,Z$22:Z$4927)","v":-531403.95000000007},1390456.9300000006,null,null,null,null,null,null,-155.01999999955297,"","","","not found","","","x","","Assets not allocated","New","2020/21",2021,0,{"$f":"IF($AT16=\"\",$J16,IF($AT16>AV$9,0,SUM($J16)-SUM(AU16:$AU16)))","v":0},{"$f":"IF($AT16=\"\",$J16,IF($AT16>AW$9,0,SUM($J16)-SUM($AU16:AV16)))","v":0},{"$f":"IF($AT16=\"\",$J16,IF($AT16>AX$9,0,SUM($J16)-SUM($AU16:AW16)))","v":0},{"$f":"IF($AT16=\"\",$J16,IF($AT16>AY$9,0,SUM($J16)-SUM($AU16:AX16)))","v":0},{"$f":"IF($AT16=\"\",$J16,IF($AT16>AZ$9,0,SUM($J16)-SUM($AU16:AY16)))","v":0},{"$f":"IF($AT16=\"\",$J16,IF($AT16>BA$9,0,SUM($J16)-SUM($AU16:AZ16)))","v":-155.01999999955297},{"$f":"IF($AT16=\"\",$J16,IF($AT16>BB$9,0,SUM($J16)-SUM($AU16:BA16)))","v":0},{"$f":"IF($AT16=\"\",$J16,IF($AT16>BC$9,0,SUM($J16)-SUM($AU16:BB16)))","v":0},{"$f":"IF($AT16=\"\",$J16,IF($AT16>BD$9,0,SUM($J16)-SUM($AU16:BC16)))","v":0},{"$f":"IF($AT16=\"\",$J16,IF($AT16>BE$9,0,SUM($J16)-SUM($AU16:BD16)))","v":0},{"$f":"IF($AT16=\"\",$J16,IF($AT16>BF$9,0,SUM($J16)-SUM($AU16:BE16)))","v":0},-524256,0,-334952,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"\"Reconciling line for \"&BW1","v":"Reconciling line for 2021/22"},null,null,"New",{"$f":"BW1","v":"2021/22"},null,null,null,{"$f":"'Budget Summary 1'!R97+'Budget Summary 1'!R142-SUMIF($AS$22:$AS$4927,$BW$1,J$22:J$4927)","v":-160.46999999973923},null,"External - Developer Contributions",{"$f":"-SUMIFS(Database!$CT:$CT,Database!$X:$X,'Budget Summary 1'!$D$117,Database!AG:AG,\"<>\",Database!AB:AB,L17)-SUMIFS(BG$22:BG$4927,$AS$22:$AS$4927,$BW$1,$L$22:$L$4927,$L17)","v":-539984},null,"External Reserves - Other",{"$f":"-SUMIFS(Database!$CT:$CT,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\",Database!$AB:$AB,\"External*\")-M17-SUMIFS($BH$22:$BH$4927,$AS$22:$AS$4927,$BW$1)-SUMIFS($BG$22:$BG$4927,$AS$22:$AS$4927,$BW$1)","v":0},null,"Internal Reserves - All",{"$f":"-SUMIFS(Database!$CT:$CT,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\",Database!$AB:$AB,\"Internal*\")-SUMIFS($BI$22:$BI$4927,$AS$22:$AS$4927,$BW$1)","v":-345001},null,null,null,null,{"$f":"-SUMIFS(Database!$CT:$CT,Database!$X:$X,'Budget Summary 1'!$D$77,Database!AG:AG,\"<>\")-SUMIF($F$22:$F$4927,$BW$1,X$22:X$4927)","v":0},{"$f":"-SUMIFS(Database!$CT:$CT,Database!$X:$X,'Budget Summary 1'!$D$76,Database!AG:AG,\"<>\")-SUMIF($F$22:$F$4927,$BW$1,Y$22:Y$4927)","v":0},{"$f":"+'Budget Summary 1'!R70+'Budget Summary 1'!R71+'Budget Summary 1'!R74+'Budget Summary 1'!R75-SUMIF($F$22:$F$4927,$BW$1,Z$22:Z$4927)","v":-635470.85000000009},1520295.3800000004,null,null,null,null,null,null,-160.46999999973923,"","","","not found","","","x","","Assets not allocated","New","2021/22",2022,0,{"$f":"IF($AT17=\"\",$J17,IF($AT17>AV$9,0,SUM($J17)-SUM(AU17:$AU17)))","v":0},{"$f":"IF($AT17=\"\",$J17,IF($AT17>AW$9,0,SUM($J17)-SUM($AU17:AV17)))","v":0},{"$f":"IF($AT17=\"\",$J17,IF($AT17>AX$9,0,SUM($J17)-SUM($AU17:AW17)))","v":0},{"$f":"IF($AT17=\"\",$J17,IF($AT17>AY$9,0,SUM($J17)-SUM($AU17:AX17)))","v":0},{"$f":"IF($AT17=\"\",$J17,IF($AT17>AZ$9,0,SUM($J17)-SUM($AU17:AY17)))","v":0},{"$f":"IF($AT17=\"\",$J17,IF($AT17>BA$9,0,SUM($J17)-SUM($AU17:AZ17)))","v":0},{"$f":"IF($AT17=\"\",$J17,IF($AT17>BB$9,0,SUM($J17)-SUM($AU17:BA17)))","v":-160.46999999973923},{"$f":"IF($AT17=\"\",$J17,IF($AT17>BC$9,0,SUM($J17)-SUM($AU17:BB17)))","v":0},{"$f":"IF($AT17=\"\",$J17,IF($AT17>BD$9,0,SUM($J17)-SUM($AU17:BC17)))","v":0},{"$f":"IF($AT17=\"\",$J17,IF($AT17>BE$9,0,SUM($J17)-SUM($AU17:BD17)))","v":0},{"$f":"IF($AT17=\"\",$J17,IF($AT17>BF$9,0,SUM($J17)-SUM($AU17:BE17)))","v":0},-539984,0,-345001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"\"Reconciling line for \"&BX1","v":"Reconciling line for 2022/23"},null,null,"New",{"$f":"BX1","v":"2022/23"},null,null,null,{"$f":"'Budget Summary 1'!S97+'Budget Summary 1'!S142-SUMIF($AS$22:$AS$4927,$BX$1,J$22:J$4927)","v":-165.33000000007451},null,"External - Developer Contributions",{"$f":"-SUMIFS(Database!$DA:$DA,Database!$X:$X,'Budget Summary 1'!$D$117,Database!AG:AG,\"<>\",Database!AB:AB,L18)-SUMIFS(BG$22:BG$4927,$AS$22:$AS$4927,$BX$1,$L$22:$L$4927,$L18)","v":-556183},null,"External Reserves - Other",{"$f":"-SUMIFS(Database!$DA:$DA,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\",Database!$AB:$AB,\"External*\")-M18-SUMIFS($BH$22:$BH$4927,$AS$22:$AS$4927,$BX$1)-SUMIFS($BG$22:$BG$4927,$AS$22:$AS$4927,$BX$1)","v":0},null,"Internal Reserves - All",{"$f":"-SUMIFS(Database!$DA:$DA,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\",Database!$AB:$AB,\"Internal*\")-SUMIFS($BI$22:$BI$4927,$AS$22:$AS$4927,$BX$1)","v":-355352},null,null,null,null,{"$f":"-SUMIFS(Database!$DA:$DA,Database!$X:$X,'Budget Summary 1'!$D$77,Database!AG:AG,\"<>\")-SUMIF($F$22:$F$4927,$BX$1,X$22:X$4927)","v":0},{"$f":"-SUMIFS(Database!$DA:$DA,Database!$X:$X,'Budget Summary 1'!$D$76,Database!AG:AG,\"<>\")-SUMIF($F$22:$F$4927,$BX$1,Y$22:Y$4927)","v":0},{"$f":"+'Budget Summary 1'!S70+'Budget Summary 1'!S71+'Budget Summary 1'!S74+'Budget Summary 1'!S75-SUMIF($F$22:$F$4927,$BX$1,Z$22:Z$4927)","v":-662353.1},1573722.77,null,null,null,null,null,null,-165.33000000007451,"","","","not found","","","x","","Assets not allocated","New","2022/23",2023,0,{"$f":"IF($AT18=\"\",$J18,IF($AT18>AV$9,0,SUM($J18)-SUM(AU18:$AU18)))","v":0},{"$f":"IF($AT18=\"\",$J18,IF($AT18>AW$9,0,SUM($J18)-SUM($AU18:AV18)))","v":0},{"$f":"IF($AT18=\"\",$J18,IF($AT18>AX$9,0,SUM($J18)-SUM($AU18:AW18)))","v":0},{"$f":"IF($AT18=\"\",$J18,IF($AT18>AY$9,0,SUM($J18)-SUM($AU18:AX18)))","v":0},{"$f":"IF($AT18=\"\",$J18,IF($AT18>AZ$9,0,SUM($J18)-SUM($AU18:AY18)))","v":0},{"$f":"IF($AT18=\"\",$J18,IF($AT18>BA$9,0,SUM($J18)-SUM($AU18:AZ18)))","v":0},{"$f":"IF($AT18=\"\",$J18,IF($AT18>BB$9,0,SUM($J18)-SUM($AU18:BA18)))","v":0},{"$f":"IF($AT18=\"\",$J18,IF($AT18>BC$9,0,SUM($J18)-SUM($AU18:BB18)))","v":-165.33000000007451},{"$f":"IF($AT18=\"\",$J18,IF($AT18>BD$9,0,SUM($J18)-SUM($AU18:BC18)))","v":0},{"$f":"IF($AT18=\"\",$J18,IF($AT18>BE$9,0,SUM($J18)-SUM($AU18:BD18)))","v":0},{"$f":"IF($AT18=\"\",$J18,IF($AT18>BF$9,0,SUM($J18)-SUM($AU18:BE18)))","v":0},-556183,0,-355352,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"\"Reconciling line for \"&BY1","v":"Reconciling line for 2023/24"},null,null,"New",{"$f":"BY1","v":"2023/24"},null,null,null,{"$f":"'Budget Summary 1'!T97+'Budget Summary 1'!T142-SUMIF($AS$22:$AS$4927,$BY$1,J$22:J$4927)","v":-171.01000000163913},null,"External - Developer Contributions",{"$f":"-SUMIFS(Database!$DH:$DH,Database!$X:$X,'Budget Summary 1'!$D$117,Database!AG:AG,\"<>\",Database!AB:AB,L19)-SUMIFS(BG$22:BG$4927,$AS$22:$AS$4927,$BY$1,$L$22:$L$4927,$L19)","v":-572869},null,"External Reserves - Other",{"$f":"-SUMIFS(Database!$DH:$DH,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\",Database!$AB:$AB,\"External*\")-M19-SUMIFS($BH$22:$BH$4927,$AS$22:$AS$4927,$BY$1)-SUMIFS($BG$22:$BG$4927,$AS$22:$AS$4927,$BY$1)","v":0},null,"Internal Reserves - All",{"$f":"-SUMIFS(Database!$DH:$DH,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\",Database!$AB:$AB,\"Internal*\")-SUMIFS($BI$22:$BI$4927,$AS$22:$AS$4927,$BY$1)","v":-366012},null,null,null,null,{"$f":"-SUMIFS(Database!$DH:$DH,Database!$X:$X,'Budget Summary 1'!$D$77,Database!AG:AG,\"<>\")-SUMIF($F$22:$F$4927,$BY$1,X$22:X$4927)","v":0},{"$f":"-SUMIFS(Database!$DH:$DH,Database!$X:$X,'Budget Summary 1'!$D$76,Database!AG:AG,\"<>\")-SUMIF($F$22:$F$4927,$BY$1,Y$22:Y$4927)","v":0},{"$f":"+'Budget Summary 1'!T70+'Budget Summary 1'!T71+'Budget Summary 1'!T74+'Budget Summary 1'!T75-SUMIF($F$22:$F$4927,$BY$1,Z$22:Z$4927)","v":-678665.30999999994},1617375.2999999984,null,null,null,null,null,null,-171.01000000163913,"","","","not found","","","x","","Assets not allocated","New","2023/24",2024,0,{"$f":"IF($AT19=\"\",$J19,IF($AT19>AV$9,0,SUM($J19)-SUM(AU19:$AU19)))","v":0},{"$f":"IF($AT19=\"\",$J19,IF($AT19>AW$9,0,SUM($J19)-SUM($AU19:AV19)))","v":0},{"$f":"IF($AT19=\"\",$J19,IF($AT19>AX$9,0,SUM($J19)-SUM($AU19:AW19)))","v":0},{"$f":"IF($AT19=\"\",$J19,IF($AT19>AY$9,0,SUM($J19)-SUM($AU19:AX19)))","v":0},{"$f":"IF($AT19=\"\",$J19,IF($AT19>AZ$9,0,SUM($J19)-SUM($AU19:AY19)))","v":0},{"$f":"IF($AT19=\"\",$J19,IF($AT19>BA$9,0,SUM($J19)-SUM($AU19:AZ19)))","v":0},{"$f":"IF($AT19=\"\",$J19,IF($AT19>BB$9,0,SUM($J19)-SUM($AU19:BA19)))","v":0},{"$f":"IF($AT19=\"\",$J19,IF($AT19>BC$9,0,SUM($J19)-SUM($AU19:BB19)))","v":0},{"$f":"IF($AT19=\"\",$J19,IF($AT19>BD$9,0,SUM($J19)-SUM($AU19:BC19)))","v":-171.01000000163913},{"$f":"IF($AT19=\"\",$J19,IF($AT19>BE$9,0,SUM($J19)-SUM($AU19:BD19)))","v":0},{"$f":"IF($AT19=\"\",$J19,IF($AT19>BF$9,0,SUM($J19)-SUM($AU19:BE19)))","v":0},-572869,0,-366012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"\"Reconciling line for \"&BZ1","v":"Reconciling line for 2024/25"},null,null,"New",{"$f":"BZ1","v":"2024/25"},null,null,null,{"$f":"'Budget Summary 1'!U97+'Budget Summary 1'!U142-SUMIF($AS$22:$AS$4927,$BZ$1,J$22:J$4927)","v":-175.39999999944121},null,"External - Developer Contributions",{"$f":"-SUMIFS(Database!$DO:$DO,Database!$X:$X,'Budget Summary 1'!$D$117,Database!AG:AG,\"<>\",Database!AB:AB,L20)-SUMIFS(BG$22:BG$4927,$AS$22:$AS$4927,$BZ$1,$L$22:$L$4927,$L20)","v":-590055},null,"External Reserves - Other",{"$f":"-SUMIFS(Database!$DO:$DO,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\",Database!$AB:$AB,\"External*\")-M20-SUMIFS($BH$22:$BH$4927,$AS$22:$AS$4927,$BZ$1)-SUMIFS($BG$22:$BG$4927,$AS$22:$AS$4927,$BZ$1)","v":0},null,"Internal Reserves - All",{"$f":"-SUMIFS(Database!$DO:$DO,Database!$X:$X,'Budget Summary 1'!$D$117,Database!$AG:$AG,\"<>\",Database!$AB:$AB,\"Internal*\")-SUMIFS($BI$22:$BI$4927,$AS$22:$AS$4927,$BZ$1)","v":-376992},null,null,null,null,{"$f":"-SUMIFS(Database!$DO:$DO,Database!$X:$X,'Budget Summary 1'!$D$77,Database!AG:AG,\"<>\")-SUMIF($F$22:$F$4927,$BZ$1,X$22:X$4927)","v":0},{"$f":"-SUMIFS(Database!$DO:$DO,Database!$X:$X,'Budget Summary 1'!$D$76,Database!AG:AG,\"<>\")-SUMIF($F$22:$F$4927,$BZ$1,Y$22:Y$4927)","v":0},{"$f":"+'Budget Summary 1'!U70+'Budget Summary 1'!U71+'Budget Summary 1'!U74+'Budget Summary 1'!U75-SUMIF($F$22:$F$4927,$BZ$1,Z$22:Z$4927)","v":-699627.38},1666498.9800000004,null,null,null,null,null,null,-175.39999999944121,"","","","not found","","","x","","Assets not allocated","New","2024/25",2025,0,{"$f":"IF($AT20=\"\",$J20,IF($AT20>AV$9,0,SUM($J20)-SUM(AU20:$AU20)))","v":0},{"$f":"IF($AT20=\"\",$J20,IF($AT20>AW$9,0,SUM($J20)-SUM($AU20:AV20)))","v":0},{"$f":"IF($AT20=\"\",$J20,IF($AT20>AX$9,0,SUM($J20)-SUM($AU20:AW20)))","v":0},{"$f":"IF($AT20=\"\",$J20,IF($AT20>AY$9,0,SUM($J20)-SUM($AU20:AX20)))","v":0},{"$f":"IF($AT20=\"\",$J20,IF($AT20>AZ$9,0,SUM($J20)-SUM($AU20:AY20)))","v":0},{"$f":"IF($AT20=\"\",$J20,IF($AT20>BA$9,0,SUM($J20)-SUM($AU20:AZ20)))","v":0},{"$f":"IF($AT20=\"\",$J20,IF($AT20>BB$9,0,SUM($J20)-SUM($AU20:BA20)))","v":0},{"$f":"IF($AT20=\"\",$J20,IF($AT20>BC$9,0,SUM($J20)-SUM($AU20:BB20)))","v":0},{"$f":"IF($AT20=\"\",$J20,IF($AT20>BD$9,0,SUM($J20)-SUM($AU20:BC20)))","v":0},{"$f":"IF($AT20=\"\",$J20,IF($AT20>BE$9,0,SUM($J20)-SUM($AU20:BD20)))","v":-175.39999999944121},{"$f":"IF($AT20=\"\",$J20,IF($AT20>BF$9,0,SUM($J20)-SUM($AU20:BE20)))","v":0},-590055,0,-376992,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","",{"$f":"IF(AND(C21=\"\",OR(J21=\"\",J21=0)),\"\",IF(ISERROR(VLOOKUP(C21,asset_class_list_general,1,FALSE))=TRUE,\"not found\",C21))","v":""},"","","","","","","","",0,{"$f":"IF($AT21=\"\",$J21,IF($AT21>AV$9,0,SUM($J21)-SUM(AU21:$AU21)))","v":0},{"$f":"IF($AT21=\"\",$J21,IF($AT21>AW$9,0,SUM($J21)-SUM($AU21:AV21)))","v":0},{"$f":"IF($AT21=\"\",$J21,IF($AT21>AX$9,0,SUM($J21)-SUM($AU21:AW21)))","v":0},{"$f":"IF($AT21=\"\",$J21,IF($AT21>AY$9,0,SUM($J21)-SUM($AU21:AX21)))","v":0},{"$f":"IF($AT21=\"\",$J21,IF($AT21>AZ$9,0,SUM($J21)-SUM($AU21:AY21)))","v":0},{"$f":"IF($AT21=\"\",$J21,IF($AT21>BA$9,0,SUM($J21)-SUM($AU21:AZ21)))","v":0},{"$f":"IF($AT21=\"\",$J21,IF($AT21>BB$9,0,SUM($J21)-SUM($AU21:BA21)))","v":0},{"$f":"IF($AT21=\"\",$J21,IF($AT21>BC$9,0,SUM($J21)-SUM($AU21:BB21)))","v":0},{"$f":"IF($AT21=\"\",$J21,IF($AT21>BD$9,0,SUM($J21)-SUM($AU21:BC21)))","v":0},{"$f":"IF($AT21=\"\",$J21,IF($AT21>BE$9,0,SUM($J21)-SUM($AU21:BD21)))","v":0},{"$f":"IF($AT21=\"\",$J21,IF($AT21>BF$9,0,SUM($J21)-SUM($AU21:BE21)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Commercial","Recreational Vehicle Short Stay Area","Other Structures",null,"New","2014/15",null,null,null,48285,null,null,null,null,null,null,null,"Internal - Victoria Park Precinct",48285,null,null,null,null,null,null,null,{"$f":"J22-SUM(M22,P22,S22,V22,X22,Y22,Z22)","v":0},null,null,null,null,null,null,48285,"","","","Other Structures","","","","","Other Structures","New","2014/15",2015,48285,{"$f":"IF($AT22=\"\",$J22,IF($AT22>AV$9,0,SUM($J22)-SUM(AU22:$AU22)))","v":0},{"$f":"IF($AT22=\"\",$J22,IF($AT22>AW$9,0,SUM($J22)-SUM($AU22:AV22)))","v":0},{"$f":"IF($AT22=\"\",$J22,IF($AT22>AX$9,0,SUM($J22)-SUM($AU22:AW22)))","v":0},{"$f":"IF($AT22=\"\",$J22,IF($AT22>AY$9,0,SUM($J22)-SUM($AU22:AX22)))","v":0},{"$f":"IF($AT22=\"\",$J22,IF($AT22>AZ$9,0,SUM($J22)-SUM($AU22:AY22)))","v":0},{"$f":"IF($AT22=\"\",$J22,IF($AT22>BA$9,0,SUM($J22)-SUM($AU22:AZ22)))","v":0},{"$f":"IF($AT22=\"\",$J22,IF($AT22>BB$9,0,SUM($J22)-SUM($AU22:BA22)))","v":0},{"$f":"IF($AT22=\"\",$J22,IF($AT22>BC$9,0,SUM($J22)-SUM($AU22:BB22)))","v":0},{"$f":"IF($AT22=\"\",$J22,IF($AT22>BD$9,0,SUM($J22)-SUM($AU22:BC22)))","v":0},{"$f":"IF($AT22=\"\",$J22,IF($AT22>BE$9,0,SUM($J22)-SUM($AU22:BD22)))","v":0},{"$f":"IF($AT22=\"\",$J22,IF($AT22>BF$9,0,SUM($J22)-SUM($AU22:BE22)))","v":0},0,0,48285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Commercial","Recreational Vehicle Short Stay Area","Other Structures",null,"New","2015/16",null,null,null,25000,null,null,null,null,null,null,null,"Internal - Victoria Park Precinct",25000,null,null,null,null,null,null,null,0,null,null,null,null,null,null,25000,"","","","Other Structures","","","","","Other Structures","New","2015/16",2016,0,{"$f":"IF($AT23=\"\",$J23,IF($AT23>AV$9,0,SUM($J23)-SUM(AU23:$AU23)))","v":25000},{"$f":"IF($AT23=\"\",$J23,IF($AT23>AW$9,0,SUM($J23)-SUM($AU23:AV23)))","v":0},{"$f":"IF($AT23=\"\",$J23,IF($AT23>AX$9,0,SUM($J23)-SUM($AU23:AW23)))","v":0},{"$f":"IF($AT23=\"\",$J23,IF($AT23>AY$9,0,SUM($J23)-SUM($AU23:AX23)))","v":0},{"$f":"IF($AT23=\"\",$J23,IF($AT23>AZ$9,0,SUM($J23)-SUM($AU23:AY23)))","v":0},{"$f":"IF($AT23=\"\",$J23,IF($AT23>BA$9,0,SUM($J23)-SUM($AU23:AZ23)))","v":0},{"$f":"IF($AT23=\"\",$J23,IF($AT23>BB$9,0,SUM($J23)-SUM($AU23:BA23)))","v":0},{"$f":"IF($AT23=\"\",$J23,IF($AT23>BC$9,0,SUM($J23)-SUM($AU23:BB23)))","v":0},{"$f":"IF($AT23=\"\",$J23,IF($AT23>BD$9,0,SUM($J23)-SUM($AU23:BC23)))","v":0},{"$f":"IF($AT23=\"\",$J23,IF($AT23>BE$9,0,SUM($J23)-SUM($AU23:BD23)))","v":0},{"$f":"IF($AT23=\"\",$J23,IF($AT23>BF$9,0,SUM($J23)-SUM($AU23:BE23)))","v":0},0,0,25000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Commercial","Recreational Vehicle Short Stay Area","Other Structures",null,"New","2016/17",null,null,null,25575,null,null,null,null,null,null,null,"Internal - Victoria Park Precinct",25575,null,null,null,null,null,null,null,0,null,null,null,null,null,null,25575,"","","","Other Structures","","","","","Other Structures","New","2016/17",2017,0,{"$f":"IF($AT24=\"\",$J24,IF($AT24>AV$9,0,SUM($J24)-SUM(AU24:$AU24)))","v":0},{"$f":"IF($AT24=\"\",$J24,IF($AT24>AW$9,0,SUM($J24)-SUM($AU24:AV24)))","v":25575},{"$f":"IF($AT24=\"\",$J24,IF($AT24>AX$9,0,SUM($J24)-SUM($AU24:AW24)))","v":0},{"$f":"IF($AT24=\"\",$J24,IF($AT24>AY$9,0,SUM($J24)-SUM($AU24:AX24)))","v":0},{"$f":"IF($AT24=\"\",$J24,IF($AT24>AZ$9,0,SUM($J24)-SUM($AU24:AY24)))","v":0},{"$f":"IF($AT24=\"\",$J24,IF($AT24>BA$9,0,SUM($J24)-SUM($AU24:AZ24)))","v":0},{"$f":"IF($AT24=\"\",$J24,IF($AT24>BB$9,0,SUM($J24)-SUM($AU24:BA24)))","v":0},{"$f":"IF($AT24=\"\",$J24,IF($AT24>BC$9,0,SUM($J24)-SUM($AU24:BB24)))","v":0},{"$f":"IF($AT24=\"\",$J24,IF($AT24>BD$9,0,SUM($J24)-SUM($AU24:BC24)))","v":0},{"$f":"IF($AT24=\"\",$J24,IF($AT24>BE$9,0,SUM($J24)-SUM($AU24:BD24)))","v":0},{"$f":"IF($AT24=\"\",$J24,IF($AT24>BF$9,0,SUM($J24)-SUM($AU24:BE24)))","v":0},0,0,25575,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Coomercial","Caravan Park Improvements","Other Structures",null,"Renewal","2014/15",null,null,null,100000,null,null,null,null,null,null,null,"Internal - Victoria Park Precinct",100000,null,null,null,null,null,null,null,0,null,null,null,null,null,null,100000,"","","","Other Structures","","","","","Other Structures","Renewal","2014/15",2015,100000,{"$f":"IF($AT25=\"\",$J25,IF($AT25>AV$9,0,SUM($J25)-SUM(AU25:$AU25)))","v":0},{"$f":"IF($AT25=\"\",$J25,IF($AT25>AW$9,0,SUM($J25)-SUM($AU25:AV25)))","v":0},{"$f":"IF($AT25=\"\",$J25,IF($AT25>AX$9,0,SUM($J25)-SUM($AU25:AW25)))","v":0},{"$f":"IF($AT25=\"\",$J25,IF($AT25>AY$9,0,SUM($J25)-SUM($AU25:AX25)))","v":0},{"$f":"IF($AT25=\"\",$J25,IF($AT25>AZ$9,0,SUM($J25)-SUM($AU25:AY25)))","v":0},{"$f":"IF($AT25=\"\",$J25,IF($AT25>BA$9,0,SUM($J25)-SUM($AU25:AZ25)))","v":0},{"$f":"IF($AT25=\"\",$J25,IF($AT25>BB$9,0,SUM($J25)-SUM($AU25:BA25)))","v":0},{"$f":"IF($AT25=\"\",$J25,IF($AT25>BC$9,0,SUM($J25)-SUM($AU25:BB25)))","v":0},{"$f":"IF($AT25=\"\",$J25,IF($AT25>BD$9,0,SUM($J25)-SUM($AU25:BC25)))","v":0},{"$f":"IF($AT25=\"\",$J25,IF($AT25>BE$9,0,SUM($J25)-SUM($AU25:BD25)))","v":0},{"$f":"IF($AT25=\"\",$J25,IF($AT25>BF$9,0,SUM($J25)-SUM($AU25:BE25)))","v":0},0,0,100000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depot Ops","LGA - Depot Plant Replacement Program","Plant & Equipment",null,"Renewal","2014/15",null,null,null,1100000,null,null,null,null,null,null,null,"Internal - Plant and Vehicle Replacement",1100000,null,null,null,null,null,null,null,0,null,null,null,null,null,null,1100000,"","","","Plant & Equipment","","","","","Plant & Equipment","Renewal",{"$f":"IF(OR(J26=0,J26=\"\"),\"\",IF(AK26=\"not entered\",AS$8,F26))","v":"2014/15"},2015,1100000,{"$f":"IF($AT26=\"\",$J26,IF($AT26>AV$9,0,SUM($J26)-SUM(AU26:$AU26)))","v":0},{"$f":"IF($AT26=\"\",$J26,IF($AT26>AW$9,0,SUM($J26)-SUM($AU26:AV26)))","v":0},{"$f":"IF($AT26=\"\",$J26,IF($AT26>AX$9,0,SUM($J26)-SUM($AU26:AW26)))","v":0},{"$f":"IF($AT26=\"\",$J26,IF($AT26>AY$9,0,SUM($J26)-SUM($AU26:AX26)))","v":0},{"$f":"IF($AT26=\"\",$J26,IF($AT26>AZ$9,0,SUM($J26)-SUM($AU26:AY26)))","v":0},{"$f":"IF($AT26=\"\",$J26,IF($AT26>BA$9,0,SUM($J26)-SUM($AU26:AZ26)))","v":0},{"$f":"IF($AT26=\"\",$J26,IF($AT26>BB$9,0,SUM($J26)-SUM($AU26:BA26)))","v":0},{"$f":"IF($AT26=\"\",$J26,IF($AT26>BC$9,0,SUM($J26)-SUM($AU26:BB26)))","v":0},{"$f":"IF($AT26=\"\",$J26,IF($AT26>BD$9,0,SUM($J26)-SUM($AU26:BC26)))","v":0},{"$f":"IF($AT26=\"\",$J26,IF($AT26>BE$9,0,SUM($J26)-SUM($AU26:BD26)))","v":0},{"$f":"IF($AT26=\"\",$J26,IF($AT26>BF$9,0,SUM($J26)-SUM($AU26:BE26)))","v":0},0,0,1100000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depot Ops","LGA - Depot Plant Replacement Program","Plant & Equipment",null,"Renewal","2015/16",null,null,null,650000,null,null,null,null,null,null,null,"Internal - Plant and Vehicle Replacement",650000,null,null,null,null,null,null,null,0,null,null,null,null,null,null,650000,"","","","Plant & Equipment","","","","","Plant & Equipment","Renewal",{"$f":"IF(OR(J27=0,J27=\"\"),\"\",IF(AK27=\"not entered\",AS$8,F27))","v":"2015/16"},2016,0,{"$f":"IF($AT27=\"\",$J27,IF($AT27>AV$9,0,SUM($J27)-SUM(AU27:$AU27)))","v":650000},{"$f":"IF($AT27=\"\",$J27,IF($AT27>AW$9,0,SUM($J27)-SUM($AU27:AV27)))","v":0},{"$f":"IF($AT27=\"\",$J27,IF($AT27>AX$9,0,SUM($J27)-SUM($AU27:AW27)))","v":0},{"$f":"IF($AT27=\"\",$J27,IF($AT27>AY$9,0,SUM($J27)-SUM($AU27:AX27)))","v":0},{"$f":"IF($AT27=\"\",$J27,IF($AT27>AZ$9,0,SUM($J27)-SUM($AU27:AY27)))","v":0},{"$f":"IF($AT27=\"\",$J27,IF($AT27>BA$9,0,SUM($J27)-SUM($AU27:AZ27)))","v":0},{"$f":"IF($AT27=\"\",$J27,IF($AT27>BB$9,0,SUM($J27)-SUM($AU27:BA27)))","v":0},{"$f":"IF($AT27=\"\",$J27,IF($AT27>BC$9,0,SUM($J27)-SUM($AU27:BB27)))","v":0},{"$f":"IF($AT27=\"\",$J27,IF($AT27>BD$9,0,SUM($J27)-SUM($AU27:BC27)))","v":0},{"$f":"IF($AT27=\"\",$J27,IF($AT27>BE$9,0,SUM($J27)-SUM($AU27:BD27)))","v":0},{"$f":"IF($AT27=\"\",$J27,IF($AT27>BF$9,0,SUM($J27)-SUM($AU27:BE27)))","v":0},0,0,650000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depot Ops","LGA - Depot Plant Replacement Program","Plant & Equipment",null,"Renewal","2016/17",null,null,null,null,null,null,null,null,null,null,null,"Internal - Plant and Vehicle Replacement",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","Plant & Equipment","","","","","Plant & Equipment","",{"$f":"IF(OR(J28=0,J28=\"\"),\"\",IF(AK28=\"not entered\",AS$8,F28))","v":""},"",0,{"$f":"IF($AT28=\"\",$J28,IF($AT28>AV$9,0,SUM($J28)-SUM(AU28:$AU28)))","v":0},{"$f":"IF($AT28=\"\",$J28,IF($AT28>AW$9,0,SUM($J28)-SUM($AU28:AV28)))","v":0},{"$f":"IF($AT28=\"\",$J28,IF($AT28>AX$9,0,SUM($J28)-SUM($AU28:AW28)))","v":0},{"$f":"IF($AT28=\"\",$J28,IF($AT28>AY$9,0,SUM($J28)-SUM($AU28:AX28)))","v":0},{"$f":"IF($AT28=\"\",$J28,IF($AT28>AZ$9,0,SUM($J28)-SUM($AU28:AY28)))","v":0},{"$f":"IF($AT28=\"\",$J28,IF($AT28>BA$9,0,SUM($J28)-SUM($AU28:AZ28)))","v":0},{"$f":"IF($AT28=\"\",$J28,IF($AT28>BB$9,0,SUM($J28)-SUM($AU28:BA28)))","v":0},{"$f":"IF($AT28=\"\",$J28,IF($AT28>BC$9,0,SUM($J28)-SUM($AU28:BB28)))","v":0},{"$f":"IF($AT28=\"\",$J28,IF($AT28>BD$9,0,SUM($J28)-SUM($AU28:BC28)))","v":0},{"$f":"IF($AT28=\"\",$J28,IF($AT28>BE$9,0,SUM($J28)-SUM($AU28:BD28)))","v":0},{"$f":"IF($AT28=\"\",$J28,IF($AT28>BF$9,0,SUM($J28)-SUM($AU28:BE28)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depot Ops","LGA - Depot Plant Replacement Program","Plant & Equipment",null,"Renewal","2017/18",null,null,null,null,null,null,null,null,null,null,null,"Internal - Plant and Vehicle Replacement",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","Plant & Equipment","","","","","Plant & Equipment","",{"$f":"IF(OR(J29=0,J29=\"\"),\"\",IF(AK29=\"not entered\",AS$8,F29))","v":""},"",0,{"$f":"IF($AT29=\"\",$J29,IF($AT29>AV$9,0,SUM($J29)-SUM(AU29:$AU29)))","v":0},{"$f":"IF($AT29=\"\",$J29,IF($AT29>AW$9,0,SUM($J29)-SUM($AU29:AV29)))","v":0},{"$f":"IF($AT29=\"\",$J29,IF($AT29>AX$9,0,SUM($J29)-SUM($AU29:AW29)))","v":0},{"$f":"IF($AT29=\"\",$J29,IF($AT29>AY$9,0,SUM($J29)-SUM($AU29:AX29)))","v":0},{"$f":"IF($AT29=\"\",$J29,IF($AT29>AZ$9,0,SUM($J29)-SUM($AU29:AY29)))","v":0},{"$f":"IF($AT29=\"\",$J29,IF($AT29>BA$9,0,SUM($J29)-SUM($AU29:AZ29)))","v":0},{"$f":"IF($AT29=\"\",$J29,IF($AT29>BB$9,0,SUM($J29)-SUM($AU29:BA29)))","v":0},{"$f":"IF($AT29=\"\",$J29,IF($AT29>BC$9,0,SUM($J29)-SUM($AU29:BB29)))","v":0},{"$f":"IF($AT29=\"\",$J29,IF($AT29>BD$9,0,SUM($J29)-SUM($AU29:BC29)))","v":0},{"$f":"IF($AT29=\"\",$J29,IF($AT29>BE$9,0,SUM($J29)-SUM($AU29:BD29)))","v":0},{"$f":"IF($AT29=\"\",$J29,IF($AT29>BF$9,0,SUM($J29)-SUM($AU29:BE29)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depot Ops","LGA - Depot Plant Replacement Program","Plant & Equipment",null,"Renewal","2018/19",null,null,null,null,null,null,null,null,null,null,null,"Internal - Plant and Vehicle Replacement",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"SUM(J30,-AC30,-AD30,-AE30,-AF30,AG30)","v":0},{"$f":"IF(AND(C30=\"\",B30=\"\",OR(J30<>0,J30<>\"\")),\"not entered\",\"\")","v":""},{"$f":"IF(AND(E30=\"\",OR(J30<>0,J30<>\"\")),\"not entered\",\"\")","v":""},{"$f":"IF(AND(F30=\"\",OR(J30<>0,J30<>\"\")),\"not entered\",\"\")","v":""},{"$f":"IF(AND(C30=\"\",OR(J30=\"\",J30=0)),\"\",IF(ISERROR(VLOOKUP(C30,asset_class_list_general,1,FALSE))=TRUE,\"not found\",C30))","v":"Plant & Equipment"},{"$f":"IF(AND(OR(J30<>0,J30<>\"\"),AL30=\"Assets not allocated\"),\"x\",\"\")","v":""},{"$f":"IF(AND(OR(J30<>0,J30<>\"\"),B30=\"\",C30=\"\"),\"x\",\"\")","v":""},{"$f":"IF(AND(OR(J30<>0,J30<>\"\"),B30<>\"\",C30=\"\",AL30=\"not found\"),\"x\",\"\")","v":""},{"$f":"IF(AND(OR(J30<>0,J30<>\"\"),C30<>\"\",AL30=\"not found\"),\"x\",\"\")","v":""},"Plant & Equipment",{"$f":"IF(OR(J30=0,J30=\"\"),\"\",IF(AJ30=\"not entered\",AR$8,E30))","v":""},{"$f":"IF(OR(J30=0,J30=\"\"),\"\",IF(AK30=\"not entered\",AS$8,F30))","v":""},{"$f":"IF($I30=\"\",IF(AND(AS30=\"\",G30=\"\"),\"\",IF(G30=\"\",HLOOKUP(AS30,$BP$1:$CA$3,3,FALSE),HLOOKUP(G30,$BP$1:$CA$3,3,FALSE))),HLOOKUP($I30,$BP$2:$CA$4,2,FALSE))","v":""},{"$f":"IF($AT30=\"\",$J30,IF($AT30>AU$9,0,J30))","v":0},{"$f":"IF($AT30=\"\",$J30,IF($AT30>AV$9,0,SUM($J30)-SUM(AU30:$AU30)))","v":0},{"$f":"IF($AT30=\"\",$J30,IF($AT30>AW$9,0,SUM($J30)-SUM($AU30:AV30)))","v":0},{"$f":"IF($AT30=\"\",$J30,IF($AT30>AX$9,0,SUM($J30)-SUM($AU30:AW30)))","v":0},{"$f":"IF($AT30=\"\",$J30,IF($AT30>AY$9,0,SUM($J30)-SUM($AU30:AX30)))","v":0},{"$f":"IF($AT30=\"\",$J30,IF($AT30>AZ$9,0,SUM($J30)-SUM($AU30:AY30)))","v":0},{"$f":"IF($AT30=\"\",$J30,IF($AT30>BA$9,0,SUM($J30)-SUM($AU30:AZ30)))","v":0},{"$f":"IF($AT30=\"\",$J30,IF($AT30>BB$9,0,SUM($J30)-SUM($AU30:BA30)))","v":0},{"$f":"IF($AT30=\"\",$J30,IF($AT30>BC$9,0,SUM($J30)-SUM($AU30:BB30)))","v":0},{"$f":"IF($AT30=\"\",$J30,IF($AT30>BD$9,0,SUM($J30)-SUM($AU30:BC30)))","v":0},{"$f":"IF($AT30=\"\",$J30,IF($AT30>BE$9,0,SUM($J30)-SUM($AU30:BD30)))","v":0},{"$f":"IF($AT30=\"\",$J30,IF($AT30>BF$9,0,SUM($J30)-SUM($AU30:BE30)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depot Ops","LGA - Depot Plant Replacement Program","Plant & Equipment",null,"Renewal","2019/20",null,null,null,null,null,null,null,null,null,null,null,"Internal - Plant and Vehicle Replacement",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","Plant & Equipment","","","","",{"$f":"IF(AL31=\"not found\",\"Assets not allocated\",AL31)","v":"Plant & Equipment"},"","","",0,{"$f":"IF($AT31=\"\",$J31,IF($AT31>AV$9,0,SUM($J31)-SUM(AU31:$AU31)))","v":0},{"$f":"IF($AT31=\"\",$J31,IF($AT31>AW$9,0,SUM($J31)-SUM($AU31:AV31)))","v":0},{"$f":"IF($AT31=\"\",$J31,IF($AT31>AX$9,0,SUM($J31)-SUM($AU31:AW31)))","v":0},{"$f":"IF($AT31=\"\",$J31,IF($AT31>AY$9,0,SUM($J31)-SUM($AU31:AX31)))","v":0},{"$f":"IF($AT31=\"\",$J31,IF($AT31>AZ$9,0,SUM($J31)-SUM($AU31:AY31)))","v":0},{"$f":"IF($AT31=\"\",$J31,IF($AT31>BA$9,0,SUM($J31)-SUM($AU31:AZ31)))","v":0},{"$f":"IF($AT31=\"\",$J31,IF($AT31>BB$9,0,SUM($J31)-SUM($AU31:BA31)))","v":0},{"$f":"IF($AT31=\"\",$J31,IF($AT31>BC$9,0,SUM($J31)-SUM($AU31:BB31)))","v":0},{"$f":"IF($AT31=\"\",$J31,IF($AT31>BD$9,0,SUM($J31)-SUM($AU31:BC31)))","v":0},{"$f":"IF($AT31=\"\",$J31,IF($AT31>BE$9,0,SUM($J31)-SUM($AU31:BD31)))","v":0},{"$f":"IF($AT31=\"\",$J31,IF($AT31>BF$9,0,SUM($J31)-SUM($AU31:BE31)))","v":0},{"$f":"IF(L31=reserves_all_list_general_dev_contr,M31,0)+IF(O31=reserves_all_list_general_dev_contr,P31,0)+IF(R31=reserves_all_list_general_dev_contr,S31,0)+IF(U31=reserves_all_list_general_dev_contr,V31,0)","v":0},{"$f":"IF(AND(L31<>reserves_all_list_general_dev_contr,COUNTIF(L31,\"External*\")>0),M31,0)+IF(AND(O31<>reserves_all_list_general_dev_contr,COUNTIF(O31,\"External*\")>0),P31,0)+IF(AND(R31<>reserves_all_list_general_dev_contr,COUNTIF(R31,\"External*\")>0),S31,0)+IF(AND(U31<>reserves_all_list_general_dev_contr,COUNTIF(U31,\"External*\")>0),V31,0)","v":0},{"$f":"IF(AND(L31<>reserves_all_list_general_dev_contr,COUNTIF(L31,\"Internal*\")>0),M31,0)+IF(AND(O31<>reserves_all_list_general_dev_contr,COUNTIF(O31,\"Internal*\")>0),P31,0)+IF(AND(R31<>reserves_all_list_general_dev_contr,COUNTIF(R31,\"Internal*\")>0),S31,0)+IF(AND(U31<>reserves_all_list_general_dev_contr,COUNTIF(U31,\"Internal*\")>0),V31,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depot Ops","LGA - Depot Plant Replacement Program","Plant & Equipment",null,"Renewal","2020/21",null,null,null,null,null,null,null,null,null,null,null,"Internal - Plant and Vehicle Replacement",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","Plant & Equipment","","","","","Plant & Equipment","","","",0,{"$f":"IF($AT32=\"\",$J32,IF($AT32>AV$9,0,SUM($J32)-SUM(AU32:$AU32)))","v":0},{"$f":"IF($AT32=\"\",$J32,IF($AT32>AW$9,0,SUM($J32)-SUM($AU32:AV32)))","v":0},{"$f":"IF($AT32=\"\",$J32,IF($AT32>AX$9,0,SUM($J32)-SUM($AU32:AW32)))","v":0},{"$f":"IF($AT32=\"\",$J32,IF($AT32>AY$9,0,SUM($J32)-SUM($AU32:AX32)))","v":0},{"$f":"IF($AT32=\"\",$J32,IF($AT32>AZ$9,0,SUM($J32)-SUM($AU32:AY32)))","v":0},{"$f":"IF($AT32=\"\",$J32,IF($AT32>BA$9,0,SUM($J32)-SUM($AU32:AZ32)))","v":0},{"$f":"IF($AT32=\"\",$J32,IF($AT32>BB$9,0,SUM($J32)-SUM($AU32:BA32)))","v":0},{"$f":"IF($AT32=\"\",$J32,IF($AT32>BC$9,0,SUM($J32)-SUM($AU32:BB32)))","v":0},{"$f":"IF($AT32=\"\",$J32,IF($AT32>BD$9,0,SUM($J32)-SUM($AU32:BC32)))","v":0},{"$f":"IF($AT32=\"\",$J32,IF($AT32>BE$9,0,SUM($J32)-SUM($AU32:BD32)))","v":0},{"$f":"IF($AT32=\"\",$J32,IF($AT32>BF$9,0,SUM($J32)-SUM($AU32:BE32)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depot Ops","LGA - Depot Plant Replacement Program","Plant & Equipment",null,"Renewal","2021/22",null,null,null,null,null,null,null,null,null,null,null,"Internal - Plant and Vehicle Replacement",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","Plant & Equipment","","","","","Plant & Equipment","","","",0,{"$f":"IF($AT33=\"\",$J33,IF($AT33>AV$9,0,SUM($J33)-SUM(AU33:$AU33)))","v":0},{"$f":"IF($AT33=\"\",$J33,IF($AT33>AW$9,0,SUM($J33)-SUM($AU33:AV33)))","v":0},{"$f":"IF($AT33=\"\",$J33,IF($AT33>AX$9,0,SUM($J33)-SUM($AU33:AW33)))","v":0},{"$f":"IF($AT33=\"\",$J33,IF($AT33>AY$9,0,SUM($J33)-SUM($AU33:AX33)))","v":0},{"$f":"IF($AT33=\"\",$J33,IF($AT33>AZ$9,0,SUM($J33)-SUM($AU33:AY33)))","v":0},{"$f":"IF($AT33=\"\",$J33,IF($AT33>BA$9,0,SUM($J33)-SUM($AU33:AZ33)))","v":0},{"$f":"IF($AT33=\"\",$J33,IF($AT33>BB$9,0,SUM($J33)-SUM($AU33:BA33)))","v":0},{"$f":"IF($AT33=\"\",$J33,IF($AT33>BC$9,0,SUM($J33)-SUM($AU33:BB33)))","v":0},{"$f":"IF($AT33=\"\",$J33,IF($AT33>BD$9,0,SUM($J33)-SUM($AU33:BC33)))","v":0},{"$f":"IF($AT33=\"\",$J33,IF($AT33>BE$9,0,SUM($J33)-SUM($AU33:BD33)))","v":0},{"$f":"IF($AT33=\"\",$J33,IF($AT33>BF$9,0,SUM($J33)-SUM($AU33:BE33)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depot Ops","LGA - Depot Plant Replacement Program","Plant & Equipment",null,"Renewal","2022/23",null,null,null,null,null,null,null,null,null,null,null,"Internal - Plant and Vehicle Replacement",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","Plant & Equipment","","","","","Plant & Equipment","","","",0,{"$f":"IF($AT34=\"\",$J34,IF($AT34>AV$9,0,SUM($J34)-SUM(AU34:$AU34)))","v":0},{"$f":"IF($AT34=\"\",$J34,IF($AT34>AW$9,0,SUM($J34)-SUM($AU34:AV34)))","v":0},{"$f":"IF($AT34=\"\",$J34,IF($AT34>AX$9,0,SUM($J34)-SUM($AU34:AW34)))","v":0},{"$f":"IF($AT34=\"\",$J34,IF($AT34>AY$9,0,SUM($J34)-SUM($AU34:AX34)))","v":0},{"$f":"IF($AT34=\"\",$J34,IF($AT34>AZ$9,0,SUM($J34)-SUM($AU34:AY34)))","v":0},{"$f":"IF($AT34=\"\",$J34,IF($AT34>BA$9,0,SUM($J34)-SUM($AU34:AZ34)))","v":0},{"$f":"IF($AT34=\"\",$J34,IF($AT34>BB$9,0,SUM($J34)-SUM($AU34:BA34)))","v":0},{"$f":"IF($AT34=\"\",$J34,IF($AT34>BC$9,0,SUM($J34)-SUM($AU34:BB34)))","v":0},{"$f":"IF($AT34=\"\",$J34,IF($AT34>BD$9,0,SUM($J34)-SUM($AU34:BC34)))","v":0},{"$f":"IF($AT34=\"\",$J34,IF($AT34>BE$9,0,SUM($J34)-SUM($AU34:BD34)))","v":0},{"$f":"IF($AT34=\"\",$J34,IF($AT34>BF$9,0,SUM($J34)-SUM($AU34:BE34)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depot Ops","LGA - Depot Plant Replacement Program","Plant & Equipment",null,"Renewal","2023/24",null,null,null,null,null,null,null,null,null,null,null,"Internal - Plant and Vehicle Replacement",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","Plant & Equipment","","","","","Plant & Equipment","","","",0,{"$f":"IF($AT35=\"\",$J35,IF($AT35>AV$9,0,SUM($J35)-SUM(AU35:$AU35)))","v":0},{"$f":"IF($AT35=\"\",$J35,IF($AT35>AW$9,0,SUM($J35)-SUM($AU35:AV35)))","v":0},{"$f":"IF($AT35=\"\",$J35,IF($AT35>AX$9,0,SUM($J35)-SUM($AU35:AW35)))","v":0},{"$f":"IF($AT35=\"\",$J35,IF($AT35>AY$9,0,SUM($J35)-SUM($AU35:AX35)))","v":0},{"$f":"IF($AT35=\"\",$J35,IF($AT35>AZ$9,0,SUM($J35)-SUM($AU35:AY35)))","v":0},{"$f":"IF($AT35=\"\",$J35,IF($AT35>BA$9,0,SUM($J35)-SUM($AU35:AZ35)))","v":0},{"$f":"IF($AT35=\"\",$J35,IF($AT35>BB$9,0,SUM($J35)-SUM($AU35:BA35)))","v":0},{"$f":"IF($AT35=\"\",$J35,IF($AT35>BC$9,0,SUM($J35)-SUM($AU35:BB35)))","v":0},{"$f":"IF($AT35=\"\",$J35,IF($AT35>BD$9,0,SUM($J35)-SUM($AU35:BC35)))","v":0},{"$f":"IF($AT35=\"\",$J35,IF($AT35>BE$9,0,SUM($J35)-SUM($AU35:BD35)))","v":0},{"$f":"IF($AT35=\"\",$J35,IF($AT35>BF$9,0,SUM($J35)-SUM($AU35:BE35)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depot Ops","LGA - Depot Plant Replacement Program","Plant & Equipment",null,"Renewal","2024/25",null,null,null,null,null,null,null,null,null,null,null,"Internal - Plant and Vehicle Replacement",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","Plant & Equipment","","","","","Plant & Equipment","","","",0,{"$f":"IF($AT36=\"\",$J36,IF($AT36>AV$9,0,SUM($J36)-SUM(AU36:$AU36)))","v":0},{"$f":"IF($AT36=\"\",$J36,IF($AT36>AW$9,0,SUM($J36)-SUM($AU36:AV36)))","v":0},{"$f":"IF($AT36=\"\",$J36,IF($AT36>AX$9,0,SUM($J36)-SUM($AU36:AW36)))","v":0},{"$f":"IF($AT36=\"\",$J36,IF($AT36>AY$9,0,SUM($J36)-SUM($AU36:AX36)))","v":0},{"$f":"IF($AT36=\"\",$J36,IF($AT36>AZ$9,0,SUM($J36)-SUM($AU36:AY36)))","v":0},{"$f":"IF($AT36=\"\",$J36,IF($AT36>BA$9,0,SUM($J36)-SUM($AU36:AZ36)))","v":0},{"$f":"IF($AT36=\"\",$J36,IF($AT36>BB$9,0,SUM($J36)-SUM($AU36:BA36)))","v":0},{"$f":"IF($AT36=\"\",$J36,IF($AT36>BC$9,0,SUM($J36)-SUM($AU36:BB36)))","v":0},{"$f":"IF($AT36=\"\",$J36,IF($AT36>BD$9,0,SUM($J36)-SUM($AU36:BC36)))","v":0},{"$f":"IF($AT36=\"\",$J36,IF($AT36>BE$9,0,SUM($J36)-SUM($AU36:BD36)))","v":0},{"$f":"IF($AT36=\"\",$J36,IF($AT36>BF$9,0,SUM($J36)-SUM($AU36:BE36)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depot Ops","LGA - Works Depot Expansion / Improvements","Buildings",null,"New","2014/15",null,null,null,50000,null,null,null,null,null,null,null,"Internal - Plant and Vehicle Replacement",50000,null,null,null,null,null,null,null,0,null,null,null,null,null,null,50000,"","","","Buildings","","","","","Buildings","New","2014/15",2015,50000,{"$f":"IF($AT37=\"\",$J37,IF($AT37>AV$9,0,SUM($J37)-SUM(AU37:$AU37)))","v":0},{"$f":"IF($AT37=\"\",$J37,IF($AT37>AW$9,0,SUM($J37)-SUM($AU37:AV37)))","v":0},{"$f":"IF($AT37=\"\",$J37,IF($AT37>AX$9,0,SUM($J37)-SUM($AU37:AW37)))","v":0},{"$f":"IF($AT37=\"\",$J37,IF($AT37>AY$9,0,SUM($J37)-SUM($AU37:AX37)))","v":0},{"$f":"IF($AT37=\"\",$J37,IF($AT37>AZ$9,0,SUM($J37)-SUM($AU37:AY37)))","v":0},{"$f":"IF($AT37=\"\",$J37,IF($AT37>BA$9,0,SUM($J37)-SUM($AU37:AZ37)))","v":0},{"$f":"IF($AT37=\"\",$J37,IF($AT37>BB$9,0,SUM($J37)-SUM($AU37:BA37)))","v":0},{"$f":"IF($AT37=\"\",$J37,IF($AT37>BC$9,0,SUM($J37)-SUM($AU37:BB37)))","v":0},{"$f":"IF($AT37=\"\",$J37,IF($AT37>BD$9,0,SUM($J37)-SUM($AU37:BC37)))","v":0},{"$f":"IF($AT37=\"\",$J37,IF($AT37>BE$9,0,SUM($J37)-SUM($AU37:BD37)))","v":0},{"$f":"IF($AT37=\"\",$J37,IF($AT37>BF$9,0,SUM($J37)-SUM($AU37:BE37)))","v":0},0,0,50000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depot Ops","LGA - Works Depot Expansion / Improvements","Buildings",null,"New","2015/16",null,null,null,25000,null,null,null,null,null,null,null,"Internal - Plant and Vehicle Replacement",25000,null,null,null,null,null,null,null,0,null,null,null,null,null,null,25000,"","","","Buildings","","","","",{"$f":"IF(AL38=\"not found\",\"Assets not allocated\",AL38)","v":"Buildings"},"New","2015/16",2016,0,{"$f":"IF($AT38=\"\",$J38,IF($AT38>AV$9,0,SUM($J38)-SUM(AU38:$AU38)))","v":25000},{"$f":"IF($AT38=\"\",$J38,IF($AT38>AW$9,0,SUM($J38)-SUM($AU38:AV38)))","v":0},{"$f":"IF($AT38=\"\",$J38,IF($AT38>AX$9,0,SUM($J38)-SUM($AU38:AW38)))","v":0},{"$f":"IF($AT38=\"\",$J38,IF($AT38>AY$9,0,SUM($J38)-SUM($AU38:AX38)))","v":0},{"$f":"IF($AT38=\"\",$J38,IF($AT38>AZ$9,0,SUM($J38)-SUM($AU38:AY38)))","v":0},{"$f":"IF($AT38=\"\",$J38,IF($AT38>BA$9,0,SUM($J38)-SUM($AU38:AZ38)))","v":0},{"$f":"IF($AT38=\"\",$J38,IF($AT38>BB$9,0,SUM($J38)-SUM($AU38:BA38)))","v":0},{"$f":"IF($AT38=\"\",$J38,IF($AT38>BC$9,0,SUM($J38)-SUM($AU38:BB38)))","v":0},{"$f":"IF($AT38=\"\",$J38,IF($AT38>BD$9,0,SUM($J38)-SUM($AU38:BC38)))","v":0},{"$f":"IF($AT38=\"\",$J38,IF($AT38>BE$9,0,SUM($J38)-SUM($AU38:BD38)))","v":0},{"$f":"IF($AT38=\"\",$J38,IF($AT38>BF$9,0,SUM($J38)-SUM($AU38:BE38)))","v":0},{"$f":"IF(L38=reserves_all_list_general_dev_contr,M38,0)+IF(O38=reserves_all_list_general_dev_contr,P38,0)+IF(R38=reserves_all_list_general_dev_contr,S38,0)+IF(U38=reserves_all_list_general_dev_contr,V38,0)","v":0},{"$f":"IF(AND(L38<>reserves_all_list_general_dev_contr,COUNTIF(L38,\"External*\")>0),M38,0)+IF(AND(O38<>reserves_all_list_general_dev_contr,COUNTIF(O38,\"External*\")>0),P38,0)+IF(AND(R38<>reserves_all_list_general_dev_contr,COUNTIF(R38,\"External*\")>0),S38,0)+IF(AND(U38<>reserves_all_list_general_dev_contr,COUNTIF(U38,\"External*\")>0),V38,0)","v":0},{"$f":"IF(AND(L38<>reserves_all_list_general_dev_contr,COUNTIF(L38,\"Internal*\")>0),M38,0)+IF(AND(O38<>reserves_all_list_general_dev_contr,COUNTIF(O38,\"Internal*\")>0),P38,0)+IF(AND(R38<>reserves_all_list_general_dev_contr,COUNTIF(R38,\"Internal*\")>0),S38,0)+IF(AND(U38<>reserves_all_list_general_dev_contr,COUNTIF(U38,\"Internal*\")>0),V38,0)","v":25000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depot Ops","LGA - Works Depot Expansion / Improvements","Buildings",null,"New","2016/17",null,null,null,25563,null,null,null,null,null,null,null,"Internal - Plant and Vehicle Replacement",25563,null,null,null,null,null,null,null,0,null,null,null,null,null,null,25563,"","","","Buildings","","","","","Buildings","New","2016/17",2017,0,{"$f":"IF($AT39=\"\",$J39,IF($AT39>AV$9,0,SUM($J39)-SUM(AU39:$AU39)))","v":0},{"$f":"IF($AT39=\"\",$J39,IF($AT39>AW$9,0,SUM($J39)-SUM($AU39:AV39)))","v":25563},{"$f":"IF($AT39=\"\",$J39,IF($AT39>AX$9,0,SUM($J39)-SUM($AU39:AW39)))","v":0},{"$f":"IF($AT39=\"\",$J39,IF($AT39>AY$9,0,SUM($J39)-SUM($AU39:AX39)))","v":0},{"$f":"IF($AT39=\"\",$J39,IF($AT39>AZ$9,0,SUM($J39)-SUM($AU39:AY39)))","v":0},{"$f":"IF($AT39=\"\",$J39,IF($AT39>BA$9,0,SUM($J39)-SUM($AU39:AZ39)))","v":0},{"$f":"IF($AT39=\"\",$J39,IF($AT39>BB$9,0,SUM($J39)-SUM($AU39:BA39)))","v":0},{"$f":"IF($AT39=\"\",$J39,IF($AT39>BC$9,0,SUM($J39)-SUM($AU39:BB39)))","v":0},{"$f":"IF($AT39=\"\",$J39,IF($AT39>BD$9,0,SUM($J39)-SUM($AU39:BC39)))","v":0},{"$f":"IF($AT39=\"\",$J39,IF($AT39>BE$9,0,SUM($J39)-SUM($AU39:BD39)))","v":0},{"$f":"IF($AT39=\"\",$J39,IF($AT39>BF$9,0,SUM($J39)-SUM($AU39:BE39)))","v":0},0,0,25563,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depot Ops","LGA - Works Depot Expansion / Improvements","Buildings",null,"New","2017/18",null,null,null,26202,null,null,null,null,null,null,null,"Internal - Plant and Vehicle Replacement",26202,null,null,null,null,null,null,null,0,null,null,null,null,null,null,26202,"","","","Buildings","","","","","Buildings","New","2017/18",2018,0,{"$f":"IF($AT40=\"\",$J40,IF($AT40>AV$9,0,SUM($J40)-SUM(AU40:$AU40)))","v":0},{"$f":"IF($AT40=\"\",$J40,IF($AT40>AW$9,0,SUM($J40)-SUM($AU40:AV40)))","v":0},{"$f":"IF($AT40=\"\",$J40,IF($AT40>AX$9,0,SUM($J40)-SUM($AU40:AW40)))","v":26202},{"$f":"IF($AT40=\"\",$J40,IF($AT40>AY$9,0,SUM($J40)-SUM($AU40:AX40)))","v":0},{"$f":"IF($AT40=\"\",$J40,IF($AT40>AZ$9,0,SUM($J40)-SUM($AU40:AY40)))","v":0},{"$f":"IF($AT40=\"\",$J40,IF($AT40>BA$9,0,SUM($J40)-SUM($AU40:AZ40)))","v":0},{"$f":"IF($AT40=\"\",$J40,IF($AT40>BB$9,0,SUM($J40)-SUM($AU40:BA40)))","v":0},{"$f":"IF($AT40=\"\",$J40,IF($AT40>BC$9,0,SUM($J40)-SUM($AU40:BB40)))","v":0},{"$f":"IF($AT40=\"\",$J40,IF($AT40>BD$9,0,SUM($J40)-SUM($AU40:BC40)))","v":0},{"$f":"IF($AT40=\"\",$J40,IF($AT40>BE$9,0,SUM($J40)-SUM($AU40:BD40)))","v":0},{"$f":"IF($AT40=\"\",$J40,IF($AT40>BF$9,0,SUM($J40)-SUM($AU40:BE40)))","v":0},0,0,26202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depot Ops","LGA - Works Depot Expansion / Improvements","Buildings",null,"New","2018/19",null,null,null,26857,null,null,null,null,null,null,null,"Internal - Plant and Vehicle Replacement",26857,null,null,null,null,null,null,null,0,null,null,null,null,null,null,26857,"","","","Buildings","","","","","Buildings","New","2018/19",2019,0,{"$f":"IF($AT41=\"\",$J41,IF($AT41>AV$9,0,SUM($J41)-SUM(AU41:$AU41)))","v":0},{"$f":"IF($AT41=\"\",$J41,IF($AT41>AW$9,0,SUM($J41)-SUM($AU41:AV41)))","v":0},{"$f":"IF($AT41=\"\",$J41,IF($AT41>AX$9,0,SUM($J41)-SUM($AU41:AW41)))","v":0},{"$f":"IF($AT41=\"\",$J41,IF($AT41>AY$9,0,SUM($J41)-SUM($AU41:AX41)))","v":26857},{"$f":"IF($AT41=\"\",$J41,IF($AT41>AZ$9,0,SUM($J41)-SUM($AU41:AY41)))","v":0},{"$f":"IF($AT41=\"\",$J41,IF($AT41>BA$9,0,SUM($J41)-SUM($AU41:AZ41)))","v":0},{"$f":"IF($AT41=\"\",$J41,IF($AT41>BB$9,0,SUM($J41)-SUM($AU41:BA41)))","v":0},{"$f":"IF($AT41=\"\",$J41,IF($AT41>BC$9,0,SUM($J41)-SUM($AU41:BB41)))","v":0},{"$f":"IF($AT41=\"\",$J41,IF($AT41>BD$9,0,SUM($J41)-SUM($AU41:BC41)))","v":0},{"$f":"IF($AT41=\"\",$J41,IF($AT41>BE$9,0,SUM($J41)-SUM($AU41:BD41)))","v":0},{"$f":"IF($AT41=\"\",$J41,IF($AT41>BF$9,0,SUM($J41)-SUM($AU41:BE41)))","v":0},0,0,26857,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depot Ops","LGA - Works Depot Expansion / Improvements","Buildings",null,"New","2019/20",null,null,null,27662,null,null,null,null,null,null,null,"Internal - Plant and Vehicle Replacement",27662,null,null,null,null,null,null,null,0,null,null,null,null,null,null,27662,"","","","Buildings","","","","","Buildings","New","2019/20",2020,0,{"$f":"IF($AT42=\"\",$J42,IF($AT42>AV$9,0,SUM($J42)-SUM(AU42:$AU42)))","v":0},{"$f":"IF($AT42=\"\",$J42,IF($AT42>AW$9,0,SUM($J42)-SUM($AU42:AV42)))","v":0},{"$f":"IF($AT42=\"\",$J42,IF($AT42>AX$9,0,SUM($J42)-SUM($AU42:AW42)))","v":0},{"$f":"IF($AT42=\"\",$J42,IF($AT42>AY$9,0,SUM($J42)-SUM($AU42:AX42)))","v":0},{"$f":"IF($AT42=\"\",$J42,IF($AT42>AZ$9,0,SUM($J42)-SUM($AU42:AY42)))","v":27662},{"$f":"IF($AT42=\"\",$J42,IF($AT42>BA$9,0,SUM($J42)-SUM($AU42:AZ42)))","v":0},{"$f":"IF($AT42=\"\",$J42,IF($AT42>BB$9,0,SUM($J42)-SUM($AU42:BA42)))","v":0},{"$f":"IF($AT42=\"\",$J42,IF($AT42>BC$9,0,SUM($J42)-SUM($AU42:BB42)))","v":0},{"$f":"IF($AT42=\"\",$J42,IF($AT42>BD$9,0,SUM($J42)-SUM($AU42:BC42)))","v":0},{"$f":"IF($AT42=\"\",$J42,IF($AT42>BE$9,0,SUM($J42)-SUM($AU42:BD42)))","v":0},{"$f":"IF($AT42=\"\",$J42,IF($AT42>BF$9,0,SUM($J42)-SUM($AU42:BE42)))","v":0},0,0,27662,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depot Ops","LGA - Works Depot Expansion / Improvements","Buildings",null,"New","2020/21",null,null,null,28492,null,null,null,null,null,null,null,"Internal - Plant and Vehicle Replacement",28492,null,null,null,null,null,null,null,0,null,null,null,null,null,null,28492,"","","","Buildings","","","","","Buildings","New","2020/21",2021,0,{"$f":"IF($AT43=\"\",$J43,IF($AT43>AV$9,0,SUM($J43)-SUM(AU43:$AU43)))","v":0},{"$f":"IF($AT43=\"\",$J43,IF($AT43>AW$9,0,SUM($J43)-SUM($AU43:AV43)))","v":0},{"$f":"IF($AT43=\"\",$J43,IF($AT43>AX$9,0,SUM($J43)-SUM($AU43:AW43)))","v":0},{"$f":"IF($AT43=\"\",$J43,IF($AT43>AY$9,0,SUM($J43)-SUM($AU43:AX43)))","v":0},{"$f":"IF($AT43=\"\",$J43,IF($AT43>AZ$9,0,SUM($J43)-SUM($AU43:AY43)))","v":0},{"$f":"IF($AT43=\"\",$J43,IF($AT43>BA$9,0,SUM($J43)-SUM($AU43:AZ43)))","v":28492},{"$f":"IF($AT43=\"\",$J43,IF($AT43>BB$9,0,SUM($J43)-SUM($AU43:BA43)))","v":0},{"$f":"IF($AT43=\"\",$J43,IF($AT43>BC$9,0,SUM($J43)-SUM($AU43:BB43)))","v":0},{"$f":"IF($AT43=\"\",$J43,IF($AT43>BD$9,0,SUM($J43)-SUM($AU43:BC43)))","v":0},{"$f":"IF($AT43=\"\",$J43,IF($AT43>BE$9,0,SUM($J43)-SUM($AU43:BD43)))","v":0},{"$f":"IF($AT43=\"\",$J43,IF($AT43>BF$9,0,SUM($J43)-SUM($AU43:BE43)))","v":0},{"$f":"IF(L43=reserves_all_list_general_dev_contr,M43,0)+IF(O43=reserves_all_list_general_dev_contr,P43,0)+IF(R43=reserves_all_list_general_dev_contr,S43,0)+IF(U43=reserves_all_list_general_dev_contr,V43,0)","v":0},{"$f":"IF(AND(L43<>reserves_all_list_general_dev_contr,COUNTIF(L43,\"External*\")>0),M43,0)+IF(AND(O43<>reserves_all_list_general_dev_contr,COUNTIF(O43,\"External*\")>0),P43,0)+IF(AND(R43<>reserves_all_list_general_dev_contr,COUNTIF(R43,\"External*\")>0),S43,0)+IF(AND(U43<>reserves_all_list_general_dev_contr,COUNTIF(U43,\"External*\")>0),V43,0)","v":0},{"$f":"IF(AND(L43<>reserves_all_list_general_dev_contr,COUNTIF(L43,\"Internal*\")>0),M43,0)+IF(AND(O43<>reserves_all_list_general_dev_contr,COUNTIF(O43,\"Internal*\")>0),P43,0)+IF(AND(R43<>reserves_all_list_general_dev_contr,COUNTIF(R43,\"Internal*\")>0),S43,0)+IF(AND(U43<>reserves_all_list_general_dev_contr,COUNTIF(U43,\"Internal*\")>0),V43,0)","v":28492},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depot Ops","LGA - Works Depot Expansion / Improvements","Buildings",null,"New","2021/22",null,null,null,29347,null,null,null,null,null,null,null,"Internal - Plant and Vehicle Replacement",29347,null,null,null,null,null,null,null,0,null,null,null,null,null,null,29347,"","","","Buildings","","","","","Buildings","New","2021/22",2022,0,{"$f":"IF($AT44=\"\",$J44,IF($AT44>AV$9,0,SUM($J44)-SUM(AU44:$AU44)))","v":0},{"$f":"IF($AT44=\"\",$J44,IF($AT44>AW$9,0,SUM($J44)-SUM($AU44:AV44)))","v":0},{"$f":"IF($AT44=\"\",$J44,IF($AT44>AX$9,0,SUM($J44)-SUM($AU44:AW44)))","v":0},{"$f":"IF($AT44=\"\",$J44,IF($AT44>AY$9,0,SUM($J44)-SUM($AU44:AX44)))","v":0},{"$f":"IF($AT44=\"\",$J44,IF($AT44>AZ$9,0,SUM($J44)-SUM($AU44:AY44)))","v":0},{"$f":"IF($AT44=\"\",$J44,IF($AT44>BA$9,0,SUM($J44)-SUM($AU44:AZ44)))","v":0},{"$f":"IF($AT44=\"\",$J44,IF($AT44>BB$9,0,SUM($J44)-SUM($AU44:BA44)))","v":29347},{"$f":"IF($AT44=\"\",$J44,IF($AT44>BC$9,0,SUM($J44)-SUM($AU44:BB44)))","v":0},{"$f":"IF($AT44=\"\",$J44,IF($AT44>BD$9,0,SUM($J44)-SUM($AU44:BC44)))","v":0},{"$f":"IF($AT44=\"\",$J44,IF($AT44>BE$9,0,SUM($J44)-SUM($AU44:BD44)))","v":0},{"$f":"IF($AT44=\"\",$J44,IF($AT44>BF$9,0,SUM($J44)-SUM($AU44:BE44)))","v":0},0,0,29347,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depot Ops","LGA - Works Depot Expansion / Improvements","Buildings",null,"New","2022/23",null,null,null,30227,null,null,null,null,null,null,null,"Internal - Plant and Vehicle Replacement",30227,null,null,null,null,null,null,null,0,null,null,null,null,null,null,30227,"","","","Buildings","","","","",{"$f":"IF(AL45=\"not found\",\"Assets not allocated\",AL45)","v":"Buildings"},"New","2022/23",2023,0,{"$f":"IF($AT45=\"\",$J45,IF($AT45>AV$9,0,SUM($J45)-SUM(AU45:$AU45)))","v":0},{"$f":"IF($AT45=\"\",$J45,IF($AT45>AW$9,0,SUM($J45)-SUM($AU45:AV45)))","v":0},{"$f":"IF($AT45=\"\",$J45,IF($AT45>AX$9,0,SUM($J45)-SUM($AU45:AW45)))","v":0},{"$f":"IF($AT45=\"\",$J45,IF($AT45>AY$9,0,SUM($J45)-SUM($AU45:AX45)))","v":0},{"$f":"IF($AT45=\"\",$J45,IF($AT45>AZ$9,0,SUM($J45)-SUM($AU45:AY45)))","v":0},{"$f":"IF($AT45=\"\",$J45,IF($AT45>BA$9,0,SUM($J45)-SUM($AU45:AZ45)))","v":0},{"$f":"IF($AT45=\"\",$J45,IF($AT45>BB$9,0,SUM($J45)-SUM($AU45:BA45)))","v":0},{"$f":"IF($AT45=\"\",$J45,IF($AT45>BC$9,0,SUM($J45)-SUM($AU45:BB45)))","v":30227},{"$f":"IF($AT45=\"\",$J45,IF($AT45>BD$9,0,SUM($J45)-SUM($AU45:BC45)))","v":0},{"$f":"IF($AT45=\"\",$J45,IF($AT45>BE$9,0,SUM($J45)-SUM($AU45:BD45)))","v":0},{"$f":"IF($AT45=\"\",$J45,IF($AT45>BF$9,0,SUM($J45)-SUM($AU45:BE45)))","v":0},0,0,30227,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depot Ops","LGA - Works Depot Expansion / Improvements","Buildings",null,"New","2023/24",null,null,null,31134,null,null,null,null,null,null,null,"Internal - Plant and Vehicle Replacement",31134,null,null,null,null,null,null,null,0,null,null,null,null,null,null,31134,"","","","Buildings","","","","","Buildings","New","2023/24",2024,0,{"$f":"IF($AT46=\"\",$J46,IF($AT46>AV$9,0,SUM($J46)-SUM(AU46:$AU46)))","v":0},{"$f":"IF($AT46=\"\",$J46,IF($AT46>AW$9,0,SUM($J46)-SUM($AU46:AV46)))","v":0},{"$f":"IF($AT46=\"\",$J46,IF($AT46>AX$9,0,SUM($J46)-SUM($AU46:AW46)))","v":0},{"$f":"IF($AT46=\"\",$J46,IF($AT46>AY$9,0,SUM($J46)-SUM($AU46:AX46)))","v":0},{"$f":"IF($AT46=\"\",$J46,IF($AT46>AZ$9,0,SUM($J46)-SUM($AU46:AY46)))","v":0},{"$f":"IF($AT46=\"\",$J46,IF($AT46>BA$9,0,SUM($J46)-SUM($AU46:AZ46)))","v":0},{"$f":"IF($AT46=\"\",$J46,IF($AT46>BB$9,0,SUM($J46)-SUM($AU46:BA46)))","v":0},{"$f":"IF($AT46=\"\",$J46,IF($AT46>BC$9,0,SUM($J46)-SUM($AU46:BB46)))","v":0},{"$f":"IF($AT46=\"\",$J46,IF($AT46>BD$9,0,SUM($J46)-SUM($AU46:BC46)))","v":31134},{"$f":"IF($AT46=\"\",$J46,IF($AT46>BE$9,0,SUM($J46)-SUM($AU46:BD46)))","v":0},{"$f":"IF($AT46=\"\",$J46,IF($AT46>BF$9,0,SUM($J46)-SUM($AU46:BE46)))","v":0},0,0,31134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depot Ops","LGA - Works Depot Expansion / Improvements","Buildings",null,"New","2024/25",null,null,null,32068,null,null,null,null,null,null,null,"Internal - Plant and Vehicle Replacement",32068,null,null,null,null,null,null,null,0,null,null,null,null,null,null,32068,"","","","Buildings","","","","","Buildings","New","2024/25",2025,0,{"$f":"IF($AT47=\"\",$J47,IF($AT47>AV$9,0,SUM($J47)-SUM(AU47:$AU47)))","v":0},{"$f":"IF($AT47=\"\",$J47,IF($AT47>AW$9,0,SUM($J47)-SUM($AU47:AV47)))","v":0},{"$f":"IF($AT47=\"\",$J47,IF($AT47>AX$9,0,SUM($J47)-SUM($AU47:AW47)))","v":0},{"$f":"IF($AT47=\"\",$J47,IF($AT47>AY$9,0,SUM($J47)-SUM($AU47:AX47)))","v":0},{"$f":"IF($AT47=\"\",$J47,IF($AT47>AZ$9,0,SUM($J47)-SUM($AU47:AY47)))","v":0},{"$f":"IF($AT47=\"\",$J47,IF($AT47>BA$9,0,SUM($J47)-SUM($AU47:AZ47)))","v":0},{"$f":"IF($AT47=\"\",$J47,IF($AT47>BB$9,0,SUM($J47)-SUM($AU47:BA47)))","v":0},{"$f":"IF($AT47=\"\",$J47,IF($AT47>BC$9,0,SUM($J47)-SUM($AU47:BB47)))","v":0},{"$f":"IF($AT47=\"\",$J47,IF($AT47>BD$9,0,SUM($J47)-SUM($AU47:BC47)))","v":0},{"$f":"IF($AT47=\"\",$J47,IF($AT47>BE$9,0,SUM($J47)-SUM($AU47:BD47)))","v":32068},{"$f":"IF($AT47=\"\",$J47,IF($AT47>BF$9,0,SUM($J47)-SUM($AU47:BE47)))","v":0},0,0,32068,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Eco Dev & Tour","CBD Revitalisation Project (Subject to income from land sales)","Other Assets",null,"Renewal","2017/18",null,null,null,209613,null,null,null,null,null,null,null,"Internal - Land & Assets",209613,null,null,null,null,null,null,null,0,null,null,null,null,null,null,209613,"","","","Other Assets","","","","",{"$f":"IF(AL48=\"not found\",\"Assets not allocated\",AL48)","v":"Other Assets"},"Renewal","2017/18",2018,0,{"$f":"IF($AT48=\"\",$J48,IF($AT48>AV$9,0,SUM($J48)-SUM(AU48:$AU48)))","v":0},{"$f":"IF($AT48=\"\",$J48,IF($AT48>AW$9,0,SUM($J48)-SUM($AU48:AV48)))","v":0},{"$f":"IF($AT48=\"\",$J48,IF($AT48>AX$9,0,SUM($J48)-SUM($AU48:AW48)))","v":209613},{"$f":"IF($AT48=\"\",$J48,IF($AT48>AY$9,0,SUM($J48)-SUM($AU48:AX48)))","v":0},{"$f":"IF($AT48=\"\",$J48,IF($AT48>AZ$9,0,SUM($J48)-SUM($AU48:AY48)))","v":0},{"$f":"IF($AT48=\"\",$J48,IF($AT48>BA$9,0,SUM($J48)-SUM($AU48:AZ48)))","v":0},{"$f":"IF($AT48=\"\",$J48,IF($AT48>BB$9,0,SUM($J48)-SUM($AU48:BA48)))","v":0},{"$f":"IF($AT48=\"\",$J48,IF($AT48>BC$9,0,SUM($J48)-SUM($AU48:BB48)))","v":0},{"$f":"IF($AT48=\"\",$J48,IF($AT48>BD$9,0,SUM($J48)-SUM($AU48:BC48)))","v":0},{"$f":"IF($AT48=\"\",$J48,IF($AT48>BE$9,0,SUM($J48)-SUM($AU48:BD48)))","v":0},{"$f":"IF($AT48=\"\",$J48,IF($AT48>BF$9,0,SUM($J48)-SUM($AU48:BE48)))","v":0},{"$f":"IF(L48=reserves_all_list_general_dev_contr,M48,0)+IF(O48=reserves_all_list_general_dev_contr,P48,0)+IF(R48=reserves_all_list_general_dev_contr,S48,0)+IF(U48=reserves_all_list_general_dev_contr,V48,0)","v":0},{"$f":"IF(AND(L48<>reserves_all_list_general_dev_contr,COUNTIF(L48,\"External*\")>0),M48,0)+IF(AND(O48<>reserves_all_list_general_dev_contr,COUNTIF(O48,\"External*\")>0),P48,0)+IF(AND(R48<>reserves_all_list_general_dev_contr,COUNTIF(R48,\"External*\")>0),S48,0)+IF(AND(U48<>reserves_all_list_general_dev_contr,COUNTIF(U48,\"External*\")>0),V48,0)","v":0},{"$f":"IF(AND(L48<>reserves_all_list_general_dev_contr,COUNTIF(L48,\"Internal*\")>0),M48,0)+IF(AND(O48<>reserves_all_list_general_dev_contr,COUNTIF(O48,\"Internal*\")>0),P48,0)+IF(AND(R48<>reserves_all_list_general_dev_contr,COUNTIF(R48,\"Internal*\")>0),S48,0)+IF(AND(U48<>reserves_all_list_general_dev_contr,COUNTIF(U48,\"Internal*\")>0),V48,0)","v":209613},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Eco Dev & Tour","CBD Revitalisation Project (Subject to income from land sales)","Other Assets",null,"Renewal","2018/19",null,null,null,214853,null,null,null,null,null,null,null,"Internal - Land & Assets",214853,null,null,null,null,null,null,null,0,null,null,null,null,null,null,214853,"","","","Other Assets","","","","","Other Assets","Renewal","2018/19",2019,0,{"$f":"IF($AT49=\"\",$J49,IF($AT49>AV$9,0,SUM($J49)-SUM(AU49:$AU49)))","v":0},{"$f":"IF($AT49=\"\",$J49,IF($AT49>AW$9,0,SUM($J49)-SUM($AU49:AV49)))","v":0},{"$f":"IF($AT49=\"\",$J49,IF($AT49>AX$9,0,SUM($J49)-SUM($AU49:AW49)))","v":0},{"$f":"IF($AT49=\"\",$J49,IF($AT49>AY$9,0,SUM($J49)-SUM($AU49:AX49)))","v":214853},{"$f":"IF($AT49=\"\",$J49,IF($AT49>AZ$9,0,SUM($J49)-SUM($AU49:AY49)))","v":0},{"$f":"IF($AT49=\"\",$J49,IF($AT49>BA$9,0,SUM($J49)-SUM($AU49:AZ49)))","v":0},{"$f":"IF($AT49=\"\",$J49,IF($AT49>BB$9,0,SUM($J49)-SUM($AU49:BA49)))","v":0},{"$f":"IF($AT49=\"\",$J49,IF($AT49>BC$9,0,SUM($J49)-SUM($AU49:BB49)))","v":0},{"$f":"IF($AT49=\"\",$J49,IF($AT49>BD$9,0,SUM($J49)-SUM($AU49:BC49)))","v":0},{"$f":"IF($AT49=\"\",$J49,IF($AT49>BE$9,0,SUM($J49)-SUM($AU49:BD49)))","v":0},{"$f":"IF($AT49=\"\",$J49,IF($AT49>BF$9,0,SUM($J49)-SUM($AU49:BE49)))","v":0},0,0,214853,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Eco Dev & Tour","CBD Revitalisation Project (Subject to income from land sales)","Other Assets",null,"Renewal","2019/20",null,null,null,221298,null,null,null,null,null,null,null,"Internal - Land & Assets",221298,null,null,null,null,null,null,null,0,null,null,null,null,null,null,221298,"","","","Other Assets","","","","","Other Assets","Renewal","2019/20",2020,0,{"$f":"IF($AT50=\"\",$J50,IF($AT50>AV$9,0,SUM($J50)-SUM(AU50:$AU50)))","v":0},{"$f":"IF($AT50=\"\",$J50,IF($AT50>AW$9,0,SUM($J50)-SUM($AU50:AV50)))","v":0},{"$f":"IF($AT50=\"\",$J50,IF($AT50>AX$9,0,SUM($J50)-SUM($AU50:AW50)))","v":0},{"$f":"IF($AT50=\"\",$J50,IF($AT50>AY$9,0,SUM($J50)-SUM($AU50:AX50)))","v":0},{"$f":"IF($AT50=\"\",$J50,IF($AT50>AZ$9,0,SUM($J50)-SUM($AU50:AY50)))","v":221298},{"$f":"IF($AT50=\"\",$J50,IF($AT50>BA$9,0,SUM($J50)-SUM($AU50:AZ50)))","v":0},{"$f":"IF($AT50=\"\",$J50,IF($AT50>BB$9,0,SUM($J50)-SUM($AU50:BA50)))","v":0},{"$f":"IF($AT50=\"\",$J50,IF($AT50>BC$9,0,SUM($J50)-SUM($AU50:BB50)))","v":0},{"$f":"IF($AT50=\"\",$J50,IF($AT50>BD$9,0,SUM($J50)-SUM($AU50:BC50)))","v":0},{"$f":"IF($AT50=\"\",$J50,IF($AT50>BE$9,0,SUM($J50)-SUM($AU50:BD50)))","v":0},{"$f":"IF($AT50=\"\",$J50,IF($AT50>BF$9,0,SUM($J50)-SUM($AU50:BE50)))","v":0},0,0,221298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Eco Dev & Tour","CBD Revitalisation Project (Subject to income from land sales)","Other Assets",null,"Renewal","2020/21",null,null,null,227937,null,null,null,null,null,null,null,"Internal - Land & Assets",227937,null,null,null,null,null,null,null,0,null,null,null,null,null,null,227937,"","","","Other Assets","","","","","Other Assets","Renewal","2020/21",2021,0,{"$f":"IF($AT51=\"\",$J51,IF($AT51>AV$9,0,SUM($J51)-SUM(AU51:$AU51)))","v":0},{"$f":"IF($AT51=\"\",$J51,IF($AT51>AW$9,0,SUM($J51)-SUM($AU51:AV51)))","v":0},{"$f":"IF($AT51=\"\",$J51,IF($AT51>AX$9,0,SUM($J51)-SUM($AU51:AW51)))","v":0},{"$f":"IF($AT51=\"\",$J51,IF($AT51>AY$9,0,SUM($J51)-SUM($AU51:AX51)))","v":0},{"$f":"IF($AT51=\"\",$J51,IF($AT51>AZ$9,0,SUM($J51)-SUM($AU51:AY51)))","v":0},{"$f":"IF($AT51=\"\",$J51,IF($AT51>BA$9,0,SUM($J51)-SUM($AU51:AZ51)))","v":227937},{"$f":"IF($AT51=\"\",$J51,IF($AT51>BB$9,0,SUM($J51)-SUM($AU51:BA51)))","v":0},{"$f":"IF($AT51=\"\",$J51,IF($AT51>BC$9,0,SUM($J51)-SUM($AU51:BB51)))","v":0},{"$f":"IF($AT51=\"\",$J51,IF($AT51>BD$9,0,SUM($J51)-SUM($AU51:BC51)))","v":0},{"$f":"IF($AT51=\"\",$J51,IF($AT51>BE$9,0,SUM($J51)-SUM($AU51:BD51)))","v":0},{"$f":"IF($AT51=\"\",$J51,IF($AT51>BF$9,0,SUM($J51)-SUM($AU51:BE51)))","v":0},0,0,227937,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Eco Dev & Tour","CBD Revitalisation Project (Subject to income from land sales)","Other Assets",null,"Renewal","2021/22",null,null,null,234775,null,null,null,null,null,null,null,"Internal - Land & Assets",234775,null,null,null,null,null,null,null,0,null,null,null,null,null,null,234775,"","","","Other Assets","","","","",{"$f":"IF(AL52=\"not found\",\"Assets not allocated\",AL52)","v":"Other Assets"},"Renewal","2021/22",2022,0,{"$f":"IF($AT52=\"\",$J52,IF($AT52>AV$9,0,SUM($J52)-SUM(AU52:$AU52)))","v":0},{"$f":"IF($AT52=\"\",$J52,IF($AT52>AW$9,0,SUM($J52)-SUM($AU52:AV52)))","v":0},{"$f":"IF($AT52=\"\",$J52,IF($AT52>AX$9,0,SUM($J52)-SUM($AU52:AW52)))","v":0},{"$f":"IF($AT52=\"\",$J52,IF($AT52>AY$9,0,SUM($J52)-SUM($AU52:AX52)))","v":0},{"$f":"IF($AT52=\"\",$J52,IF($AT52>AZ$9,0,SUM($J52)-SUM($AU52:AY52)))","v":0},{"$f":"IF($AT52=\"\",$J52,IF($AT52>BA$9,0,SUM($J52)-SUM($AU52:AZ52)))","v":0},{"$f":"IF($AT52=\"\",$J52,IF($AT52>BB$9,0,SUM($J52)-SUM($AU52:BA52)))","v":234775},{"$f":"IF($AT52=\"\",$J52,IF($AT52>BC$9,0,SUM($J52)-SUM($AU52:BB52)))","v":0},{"$f":"IF($AT52=\"\",$J52,IF($AT52>BD$9,0,SUM($J52)-SUM($AU52:BC52)))","v":0},{"$f":"IF($AT52=\"\",$J52,IF($AT52>BE$9,0,SUM($J52)-SUM($AU52:BD52)))","v":0},{"$f":"IF($AT52=\"\",$J52,IF($AT52>BF$9,0,SUM($J52)-SUM($AU52:BE52)))","v":0},{"$f":"IF(L52=reserves_all_list_general_dev_contr,M52,0)+IF(O52=reserves_all_list_general_dev_contr,P52,0)+IF(R52=reserves_all_list_general_dev_contr,S52,0)+IF(U52=reserves_all_list_general_dev_contr,V52,0)","v":0},{"$f":"IF(AND(L52<>reserves_all_list_general_dev_contr,COUNTIF(L52,\"External*\")>0),M52,0)+IF(AND(O52<>reserves_all_list_general_dev_contr,COUNTIF(O52,\"External*\")>0),P52,0)+IF(AND(R52<>reserves_all_list_general_dev_contr,COUNTIF(R52,\"External*\")>0),S52,0)+IF(AND(U52<>reserves_all_list_general_dev_contr,COUNTIF(U52,\"External*\")>0),V52,0)","v":0},{"$f":"IF(AND(L52<>reserves_all_list_general_dev_contr,COUNTIF(L52,\"Internal*\")>0),M52,0)+IF(AND(O52<>reserves_all_list_general_dev_contr,COUNTIF(O52,\"Internal*\")>0),P52,0)+IF(AND(R52<>reserves_all_list_general_dev_contr,COUNTIF(R52,\"Internal*\")>0),S52,0)+IF(AND(U52<>reserves_all_list_general_dev_contr,COUNTIF(U52,\"Internal*\")>0),V52,0)","v":234775},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Eco Dev & Tour","CBD Revitalisation Project (Subject to income from land sales)","Other Assets",null,"Renewal","2022/23",null,null,null,241819,null,null,null,null,null,null,null,"Internal - Land & Assets",241819,null,null,null,null,null,null,null,0,null,null,null,null,null,null,241819,"","","","Other Assets","","","","","Other Assets","Renewal","2022/23",2023,0,{"$f":"IF($AT53=\"\",$J53,IF($AT53>AV$9,0,SUM($J53)-SUM(AU53:$AU53)))","v":0},{"$f":"IF($AT53=\"\",$J53,IF($AT53>AW$9,0,SUM($J53)-SUM($AU53:AV53)))","v":0},{"$f":"IF($AT53=\"\",$J53,IF($AT53>AX$9,0,SUM($J53)-SUM($AU53:AW53)))","v":0},{"$f":"IF($AT53=\"\",$J53,IF($AT53>AY$9,0,SUM($J53)-SUM($AU53:AX53)))","v":0},{"$f":"IF($AT53=\"\",$J53,IF($AT53>AZ$9,0,SUM($J53)-SUM($AU53:AY53)))","v":0},{"$f":"IF($AT53=\"\",$J53,IF($AT53>BA$9,0,SUM($J53)-SUM($AU53:AZ53)))","v":0},{"$f":"IF($AT53=\"\",$J53,IF($AT53>BB$9,0,SUM($J53)-SUM($AU53:BA53)))","v":0},{"$f":"IF($AT53=\"\",$J53,IF($AT53>BC$9,0,SUM($J53)-SUM($AU53:BB53)))","v":241819},{"$f":"IF($AT53=\"\",$J53,IF($AT53>BD$9,0,SUM($J53)-SUM($AU53:BC53)))","v":0},{"$f":"IF($AT53=\"\",$J53,IF($AT53>BE$9,0,SUM($J53)-SUM($AU53:BD53)))","v":0},{"$f":"IF($AT53=\"\",$J53,IF($AT53>BF$9,0,SUM($J53)-SUM($AU53:BE53)))","v":0},0,0,241819,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Eco Dev & Tour","CBD Revitalisation Project (Subject to income from land sales)","Other Assets",null,"Renewal","2023/24",null,null,null,249073,null,null,null,null,null,null,null,"Internal - Land & Assets",249073,null,null,null,null,null,null,null,0,null,null,null,null,null,null,249073,"","","","Other Assets","","","","","Other Assets","Renewal","2023/24",2024,0,{"$f":"IF($AT54=\"\",$J54,IF($AT54>AV$9,0,SUM($J54)-SUM(AU54:$AU54)))","v":0},{"$f":"IF($AT54=\"\",$J54,IF($AT54>AW$9,0,SUM($J54)-SUM($AU54:AV54)))","v":0},{"$f":"IF($AT54=\"\",$J54,IF($AT54>AX$9,0,SUM($J54)-SUM($AU54:AW54)))","v":0},{"$f":"IF($AT54=\"\",$J54,IF($AT54>AY$9,0,SUM($J54)-SUM($AU54:AX54)))","v":0},{"$f":"IF($AT54=\"\",$J54,IF($AT54>AZ$9,0,SUM($J54)-SUM($AU54:AY54)))","v":0},{"$f":"IF($AT54=\"\",$J54,IF($AT54>BA$9,0,SUM($J54)-SUM($AU54:AZ54)))","v":0},{"$f":"IF($AT54=\"\",$J54,IF($AT54>BB$9,0,SUM($J54)-SUM($AU54:BA54)))","v":0},{"$f":"IF($AT54=\"\",$J54,IF($AT54>BC$9,0,SUM($J54)-SUM($AU54:BB54)))","v":0},{"$f":"IF($AT54=\"\",$J54,IF($AT54>BD$9,0,SUM($J54)-SUM($AU54:BC54)))","v":249073},{"$f":"IF($AT54=\"\",$J54,IF($AT54>BE$9,0,SUM($J54)-SUM($AU54:BD54)))","v":0},{"$f":"IF($AT54=\"\",$J54,IF($AT54>BF$9,0,SUM($J54)-SUM($AU54:BE54)))","v":0},0,0,249073,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Eco Dev & Tour","CBD Revitalisation Project (Subject to income from land sales)","Other Assets",null,"Renewal","2024/25",null,null,null,256545,null,null,null,null,null,null,null,"Internal - Land & Assets",256545,null,null,null,null,null,null,null,0,null,null,null,null,null,null,256545,"","","","Other Assets","","","","","Other Assets","Renewal","2024/25",2025,0,{"$f":"IF($AT55=\"\",$J55,IF($AT55>AV$9,0,SUM($J55)-SUM(AU55:$AU55)))","v":0},{"$f":"IF($AT55=\"\",$J55,IF($AT55>AW$9,0,SUM($J55)-SUM($AU55:AV55)))","v":0},{"$f":"IF($AT55=\"\",$J55,IF($AT55>AX$9,0,SUM($J55)-SUM($AU55:AW55)))","v":0},{"$f":"IF($AT55=\"\",$J55,IF($AT55>AY$9,0,SUM($J55)-SUM($AU55:AX55)))","v":0},{"$f":"IF($AT55=\"\",$J55,IF($AT55>AZ$9,0,SUM($J55)-SUM($AU55:AY55)))","v":0},{"$f":"IF($AT55=\"\",$J55,IF($AT55>BA$9,0,SUM($J55)-SUM($AU55:AZ55)))","v":0},{"$f":"IF($AT55=\"\",$J55,IF($AT55>BB$9,0,SUM($J55)-SUM($AU55:BA55)))","v":0},{"$f":"IF($AT55=\"\",$J55,IF($AT55>BC$9,0,SUM($J55)-SUM($AU55:BB55)))","v":0},{"$f":"IF($AT55=\"\",$J55,IF($AT55>BD$9,0,SUM($J55)-SUM($AU55:BC55)))","v":0},{"$f":"IF($AT55=\"\",$J55,IF($AT55>BE$9,0,SUM($J55)-SUM($AU55:BD55)))","v":256545},{"$f":"IF($AT55=\"\",$J55,IF($AT55>BF$9,0,SUM($J55)-SUM($AU55:BE55)))","v":0},0,0,256545,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Eco Dev & Tour","Dutton St Concept Plan and DA","Other Assets",null,"Renewal","2017/18",null,null,null,157209,null,null,null,null,null,null,null,"Internal - Land & Assets",157209,null,null,null,null,null,null,null,0,null,null,null,null,null,null,157209,"","","","Other Assets","","","","","Other Assets","Renewal","2017/18",2018,0,{"$f":"IF($AT56=\"\",$J56,IF($AT56>AV$9,0,SUM($J56)-SUM(AU56:$AU56)))","v":0},{"$f":"IF($AT56=\"\",$J56,IF($AT56>AW$9,0,SUM($J56)-SUM($AU56:AV56)))","v":0},{"$f":"IF($AT56=\"\",$J56,IF($AT56>AX$9,0,SUM($J56)-SUM($AU56:AW56)))","v":157209},{"$f":"IF($AT56=\"\",$J56,IF($AT56>AY$9,0,SUM($J56)-SUM($AU56:AX56)))","v":0},{"$f":"IF($AT56=\"\",$J56,IF($AT56>AZ$9,0,SUM($J56)-SUM($AU56:AY56)))","v":0},{"$f":"IF($AT56=\"\",$J56,IF($AT56>BA$9,0,SUM($J56)-SUM($AU56:AZ56)))","v":0},{"$f":"IF($AT56=\"\",$J56,IF($AT56>BB$9,0,SUM($J56)-SUM($AU56:BA56)))","v":0},{"$f":"IF($AT56=\"\",$J56,IF($AT56>BC$9,0,SUM($J56)-SUM($AU56:BB56)))","v":0},{"$f":"IF($AT56=\"\",$J56,IF($AT56>BD$9,0,SUM($J56)-SUM($AU56:BC56)))","v":0},{"$f":"IF($AT56=\"\",$J56,IF($AT56>BE$9,0,SUM($J56)-SUM($AU56:BD56)))","v":0},{"$f":"IF($AT56=\"\",$J56,IF($AT56>BF$9,0,SUM($J56)-SUM($AU56:BE56)))","v":0},0,0,157209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Eco Dev & Tour","Dutton St Concpt Plan and DA","Other Assets",null,"Renewal","2016/17",null,null,null,51125,null,null,null,null,null,null,null,"Internal - Land & Assets",51125,null,null,null,null,null,null,null,0,null,null,null,null,null,null,51125,"","","","Other Assets","","","","","Other Assets","Renewal","2016/17",2017,0,{"$f":"IF($AT57=\"\",$J57,IF($AT57>AV$9,0,SUM($J57)-SUM(AU57:$AU57)))","v":0},{"$f":"IF($AT57=\"\",$J57,IF($AT57>AW$9,0,SUM($J57)-SUM($AU57:AV57)))","v":51125},{"$f":"IF($AT57=\"\",$J57,IF($AT57>AX$9,0,SUM($J57)-SUM($AU57:AW57)))","v":0},{"$f":"IF($AT57=\"\",$J57,IF($AT57>AY$9,0,SUM($J57)-SUM($AU57:AX57)))","v":0},{"$f":"IF($AT57=\"\",$J57,IF($AT57>AZ$9,0,SUM($J57)-SUM($AU57:AY57)))","v":0},{"$f":"IF($AT57=\"\",$J57,IF($AT57>BA$9,0,SUM($J57)-SUM($AU57:AZ57)))","v":0},{"$f":"IF($AT57=\"\",$J57,IF($AT57>BB$9,0,SUM($J57)-SUM($AU57:BA57)))","v":0},{"$f":"IF($AT57=\"\",$J57,IF($AT57>BC$9,0,SUM($J57)-SUM($AU57:BB57)))","v":0},{"$f":"IF($AT57=\"\",$J57,IF($AT57>BD$9,0,SUM($J57)-SUM($AU57:BC57)))","v":0},{"$f":"IF($AT57=\"\",$J57,IF($AT57>BE$9,0,SUM($J57)-SUM($AU57:BD57)))","v":0},{"$f":"IF($AT57=\"\",$J57,IF($AT57>BF$9,0,SUM($J57)-SUM($AU57:BE57)))","v":0},0,0,51125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Eco Dev & Tour","Goodradigbee Centre Precinct Masterplan","Other Assets",null,"Renewal","2018/19",null,null,null,53713,null,null,null,null,null,null,null,"Internal - Land & Assets",53713,null,null,null,null,null,null,null,0,null,null,null,null,null,null,53713,"","","","Other Assets","","","","","Other Assets","Renewal","2018/19",2019,0,{"$f":"IF($AT58=\"\",$J58,IF($AT58>AV$9,0,SUM($J58)-SUM(AU58:$AU58)))","v":0},{"$f":"IF($AT58=\"\",$J58,IF($AT58>AW$9,0,SUM($J58)-SUM($AU58:AV58)))","v":0},{"$f":"IF($AT58=\"\",$J58,IF($AT58>AX$9,0,SUM($J58)-SUM($AU58:AW58)))","v":0},{"$f":"IF($AT58=\"\",$J58,IF($AT58>AY$9,0,SUM($J58)-SUM($AU58:AX58)))","v":53713},{"$f":"IF($AT58=\"\",$J58,IF($AT58>AZ$9,0,SUM($J58)-SUM($AU58:AY58)))","v":0},{"$f":"IF($AT58=\"\",$J58,IF($AT58>BA$9,0,SUM($J58)-SUM($AU58:AZ58)))","v":0},{"$f":"IF($AT58=\"\",$J58,IF($AT58>BB$9,0,SUM($J58)-SUM($AU58:BA58)))","v":0},{"$f":"IF($AT58=\"\",$J58,IF($AT58>BC$9,0,SUM($J58)-SUM($AU58:BB58)))","v":0},{"$f":"IF($AT58=\"\",$J58,IF($AT58>BD$9,0,SUM($J58)-SUM($AU58:BC58)))","v":0},{"$f":"IF($AT58=\"\",$J58,IF($AT58>BE$9,0,SUM($J58)-SUM($AU58:BD58)))","v":0},{"$f":"IF($AT58=\"\",$J58,IF($AT58>BF$9,0,SUM($J58)-SUM($AU58:BE58)))","v":0},0,0,53713,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Eco Dev & Tour","Grand Junction / Comur St Site pre-sale drainage works","Other Assets",null,"Renewal","2018/19",null,null,null,53713,null,null,null,null,null,null,null,"Internal - Land & Assets",53713,null,null,null,null,null,null,null,0,null,null,null,null,null,null,53713,"","","","Other Assets","","","","","Other Assets","Renewal","2018/19",2019,0,{"$f":"IF($AT59=\"\",$J59,IF($AT59>AV$9,0,SUM($J59)-SUM(AU59:$AU59)))","v":0},{"$f":"IF($AT59=\"\",$J59,IF($AT59>AW$9,0,SUM($J59)-SUM($AU59:AV59)))","v":0},{"$f":"IF($AT59=\"\",$J59,IF($AT59>AX$9,0,SUM($J59)-SUM($AU59:AW59)))","v":0},{"$f":"IF($AT59=\"\",$J59,IF($AT59>AY$9,0,SUM($J59)-SUM($AU59:AX59)))","v":53713},{"$f":"IF($AT59=\"\",$J59,IF($AT59>AZ$9,0,SUM($J59)-SUM($AU59:AY59)))","v":0},{"$f":"IF($AT59=\"\",$J59,IF($AT59>BA$9,0,SUM($J59)-SUM($AU59:AZ59)))","v":0},{"$f":"IF($AT59=\"\",$J59,IF($AT59>BB$9,0,SUM($J59)-SUM($AU59:BA59)))","v":0},{"$f":"IF($AT59=\"\",$J59,IF($AT59>BC$9,0,SUM($J59)-SUM($AU59:BB59)))","v":0},{"$f":"IF($AT59=\"\",$J59,IF($AT59>BD$9,0,SUM($J59)-SUM($AU59:BC59)))","v":0},{"$f":"IF($AT59=\"\",$J59,IF($AT59>BE$9,0,SUM($J59)-SUM($AU59:BD59)))","v":0},{"$f":"IF($AT59=\"\",$J59,IF($AT59>BF$9,0,SUM($J59)-SUM($AU59:BE59)))","v":0},0,0,53713,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Eco Dev & Tour","Grant - Yass - CBD Revitalisation Project","Other Structures",null,"New","2016/17",null,null,null,204500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204500,0,null,null,null,null,null,null,204500,"","","","Other Structures","","","","","Other Structures","New","2016/17",2017,0,{"$f":"IF($AT60=\"\",$J60,IF($AT60>AV$9,0,SUM($J60)-SUM(AU60:$AU60)))","v":0},{"$f":"IF($AT60=\"\",$J60,IF($AT60>AW$9,0,SUM($J60)-SUM($AU60:AV60)))","v":204500},{"$f":"IF($AT60=\"\",$J60,IF($AT60>AX$9,0,SUM($J60)-SUM($AU60:AW60)))","v":0},{"$f":"IF($AT60=\"\",$J60,IF($AT60>AY$9,0,SUM($J60)-SUM($AU60:AX60)))","v":0},{"$f":"IF($AT60=\"\",$J60,IF($AT60>AZ$9,0,SUM($J60)-SUM($AU60:AY60)))","v":0},{"$f":"IF($AT60=\"\",$J60,IF($AT60>BA$9,0,SUM($J60)-SUM($AU60:AZ60)))","v":0},{"$f":"IF($AT60=\"\",$J60,IF($AT60>BB$9,0,SUM($J60)-SUM($AU60:BA60)))","v":0},{"$f":"IF($AT60=\"\",$J60,IF($AT60>BC$9,0,SUM($J60)-SUM($AU60:BB60)))","v":0},{"$f":"IF($AT60=\"\",$J60,IF($AT60>BD$9,0,SUM($J60)-SUM($AU60:BC60)))","v":0},{"$f":"IF($AT60=\"\",$J60,IF($AT60>BE$9,0,SUM($J60)-SUM($AU60:BD60)))","v":0},{"$f":"IF($AT60=\"\",$J60,IF($AT60>BF$9,0,SUM($J60)-SUM($AU60:BE60)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Eco Dev & Tour","Land Development Pre-Sale Investigations - Yass - Subject to Land Sales","Other Assets",null,"New","2015/16",null,null,null,50000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50000,null,null,null,null,null,null,50000,"","","","Other Assets","","","","","Other Assets","New","2015/16",2016,0,{"$f":"IF($AT61=\"\",$J61,IF($AT61>AV$9,0,SUM($J61)-SUM(AU61:$AU61)))","v":50000},{"$f":"IF($AT61=\"\",$J61,IF($AT61>AW$9,0,SUM($J61)-SUM($AU61:AV61)))","v":0},{"$f":"IF($AT61=\"\",$J61,IF($AT61>AX$9,0,SUM($J61)-SUM($AU61:AW61)))","v":0},{"$f":"IF($AT61=\"\",$J61,IF($AT61>AY$9,0,SUM($J61)-SUM($AU61:AX61)))","v":0},{"$f":"IF($AT61=\"\",$J61,IF($AT61>AZ$9,0,SUM($J61)-SUM($AU61:AY61)))","v":0},{"$f":"IF($AT61=\"\",$J61,IF($AT61>BA$9,0,SUM($J61)-SUM($AU61:AZ61)))","v":0},{"$f":"IF($AT61=\"\",$J61,IF($AT61>BB$9,0,SUM($J61)-SUM($AU61:BA61)))","v":0},{"$f":"IF($AT61=\"\",$J61,IF($AT61>BC$9,0,SUM($J61)-SUM($AU61:BB61)))","v":0},{"$f":"IF($AT61=\"\",$J61,IF($AT61>BD$9,0,SUM($J61)-SUM($AU61:BC61)))","v":0},{"$f":"IF($AT61=\"\",$J61,IF($AT61>BE$9,0,SUM($J61)-SUM($AU61:BD61)))","v":0},{"$f":"IF($AT61=\"\",$J61,IF($AT61>BF$9,0,SUM($J61)-SUM($AU61:BE61)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Eco Dev & Tour","Old Saleyards Site Decontamination","Other Structures",null,"Renewal","2016/17",null,null,null,30675,null,null,null,null,null,null,null,"Internal - Land & Assets",30675,null,null,null,null,null,null,null,0,null,null,null,null,null,null,30675,"","","","Other Structures","","","","","Other Structures","Renewal","2016/17",2017,0,{"$f":"IF($AT62=\"\",$J62,IF($AT62>AV$9,0,SUM($J62)-SUM(AU62:$AU62)))","v":0},{"$f":"IF($AT62=\"\",$J62,IF($AT62>AW$9,0,SUM($J62)-SUM($AU62:AV62)))","v":30675},{"$f":"IF($AT62=\"\",$J62,IF($AT62>AX$9,0,SUM($J62)-SUM($AU62:AW62)))","v":0},{"$f":"IF($AT62=\"\",$J62,IF($AT62>AY$9,0,SUM($J62)-SUM($AU62:AX62)))","v":0},{"$f":"IF($AT62=\"\",$J62,IF($AT62>AZ$9,0,SUM($J62)-SUM($AU62:AY62)))","v":0},{"$f":"IF($AT62=\"\",$J62,IF($AT62>BA$9,0,SUM($J62)-SUM($AU62:AZ62)))","v":0},{"$f":"IF($AT62=\"\",$J62,IF($AT62>BB$9,0,SUM($J62)-SUM($AU62:BA62)))","v":0},{"$f":"IF($AT62=\"\",$J62,IF($AT62>BC$9,0,SUM($J62)-SUM($AU62:BB62)))","v":0},{"$f":"IF($AT62=\"\",$J62,IF($AT62>BD$9,0,SUM($J62)-SUM($AU62:BC62)))","v":0},{"$f":"IF($AT62=\"\",$J62,IF($AT62>BE$9,0,SUM($J62)-SUM($AU62:BD62)))","v":0},{"$f":"IF($AT62=\"\",$J62,IF($AT62>BF$9,0,SUM($J62)-SUM($AU62:BE62)))","v":0},0,0,30675,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["local","Yass -Chinamans Creek Drainage Works","Roads",null,"New","2014/15",null,null,null,100000,null,null,null,null,null,null,null,"Internal - Land & Assets",100000,null,null,null,null,null,null,null,0,null,null,null,null,null,null,100000,"","","","Roads","","","","","Roads","New","2014/15",2015,100000,{"$f":"IF($AT84=\"\",$J84,IF($AT84>AV$9,0,SUM($J84)-SUM(AU84:$AU84)))","v":0},{"$f":"IF($AT84=\"\",$J84,IF($AT84>AW$9,0,SUM($J84)-SUM($AU84:AV84)))","v":0},{"$f":"IF($AT84=\"\",$J84,IF($AT84>AX$9,0,SUM($J84)-SUM($AU84:AW84)))","v":0},{"$f":"IF($AT84=\"\",$J84,IF($AT84>AY$9,0,SUM($J84)-SUM($AU84:AX84)))","v":0},{"$f":"IF($AT84=\"\",$J84,IF($AT84>AZ$9,0,SUM($J84)-SUM($AU84:AY84)))","v":0},{"$f":"IF($AT84=\"\",$J84,IF($AT84>BA$9,0,SUM($J84)-SUM($AU84:AZ84)))","v":0},{"$f":"IF($AT84=\"\",$J84,IF($AT84>BB$9,0,SUM($J84)-SUM($AU84:BA84)))","v":0},{"$f":"IF($AT84=\"\",$J84,IF($AT84>BC$9,0,SUM($J84)-SUM($AU84:BB84)))","v":0},{"$f":"IF($AT84=\"\",$J84,IF($AT84>BD$9,0,SUM($J84)-SUM($AU84:BC84)))","v":0},{"$f":"IF($AT84=\"\",$J84,IF($AT84>BE$9,0,SUM($J84)-SUM($AU84:BD84)))","v":0},{"$f":"IF($AT84=\"\",$J84,IF($AT84>BF$9,0,SUM($J84)-SUM($AU84:BE84)))","v":0},0,0,100000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Unsealed Rds","R2R - Gravel Road Resheeting Program","Roads",null,"Renewal","2022/23",null,null,null,120909,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120909,0,null,null,null,null,null,null,120909,"","","","Roads","","","","","Roads","Renewal","2022/23",2023,0,{"$f":"IF($AT217=\"\",$J217,IF($AT217>AV$9,0,SUM($J217)-SUM(AU217:$AU217)))","v":0},{"$f":"IF($AT217=\"\",$J217,IF($AT217>AW$9,0,SUM($J217)-SUM($AU217:AV217)))","v":0},{"$f":"IF($AT217=\"\",$J217,IF($AT217>AX$9,0,SUM($J217)-SUM($AU217:AW217)))","v":0},{"$f":"IF($AT217=\"\",$J217,IF($AT217>AY$9,0,SUM($J217)-SUM($AU217:AX217)))","v":0},{"$f":"IF($AT217=\"\",$J217,IF($AT217>AZ$9,0,SUM($J217)-SUM($AU217:AY217)))","v":0},{"$f":"IF($AT217=\"\",$J217,IF($AT217>BA$9,0,SUM($J217)-SUM($AU217:AZ217)))","v":0},{"$f":"IF($AT217=\"\",$J217,IF($AT217>BB$9,0,SUM($J217)-SUM($AU217:BA217)))","v":0},{"$f":"IF($AT217=\"\",$J217,IF($AT217>BC$9,0,SUM($J217)-SUM($AU217:BB217)))","v":120909},{"$f":"IF($AT217=\"\",$J217,IF($AT217>BD$9,0,SUM($J217)-SUM($AU217:BC217)))","v":0},{"$f":"IF($AT217=\"\",$J217,IF($AT217>BE$9,0,SUM($J217)-SUM($AU217:BD217)))","v":0},{"$f":"IF($AT217=\"\",$J217,IF($AT217>BF$9,0,SUM($J217)-SUM($AU217:BE217)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Urban Roads","R2R - Urban Roads Resealing Program","Roads",null,"Renewal","2022/23",null,null,null,181452,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181452,0,null,null,null,null,null,null,181452,"","","","Roads","","","","","Roads","Renewal","2022/23",2023,0,{"$f":"IF($AT296=\"\",$J296,IF($AT296>AV$9,0,SUM($J296)-SUM(AU296:$AU296)))","v":0},{"$f":"IF($AT296=\"\",$J296,IF($AT296>AW$9,0,SUM($J296)-SUM($AU296:AV296)))","v":0},{"$f":"IF($AT296=\"\",$J296,IF($AT296>AX$9,0,SUM($J296)-SUM($AU296:AW296)))","v":0},{"$f":"IF($AT296=\"\",$J296,IF($AT296>AY$9,0,SUM($J296)-SUM($AU296:AX296)))","v":0},{"$f":"IF($AT296=\"\",$J296,IF($AT296>AZ$9,0,SUM($J296)-SUM($AU296:AY296)))","v":0},{"$f":"IF($AT296=\"\",$J296,IF($AT296>BA$9,0,SUM($J296)-SUM($AU296:AZ296)))","v":0},{"$f":"IF($AT296=\"\",$J296,IF($AT296>BB$9,0,SUM($J296)-SUM($AU296:BA296)))","v":0},{"$f":"IF($AT296=\"\",$J296,IF($AT296>BC$9,0,SUM($J296)-SUM($AU296:BB296)))","v":181452},{"$f":"IF($AT296=\"\",$J296,IF($AT296>BD$9,0,SUM($J296)-SUM($AU296:BC296)))","v":0},{"$f":"IF($AT296=\"\",$J296,IF($AT296>BE$9,0,SUM($J296)-SUM($AU296:BD296)))","v":0},{"$f":"IF($AT296=\"\",$J296,IF($AT296>BF$9,0,SUM($J296)-SUM($AU296:BE296)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Urban Roads Facilities","Grant - LGA - PAMP Pedestrian Access Programs","Footpaths",null,"Renewal","2021/22",null,null,null,11739,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11739,0,null,null,null,null,null,null,11739,"","","","Footpaths","","","","","Footpaths","Renewal","2021/22",2022,0,{"$f":"IF($AT306=\"\",$J306,IF($AT306>AV$9,0,SUM($J306)-SUM(AU306:$AU306)))","v":0},{"$f":"IF($AT306=\"\",$J306,IF($AT306>AW$9,0,SUM($J306)-SUM($AU306:AV306)))","v":0},{"$f":"IF($AT306=\"\",$J306,IF($AT306>AX$9,0,SUM($J306)-SUM($AU306:AW306)))","v":0},{"$f":"IF($AT306=\"\",$J306,IF($AT306>AY$9,0,SUM($J306)-SUM($AU306:AX306)))","v":0},{"$f":"IF($AT306=\"\",$J306,IF($AT306>AZ$9,0,SUM($J306)-SUM($AU306:AY306)))","v":0},{"$f":"IF($AT306=\"\",$J306,IF($AT306>BA$9,0,SUM($J306)-SUM($AU306:AZ306)))","v":0},{"$f":"IF($AT306=\"\",$J306,IF($AT306>BB$9,0,SUM($J306)-SUM($AU306:BA306)))","v":11739},{"$f":"IF($AT306=\"\",$J306,IF($AT306>BC$9,0,SUM($J306)-SUM($AU306:BB306)))","v":0},{"$f":"IF($AT306=\"\",$J306,IF($AT306>BD$9,0,SUM($J306)-SUM($AU306:BC306)))","v":0},{"$f":"IF($AT306=\"\",$J306,IF($AT306>BE$9,0,SUM($J306)-SUM($AU306:BD306)))","v":0},{"$f":"IF($AT306=\"\",$J306,IF($AT306>BF$9,0,SUM($J306)-SUM($AU306:BE306)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT417=\"\",$J417,IF($AT417>AV$9,0,SUM($J417)-SUM(AU417:$AU417)))","v":0},{"$f":"IF($AT417=\"\",$J417,IF($AT417>AW$9,0,SUM($J417)-SUM($AU417:AV417)))","v":0},{"$f":"IF($AT417=\"\",$J417,IF($AT417>AX$9,0,SUM($J417)-SUM($AU417:AW417)))","v":0},{"$f":"IF($AT417=\"\",$J417,IF($AT417>AY$9,0,SUM($J417)-SUM($AU417:AX417)))","v":0},{"$f":"IF($AT417=\"\",$J417,IF($AT417>AZ$9,0,SUM($J417)-SUM($AU417:AY417)))","v":0},{"$f":"IF($AT417=\"\",$J417,IF($AT417>BA$9,0,SUM($J417)-SUM($AU417:AZ417)))","v":0},{"$f":"IF($AT417=\"\",$J417,IF($AT417>BB$9,0,SUM($J417)-SUM($AU417:BA417)))","v":0},{"$f":"IF($AT417=\"\",$J417,IF($AT417>BC$9,0,SUM($J417)-SUM($AU417:BB417)))","v":0},{"$f":"IF($AT417=\"\",$J417,IF($AT417>BD$9,0,SUM($J417)-SUM($AU417:BC417)))","v":0},{"$f":"IF($AT417=\"\",$J417,IF($AT417>BE$9,0,SUM($J417)-SUM($AU417:BD417)))","v":0},{"$f":"IF($AT417=\"\",$J417,IF($AT417>BF$9,0,SUM($J417)-SUM($AU417:BE417)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT511=\"\",$J511,IF($AT511>AV$9,0,SUM($J511)-SUM(AU511:$AU511)))","v":0},{"$f":"IF($AT511=\"\",$J511,IF($AT511>AW$9,0,SUM($J511)-SUM($AU511:AV511)))","v":0},{"$f":"IF($AT511=\"\",$J511,IF($AT511>AX$9,0,SUM($J511)-SUM($AU511:AW511)))","v":0},{"$f":"IF($AT511=\"\",$J511,IF($AT511>AY$9,0,SUM($J511)-SUM($AU511:AX511)))","v":0},{"$f":"IF($AT511=\"\",$J511,IF($AT511>AZ$9,0,SUM($J511)-SUM($AU511:AY511)))","v":0},{"$f":"IF($AT511=\"\",$J511,IF($AT511>BA$9,0,SUM($J511)-SUM($AU511:AZ511)))","v":0},{"$f":"IF($AT511=\"\",$J511,IF($AT511>BB$9,0,SUM($J511)-SUM($AU511:BA511)))","v":0},{"$f":"IF($AT511=\"\",$J511,IF($AT511>BC$9,0,SUM($J511)-SUM($AU511:BB511)))","v":0},{"$f":"IF($AT511=\"\",$J511,IF($AT511>BD$9,0,SUM($J511)-SUM($AU511:BC511)))","v":0},{"$f":"IF($AT511=\"\",$J511,IF($AT511>BE$9,0,SUM($J511)-SUM($AU511:BD511)))","v":0},{"$f":"IF($AT511=\"\",$J511,IF($AT511>BF$9,0,SUM($J511)-SUM($AU511:BE511)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT584=\"\",$J584,IF($AT584>AV$9,0,SUM($J584)-SUM(AU584:$AU584)))","v":0},{"$f":"IF($AT584=\"\",$J584,IF($AT584>AW$9,0,SUM($J584)-SUM($AU584:AV584)))","v":0},{"$f":"IF($AT584=\"\",$J584,IF($AT584>AX$9,0,SUM($J584)-SUM($AU584:AW584)))","v":0},{"$f":"IF($AT584=\"\",$J584,IF($AT584>AY$9,0,SUM($J584)-SUM($AU584:AX584)))","v":0},{"$f":"IF($AT584=\"\",$J584,IF($AT584>AZ$9,0,SUM($J584)-SUM($AU584:AY584)))","v":0},{"$f":"IF($AT584=\"\",$J584,IF($AT584>BA$9,0,SUM($J584)-SUM($AU584:AZ584)))","v":0},{"$f":"IF($AT584=\"\",$J584,IF($AT584>BB$9,0,SUM($J584)-SUM($AU584:BA584)))","v":0},{"$f":"IF($AT584=\"\",$J584,IF($AT584>BC$9,0,SUM($J584)-SUM($AU584:BB584)))","v":0},{"$f":"IF($AT584=\"\",$J584,IF($AT584>BD$9,0,SUM($J584)-SUM($AU584:BC584)))","v":0},{"$f":"IF($AT584=\"\",$J584,IF($AT584>BE$9,0,SUM($J584)-SUM($AU584:BD584)))","v":0},{"$f":"IF($AT584=\"\",$J584,IF($AT584>BF$9,0,SUM($J584)-SUM($AU584:BE584)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT617=\"\",$J617,IF($AT617>AV$9,0,SUM($J617)-SUM(AU617:$AU617)))","v":0},{"$f":"IF($AT617=\"\",$J617,IF($AT617>AW$9,0,SUM($J617)-SUM($AU617:AV617)))","v":0},{"$f":"IF($AT617=\"\",$J617,IF($AT617>AX$9,0,SUM($J617)-SUM($AU617:AW617)))","v":0},{"$f":"IF($AT617=\"\",$J617,IF($AT617>AY$9,0,SUM($J617)-SUM($AU617:AX617)))","v":0},{"$f":"IF($AT617=\"\",$J617,IF($AT617>AZ$9,0,SUM($J617)-SUM($AU617:AY617)))","v":0},{"$f":"IF($AT617=\"\",$J617,IF($AT617>BA$9,0,SUM($J617)-SUM($AU617:AZ617)))","v":0},{"$f":"IF($AT617=\"\",$J617,IF($AT617>BB$9,0,SUM($J617)-SUM($AU617:BA617)))","v":0},{"$f":"IF($AT617=\"\",$J617,IF($AT617>BC$9,0,SUM($J617)-SUM($AU617:BB617)))","v":0},{"$f":"IF($AT617=\"\",$J617,IF($AT617>BD$9,0,SUM($J617)-SUM($AU617:BC617)))","v":0},{"$f":"IF($AT617=\"\",$J617,IF($AT617>BE$9,0,SUM($J617)-SUM($AU617:BD617)))","v":0},{"$f":"IF($AT617=\"\",$J617,IF($AT617>BF$9,0,SUM($J617)-SUM($AU617:BE617)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT697=\"\",$J697,IF($AT697>AV$9,0,SUM($J697)-SUM(AU697:$AU697)))","v":0},{"$f":"IF($AT697=\"\",$J697,IF($AT697>AW$9,0,SUM($J697)-SUM($AU697:AV697)))","v":0},{"$f":"IF($AT697=\"\",$J697,IF($AT697>AX$9,0,SUM($J697)-SUM($AU697:AW697)))","v":0},{"$f":"IF($AT697=\"\",$J697,IF($AT697>AY$9,0,SUM($J697)-SUM($AU697:AX697)))","v":0},{"$f":"IF($AT697=\"\",$J697,IF($AT697>AZ$9,0,SUM($J697)-SUM($AU697:AY697)))","v":0},{"$f":"IF($AT697=\"\",$J697,IF($AT697>BA$9,0,SUM($J697)-SUM($AU697:AZ697)))","v":0},{"$f":"IF($AT697=\"\",$J697,IF($AT697>BB$9,0,SUM($J697)-SUM($AU697:BA697)))","v":0},{"$f":"IF($AT697=\"\",$J697,IF($AT697>BC$9,0,SUM($J697)-SUM($AU697:BB697)))","v":0},{"$f":"IF($AT697=\"\",$J697,IF($AT697>BD$9,0,SUM($J697)-SUM($AU697:BC697)))","v":0},{"$f":"IF($AT697=\"\",$J697,IF($AT697>BE$9,0,SUM($J697)-SUM($AU697:BD697)))","v":0},{"$f":"IF($AT697=\"\",$J697,IF($AT697>BF$9,0,SUM($J697)-SUM($AU697:BE697)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT784=\"\",$J784,IF($AT784>AV$9,0,SUM($J784)-SUM(AU784:$AU784)))","v":0},{"$f":"IF($AT784=\"\",$J784,IF($AT784>AW$9,0,SUM($J784)-SUM($AU784:AV784)))","v":0},{"$f":"IF($AT784=\"\",$J784,IF($AT784>AX$9,0,SUM($J784)-SUM($AU784:AW784)))","v":0},{"$f":"IF($AT784=\"\",$J784,IF($AT784>AY$9,0,SUM($J784)-SUM($AU784:AX784)))","v":0},{"$f":"IF($AT784=\"\",$J784,IF($AT784>AZ$9,0,SUM($J784)-SUM($AU784:AY784)))","v":0},{"$f":"IF($AT784=\"\",$J784,IF($AT784>BA$9,0,SUM($J784)-SUM($AU784:AZ784)))","v":0},{"$f":"IF($AT784=\"\",$J784,IF($AT784>BB$9,0,SUM($J784)-SUM($AU784:BA784)))","v":0},{"$f":"IF($AT784=\"\",$J784,IF($AT784>BC$9,0,SUM($J784)-SUM($AU784:BB784)))","v":0},{"$f":"IF($AT784=\"\",$J784,IF($AT784>BD$9,0,SUM($J784)-SUM($AU784:BC784)))","v":0},{"$f":"IF($AT784=\"\",$J784,IF($AT784>BE$9,0,SUM($J784)-SUM($AU784:BD784)))","v":0},{"$f":"IF($AT784=\"\",$J784,IF($AT784>BF$9,0,SUM($J784)-SUM($AU784:BE784)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT895=\"\",$J895,IF($AT895>AV$9,0,SUM($J895)-SUM(AU895:$AU895)))","v":0},{"$f":"IF($AT895=\"\",$J895,IF($AT895>AW$9,0,SUM($J895)-SUM($AU895:AV895)))","v":0},{"$f":"IF($AT895=\"\",$J895,IF($AT895>AX$9,0,SUM($J895)-SUM($AU895:AW895)))","v":0},{"$f":"IF($AT895=\"\",$J895,IF($AT895>AY$9,0,SUM($J895)-SUM($AU895:AX895)))","v":0},{"$f":"IF($AT895=\"\",$J895,IF($AT895>AZ$9,0,SUM($J895)-SUM($AU895:AY895)))","v":0},{"$f":"IF($AT895=\"\",$J895,IF($AT895>BA$9,0,SUM($J895)-SUM($AU895:AZ895)))","v":0},{"$f":"IF($AT895=\"\",$J895,IF($AT895>BB$9,0,SUM($J895)-SUM($AU895:BA895)))","v":0},{"$f":"IF($AT895=\"\",$J895,IF($AT895>BC$9,0,SUM($J895)-SUM($AU895:BB895)))","v":0},{"$f":"IF($AT895=\"\",$J895,IF($AT895>BD$9,0,SUM($J895)-SUM($AU895:BC895)))","v":0},{"$f":"IF($AT895=\"\",$J895,IF($AT895>BE$9,0,SUM($J895)-SUM($AU895:BD895)))","v":0},{"$f":"IF($AT895=\"\",$J895,IF($AT895>BF$9,0,SUM($J895)-SUM($AU895:BE895)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT991=\"\",$J991,IF($AT991>AV$9,0,SUM($J991)-SUM(AU991:$AU991)))","v":0},{"$f":"IF($AT991=\"\",$J991,IF($AT991>AW$9,0,SUM($J991)-SUM($AU991:AV991)))","v":0},{"$f":"IF($AT991=\"\",$J991,IF($AT991>AX$9,0,SUM($J991)-SUM($AU991:AW991)))","v":0},{"$f":"IF($AT991=\"\",$J991,IF($AT991>AY$9,0,SUM($J991)-SUM($AU991:AX991)))","v":0},{"$f":"IF($AT991=\"\",$J991,IF($AT991>AZ$9,0,SUM($J991)-SUM($AU991:AY991)))","v":0},{"$f":"IF($AT991=\"\",$J991,IF($AT991>BA$9,0,SUM($J991)-SUM($AU991:AZ991)))","v":0},{"$f":"IF($AT991=\"\",$J991,IF($AT991>BB$9,0,SUM($J991)-SUM($AU991:BA991)))","v":0},{"$f":"IF($AT991=\"\",$J991,IF($AT991>BC$9,0,SUM($J991)-SUM($AU991:BB991)))","v":0},{"$f":"IF($AT991=\"\",$J991,IF($AT991>BD$9,0,SUM($J991)-SUM($AU991:BC991)))","v":0},{"$f":"IF($AT991=\"\",$J991,IF($AT991>BE$9,0,SUM($J991)-SUM($AU991:BD991)))","v":0},{"$f":"IF($AT991=\"\",$J991,IF($AT991>BF$9,0,SUM($J991)-SUM($AU991:BE991)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT1062=\"\",$J1062,IF($AT1062>AV$9,0,SUM($J1062)-SUM(AU1062:$AU1062)))","v":0},{"$f":"IF($AT1062=\"\",$J1062,IF($AT1062>AW$9,0,SUM($J1062)-SUM($AU1062:AV1062)))","v":0},{"$f":"IF($AT1062=\"\",$J1062,IF($AT1062>AX$9,0,SUM($J1062)-SUM($AU1062:AW1062)))","v":0},{"$f":"IF($AT1062=\"\",$J1062,IF($AT1062>AY$9,0,SUM($J1062)-SUM($AU1062:AX1062)))","v":0},{"$f":"IF($AT1062=\"\",$J1062,IF($AT1062>AZ$9,0,SUM($J1062)-SUM($AU1062:AY1062)))","v":0},{"$f":"IF($AT1062=\"\",$J1062,IF($AT1062>BA$9,0,SUM($J1062)-SUM($AU1062:AZ1062)))","v":0},{"$f":"IF($AT1062=\"\",$J1062,IF($AT1062>BB$9,0,SUM($J1062)-SUM($AU1062:BA1062)))","v":0},{"$f":"IF($AT1062=\"\",$J1062,IF($AT1062>BC$9,0,SUM($J1062)-SUM($AU1062:BB1062)))","v":0},{"$f":"IF($AT1062=\"\",$J1062,IF($AT1062>BD$9,0,SUM($J1062)-SUM($AU1062:BC1062)))","v":0},{"$f":"IF($AT1062=\"\",$J1062,IF($AT1062>BE$9,0,SUM($J1062)-SUM($AU1062:BD1062)))","v":0},{"$f":"IF($AT1062=\"\",$J1062,IF($AT1062>BF$9,0,SUM($J1062)-SUM($AU1062:BE1062)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT1095=\"\",$J1095,IF($AT1095>AV$9,0,SUM($J1095)-SUM(AU1095:$AU1095)))","v":0},{"$f":"IF($AT1095=\"\",$J1095,IF($AT1095>AW$9,0,SUM($J1095)-SUM($AU1095:AV1095)))","v":0},{"$f":"IF($AT1095=\"\",$J1095,IF($AT1095>AX$9,0,SUM($J1095)-SUM($AU1095:AW1095)))","v":0},{"$f":"IF($AT1095=\"\",$J1095,IF($AT1095>AY$9,0,SUM($J1095)-SUM($AU1095:AX1095)))","v":0},{"$f":"IF($AT1095=\"\",$J1095,IF($AT1095>AZ$9,0,SUM($J1095)-SUM($AU1095:AY1095)))","v":0},{"$f":"IF($AT1095=\"\",$J1095,IF($AT1095>BA$9,0,SUM($J1095)-SUM($AU1095:AZ1095)))","v":0},{"$f":"IF($AT1095=\"\",$J1095,IF($AT1095>BB$9,0,SUM($J1095)-SUM($AU1095:BA1095)))","v":0},{"$f":"IF($AT1095=\"\",$J1095,IF($AT1095>BC$9,0,SUM($J1095)-SUM($AU1095:BB1095)))","v":0},{"$f":"IF($AT1095=\"\",$J1095,IF($AT1095>BD$9,0,SUM($J1095)-SUM($AU1095:BC1095)))","v":0},{"$f":"IF($AT1095=\"\",$J1095,IF($AT1095>BE$9,0,SUM($J1095)-SUM($AU1095:BD1095)))","v":0},{"$f":"IF($AT1095=\"\",$J1095,IF($AT1095>BF$9,0,SUM($J1095)-SUM($AU1095:BE1095)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT1206=\"\",$J1206,IF($AT1206>AV$9,0,SUM($J1206)-SUM(AU1206:$AU1206)))","v":0},{"$f":"IF($AT1206=\"\",$J1206,IF($AT1206>AW$9,0,SUM($J1206)-SUM($AU1206:AV1206)))","v":0},{"$f":"IF($AT1206=\"\",$J1206,IF($AT1206>AX$9,0,SUM($J1206)-SUM($AU1206:AW1206)))","v":0},{"$f":"IF($AT1206=\"\",$J1206,IF($AT1206>AY$9,0,SUM($J1206)-SUM($AU1206:AX1206)))","v":0},{"$f":"IF($AT1206=\"\",$J1206,IF($AT1206>AZ$9,0,SUM($J1206)-SUM($AU1206:AY1206)))","v":0},{"$f":"IF($AT1206=\"\",$J1206,IF($AT1206>BA$9,0,SUM($J1206)-SUM($AU1206:AZ1206)))","v":0},{"$f":"IF($AT1206=\"\",$J1206,IF($AT1206>BB$9,0,SUM($J1206)-SUM($AU1206:BA1206)))","v":0},{"$f":"IF($AT1206=\"\",$J1206,IF($AT1206>BC$9,0,SUM($J1206)-SUM($AU1206:BB1206)))","v":0},{"$f":"IF($AT1206=\"\",$J1206,IF($AT1206>BD$9,0,SUM($J1206)-SUM($AU1206:BC1206)))","v":0},{"$f":"IF($AT1206=\"\",$J1206,IF($AT1206>BE$9,0,SUM($J1206)-SUM($AU1206:BD1206)))","v":0},{"$f":"IF($AT1206=\"\",$J1206,IF($AT1206>BF$9,0,SUM($J1206)-SUM($AU1206:BE1206)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT1262=\"\",$J1262,IF($AT1262>AV$9,0,SUM($J1262)-SUM(AU1262:$AU1262)))","v":0},{"$f":"IF($AT1262=\"\",$J1262,IF($AT1262>AW$9,0,SUM($J1262)-SUM($AU1262:AV1262)))","v":0},{"$f":"IF($AT1262=\"\",$J1262,IF($AT1262>AX$9,0,SUM($J1262)-SUM($AU1262:AW1262)))","v":0},{"$f":"IF($AT1262=\"\",$J1262,IF($AT1262>AY$9,0,SUM($J1262)-SUM($AU1262:AX1262)))","v":0},{"$f":"IF($AT1262=\"\",$J1262,IF($AT1262>AZ$9,0,SUM($J1262)-SUM($AU1262:AY1262)))","v":0},{"$f":"IF($AT1262=\"\",$J1262,IF($AT1262>BA$9,0,SUM($J1262)-SUM($AU1262:AZ1262)))","v":0},{"$f":"IF($AT1262=\"\",$J1262,IF($AT1262>BB$9,0,SUM($J1262)-SUM($AU1262:BA1262)))","v":0},{"$f":"IF($AT1262=\"\",$J1262,IF($AT1262>BC$9,0,SUM($J1262)-SUM($AU1262:BB1262)))","v":0},{"$f":"IF($AT1262=\"\",$J1262,IF($AT1262>BD$9,0,SUM($J1262)-SUM($AU1262:BC1262)))","v":0},{"$f":"IF($AT1262=\"\",$J1262,IF($AT1262>BE$9,0,SUM($J1262)-SUM($AU1262:BD1262)))","v":0},{"$f":"IF($AT1262=\"\",$J1262,IF($AT1262>BF$9,0,SUM($J1262)-SUM($AU1262:BE1262)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT1340=\"\",$J1340,IF($AT1340>AV$9,0,SUM($J1340)-SUM(AU1340:$AU1340)))","v":0},{"$f":"IF($AT1340=\"\",$J1340,IF($AT1340>AW$9,0,SUM($J1340)-SUM($AU1340:AV1340)))","v":0},{"$f":"IF($AT1340=\"\",$J1340,IF($AT1340>AX$9,0,SUM($J1340)-SUM($AU1340:AW1340)))","v":0},{"$f":"IF($AT1340=\"\",$J1340,IF($AT1340>AY$9,0,SUM($J1340)-SUM($AU1340:AX1340)))","v":0},{"$f":"IF($AT1340=\"\",$J1340,IF($AT1340>AZ$9,0,SUM($J1340)-SUM($AU1340:AY1340)))","v":0},{"$f":"IF($AT1340=\"\",$J1340,IF($AT1340>BA$9,0,SUM($J1340)-SUM($AU1340:AZ1340)))","v":0},{"$f":"IF($AT1340=\"\",$J1340,IF($AT1340>BB$9,0,SUM($J1340)-SUM($AU1340:BA1340)))","v":0},{"$f":"IF($AT1340=\"\",$J1340,IF($AT1340>BC$9,0,SUM($J1340)-SUM($AU1340:BB1340)))","v":0},{"$f":"IF($AT1340=\"\",$J1340,IF($AT1340>BD$9,0,SUM($J1340)-SUM($AU1340:BC1340)))","v":0},{"$f":"IF($AT1340=\"\",$J1340,IF($AT1340>BE$9,0,SUM($J1340)-SUM($AU1340:BD1340)))","v":0},{"$f":"IF($AT1340=\"\",$J1340,IF($AT1340>BF$9,0,SUM($J1340)-SUM($AU1340:BE1340)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT1429=\"\",$J1429,IF($AT1429>AV$9,0,SUM($J1429)-SUM(AU1429:$AU1429)))","v":0},{"$f":"IF($AT1429=\"\",$J1429,IF($AT1429>AW$9,0,SUM($J1429)-SUM($AU1429:AV1429)))","v":0},{"$f":"IF($AT1429=\"\",$J1429,IF($AT1429>AX$9,0,SUM($J1429)-SUM($AU1429:AW1429)))","v":0},{"$f":"IF($AT1429=\"\",$J1429,IF($AT1429>AY$9,0,SUM($J1429)-SUM($AU1429:AX1429)))","v":0},{"$f":"IF($AT1429=\"\",$J1429,IF($AT1429>AZ$9,0,SUM($J1429)-SUM($AU1429:AY1429)))","v":0},{"$f":"IF($AT1429=\"\",$J1429,IF($AT1429>BA$9,0,SUM($J1429)-SUM($AU1429:AZ1429)))","v":0},{"$f":"IF($AT1429=\"\",$J1429,IF($AT1429>BB$9,0,SUM($J1429)-SUM($AU1429:BA1429)))","v":0},{"$f":"IF($AT1429=\"\",$J1429,IF($AT1429>BC$9,0,SUM($J1429)-SUM($AU1429:BB1429)))","v":0},{"$f":"IF($AT1429=\"\",$J1429,IF($AT1429>BD$9,0,SUM($J1429)-SUM($AU1429:BC1429)))","v":0},{"$f":"IF($AT1429=\"\",$J1429,IF($AT1429>BE$9,0,SUM($J1429)-SUM($AU1429:BD1429)))","v":0},{"$f":"IF($AT1429=\"\",$J1429,IF($AT1429>BF$9,0,SUM($J1429)-SUM($AU1429:BE1429)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT1540=\"\",$J1540,IF($AT1540>AV$9,0,SUM($J1540)-SUM(AU1540:$AU1540)))","v":0},{"$f":"IF($AT1540=\"\",$J1540,IF($AT1540>AW$9,0,SUM($J1540)-SUM($AU1540:AV1540)))","v":0},{"$f":"IF($AT1540=\"\",$J1540,IF($AT1540>AX$9,0,SUM($J1540)-SUM($AU1540:AW1540)))","v":0},{"$f":"IF($AT1540=\"\",$J1540,IF($AT1540>AY$9,0,SUM($J1540)-SUM($AU1540:AX1540)))","v":0},{"$f":"IF($AT1540=\"\",$J1540,IF($AT1540>AZ$9,0,SUM($J1540)-SUM($AU1540:AY1540)))","v":0},{"$f":"IF($AT1540=\"\",$J1540,IF($AT1540>BA$9,0,SUM($J1540)-SUM($AU1540:AZ1540)))","v":0},{"$f":"IF($AT1540=\"\",$J1540,IF($AT1540>BB$9,0,SUM($J1540)-SUM($AU1540:BA1540)))","v":0},{"$f":"IF($AT1540=\"\",$J1540,IF($AT1540>BC$9,0,SUM($J1540)-SUM($AU1540:BB1540)))","v":0},{"$f":"IF($AT1540=\"\",$J1540,IF($AT1540>BD$9,0,SUM($J1540)-SUM($AU1540:BC1540)))","v":0},{"$f":"IF($AT1540=\"\",$J1540,IF($AT1540>BE$9,0,SUM($J1540)-SUM($AU1540:BD1540)))","v":0},{"$f":"IF($AT1540=\"\",$J1540,IF($AT1540>BF$9,0,SUM($J1540)-SUM($AU1540:BE1540)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","",{"$f":"IF(AL1555=\"not found\",\"Assets not allocated\",AL1555)","v":""},"","","",0,{"$f":"IF($AT1555=\"\",$J1555,IF($AT1555>AV$9,0,SUM($J1555)-SUM(AU1555:$AU1555)))","v":0},{"$f":"IF($AT1555=\"\",$J1555,IF($AT1555>AW$9,0,SUM($J1555)-SUM($AU1555:AV1555)))","v":0},{"$f":"IF($AT1555=\"\",$J1555,IF($AT1555>AX$9,0,SUM($J1555)-SUM($AU1555:AW1555)))","v":0},{"$f":"IF($AT1555=\"\",$J1555,IF($AT1555>AY$9,0,SUM($J1555)-SUM($AU1555:AX1555)))","v":0},{"$f":"IF($AT1555=\"\",$J1555,IF($AT1555>AZ$9,0,SUM($J1555)-SUM($AU1555:AY1555)))","v":0},{"$f":"IF($AT1555=\"\",$J1555,IF($AT1555>BA$9,0,SUM($J1555)-SUM($AU1555:AZ1555)))","v":0},{"$f":"IF($AT1555=\"\",$J1555,IF($AT1555>BB$9,0,SUM($J1555)-SUM($AU1555:BA1555)))","v":0},{"$f":"IF($AT1555=\"\",$J1555,IF($AT1555>BC$9,0,SUM($J1555)-SUM($AU1555:BB1555)))","v":0},{"$f":"IF($AT1555=\"\",$J1555,IF($AT1555>BD$9,0,SUM($J1555)-SUM($AU1555:BC1555)))","v":0},{"$f":"IF($AT1555=\"\",$J1555,IF($AT1555>BE$9,0,SUM($J1555)-SUM($AU1555:BD1555)))","v":0},{"$f":"IF($AT1555=\"\",$J1555,IF($AT1555>BF$9,0,SUM($J1555)-SUM($AU1555:BE1555)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT1707=\"\",$J1707,IF($AT1707>AV$9,0,SUM($J1707)-SUM(AU1707:$AU1707)))","v":0},{"$f":"IF($AT1707=\"\",$J1707,IF($AT1707>AW$9,0,SUM($J1707)-SUM($AU1707:AV1707)))","v":0},{"$f":"IF($AT1707=\"\",$J1707,IF($AT1707>AX$9,0,SUM($J1707)-SUM($AU1707:AW1707)))","v":0},{"$f":"IF($AT1707=\"\",$J1707,IF($AT1707>AY$9,0,SUM($J1707)-SUM($AU1707:AX1707)))","v":0},{"$f":"IF($AT1707=\"\",$J1707,IF($AT1707>AZ$9,0,SUM($J1707)-SUM($AU1707:AY1707)))","v":0},{"$f":"IF($AT1707=\"\",$J1707,IF($AT1707>BA$9,0,SUM($J1707)-SUM($AU1707:AZ1707)))","v":0},{"$f":"IF($AT1707=\"\",$J1707,IF($AT1707>BB$9,0,SUM($J1707)-SUM($AU1707:BA1707)))","v":0},{"$f":"IF($AT1707=\"\",$J1707,IF($AT1707>BC$9,0,SUM($J1707)-SUM($AU1707:BB1707)))","v":0},{"$f":"IF($AT1707=\"\",$J1707,IF($AT1707>BD$9,0,SUM($J1707)-SUM($AU1707:BC1707)))","v":0},{"$f":"IF($AT1707=\"\",$J1707,IF($AT1707>BE$9,0,SUM($J1707)-SUM($AU1707:BD1707)))","v":0},{"$f":"IF($AT1707=\"\",$J1707,IF($AT1707>BF$9,0,SUM($J1707)-SUM($AU1707:BE1707)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT1762=\"\",$J1762,IF($AT1762>AV$9,0,SUM($J1762)-SUM(AU1762:$AU1762)))","v":0},{"$f":"IF($AT1762=\"\",$J1762,IF($AT1762>AW$9,0,SUM($J1762)-SUM($AU1762:AV1762)))","v":0},{"$f":"IF($AT1762=\"\",$J1762,IF($AT1762>AX$9,0,SUM($J1762)-SUM($AU1762:AW1762)))","v":0},{"$f":"IF($AT1762=\"\",$J1762,IF($AT1762>AY$9,0,SUM($J1762)-SUM($AU1762:AX1762)))","v":0},{"$f":"IF($AT1762=\"\",$J1762,IF($AT1762>AZ$9,0,SUM($J1762)-SUM($AU1762:AY1762)))","v":0},{"$f":"IF($AT1762=\"\",$J1762,IF($AT1762>BA$9,0,SUM($J1762)-SUM($AU1762:AZ1762)))","v":0},{"$f":"IF($AT1762=\"\",$J1762,IF($AT1762>BB$9,0,SUM($J1762)-SUM($AU1762:BA1762)))","v":0},{"$f":"IF($AT1762=\"\",$J1762,IF($AT1762>BC$9,0,SUM($J1762)-SUM($AU1762:BB1762)))","v":0},{"$f":"IF($AT1762=\"\",$J1762,IF($AT1762>BD$9,0,SUM($J1762)-SUM($AU1762:BC1762)))","v":0},{"$f":"IF($AT1762=\"\",$J1762,IF($AT1762>BE$9,0,SUM($J1762)-SUM($AU1762:BD1762)))","v":0},{"$f":"IF($AT1762=\"\",$J1762,IF($AT1762>BF$9,0,SUM($J1762)-SUM($AU1762:BE1762)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT1849=\"\",$J1849,IF($AT1849>AV$9,0,SUM($J1849)-SUM(AU1849:$AU1849)))","v":0},{"$f":"IF($AT1849=\"\",$J1849,IF($AT1849>AW$9,0,SUM($J1849)-SUM($AU1849:AV1849)))","v":0},{"$f":"IF($AT1849=\"\",$J1849,IF($AT1849>AX$9,0,SUM($J1849)-SUM($AU1849:AW1849)))","v":0},{"$f":"IF($AT1849=\"\",$J1849,IF($AT1849>AY$9,0,SUM($J1849)-SUM($AU1849:AX1849)))","v":0},{"$f":"IF($AT1849=\"\",$J1849,IF($AT1849>AZ$9,0,SUM($J1849)-SUM($AU1849:AY1849)))","v":0},{"$f":"IF($AT1849=\"\",$J1849,IF($AT1849>BA$9,0,SUM($J1849)-SUM($AU1849:AZ1849)))","v":0},{"$f":"IF($AT1849=\"\",$J1849,IF($AT1849>BB$9,0,SUM($J1849)-SUM($AU1849:BA1849)))","v":0},{"$f":"IF($AT1849=\"\",$J1849,IF($AT1849>BC$9,0,SUM($J1849)-SUM($AU1849:BB1849)))","v":0},{"$f":"IF($AT1849=\"\",$J1849,IF($AT1849>BD$9,0,SUM($J1849)-SUM($AU1849:BC1849)))","v":0},{"$f":"IF($AT1849=\"\",$J1849,IF($AT1849>BE$9,0,SUM($J1849)-SUM($AU1849:BD1849)))","v":0},{"$f":"IF($AT1849=\"\",$J1849,IF($AT1849>BF$9,0,SUM($J1849)-SUM($AU1849:BE1849)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT1907=\"\",$J1907,IF($AT1907>AV$9,0,SUM($J1907)-SUM(AU1907:$AU1907)))","v":0},{"$f":"IF($AT1907=\"\",$J1907,IF($AT1907>AW$9,0,SUM($J1907)-SUM($AU1907:AV1907)))","v":0},{"$f":"IF($AT1907=\"\",$J1907,IF($AT1907>AX$9,0,SUM($J1907)-SUM($AU1907:AW1907)))","v":0},{"$f":"IF($AT1907=\"\",$J1907,IF($AT1907>AY$9,0,SUM($J1907)-SUM($AU1907:AX1907)))","v":0},{"$f":"IF($AT1907=\"\",$J1907,IF($AT1907>AZ$9,0,SUM($J1907)-SUM($AU1907:AY1907)))","v":0},{"$f":"IF($AT1907=\"\",$J1907,IF($AT1907>BA$9,0,SUM($J1907)-SUM($AU1907:AZ1907)))","v":0},{"$f":"IF($AT1907=\"\",$J1907,IF($AT1907>BB$9,0,SUM($J1907)-SUM($AU1907:BA1907)))","v":0},{"$f":"IF($AT1907=\"\",$J1907,IF($AT1907>BC$9,0,SUM($J1907)-SUM($AU1907:BB1907)))","v":0},{"$f":"IF($AT1907=\"\",$J1907,IF($AT1907>BD$9,0,SUM($J1907)-SUM($AU1907:BC1907)))","v":0},{"$f":"IF($AT1907=\"\",$J1907,IF($AT1907>BE$9,0,SUM($J1907)-SUM($AU1907:BD1907)))","v":0},{"$f":"IF($AT1907=\"\",$J1907,IF($AT1907>BF$9,0,SUM($J1907)-SUM($AU1907:BE1907)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT1962=\"\",$J1962,IF($AT1962>AV$9,0,SUM($J1962)-SUM(AU1962:$AU1962)))","v":0},{"$f":"IF($AT1962=\"\",$J1962,IF($AT1962>AW$9,0,SUM($J1962)-SUM($AU1962:AV1962)))","v":0},{"$f":"IF($AT1962=\"\",$J1962,IF($AT1962>AX$9,0,SUM($J1962)-SUM($AU1962:AW1962)))","v":0},{"$f":"IF($AT1962=\"\",$J1962,IF($AT1962>AY$9,0,SUM($J1962)-SUM($AU1962:AX1962)))","v":0},{"$f":"IF($AT1962=\"\",$J1962,IF($AT1962>AZ$9,0,SUM($J1962)-SUM($AU1962:AY1962)))","v":0},{"$f":"IF($AT1962=\"\",$J1962,IF($AT1962>BA$9,0,SUM($J1962)-SUM($AU1962:AZ1962)))","v":0},{"$f":"IF($AT1962=\"\",$J1962,IF($AT1962>BB$9,0,SUM($J1962)-SUM($AU1962:BA1962)))","v":0},{"$f":"IF($AT1962=\"\",$J1962,IF($AT1962>BC$9,0,SUM($J1962)-SUM($AU1962:BB1962)))","v":0},{"$f":"IF($AT1962=\"\",$J1962,IF($AT1962>BD$9,0,SUM($J1962)-SUM($AU1962:BC1962)))","v":0},{"$f":"IF($AT1962=\"\",$J1962,IF($AT1962>BE$9,0,SUM($J1962)-SUM($AU1962:BD1962)))","v":0},{"$f":"IF($AT1962=\"\",$J1962,IF($AT1962>BF$9,0,SUM($J1962)-SUM($AU1962:BE1962)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT2064=\"\",$J2064,IF($AT2064>AV$9,0,SUM($J2064)-SUM(AU2064:$AU2064)))","v":0},{"$f":"IF($AT2064=\"\",$J2064,IF($AT2064>AW$9,0,SUM($J2064)-SUM($AU2064:AV2064)))","v":0},{"$f":"IF($AT2064=\"\",$J2064,IF($AT2064>AX$9,0,SUM($J2064)-SUM($AU2064:AW2064)))","v":0},{"$f":"IF($AT2064=\"\",$J2064,IF($AT2064>AY$9,0,SUM($J2064)-SUM($AU2064:AX2064)))","v":0},{"$f":"IF($AT2064=\"\",$J2064,IF($AT2064>AZ$9,0,SUM($J2064)-SUM($AU2064:AY2064)))","v":0},{"$f":"IF($AT2064=\"\",$J2064,IF($AT2064>BA$9,0,SUM($J2064)-SUM($AU2064:AZ2064)))","v":0},{"$f":"IF($AT2064=\"\",$J2064,IF($AT2064>BB$9,0,SUM($J2064)-SUM($AU2064:BA2064)))","v":0},{"$f":"IF($AT2064=\"\",$J2064,IF($AT2064>BC$9,0,SUM($J2064)-SUM($AU2064:BB2064)))","v":0},{"$f":"IF($AT2064=\"\",$J2064,IF($AT2064>BD$9,0,SUM($J2064)-SUM($AU2064:BC2064)))","v":0},{"$f":"IF($AT2064=\"\",$J2064,IF($AT2064>BE$9,0,SUM($J2064)-SUM($AU2064:BD2064)))","v":0},{"$f":"IF($AT2064=\"\",$J2064,IF($AT2064>BF$9,0,SUM($J2064)-SUM($AU2064:BE2064)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT2107=\"\",$J2107,IF($AT2107>AV$9,0,SUM($J2107)-SUM(AU2107:$AU2107)))","v":0},{"$f":"IF($AT2107=\"\",$J2107,IF($AT2107>AW$9,0,SUM($J2107)-SUM($AU2107:AV2107)))","v":0},{"$f":"IF($AT2107=\"\",$J2107,IF($AT2107>AX$9,0,SUM($J2107)-SUM($AU2107:AW2107)))","v":0},{"$f":"IF($AT2107=\"\",$J2107,IF($AT2107>AY$9,0,SUM($J2107)-SUM($AU2107:AX2107)))","v":0},{"$f":"IF($AT2107=\"\",$J2107,IF($AT2107>AZ$9,0,SUM($J2107)-SUM($AU2107:AY2107)))","v":0},{"$f":"IF($AT2107=\"\",$J2107,IF($AT2107>BA$9,0,SUM($J2107)-SUM($AU2107:AZ2107)))","v":0},{"$f":"IF($AT2107=\"\",$J2107,IF($AT2107>BB$9,0,SUM($J2107)-SUM($AU2107:BA2107)))","v":0},{"$f":"IF($AT2107=\"\",$J2107,IF($AT2107>BC$9,0,SUM($J2107)-SUM($AU2107:BB2107)))","v":0},{"$f":"IF($AT2107=\"\",$J2107,IF($AT2107>BD$9,0,SUM($J2107)-SUM($AU2107:BC2107)))","v":0},{"$f":"IF($AT2107=\"\",$J2107,IF($AT2107>BE$9,0,SUM($J2107)-SUM($AU2107:BD2107)))","v":0},{"$f":"IF($AT2107=\"\",$J2107,IF($AT2107>BF$9,0,SUM($J2107)-SUM($AU2107:BE2107)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT2240=\"\",$J2240,IF($AT2240>AV$9,0,SUM($J2240)-SUM(AU2240:$AU2240)))","v":0},{"$f":"IF($AT2240=\"\",$J2240,IF($AT2240>AW$9,0,SUM($J2240)-SUM($AU2240:AV2240)))","v":0},{"$f":"IF($AT2240=\"\",$J2240,IF($AT2240>AX$9,0,SUM($J2240)-SUM($AU2240:AW2240)))","v":0},{"$f":"IF($AT2240=\"\",$J2240,IF($AT2240>AY$9,0,SUM($J2240)-SUM($AU2240:AX2240)))","v":0},{"$f":"IF($AT2240=\"\",$J2240,IF($AT2240>AZ$9,0,SUM($J2240)-SUM($AU2240:AY2240)))","v":0},{"$f":"IF($AT2240=\"\",$J2240,IF($AT2240>BA$9,0,SUM($J2240)-SUM($AU2240:AZ2240)))","v":0},{"$f":"IF($AT2240=\"\",$J2240,IF($AT2240>BB$9,0,SUM($J2240)-SUM($AU2240:BA2240)))","v":0},{"$f":"IF($AT2240=\"\",$J2240,IF($AT2240>BC$9,0,SUM($J2240)-SUM($AU2240:BB2240)))","v":0},{"$f":"IF($AT2240=\"\",$J2240,IF($AT2240>BD$9,0,SUM($J2240)-SUM($AU2240:BC2240)))","v":0},{"$f":"IF($AT2240=\"\",$J2240,IF($AT2240>BE$9,0,SUM($J2240)-SUM($AU2240:BD2240)))","v":0},{"$f":"IF($AT2240=\"\",$J2240,IF($AT2240>BF$9,0,SUM($J2240)-SUM($AU2240:BE2240)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT2279=\"\",$J2279,IF($AT2279>AV$9,0,SUM($J2279)-SUM(AU2279:$AU2279)))","v":0},{"$f":"IF($AT2279=\"\",$J2279,IF($AT2279>AW$9,0,SUM($J2279)-SUM($AU2279:AV2279)))","v":0},{"$f":"IF($AT2279=\"\",$J2279,IF($AT2279>AX$9,0,SUM($J2279)-SUM($AU2279:AW2279)))","v":0},{"$f":"IF($AT2279=\"\",$J2279,IF($AT2279>AY$9,0,SUM($J2279)-SUM($AU2279:AX2279)))","v":0},{"$f":"IF($AT2279=\"\",$J2279,IF($AT2279>AZ$9,0,SUM($J2279)-SUM($AU2279:AY2279)))","v":0},{"$f":"IF($AT2279=\"\",$J2279,IF($AT2279>BA$9,0,SUM($J2279)-SUM($AU2279:AZ2279)))","v":0},{"$f":"IF($AT2279=\"\",$J2279,IF($AT2279>BB$9,0,SUM($J2279)-SUM($AU2279:BA2279)))","v":0},{"$f":"IF($AT2279=\"\",$J2279,IF($AT2279>BC$9,0,SUM($J2279)-SUM($AU2279:BB2279)))","v":0},{"$f":"IF($AT2279=\"\",$J2279,IF($AT2279>BD$9,0,SUM($J2279)-SUM($AU2279:BC2279)))","v":0},{"$f":"IF($AT2279=\"\",$J2279,IF($AT2279>BE$9,0,SUM($J2279)-SUM($AU2279:BD2279)))","v":0},{"$f":"IF($AT2279=\"\",$J2279,IF($AT2279>BF$9,0,SUM($J2279)-SUM($AU2279:BE2279)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT2407=\"\",$J2407,IF($AT2407>AV$9,0,SUM($J2407)-SUM(AU2407:$AU2407)))","v":0},{"$f":"IF($AT2407=\"\",$J2407,IF($AT2407>AW$9,0,SUM($J2407)-SUM($AU2407:AV2407)))","v":0},{"$f":"IF($AT2407=\"\",$J2407,IF($AT2407>AX$9,0,SUM($J2407)-SUM($AU2407:AW2407)))","v":0},{"$f":"IF($AT2407=\"\",$J2407,IF($AT2407>AY$9,0,SUM($J2407)-SUM($AU2407:AX2407)))","v":0},{"$f":"IF($AT2407=\"\",$J2407,IF($AT2407>AZ$9,0,SUM($J2407)-SUM($AU2407:AY2407)))","v":0},{"$f":"IF($AT2407=\"\",$J2407,IF($AT2407>BA$9,0,SUM($J2407)-SUM($AU2407:AZ2407)))","v":0},{"$f":"IF($AT2407=\"\",$J2407,IF($AT2407>BB$9,0,SUM($J2407)-SUM($AU2407:BA2407)))","v":0},{"$f":"IF($AT2407=\"\",$J2407,IF($AT2407>BC$9,0,SUM($J2407)-SUM($AU2407:BB2407)))","v":0},{"$f":"IF($AT2407=\"\",$J2407,IF($AT2407>BD$9,0,SUM($J2407)-SUM($AU2407:BC2407)))","v":0},{"$f":"IF($AT2407=\"\",$J2407,IF($AT2407>BE$9,0,SUM($J2407)-SUM($AU2407:BD2407)))","v":0},{"$f":"IF($AT2407=\"\",$J2407,IF($AT2407>BF$9,0,SUM($J2407)-SUM($AU2407:BE2407)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT2413=\"\",$J2413,IF($AT2413>AV$9,0,SUM($J2413)-SUM(AU2413:$AU2413)))","v":0},{"$f":"IF($AT2413=\"\",$J2413,IF($AT2413>AW$9,0,SUM($J2413)-SUM($AU2413:AV2413)))","v":0},{"$f":"IF($AT2413=\"\",$J2413,IF($AT2413>AX$9,0,SUM($J2413)-SUM($AU2413:AW2413)))","v":0},{"$f":"IF($AT2413=\"\",$J2413,IF($AT2413>AY$9,0,SUM($J2413)-SUM($AU2413:AX2413)))","v":0},{"$f":"IF($AT2413=\"\",$J2413,IF($AT2413>AZ$9,0,SUM($J2413)-SUM($AU2413:AY2413)))","v":0},{"$f":"IF($AT2413=\"\",$J2413,IF($AT2413>BA$9,0,SUM($J2413)-SUM($AU2413:AZ2413)))","v":0},{"$f":"IF($AT2413=\"\",$J2413,IF($AT2413>BB$9,0,SUM($J2413)-SUM($AU2413:BA2413)))","v":0},{"$f":"IF($AT2413=\"\",$J2413,IF($AT2413>BC$9,0,SUM($J2413)-SUM($AU2413:BB2413)))","v":0},{"$f":"IF($AT2413=\"\",$J2413,IF($AT2413>BD$9,0,SUM($J2413)-SUM($AU2413:BC2413)))","v":0},{"$f":"IF($AT2413=\"\",$J2413,IF($AT2413>BE$9,0,SUM($J2413)-SUM($AU2413:BD2413)))","v":0},{"$f":"IF($AT2413=\"\",$J2413,IF($AT2413>BF$9,0,SUM($J2413)-SUM($AU2413:BE2413)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT2552=\"\",$J2552,IF($AT2552>AV$9,0,SUM($J2552)-SUM(AU2552:$AU2552)))","v":0},{"$f":"IF($AT2552=\"\",$J2552,IF($AT2552>AW$9,0,SUM($J2552)-SUM($AU2552:AV2552)))","v":0},{"$f":"IF($AT2552=\"\",$J2552,IF($AT2552>AX$9,0,SUM($J2552)-SUM($AU2552:AW2552)))","v":0},{"$f":"IF($AT2552=\"\",$J2552,IF($AT2552>AY$9,0,SUM($J2552)-SUM($AU2552:AX2552)))","v":0},{"$f":"IF($AT2552=\"\",$J2552,IF($AT2552>AZ$9,0,SUM($J2552)-SUM($AU2552:AY2552)))","v":0},{"$f":"IF($AT2552=\"\",$J2552,IF($AT2552>BA$9,0,SUM($J2552)-SUM($AU2552:AZ2552)))","v":0},{"$f":"IF($AT2552=\"\",$J2552,IF($AT2552>BB$9,0,SUM($J2552)-SUM($AU2552:BA2552)))","v":0},{"$f":"IF($AT2552=\"\",$J2552,IF($AT2552>BC$9,0,SUM($J2552)-SUM($AU2552:BB2552)))","v":0},{"$f":"IF($AT2552=\"\",$J2552,IF($AT2552>BD$9,0,SUM($J2552)-SUM($AU2552:BC2552)))","v":0},{"$f":"IF($AT2552=\"\",$J2552,IF($AT2552>BE$9,0,SUM($J2552)-SUM($AU2552:BD2552)))","v":0},{"$f":"IF($AT2552=\"\",$J2552,IF($AT2552>BF$9,0,SUM($J2552)-SUM($AU2552:BE2552)))","v":0},{"$f":"IF(L2552=reserves_all_list_general_dev_contr,M2552,0)+IF(O2552=reserves_all_list_general_dev_contr,P2552,0)+IF(R2552=reserves_all_list_general_dev_contr,S2552,0)+IF(U2552=reserves_all_list_general_dev_contr,V2552,0)","v":0},{"$f":"IF(AND(L2552<>reserves_all_list_general_dev_contr,COUNTIF(L2552,\"External*\")>0),M2552,0)+IF(AND(O2552<>reserves_all_list_general_dev_contr,COUNTIF(O2552,\"External*\")>0),P2552,0)+IF(AND(R2552<>reserves_all_list_general_dev_contr,COUNTIF(R2552,\"External*\")>0),S2552,0)+IF(AND(U2552<>reserves_all_list_general_dev_contr,COUNTIF(U2552,\"External*\")>0),V2552,0)","v":0},{"$f":"IF(AND(L2552<>reserves_all_list_general_dev_contr,COUNTIF(L2552,\"Internal*\")>0),M2552,0)+IF(AND(O2552<>reserves_all_list_general_dev_contr,COUNTIF(O2552,\"Internal*\")>0),P2552,0)+IF(AND(R2552<>reserves_all_list_general_dev_contr,COUNTIF(R2552,\"Internal*\")>0),S2552,0)+IF(AND(U2552<>reserves_all_list_general_dev_contr,COUNTIF(U2552,\"Internal*\")>0),V2552,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT2607=\"\",$J2607,IF($AT2607>AV$9,0,SUM($J2607)-SUM(AU2607:$AU2607)))","v":0},{"$f":"IF($AT2607=\"\",$J2607,IF($AT2607>AW$9,0,SUM($J2607)-SUM($AU2607:AV2607)))","v":0},{"$f":"IF($AT2607=\"\",$J2607,IF($AT2607>AX$9,0,SUM($J2607)-SUM($AU2607:AW2607)))","v":0},{"$f":"IF($AT2607=\"\",$J2607,IF($AT2607>AY$9,0,SUM($J2607)-SUM($AU2607:AX2607)))","v":0},{"$f":"IF($AT2607=\"\",$J2607,IF($AT2607>AZ$9,0,SUM($J2607)-SUM($AU2607:AY2607)))","v":0},{"$f":"IF($AT2607=\"\",$J2607,IF($AT2607>BA$9,0,SUM($J2607)-SUM($AU2607:AZ2607)))","v":0},{"$f":"IF($AT2607=\"\",$J2607,IF($AT2607>BB$9,0,SUM($J2607)-SUM($AU2607:BA2607)))","v":0},{"$f":"IF($AT2607=\"\",$J2607,IF($AT2607>BC$9,0,SUM($J2607)-SUM($AU2607:BB2607)))","v":0},{"$f":"IF($AT2607=\"\",$J2607,IF($AT2607>BD$9,0,SUM($J2607)-SUM($AU2607:BC2607)))","v":0},{"$f":"IF($AT2607=\"\",$J2607,IF($AT2607>BE$9,0,SUM($J2607)-SUM($AU2607:BD2607)))","v":0},{"$f":"IF($AT2607=\"\",$J2607,IF($AT2607>BF$9,0,SUM($J2607)-SUM($AU2607:BE2607)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT2707=\"\",$J2707,IF($AT2707>AV$9,0,SUM($J2707)-SUM(AU2707:$AU2707)))","v":0},{"$f":"IF($AT2707=\"\",$J2707,IF($AT2707>AW$9,0,SUM($J2707)-SUM($AU2707:AV2707)))","v":0},{"$f":"IF($AT2707=\"\",$J2707,IF($AT2707>AX$9,0,SUM($J2707)-SUM($AU2707:AW2707)))","v":0},{"$f":"IF($AT2707=\"\",$J2707,IF($AT2707>AY$9,0,SUM($J2707)-SUM($AU2707:AX2707)))","v":0},{"$f":"IF($AT2707=\"\",$J2707,IF($AT2707>AZ$9,0,SUM($J2707)-SUM($AU2707:AY2707)))","v":0},{"$f":"IF($AT2707=\"\",$J2707,IF($AT2707>BA$9,0,SUM($J2707)-SUM($AU2707:AZ2707)))","v":0},{"$f":"IF($AT2707=\"\",$J2707,IF($AT2707>BB$9,0,SUM($J2707)-SUM($AU2707:BA2707)))","v":0},{"$f":"IF($AT2707=\"\",$J2707,IF($AT2707>BC$9,0,SUM($J2707)-SUM($AU2707:BB2707)))","v":0},{"$f":"IF($AT2707=\"\",$J2707,IF($AT2707>BD$9,0,SUM($J2707)-SUM($AU2707:BC2707)))","v":0},{"$f":"IF($AT2707=\"\",$J2707,IF($AT2707>BE$9,0,SUM($J2707)-SUM($AU2707:BD2707)))","v":0},{"$f":"IF($AT2707=\"\",$J2707,IF($AT2707>BF$9,0,SUM($J2707)-SUM($AU2707:BE2707)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT2752=\"\",$J2752,IF($AT2752>AV$9,0,SUM($J2752)-SUM(AU2752:$AU2752)))","v":0},{"$f":"IF($AT2752=\"\",$J2752,IF($AT2752>AW$9,0,SUM($J2752)-SUM($AU2752:AV2752)))","v":0},{"$f":"IF($AT2752=\"\",$J2752,IF($AT2752>AX$9,0,SUM($J2752)-SUM($AU2752:AW2752)))","v":0},{"$f":"IF($AT2752=\"\",$J2752,IF($AT2752>AY$9,0,SUM($J2752)-SUM($AU2752:AX2752)))","v":0},{"$f":"IF($AT2752=\"\",$J2752,IF($AT2752>AZ$9,0,SUM($J2752)-SUM($AU2752:AY2752)))","v":0},{"$f":"IF($AT2752=\"\",$J2752,IF($AT2752>BA$9,0,SUM($J2752)-SUM($AU2752:AZ2752)))","v":0},{"$f":"IF($AT2752=\"\",$J2752,IF($AT2752>BB$9,0,SUM($J2752)-SUM($AU2752:BA2752)))","v":0},{"$f":"IF($AT2752=\"\",$J2752,IF($AT2752>BC$9,0,SUM($J2752)-SUM($AU2752:BB2752)))","v":0},{"$f":"IF($AT2752=\"\",$J2752,IF($AT2752>BD$9,0,SUM($J2752)-SUM($AU2752:BC2752)))","v":0},{"$f":"IF($AT2752=\"\",$J2752,IF($AT2752>BE$9,0,SUM($J2752)-SUM($AU2752:BD2752)))","v":0},{"$f":"IF($AT2752=\"\",$J2752,IF($AT2752>BF$9,0,SUM($J2752)-SUM($AU2752:BE2752)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT2807=\"\",$J2807,IF($AT2807>AV$9,0,SUM($J2807)-SUM(AU2807:$AU2807)))","v":0},{"$f":"IF($AT2807=\"\",$J2807,IF($AT2807>AW$9,0,SUM($J2807)-SUM($AU2807:AV2807)))","v":0},{"$f":"IF($AT2807=\"\",$J2807,IF($AT2807>AX$9,0,SUM($J2807)-SUM($AU2807:AW2807)))","v":0},{"$f":"IF($AT2807=\"\",$J2807,IF($AT2807>AY$9,0,SUM($J2807)-SUM($AU2807:AX2807)))","v":0},{"$f":"IF($AT2807=\"\",$J2807,IF($AT2807>AZ$9,0,SUM($J2807)-SUM($AU2807:AY2807)))","v":0},{"$f":"IF($AT2807=\"\",$J2807,IF($AT2807>BA$9,0,SUM($J2807)-SUM($AU2807:AZ2807)))","v":0},{"$f":"IF($AT2807=\"\",$J2807,IF($AT2807>BB$9,0,SUM($J2807)-SUM($AU2807:BA2807)))","v":0},{"$f":"IF($AT2807=\"\",$J2807,IF($AT2807>BC$9,0,SUM($J2807)-SUM($AU2807:BB2807)))","v":0},{"$f":"IF($AT2807=\"\",$J2807,IF($AT2807>BD$9,0,SUM($J2807)-SUM($AU2807:BC2807)))","v":0},{"$f":"IF($AT2807=\"\",$J2807,IF($AT2807>BE$9,0,SUM($J2807)-SUM($AU2807:BD2807)))","v":0},{"$f":"IF($AT2807=\"\",$J2807,IF($AT2807>BF$9,0,SUM($J2807)-SUM($AU2807:BE2807)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT2922=\"\",$J2922,IF($AT2922>AV$9,0,SUM($J2922)-SUM(AU2922:$AU2922)))","v":0},{"$f":"IF($AT2922=\"\",$J2922,IF($AT2922>AW$9,0,SUM($J2922)-SUM($AU2922:AV2922)))","v":0},{"$f":"IF($AT2922=\"\",$J2922,IF($AT2922>AX$9,0,SUM($J2922)-SUM($AU2922:AW2922)))","v":0},{"$f":"IF($AT2922=\"\",$J2922,IF($AT2922>AY$9,0,SUM($J2922)-SUM($AU2922:AX2922)))","v":0},{"$f":"IF($AT2922=\"\",$J2922,IF($AT2922>AZ$9,0,SUM($J2922)-SUM($AU2922:AY2922)))","v":0},{"$f":"IF($AT2922=\"\",$J2922,IF($AT2922>BA$9,0,SUM($J2922)-SUM($AU2922:AZ2922)))","v":0},{"$f":"IF($AT2922=\"\",$J2922,IF($AT2922>BB$9,0,SUM($J2922)-SUM($AU2922:BA2922)))","v":0},{"$f":"IF($AT2922=\"\",$J2922,IF($AT2922>BC$9,0,SUM($J2922)-SUM($AU2922:BB2922)))","v":0},{"$f":"IF($AT2922=\"\",$J2922,IF($AT2922>BD$9,0,SUM($J2922)-SUM($AU2922:BC2922)))","v":0},{"$f":"IF($AT2922=\"\",$J2922,IF($AT2922>BE$9,0,SUM($J2922)-SUM($AU2922:BD2922)))","v":0},{"$f":"IF($AT2922=\"\",$J2922,IF($AT2922>BF$9,0,SUM($J2922)-SUM($AU2922:BE2922)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT2974=\"\",$J2974,IF($AT2974>AV$9,0,SUM($J2974)-SUM(AU2974:$AU2974)))","v":0},{"$f":"IF($AT2974=\"\",$J2974,IF($AT2974>AW$9,0,SUM($J2974)-SUM($AU2974:AV2974)))","v":0},{"$f":"IF($AT2974=\"\",$J2974,IF($AT2974>AX$9,0,SUM($J2974)-SUM($AU2974:AW2974)))","v":0},{"$f":"IF($AT2974=\"\",$J2974,IF($AT2974>AY$9,0,SUM($J2974)-SUM($AU2974:AX2974)))","v":0},{"$f":"IF($AT2974=\"\",$J2974,IF($AT2974>AZ$9,0,SUM($J2974)-SUM($AU2974:AY2974)))","v":0},{"$f":"IF($AT2974=\"\",$J2974,IF($AT2974>BA$9,0,SUM($J2974)-SUM($AU2974:AZ2974)))","v":0},{"$f":"IF($AT2974=\"\",$J2974,IF($AT2974>BB$9,0,SUM($J2974)-SUM($AU2974:BA2974)))","v":0},{"$f":"IF($AT2974=\"\",$J2974,IF($AT2974>BC$9,0,SUM($J2974)-SUM($AU2974:BB2974)))","v":0},{"$f":"IF($AT2974=\"\",$J2974,IF($AT2974>BD$9,0,SUM($J2974)-SUM($AU2974:BC2974)))","v":0},{"$f":"IF($AT2974=\"\",$J2974,IF($AT2974>BE$9,0,SUM($J2974)-SUM($AU2974:BD2974)))","v":0},{"$f":"IF($AT2974=\"\",$J2974,IF($AT2974>BF$9,0,SUM($J2974)-SUM($AU2974:BE2974)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT3085=\"\",$J3085,IF($AT3085>AV$9,0,SUM($J3085)-SUM(AU3085:$AU3085)))","v":0},{"$f":"IF($AT3085=\"\",$J3085,IF($AT3085>AW$9,0,SUM($J3085)-SUM($AU3085:AV3085)))","v":0},{"$f":"IF($AT3085=\"\",$J3085,IF($AT3085>AX$9,0,SUM($J3085)-SUM($AU3085:AW3085)))","v":0},{"$f":"IF($AT3085=\"\",$J3085,IF($AT3085>AY$9,0,SUM($J3085)-SUM($AU3085:AX3085)))","v":0},{"$f":"IF($AT3085=\"\",$J3085,IF($AT3085>AZ$9,0,SUM($J3085)-SUM($AU3085:AY3085)))","v":0},{"$f":"IF($AT3085=\"\",$J3085,IF($AT3085>BA$9,0,SUM($J3085)-SUM($AU3085:AZ3085)))","v":0},{"$f":"IF($AT3085=\"\",$J3085,IF($AT3085>BB$9,0,SUM($J3085)-SUM($AU3085:BA3085)))","v":0},{"$f":"IF($AT3085=\"\",$J3085,IF($AT3085>BC$9,0,SUM($J3085)-SUM($AU3085:BB3085)))","v":0},{"$f":"IF($AT3085=\"\",$J3085,IF($AT3085>BD$9,0,SUM($J3085)-SUM($AU3085:BC3085)))","v":0},{"$f":"IF($AT3085=\"\",$J3085,IF($AT3085>BE$9,0,SUM($J3085)-SUM($AU3085:BD3085)))","v":0},{"$f":"IF($AT3085=\"\",$J3085,IF($AT3085>BF$9,0,SUM($J3085)-SUM($AU3085:BE3085)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT3137=\"\",$J3137,IF($AT3137>AV$9,0,SUM($J3137)-SUM(AU3137:$AU3137)))","v":0},{"$f":"IF($AT3137=\"\",$J3137,IF($AT3137>AW$9,0,SUM($J3137)-SUM($AU3137:AV3137)))","v":0},{"$f":"IF($AT3137=\"\",$J3137,IF($AT3137>AX$9,0,SUM($J3137)-SUM($AU3137:AW3137)))","v":0},{"$f":"IF($AT3137=\"\",$J3137,IF($AT3137>AY$9,0,SUM($J3137)-SUM($AU3137:AX3137)))","v":0},{"$f":"IF($AT3137=\"\",$J3137,IF($AT3137>AZ$9,0,SUM($J3137)-SUM($AU3137:AY3137)))","v":0},{"$f":"IF($AT3137=\"\",$J3137,IF($AT3137>BA$9,0,SUM($J3137)-SUM($AU3137:AZ3137)))","v":0},{"$f":"IF($AT3137=\"\",$J3137,IF($AT3137>BB$9,0,SUM($J3137)-SUM($AU3137:BA3137)))","v":0},{"$f":"IF($AT3137=\"\",$J3137,IF($AT3137>BC$9,0,SUM($J3137)-SUM($AU3137:BB3137)))","v":0},{"$f":"IF($AT3137=\"\",$J3137,IF($AT3137>BD$9,0,SUM($J3137)-SUM($AU3137:BC3137)))","v":0},{"$f":"IF($AT3137=\"\",$J3137,IF($AT3137>BE$9,0,SUM($J3137)-SUM($AU3137:BD3137)))","v":0},{"$f":"IF($AT3137=\"\",$J3137,IF($AT3137>BF$9,0,SUM($J3137)-SUM($AU3137:BE3137)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT3252=\"\",$J3252,IF($AT3252>AV$9,0,SUM($J3252)-SUM(AU3252:$AU3252)))","v":0},{"$f":"IF($AT3252=\"\",$J3252,IF($AT3252>AW$9,0,SUM($J3252)-SUM($AU3252:AV3252)))","v":0},{"$f":"IF($AT3252=\"\",$J3252,IF($AT3252>AX$9,0,SUM($J3252)-SUM($AU3252:AW3252)))","v":0},{"$f":"IF($AT3252=\"\",$J3252,IF($AT3252>AY$9,0,SUM($J3252)-SUM($AU3252:AX3252)))","v":0},{"$f":"IF($AT3252=\"\",$J3252,IF($AT3252>AZ$9,0,SUM($J3252)-SUM($AU3252:AY3252)))","v":0},{"$f":"IF($AT3252=\"\",$J3252,IF($AT3252>BA$9,0,SUM($J3252)-SUM($AU3252:AZ3252)))","v":0},{"$f":"IF($AT3252=\"\",$J3252,IF($AT3252>BB$9,0,SUM($J3252)-SUM($AU3252:BA3252)))","v":0},{"$f":"IF($AT3252=\"\",$J3252,IF($AT3252>BC$9,0,SUM($J3252)-SUM($AU3252:BB3252)))","v":0},{"$f":"IF($AT3252=\"\",$J3252,IF($AT3252>BD$9,0,SUM($J3252)-SUM($AU3252:BC3252)))","v":0},{"$f":"IF($AT3252=\"\",$J3252,IF($AT3252>BE$9,0,SUM($J3252)-SUM($AU3252:BD3252)))","v":0},{"$f":"IF($AT3252=\"\",$J3252,IF($AT3252>BF$9,0,SUM($J3252)-SUM($AU3252:BE3252)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","",{"$f":"IF(AL3285=\"not found\",\"Assets not allocated\",AL3285)","v":""},"","","",0,{"$f":"IF($AT3285=\"\",$J3285,IF($AT3285>AV$9,0,SUM($J3285)-SUM(AU3285:$AU3285)))","v":0},{"$f":"IF($AT3285=\"\",$J3285,IF($AT3285>AW$9,0,SUM($J3285)-SUM($AU3285:AV3285)))","v":0},{"$f":"IF($AT3285=\"\",$J3285,IF($AT3285>AX$9,0,SUM($J3285)-SUM($AU3285:AW3285)))","v":0},{"$f":"IF($AT3285=\"\",$J3285,IF($AT3285>AY$9,0,SUM($J3285)-SUM($AU3285:AX3285)))","v":0},{"$f":"IF($AT3285=\"\",$J3285,IF($AT3285>AZ$9,0,SUM($J3285)-SUM($AU3285:AY3285)))","v":0},{"$f":"IF($AT3285=\"\",$J3285,IF($AT3285>BA$9,0,SUM($J3285)-SUM($AU3285:AZ3285)))","v":0},{"$f":"IF($AT3285=\"\",$J3285,IF($AT3285>BB$9,0,SUM($J3285)-SUM($AU3285:BA3285)))","v":0},{"$f":"IF($AT3285=\"\",$J3285,IF($AT3285>BC$9,0,SUM($J3285)-SUM($AU3285:BB3285)))","v":0},{"$f":"IF($AT3285=\"\",$J3285,IF($AT3285>BD$9,0,SUM($J3285)-SUM($AU3285:BC3285)))","v":0},{"$f":"IF($AT3285=\"\",$J3285,IF($AT3285>BE$9,0,SUM($J3285)-SUM($AU3285:BD3285)))","v":0},{"$f":"IF($AT3285=\"\",$J3285,IF($AT3285>BF$9,0,SUM($J3285)-SUM($AU3285:BE3285)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT3402=\"\",$J3402,IF($AT3402>AV$9,0,SUM($J3402)-SUM(AU3402:$AU3402)))","v":0},{"$f":"IF($AT3402=\"\",$J3402,IF($AT3402>AW$9,0,SUM($J3402)-SUM($AU3402:AV3402)))","v":0},{"$f":"IF($AT3402=\"\",$J3402,IF($AT3402>AX$9,0,SUM($J3402)-SUM($AU3402:AW3402)))","v":0},{"$f":"IF($AT3402=\"\",$J3402,IF($AT3402>AY$9,0,SUM($J3402)-SUM($AU3402:AX3402)))","v":0},{"$f":"IF($AT3402=\"\",$J3402,IF($AT3402>AZ$9,0,SUM($J3402)-SUM($AU3402:AY3402)))","v":0},{"$f":"IF($AT3402=\"\",$J3402,IF($AT3402>BA$9,0,SUM($J3402)-SUM($AU3402:AZ3402)))","v":0},{"$f":"IF($AT3402=\"\",$J3402,IF($AT3402>BB$9,0,SUM($J3402)-SUM($AU3402:BA3402)))","v":0},{"$f":"IF($AT3402=\"\",$J3402,IF($AT3402>BC$9,0,SUM($J3402)-SUM($AU3402:BB3402)))","v":0},{"$f":"IF($AT3402=\"\",$J3402,IF($AT3402>BD$9,0,SUM($J3402)-SUM($AU3402:BC3402)))","v":0},{"$f":"IF($AT3402=\"\",$J3402,IF($AT3402>BE$9,0,SUM($J3402)-SUM($AU3402:BD3402)))","v":0},{"$f":"IF($AT3402=\"\",$J3402,IF($AT3402>BF$9,0,SUM($J3402)-SUM($AU3402:BE3402)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT3452=\"\",$J3452,IF($AT3452>AV$9,0,SUM($J3452)-SUM(AU3452:$AU3452)))","v":0},{"$f":"IF($AT3452=\"\",$J3452,IF($AT3452>AW$9,0,SUM($J3452)-SUM($AU3452:AV3452)))","v":0},{"$f":"IF($AT3452=\"\",$J3452,IF($AT3452>AX$9,0,SUM($J3452)-SUM($AU3452:AW3452)))","v":0},{"$f":"IF($AT3452=\"\",$J3452,IF($AT3452>AY$9,0,SUM($J3452)-SUM($AU3452:AX3452)))","v":0},{"$f":"IF($AT3452=\"\",$J3452,IF($AT3452>AZ$9,0,SUM($J3452)-SUM($AU3452:AY3452)))","v":0},{"$f":"IF($AT3452=\"\",$J3452,IF($AT3452>BA$9,0,SUM($J3452)-SUM($AU3452:AZ3452)))","v":0},{"$f":"IF($AT3452=\"\",$J3452,IF($AT3452>BB$9,0,SUM($J3452)-SUM($AU3452:BA3452)))","v":0},{"$f":"IF($AT3452=\"\",$J3452,IF($AT3452>BC$9,0,SUM($J3452)-SUM($AU3452:BB3452)))","v":0},{"$f":"IF($AT3452=\"\",$J3452,IF($AT3452>BD$9,0,SUM($J3452)-SUM($AU3452:BC3452)))","v":0},{"$f":"IF($AT3452=\"\",$J3452,IF($AT3452>BE$9,0,SUM($J3452)-SUM($AU3452:BD3452)))","v":0},{"$f":"IF($AT3452=\"\",$J3452,IF($AT3452>BF$9,0,SUM($J3452)-SUM($AU3452:BE3452)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT3563=\"\",$J3563,IF($AT3563>AV$9,0,SUM($J3563)-SUM(AU3563:$AU3563)))","v":0},{"$f":"IF($AT3563=\"\",$J3563,IF($AT3563>AW$9,0,SUM($J3563)-SUM($AU3563:AV3563)))","v":0},{"$f":"IF($AT3563=\"\",$J3563,IF($AT3563>AX$9,0,SUM($J3563)-SUM($AU3563:AW3563)))","v":0},{"$f":"IF($AT3563=\"\",$J3563,IF($AT3563>AY$9,0,SUM($J3563)-SUM($AU3563:AX3563)))","v":0},{"$f":"IF($AT3563=\"\",$J3563,IF($AT3563>AZ$9,0,SUM($J3563)-SUM($AU3563:AY3563)))","v":0},{"$f":"IF($AT3563=\"\",$J3563,IF($AT3563>BA$9,0,SUM($J3563)-SUM($AU3563:AZ3563)))","v":0},{"$f":"IF($AT3563=\"\",$J3563,IF($AT3563>BB$9,0,SUM($J3563)-SUM($AU3563:BA3563)))","v":0},{"$f":"IF($AT3563=\"\",$J3563,IF($AT3563>BC$9,0,SUM($J3563)-SUM($AU3563:BB3563)))","v":0},{"$f":"IF($AT3563=\"\",$J3563,IF($AT3563>BD$9,0,SUM($J3563)-SUM($AU3563:BC3563)))","v":0},{"$f":"IF($AT3563=\"\",$J3563,IF($AT3563>BE$9,0,SUM($J3563)-SUM($AU3563:BD3563)))","v":0},{"$f":"IF($AT3563=\"\",$J3563,IF($AT3563>BF$9,0,SUM($J3563)-SUM($AU3563:BE3563)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT3617=\"\",$J3617,IF($AT3617>AV$9,0,SUM($J3617)-SUM(AU3617:$AU3617)))","v":0},{"$f":"IF($AT3617=\"\",$J3617,IF($AT3617>AW$9,0,SUM($J3617)-SUM($AU3617:AV3617)))","v":0},{"$f":"IF($AT3617=\"\",$J3617,IF($AT3617>AX$9,0,SUM($J3617)-SUM($AU3617:AW3617)))","v":0},{"$f":"IF($AT3617=\"\",$J3617,IF($AT3617>AY$9,0,SUM($J3617)-SUM($AU3617:AX3617)))","v":0},{"$f":"IF($AT3617=\"\",$J3617,IF($AT3617>AZ$9,0,SUM($J3617)-SUM($AU3617:AY3617)))","v":0},{"$f":"IF($AT3617=\"\",$J3617,IF($AT3617>BA$9,0,SUM($J3617)-SUM($AU3617:AZ3617)))","v":0},{"$f":"IF($AT3617=\"\",$J3617,IF($AT3617>BB$9,0,SUM($J3617)-SUM($AU3617:BA3617)))","v":0},{"$f":"IF($AT3617=\"\",$J3617,IF($AT3617>BC$9,0,SUM($J3617)-SUM($AU3617:BB3617)))","v":0},{"$f":"IF($AT3617=\"\",$J3617,IF($AT3617>BD$9,0,SUM($J3617)-SUM($AU3617:BC3617)))","v":0},{"$f":"IF($AT3617=\"\",$J3617,IF($AT3617>BE$9,0,SUM($J3617)-SUM($AU3617:BD3617)))","v":0},{"$f":"IF($AT3617=\"\",$J3617,IF($AT3617>BF$9,0,SUM($J3617)-SUM($AU3617:BE3617)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT3730=\"\",$J3730,IF($AT3730>AV$9,0,SUM($J3730)-SUM(AU3730:$AU3730)))","v":0},{"$f":"IF($AT3730=\"\",$J3730,IF($AT3730>AW$9,0,SUM($J3730)-SUM($AU3730:AV3730)))","v":0},{"$f":"IF($AT3730=\"\",$J3730,IF($AT3730>AX$9,0,SUM($J3730)-SUM($AU3730:AW3730)))","v":0},{"$f":"IF($AT3730=\"\",$J3730,IF($AT3730>AY$9,0,SUM($J3730)-SUM($AU3730:AX3730)))","v":0},{"$f":"IF($AT3730=\"\",$J3730,IF($AT3730>AZ$9,0,SUM($J3730)-SUM($AU3730:AY3730)))","v":0},{"$f":"IF($AT3730=\"\",$J3730,IF($AT3730>BA$9,0,SUM($J3730)-SUM($AU3730:AZ3730)))","v":0},{"$f":"IF($AT3730=\"\",$J3730,IF($AT3730>BB$9,0,SUM($J3730)-SUM($AU3730:BA3730)))","v":0},{"$f":"IF($AT3730=\"\",$J3730,IF($AT3730>BC$9,0,SUM($J3730)-SUM($AU3730:BB3730)))","v":0},{"$f":"IF($AT3730=\"\",$J3730,IF($AT3730>BD$9,0,SUM($J3730)-SUM($AU3730:BC3730)))","v":0},{"$f":"IF($AT3730=\"\",$J3730,IF($AT3730>BE$9,0,SUM($J3730)-SUM($AU3730:BD3730)))","v":0},{"$f":"IF($AT3730=\"\",$J3730,IF($AT3730>BF$9,0,SUM($J3730)-SUM($AU3730:BE3730)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT3780=\"\",$J3780,IF($AT3780>AV$9,0,SUM($J3780)-SUM(AU3780:$AU3780)))","v":0},{"$f":"IF($AT3780=\"\",$J3780,IF($AT3780>AW$9,0,SUM($J3780)-SUM($AU3780:AV3780)))","v":0},{"$f":"IF($AT3780=\"\",$J3780,IF($AT3780>AX$9,0,SUM($J3780)-SUM($AU3780:AW3780)))","v":0},{"$f":"IF($AT3780=\"\",$J3780,IF($AT3780>AY$9,0,SUM($J3780)-SUM($AU3780:AX3780)))","v":0},{"$f":"IF($AT3780=\"\",$J3780,IF($AT3780>AZ$9,0,SUM($J3780)-SUM($AU3780:AY3780)))","v":0},{"$f":"IF($AT3780=\"\",$J3780,IF($AT3780>BA$9,0,SUM($J3780)-SUM($AU3780:AZ3780)))","v":0},{"$f":"IF($AT3780=\"\",$J3780,IF($AT3780>BB$9,0,SUM($J3780)-SUM($AU3780:BA3780)))","v":0},{"$f":"IF($AT3780=\"\",$J3780,IF($AT3780>BC$9,0,SUM($J3780)-SUM($AU3780:BB3780)))","v":0},{"$f":"IF($AT3780=\"\",$J3780,IF($AT3780>BD$9,0,SUM($J3780)-SUM($AU3780:BC3780)))","v":0},{"$f":"IF($AT3780=\"\",$J3780,IF($AT3780>BE$9,0,SUM($J3780)-SUM($AU3780:BD3780)))","v":0},{"$f":"IF($AT3780=\"\",$J3780,IF($AT3780>BF$9,0,SUM($J3780)-SUM($AU3780:BE3780)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT3897=\"\",$J3897,IF($AT3897>AV$9,0,SUM($J3897)-SUM(AU3897:$AU3897)))","v":0},{"$f":"IF($AT3897=\"\",$J3897,IF($AT3897>AW$9,0,SUM($J3897)-SUM($AU3897:AV3897)))","v":0},{"$f":"IF($AT3897=\"\",$J3897,IF($AT3897>AX$9,0,SUM($J3897)-SUM($AU3897:AW3897)))","v":0},{"$f":"IF($AT3897=\"\",$J3897,IF($AT3897>AY$9,0,SUM($J3897)-SUM($AU3897:AX3897)))","v":0},{"$f":"IF($AT3897=\"\",$J3897,IF($AT3897>AZ$9,0,SUM($J3897)-SUM($AU3897:AY3897)))","v":0},{"$f":"IF($AT3897=\"\",$J3897,IF($AT3897>BA$9,0,SUM($J3897)-SUM($AU3897:AZ3897)))","v":0},{"$f":"IF($AT3897=\"\",$J3897,IF($AT3897>BB$9,0,SUM($J3897)-SUM($AU3897:BA3897)))","v":0},{"$f":"IF($AT3897=\"\",$J3897,IF($AT3897>BC$9,0,SUM($J3897)-SUM($AU3897:BB3897)))","v":0},{"$f":"IF($AT3897=\"\",$J3897,IF($AT3897>BD$9,0,SUM($J3897)-SUM($AU3897:BC3897)))","v":0},{"$f":"IF($AT3897=\"\",$J3897,IF($AT3897>BE$9,0,SUM($J3897)-SUM($AU3897:BD3897)))","v":0},{"$f":"IF($AT3897=\"\",$J3897,IF($AT3897>BF$9,0,SUM($J3897)-SUM($AU3897:BE3897)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT3930=\"\",$J3930,IF($AT3930>AV$9,0,SUM($J3930)-SUM(AU3930:$AU3930)))","v":0},{"$f":"IF($AT3930=\"\",$J3930,IF($AT3930>AW$9,0,SUM($J3930)-SUM($AU3930:AV3930)))","v":0},{"$f":"IF($AT3930=\"\",$J3930,IF($AT3930>AX$9,0,SUM($J3930)-SUM($AU3930:AW3930)))","v":0},{"$f":"IF($AT3930=\"\",$J3930,IF($AT3930>AY$9,0,SUM($J3930)-SUM($AU3930:AX3930)))","v":0},{"$f":"IF($AT3930=\"\",$J3930,IF($AT3930>AZ$9,0,SUM($J3930)-SUM($AU3930:AY3930)))","v":0},{"$f":"IF($AT3930=\"\",$J3930,IF($AT3930>BA$9,0,SUM($J3930)-SUM($AU3930:AZ3930)))","v":0},{"$f":"IF($AT3930=\"\",$J3930,IF($AT3930>BB$9,0,SUM($J3930)-SUM($AU3930:BA3930)))","v":0},{"$f":"IF($AT3930=\"\",$J3930,IF($AT3930>BC$9,0,SUM($J3930)-SUM($AU3930:BB3930)))","v":0},{"$f":"IF($AT3930=\"\",$J3930,IF($AT3930>BD$9,0,SUM($J3930)-SUM($AU3930:BC3930)))","v":0},{"$f":"IF($AT3930=\"\",$J3930,IF($AT3930>BE$9,0,SUM($J3930)-SUM($AU3930:BD3930)))","v":0},{"$f":"IF($AT3930=\"\",$J3930,IF($AT3930>BF$9,0,SUM($J3930)-SUM($AU3930:BE3930)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT4045=\"\",$J4045,IF($AT4045>AV$9,0,SUM($J4045)-SUM(AU4045:$AU4045)))","v":0},{"$f":"IF($AT4045=\"\",$J4045,IF($AT4045>AW$9,0,SUM($J4045)-SUM($AU4045:AV4045)))","v":0},{"$f":"IF($AT4045=\"\",$J4045,IF($AT4045>AX$9,0,SUM($J4045)-SUM($AU4045:AW4045)))","v":0},{"$f":"IF($AT4045=\"\",$J4045,IF($AT4045>AY$9,0,SUM($J4045)-SUM($AU4045:AX4045)))","v":0},{"$f":"IF($AT4045=\"\",$J4045,IF($AT4045>AZ$9,0,SUM($J4045)-SUM($AU4045:AY4045)))","v":0},{"$f":"IF($AT4045=\"\",$J4045,IF($AT4045>BA$9,0,SUM($J4045)-SUM($AU4045:AZ4045)))","v":0},{"$f":"IF($AT4045=\"\",$J4045,IF($AT4045>BB$9,0,SUM($J4045)-SUM($AU4045:BA4045)))","v":0},{"$f":"IF($AT4045=\"\",$J4045,IF($AT4045>BC$9,0,SUM($J4045)-SUM($AU4045:BB4045)))","v":0},{"$f":"IF($AT4045=\"\",$J4045,IF($AT4045>BD$9,0,SUM($J4045)-SUM($AU4045:BC4045)))","v":0},{"$f":"IF($AT4045=\"\",$J4045,IF($AT4045>BE$9,0,SUM($J4045)-SUM($AU4045:BD4045)))","v":0},{"$f":"IF($AT4045=\"\",$J4045,IF($AT4045>BF$9,0,SUM($J4045)-SUM($AU4045:BE4045)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT4097=\"\",$J4097,IF($AT4097>AV$9,0,SUM($J4097)-SUM(AU4097:$AU4097)))","v":0},{"$f":"IF($AT4097=\"\",$J4097,IF($AT4097>AW$9,0,SUM($J4097)-SUM($AU4097:AV4097)))","v":0},{"$f":"IF($AT4097=\"\",$J4097,IF($AT4097>AX$9,0,SUM($J4097)-SUM($AU4097:AW4097)))","v":0},{"$f":"IF($AT4097=\"\",$J4097,IF($AT4097>AY$9,0,SUM($J4097)-SUM($AU4097:AX4097)))","v":0},{"$f":"IF($AT4097=\"\",$J4097,IF($AT4097>AZ$9,0,SUM($J4097)-SUM($AU4097:AY4097)))","v":0},{"$f":"IF($AT4097=\"\",$J4097,IF($AT4097>BA$9,0,SUM($J4097)-SUM($AU4097:AZ4097)))","v":0},{"$f":"IF($AT4097=\"\",$J4097,IF($AT4097>BB$9,0,SUM($J4097)-SUM($AU4097:BA4097)))","v":0},{"$f":"IF($AT4097=\"\",$J4097,IF($AT4097>BC$9,0,SUM($J4097)-SUM($AU4097:BB4097)))","v":0},{"$f":"IF($AT4097=\"\",$J4097,IF($AT4097>BD$9,0,SUM($J4097)-SUM($AU4097:BC4097)))","v":0},{"$f":"IF($AT4097=\"\",$J4097,IF($AT4097>BE$9,0,SUM($J4097)-SUM($AU4097:BD4097)))","v":0},{"$f":"IF($AT4097=\"\",$J4097,IF($AT4097>BF$9,0,SUM($J4097)-SUM($AU4097:BE4097)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT4208=\"\",$J4208,IF($AT4208>AV$9,0,SUM($J4208)-SUM(AU4208:$AU4208)))","v":0},{"$f":"IF($AT4208=\"\",$J4208,IF($AT4208>AW$9,0,SUM($J4208)-SUM($AU4208:AV4208)))","v":0},{"$f":"IF($AT4208=\"\",$J4208,IF($AT4208>AX$9,0,SUM($J4208)-SUM($AU4208:AW4208)))","v":0},{"$f":"IF($AT4208=\"\",$J4208,IF($AT4208>AY$9,0,SUM($J4208)-SUM($AU4208:AX4208)))","v":0},{"$f":"IF($AT4208=\"\",$J4208,IF($AT4208>AZ$9,0,SUM($J4208)-SUM($AU4208:AY4208)))","v":0},{"$f":"IF($AT4208=\"\",$J4208,IF($AT4208>BA$9,0,SUM($J4208)-SUM($AU4208:AZ4208)))","v":0},{"$f":"IF($AT4208=\"\",$J4208,IF($AT4208>BB$9,0,SUM($J4208)-SUM($AU4208:BA4208)))","v":0},{"$f":"IF($AT4208=\"\",$J4208,IF($AT4208>BC$9,0,SUM($J4208)-SUM($AU4208:BB4208)))","v":0},{"$f":"IF($AT4208=\"\",$J4208,IF($AT4208>BD$9,0,SUM($J4208)-SUM($AU4208:BC4208)))","v":0},{"$f":"IF($AT4208=\"\",$J4208,IF($AT4208>BE$9,0,SUM($J4208)-SUM($AU4208:BD4208)))","v":0},{"$f":"IF($AT4208=\"\",$J4208,IF($AT4208>BF$9,0,SUM($J4208)-SUM($AU4208:BE4208)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT4260=\"\",$J4260,IF($AT4260>AV$9,0,SUM($J4260)-SUM(AU4260:$AU4260)))","v":0},{"$f":"IF($AT4260=\"\",$J4260,IF($AT4260>AW$9,0,SUM($J4260)-SUM($AU4260:AV4260)))","v":0},{"$f":"IF($AT4260=\"\",$J4260,IF($AT4260>AX$9,0,SUM($J4260)-SUM($AU4260:AW4260)))","v":0},{"$f":"IF($AT4260=\"\",$J4260,IF($AT4260>AY$9,0,SUM($J4260)-SUM($AU4260:AX4260)))","v":0},{"$f":"IF($AT4260=\"\",$J4260,IF($AT4260>AZ$9,0,SUM($J4260)-SUM($AU4260:AY4260)))","v":0},{"$f":"IF($AT4260=\"\",$J4260,IF($AT4260>BA$9,0,SUM($J4260)-SUM($AU4260:AZ4260)))","v":0},{"$f":"IF($AT4260=\"\",$J4260,IF($AT4260>BB$9,0,SUM($J4260)-SUM($AU4260:BA4260)))","v":0},{"$f":"IF($AT4260=\"\",$J4260,IF($AT4260>BC$9,0,SUM($J4260)-SUM($AU4260:BB4260)))","v":0},{"$f":"IF($AT4260=\"\",$J4260,IF($AT4260>BD$9,0,SUM($J4260)-SUM($AU4260:BC4260)))","v":0},{"$f":"IF($AT4260=\"\",$J4260,IF($AT4260>BE$9,0,SUM($J4260)-SUM($AU4260:BD4260)))","v":0},{"$f":"IF($AT4260=\"\",$J4260,IF($AT4260>BF$9,0,SUM($J4260)-SUM($AU4260:BE4260)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT4297=\"\",$J4297,IF($AT4297>AV$9,0,SUM($J4297)-SUM(AU4297:$AU4297)))","v":0},{"$f":"IF($AT4297=\"\",$J4297,IF($AT4297>AW$9,0,SUM($J4297)-SUM($AU4297:AV4297)))","v":0},{"$f":"IF($AT4297=\"\",$J4297,IF($AT4297>AX$9,0,SUM($J4297)-SUM($AU4297:AW4297)))","v":0},{"$f":"IF($AT4297=\"\",$J4297,IF($AT4297>AY$9,0,SUM($J4297)-SUM($AU4297:AX4297)))","v":0},{"$f":"IF($AT4297=\"\",$J4297,IF($AT4297>AZ$9,0,SUM($J4297)-SUM($AU4297:AY4297)))","v":0},{"$f":"IF($AT4297=\"\",$J4297,IF($AT4297>BA$9,0,SUM($J4297)-SUM($AU4297:AZ4297)))","v":0},{"$f":"IF($AT4297=\"\",$J4297,IF($AT4297>BB$9,0,SUM($J4297)-SUM($AU4297:BA4297)))","v":0},{"$f":"IF($AT4297=\"\",$J4297,IF($AT4297>BC$9,0,SUM($J4297)-SUM($AU4297:BB4297)))","v":0},{"$f":"IF($AT4297=\"\",$J4297,IF($AT4297>BD$9,0,SUM($J4297)-SUM($AU4297:BC4297)))","v":0},{"$f":"IF($AT4297=\"\",$J4297,IF($AT4297>BE$9,0,SUM($J4297)-SUM($AU4297:BD4297)))","v":0},{"$f":"IF($AT4297=\"\",$J4297,IF($AT4297>BF$9,0,SUM($J4297)-SUM($AU4297:BE4297)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT4430=\"\",$J4430,IF($AT4430>AV$9,0,SUM($J4430)-SUM(AU4430:$AU4430)))","v":0},{"$f":"IF($AT4430=\"\",$J4430,IF($AT4430>AW$9,0,SUM($J4430)-SUM($AU4430:AV4430)))","v":0},{"$f":"IF($AT4430=\"\",$J4430,IF($AT4430>AX$9,0,SUM($J4430)-SUM($AU4430:AW4430)))","v":0},{"$f":"IF($AT4430=\"\",$J4430,IF($AT4430>AY$9,0,SUM($J4430)-SUM($AU4430:AX4430)))","v":0},{"$f":"IF($AT4430=\"\",$J4430,IF($AT4430>AZ$9,0,SUM($J4430)-SUM($AU4430:AY4430)))","v":0},{"$f":"IF($AT4430=\"\",$J4430,IF($AT4430>BA$9,0,SUM($J4430)-SUM($AU4430:AZ4430)))","v":0},{"$f":"IF($AT4430=\"\",$J4430,IF($AT4430>BB$9,0,SUM($J4430)-SUM($AU4430:BA4430)))","v":0},{"$f":"IF($AT4430=\"\",$J4430,IF($AT4430>BC$9,0,SUM($J4430)-SUM($AU4430:BB4430)))","v":0},{"$f":"IF($AT4430=\"\",$J4430,IF($AT4430>BD$9,0,SUM($J4430)-SUM($AU4430:BC4430)))","v":0},{"$f":"IF($AT4430=\"\",$J4430,IF($AT4430>BE$9,0,SUM($J4430)-SUM($AU4430:BD4430)))","v":0},{"$f":"IF($AT4430=\"\",$J4430,IF($AT4430>BF$9,0,SUM($J4430)-SUM($AU4430:BE4430)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT4475=\"\",$J4475,IF($AT4475>AV$9,0,SUM($J4475)-SUM(AU4475:$AU4475)))","v":0},{"$f":"IF($AT4475=\"\",$J4475,IF($AT4475>AW$9,0,SUM($J4475)-SUM($AU4475:AV4475)))","v":0},{"$f":"IF($AT4475=\"\",$J4475,IF($AT4475>AX$9,0,SUM($J4475)-SUM($AU4475:AW4475)))","v":0},{"$f":"IF($AT4475=\"\",$J4475,IF($AT4475>AY$9,0,SUM($J4475)-SUM($AU4475:AX4475)))","v":0},{"$f":"IF($AT4475=\"\",$J4475,IF($AT4475>AZ$9,0,SUM($J4475)-SUM($AU4475:AY4475)))","v":0},{"$f":"IF($AT4475=\"\",$J4475,IF($AT4475>BA$9,0,SUM($J4475)-SUM($AU4475:AZ4475)))","v":0},{"$f":"IF($AT4475=\"\",$J4475,IF($AT4475>BB$9,0,SUM($J4475)-SUM($AU4475:BA4475)))","v":0},{"$f":"IF($AT4475=\"\",$J4475,IF($AT4475>BC$9,0,SUM($J4475)-SUM($AU4475:BB4475)))","v":0},{"$f":"IF($AT4475=\"\",$J4475,IF($AT4475>BD$9,0,SUM($J4475)-SUM($AU4475:BC4475)))","v":0},{"$f":"IF($AT4475=\"\",$J4475,IF($AT4475>BE$9,0,SUM($J4475)-SUM($AU4475:BD4475)))","v":0},{"$f":"IF($AT4475=\"\",$J4475,IF($AT4475>BF$9,0,SUM($J4475)-SUM($AU4475:BE4475)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT4575=\"\",$J4575,IF($AT4575>AV$9,0,SUM($J4575)-SUM(AU4575:$AU4575)))","v":0},{"$f":"IF($AT4575=\"\",$J4575,IF($AT4575>AW$9,0,SUM($J4575)-SUM($AU4575:AV4575)))","v":0},{"$f":"IF($AT4575=\"\",$J4575,IF($AT4575>AX$9,0,SUM($J4575)-SUM($AU4575:AW4575)))","v":0},{"$f":"IF($AT4575=\"\",$J4575,IF($AT4575>AY$9,0,SUM($J4575)-SUM($AU4575:AX4575)))","v":0},{"$f":"IF($AT4575=\"\",$J4575,IF($AT4575>AZ$9,0,SUM($J4575)-SUM($AU4575:AY4575)))","v":0},{"$f":"IF($AT4575=\"\",$J4575,IF($AT4575>BA$9,0,SUM($J4575)-SUM($AU4575:AZ4575)))","v":0},{"$f":"IF($AT4575=\"\",$J4575,IF($AT4575>BB$9,0,SUM($J4575)-SUM($AU4575:BA4575)))","v":0},{"$f":"IF($AT4575=\"\",$J4575,IF($AT4575>BC$9,0,SUM($J4575)-SUM($AU4575:BB4575)))","v":0},{"$f":"IF($AT4575=\"\",$J4575,IF($AT4575>BD$9,0,SUM($J4575)-SUM($AU4575:BC4575)))","v":0},{"$f":"IF($AT4575=\"\",$J4575,IF($AT4575>BE$9,0,SUM($J4575)-SUM($AU4575:BD4575)))","v":0},{"$f":"IF($AT4575=\"\",$J4575,IF($AT4575>BF$9,0,SUM($J4575)-SUM($AU4575:BE4575)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT4630=\"\",$J4630,IF($AT4630>AV$9,0,SUM($J4630)-SUM(AU4630:$AU4630)))","v":0},{"$f":"IF($AT4630=\"\",$J4630,IF($AT4630>AW$9,0,SUM($J4630)-SUM($AU4630:AV4630)))","v":0},{"$f":"IF($AT4630=\"\",$J4630,IF($AT4630>AX$9,0,SUM($J4630)-SUM($AU4630:AW4630)))","v":0},{"$f":"IF($AT4630=\"\",$J4630,IF($AT4630>AY$9,0,SUM($J4630)-SUM($AU4630:AX4630)))","v":0},{"$f":"IF($AT4630=\"\",$J4630,IF($AT4630>AZ$9,0,SUM($J4630)-SUM($AU4630:AY4630)))","v":0},{"$f":"IF($AT4630=\"\",$J4630,IF($AT4630>BA$9,0,SUM($J4630)-SUM($AU4630:AZ4630)))","v":0},{"$f":"IF($AT4630=\"\",$J4630,IF($AT4630>BB$9,0,SUM($J4630)-SUM($AU4630:BA4630)))","v":0},{"$f":"IF($AT4630=\"\",$J4630,IF($AT4630>BC$9,0,SUM($J4630)-SUM($AU4630:BB4630)))","v":0},{"$f":"IF($AT4630=\"\",$J4630,IF($AT4630>BD$9,0,SUM($J4630)-SUM($AU4630:BC4630)))","v":0},{"$f":"IF($AT4630=\"\",$J4630,IF($AT4630>BE$9,0,SUM($J4630)-SUM($AU4630:BD4630)))","v":0},{"$f":"IF($AT4630=\"\",$J4630,IF($AT4630>BF$9,0,SUM($J4630)-SUM($AU4630:BE4630)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT4690=\"\",$J4690,IF($AT4690>AV$9,0,SUM($J4690)-SUM(AU4690:$AU4690)))","v":0},{"$f":"IF($AT4690=\"\",$J4690,IF($AT4690>AW$9,0,SUM($J4690)-SUM($AU4690:AV4690)))","v":0},{"$f":"IF($AT4690=\"\",$J4690,IF($AT4690>AX$9,0,SUM($J4690)-SUM($AU4690:AW4690)))","v":0},{"$f":"IF($AT4690=\"\",$J4690,IF($AT4690>AY$9,0,SUM($J4690)-SUM($AU4690:AX4690)))","v":0},{"$f":"IF($AT4690=\"\",$J4690,IF($AT4690>AZ$9,0,SUM($J4690)-SUM($AU4690:AY4690)))","v":0},{"$f":"IF($AT4690=\"\",$J4690,IF($AT4690>BA$9,0,SUM($J4690)-SUM($AU4690:AZ4690)))","v":0},{"$f":"IF($AT4690=\"\",$J4690,IF($AT4690>BB$9,0,SUM($J4690)-SUM($AU4690:BA4690)))","v":0},{"$f":"IF($AT4690=\"\",$J4690,IF($AT4690>BC$9,0,SUM($J4690)-SUM($AU4690:BB4690)))","v":0},{"$f":"IF($AT4690=\"\",$J4690,IF($AT4690>BD$9,0,SUM($J4690)-SUM($AU4690:BC4690)))","v":0},{"$f":"IF($AT4690=\"\",$J4690,IF($AT4690>BE$9,0,SUM($J4690)-SUM($AU4690:BD4690)))","v":0},{"$f":"IF($AT4690=\"\",$J4690,IF($AT4690>BF$9,0,SUM($J4690)-SUM($AU4690:BE4690)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT4775=\"\",$J4775,IF($AT4775>AV$9,0,SUM($J4775)-SUM(AU4775:$AU4775)))","v":0},{"$f":"IF($AT4775=\"\",$J4775,IF($AT4775>AW$9,0,SUM($J4775)-SUM($AU4775:AV4775)))","v":0},{"$f":"IF($AT4775=\"\",$J4775,IF($AT4775>AX$9,0,SUM($J4775)-SUM($AU4775:AW4775)))","v":0},{"$f":"IF($AT4775=\"\",$J4775,IF($AT4775>AY$9,0,SUM($J4775)-SUM($AU4775:AX4775)))","v":0},{"$f":"IF($AT4775=\"\",$J4775,IF($AT4775>AZ$9,0,SUM($J4775)-SUM($AU4775:AY4775)))","v":0},{"$f":"IF($AT4775=\"\",$J4775,IF($AT4775>BA$9,0,SUM($J4775)-SUM($AU4775:AZ4775)))","v":0},{"$f":"IF($AT4775=\"\",$J4775,IF($AT4775>BB$9,0,SUM($J4775)-SUM($AU4775:BA4775)))","v":0},{"$f":"IF($AT4775=\"\",$J4775,IF($AT4775>BC$9,0,SUM($J4775)-SUM($AU4775:BB4775)))","v":0},{"$f":"IF($AT4775=\"\",$J4775,IF($AT4775>BD$9,0,SUM($J4775)-SUM($AU4775:BC4775)))","v":0},{"$f":"IF($AT4775=\"\",$J4775,IF($AT4775>BE$9,0,SUM($J4775)-SUM($AU4775:BD4775)))","v":0},{"$f":"IF($AT4775=\"\",$J4775,IF($AT4775>BF$9,0,SUM($J4775)-SUM($AU4775:BE4775)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT4903=\"\",$J4903,IF($AT4903>AV$9,0,SUM($J4903)-SUM(AU4903:$AU4903)))","v":0},{"$f":"IF($AT4903=\"\",$J4903,IF($AT4903>AW$9,0,SUM($J4903)-SUM($AU4903:AV4903)))","v":0},{"$f":"IF($AT4903=\"\",$J4903,IF($AT4903>AX$9,0,SUM($J4903)-SUM($AU4903:AW4903)))","v":0},{"$f":"IF($AT4903=\"\",$J4903,IF($AT4903>AY$9,0,SUM($J4903)-SUM($AU4903:AX4903)))","v":0},{"$f":"IF($AT4903=\"\",$J4903,IF($AT4903>AZ$9,0,SUM($J4903)-SUM($AU4903:AY4903)))","v":0},{"$f":"IF($AT4903=\"\",$J4903,IF($AT4903>BA$9,0,SUM($J4903)-SUM($AU4903:AZ4903)))","v":0},{"$f":"IF($AT4903=\"\",$J4903,IF($AT4903>BB$9,0,SUM($J4903)-SUM($AU4903:BA4903)))","v":0},{"$f":"IF($AT4903=\"\",$J4903,IF($AT4903>BC$9,0,SUM($J4903)-SUM($AU4903:BB4903)))","v":0},{"$f":"IF($AT4903=\"\",$J4903,IF($AT4903>BD$9,0,SUM($J4903)-SUM($AU4903:BC4903)))","v":0},{"$f":"IF($AT4903=\"\",$J4903,IF($AT4903>BE$9,0,SUM($J4903)-SUM($AU4903:BD4903)))","v":0},{"$f":"IF($AT4903=\"\",$J4903,IF($AT4903>BF$9,0,SUM($J4903)-SUM($AU4903:BE4903)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT4921=\"\",$J4921,IF($AT4921>AV$9,0,SUM($J4921)-SUM(AU4921:$AU4921)))","v":0},{"$f":"IF($AT4921=\"\",$J4921,IF($AT4921>AW$9,0,SUM($J4921)-SUM($AU4921:AV4921)))","v":0},{"$f":"IF($AT4921=\"\",$J4921,IF($AT4921>AX$9,0,SUM($J4921)-SUM($AU4921:AW4921)))","v":0},{"$f":"IF($AT4921=\"\",$J4921,IF($AT4921>AY$9,0,SUM($J4921)-SUM($AU4921:AX4921)))","v":0},{"$f":"IF($AT4921=\"\",$J4921,IF($AT4921>AZ$9,0,SUM($J4921)-SUM($AU4921:AY4921)))","v":0},{"$f":"IF($AT4921=\"\",$J4921,IF($AT4921>BA$9,0,SUM($J4921)-SUM($AU4921:AZ4921)))","v":0},{"$f":"IF($AT4921=\"\",$J4921,IF($AT4921>BB$9,0,SUM($J4921)-SUM($AU4921:BA4921)))","v":0},{"$f":"IF($AT4921=\"\",$J4921,IF($AT4921>BC$9,0,SUM($J4921)-SUM($AU4921:BB4921)))","v":0},{"$f":"IF($AT4921=\"\",$J4921,IF($AT4921>BD$9,0,SUM($J4921)-SUM($AU4921:BC4921)))","v":0},{"$f":"IF($AT4921=\"\",$J4921,IF($AT4921>BE$9,0,SUM($J4921)-SUM($AU4921:BD4921)))","v":0},{"$f":"IF($AT4921=\"\",$J4921,IF($AT4921>BF$9,0,SUM($J4921)-SUM($AU4921:BE4921)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT4922=\"\",$J4922,IF($AT4922>AV$9,0,SUM($J4922)-SUM(AU4922:$AU4922)))","v":0},{"$f":"IF($AT4922=\"\",$J4922,IF($AT4922>AW$9,0,SUM($J4922)-SUM($AU4922:AV4922)))","v":0},{"$f":"IF($AT4922=\"\",$J4922,IF($AT4922>AX$9,0,SUM($J4922)-SUM($AU4922:AW4922)))","v":0},{"$f":"IF($AT4922=\"\",$J4922,IF($AT4922>AY$9,0,SUM($J4922)-SUM($AU4922:AX4922)))","v":0},{"$f":"IF($AT4922=\"\",$J4922,IF($AT4922>AZ$9,0,SUM($J4922)-SUM($AU4922:AY4922)))","v":0},{"$f":"IF($AT4922=\"\",$J4922,IF($AT4922>BA$9,0,SUM($J4922)-SUM($AU4922:AZ4922)))","v":0},{"$f":"IF($AT4922=\"\",$J4922,IF($AT4922>BB$9,0,SUM($J4922)-SUM($AU4922:BA4922)))","v":0},{"$f":"IF($AT4922=\"\",$J4922,IF($AT4922>BC$9,0,SUM($J4922)-SUM($AU4922:BB4922)))","v":0},{"$f":"IF($AT4922=\"\",$J4922,IF($AT4922>BD$9,0,SUM($J4922)-SUM($AU4922:BC4922)))","v":0},{"$f":"IF($AT4922=\"\",$J4922,IF($AT4922>BE$9,0,SUM($J4922)-SUM($AU4922:BD4922)))","v":0},{"$f":"IF($AT4922=\"\",$J4922,IF($AT4922>BF$9,0,SUM($J4922)-SUM($AU4922:BE4922)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT4923=\"\",$J4923,IF($AT4923>AV$9,0,SUM($J4923)-SUM(AU4923:$AU4923)))","v":0},{"$f":"IF($AT4923=\"\",$J4923,IF($AT4923>AW$9,0,SUM($J4923)-SUM($AU4923:AV4923)))","v":0},{"$f":"IF($AT4923=\"\",$J4923,IF($AT4923>AX$9,0,SUM($J4923)-SUM($AU4923:AW4923)))","v":0},{"$f":"IF($AT4923=\"\",$J4923,IF($AT4923>AY$9,0,SUM($J4923)-SUM($AU4923:AX4923)))","v":0},{"$f":"IF($AT4923=\"\",$J4923,IF($AT4923>AZ$9,0,SUM($J4923)-SUM($AU4923:AY4923)))","v":0},{"$f":"IF($AT4923=\"\",$J4923,IF($AT4923>BA$9,0,SUM($J4923)-SUM($AU4923:AZ4923)))","v":0},{"$f":"IF($AT4923=\"\",$J4923,IF($AT4923>BB$9,0,SUM($J4923)-SUM($AU4923:BA4923)))","v":0},{"$f":"IF($AT4923=\"\",$J4923,IF($AT4923>BC$9,0,SUM($J4923)-SUM($AU4923:BB4923)))","v":0},{"$f":"IF($AT4923=\"\",$J4923,IF($AT4923>BD$9,0,SUM($J4923)-SUM($AU4923:BC4923)))","v":0},{"$f":"IF($AT4923=\"\",$J4923,IF($AT4923>BE$9,0,SUM($J4923)-SUM($AU4923:BD4923)))","v":0},{"$f":"IF($AT4923=\"\",$J4923,IF($AT4923>BF$9,0,SUM($J4923)-SUM($AU4923:BE4923)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT4924=\"\",$J4924,IF($AT4924>AV$9,0,SUM($J4924)-SUM(AU4924:$AU4924)))","v":0},{"$f":"IF($AT4924=\"\",$J4924,IF($AT4924>AW$9,0,SUM($J4924)-SUM($AU4924:AV4924)))","v":0},{"$f":"IF($AT4924=\"\",$J4924,IF($AT4924>AX$9,0,SUM($J4924)-SUM($AU4924:AW4924)))","v":0},{"$f":"IF($AT4924=\"\",$J4924,IF($AT4924>AY$9,0,SUM($J4924)-SUM($AU4924:AX4924)))","v":0},{"$f":"IF($AT4924=\"\",$J4924,IF($AT4924>AZ$9,0,SUM($J4924)-SUM($AU4924:AY4924)))","v":0},{"$f":"IF($AT4924=\"\",$J4924,IF($AT4924>BA$9,0,SUM($J4924)-SUM($AU4924:AZ4924)))","v":0},{"$f":"IF($AT4924=\"\",$J4924,IF($AT4924>BB$9,0,SUM($J4924)-SUM($AU4924:BA4924)))","v":0},{"$f":"IF($AT4924=\"\",$J4924,IF($AT4924>BC$9,0,SUM($J4924)-SUM($AU4924:BB4924)))","v":0},{"$f":"IF($AT4924=\"\",$J4924,IF($AT4924>BD$9,0,SUM($J4924)-SUM($AU4924:BC4924)))","v":0},{"$f":"IF($AT4924=\"\",$J4924,IF($AT4924>BE$9,0,SUM($J4924)-SUM($AU4924:BD4924)))","v":0},{"$f":"IF($AT4924=\"\",$J4924,IF($AT4924>BF$9,0,SUM($J4924)-SUM($AU4924:BE4924)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT4925=\"\",$J4925,IF($AT4925>AV$9,0,SUM($J4925)-SUM(AU4925:$AU4925)))","v":0},{"$f":"IF($AT4925=\"\",$J4925,IF($AT4925>AW$9,0,SUM($J4925)-SUM($AU4925:AV4925)))","v":0},{"$f":"IF($AT4925=\"\",$J4925,IF($AT4925>AX$9,0,SUM($J4925)-SUM($AU4925:AW4925)))","v":0},{"$f":"IF($AT4925=\"\",$J4925,IF($AT4925>AY$9,0,SUM($J4925)-SUM($AU4925:AX4925)))","v":0},{"$f":"IF($AT4925=\"\",$J4925,IF($AT4925>AZ$9,0,SUM($J4925)-SUM($AU4925:AY4925)))","v":0},{"$f":"IF($AT4925=\"\",$J4925,IF($AT4925>BA$9,0,SUM($J4925)-SUM($AU4925:AZ4925)))","v":0},{"$f":"IF($AT4925=\"\",$J4925,IF($AT4925>BB$9,0,SUM($J4925)-SUM($AU4925:BA4925)))","v":0},{"$f":"IF($AT4925=\"\",$J4925,IF($AT4925>BC$9,0,SUM($J4925)-SUM($AU4925:BB4925)))","v":0},{"$f":"IF($AT4925=\"\",$J4925,IF($AT4925>BD$9,0,SUM($J4925)-SUM($AU4925:BC4925)))","v":0},{"$f":"IF($AT4925=\"\",$J4925,IF($AT4925>BE$9,0,SUM($J4925)-SUM($AU4925:BD4925)))","v":0},{"$f":"IF($AT4925=\"\",$J4925,IF($AT4925>BF$9,0,SUM($J4925)-SUM($AU4925:BE4925)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT4926=\"\",$J4926,IF($AT4926>AV$9,0,SUM($J4926)-SUM(AU4926:$AU4926)))","v":0},{"$f":"IF($AT4926=\"\",$J4926,IF($AT4926>AW$9,0,SUM($J4926)-SUM($AU4926:AV4926)))","v":0},{"$f":"IF($AT4926=\"\",$J4926,IF($AT4926>AX$9,0,SUM($J4926)-SUM($AU4926:AW4926)))","v":0},{"$f":"IF($AT4926=\"\",$J4926,IF($AT4926>AY$9,0,SUM($J4926)-SUM($AU4926:AX4926)))","v":0},{"$f":"IF($AT4926=\"\",$J4926,IF($AT4926>AZ$9,0,SUM($J4926)-SUM($AU4926:AY4926)))","v":0},{"$f":"IF($AT4926=\"\",$J4926,IF($AT4926>BA$9,0,SUM($J4926)-SUM($AU4926:AZ4926)))","v":0},{"$f":"IF($AT4926=\"\",$J4926,IF($AT4926>BB$9,0,SUM($J4926)-SUM($AU4926:BA4926)))","v":0},{"$f":"IF($AT4926=\"\",$J4926,IF($AT4926>BC$9,0,SUM($J4926)-SUM($AU4926:BB4926)))","v":0},{"$f":"IF($AT4926=\"\",$J4926,IF($AT4926>BD$9,0,SUM($J4926)-SUM($AU4926:BC4926)))","v":0},{"$f":"IF($AT4926=\"\",$J4926,IF($AT4926>BE$9,0,SUM($J4926)-SUM($AU4926:BD4926)))","v":0},{"$f":"IF($AT4926=\"\",$J4926,IF($AT4926>BF$9,0,SUM($J4926)-SUM($AU4926:BE4926)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,"","","","","","","","","","","","",0,{"$f":"IF($AT4927=\"\",$J4927,IF($AT4927>AV$9,0,SUM($J4927)-SUM(AU4927:$AU4927)))","v":0},{"$f":"IF($AT4927=\"\",$J4927,IF($AT4927>AW$9,0,SUM($J4927)-SUM($AU4927:AV4927)))","v":0},{"$f":"IF($AT4927=\"\",$J4927,IF($AT4927>AX$9,0,SUM($J4927)-SUM($AU4927:AW4927)))","v":0},{"$f":"IF($AT4927=\"\",$J4927,IF($AT4927>AY$9,0,SUM($J4927)-SUM($AU4927:AX4927)))","v":0},{"$f":"IF($AT4927=\"\",$J4927,IF($AT4927>AZ$9,0,SUM($J4927)-SUM($AU4927:AY4927)))","v":0},{"$f":"IF($AT4927=\"\",$J4927,IF($AT4927>BA$9,0,SUM($J4927)-SUM($AU4927:AZ4927)))","v":0},{"$f":"IF($AT4927=\"\",$J4927,IF($AT4927>BB$9,0,SUM($J4927)-SUM($AU4927:BA4927)))","v":0},{"$f":"IF($AT4927=\"\",$J4927,IF($AT4927>BC$9,0,SUM($J4927)-SUM($AU4927:BB4927)))","v":0},{"$f":"IF($AT4927=\"\",$J4927,IF($AT4927>BD$9,0,SUM($J4927)-SUM($AU4927:BC4927)))","v":0},{"$f":"IF($AT4927=\"\",$J4927,IF($AT4927>BE$9,0,SUM($J4927)-SUM($AU4927:BD4927)))","v":0},{"$f":"IF($AT4927=\"\",$J4927,IF($AT4927>BF$9,0,SUM($J4927)-SUM($AU4927:BE4927)))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Major Projects summary","index":55,"n_rows":399,"n_cols":107,"rows_kept":139,"cut":true,"hidden":false,"merged":[[123,10,124,15],[2,6,2,15]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide",{"$f":"IF(R99=0,\"OK\",\"Error: Summary CAPEX Program does not agree to dump\")","v":"OK"},"hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide"," "," "," "]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"\"MAJOR PROJECTS - SUMMARY - \"&UPPER(general_fund_name)","v":"MAJOR PROJECTS - SUMMARY - GENERAL FUND"},null,null,null,"Current Year",null,"Projected Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,null,null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},{"$f":"LEFT(P4,4)+1&\"/\"&RIGHT(LEFT(P4,4)+2,2)","v":"2025/26"},null,null,null,{"$f":"E4","v":"2014/15"},{"$f":"G4","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Income",null,"*)",null,"Note: These amounts are in ADDITION to amounts budgeted for in the database.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Capital Grants & Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Grants & Contributions provided for Capital Purposes (funded in major projects)",null,null,null,{"$f":"SUMIFS('Major Projects dump'!$X$10:$X$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$X$10:$X$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$X$10:$X$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$X$10:$X$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$X$10:$X$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$X$10:$X$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$X$10:$X$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$X$10:$X$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$X$10:$X$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$X$10:$X$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$X$10:$X$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$X$10:$X$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$X$10:$X$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$X$10:$X$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$X$10:$X$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$X$10:$X$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$X$10:$X$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$X$10:$X$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$X$10:$X$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$X$10:$X$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$X$10:$X$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$X$10:$X$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$X$10:$X$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$X$10:$X$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Grants & Contributions provided for Capital Purposes (manual entry)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total Capital Grants & Contributions",null,"*)",null,{"$f":"SUM(E9:E10)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Transfer from Reserves",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Transfer from Reserves (Internal & External)",null,null,null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"<>yes\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"<>yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"<>yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"<>yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"<>yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"<>yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"<>yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"<>yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"<>yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"<>yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"<>yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"<>yes\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total Transfer from Reserves",null,null,null,{"$f":"SUM(E13:E14)","v":0},null,{"$f":"SUM(G13:G14)","v":0},{"$f":"SUM(H13:H14)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Proceeds Funding",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Proceeds from Sale of I,PP&E",null,null,null,{"$f":"SUMIFS('Major Projects dump'!$V$10:$V$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$V$10:$V$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$V$10:$V$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$V$10:$V$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$V$10:$V$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$V$10:$V$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$V$10:$V$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$V$10:$V$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$V$10:$V$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$V$10:$V$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$V$10:$V$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$V$10:$V$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$V$10:$V$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$V$10:$V$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$V$10:$V$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$V$10:$V$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$V$10:$V$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$V$10:$V$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$V$10:$V$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$V$10:$V$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$V$10:$V$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$V$10:$V$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$W$10:$W$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$W$10:$W$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total Proceeds Funding",null,null,null,{"$f":"SUM(E17:E18)","v":0},null,{"$f":"SUM(G17:G18)","v":0},{"$f":"SUM(H17:H18)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan Funding",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["New loans raised",null,null,null,{"$f":"SUMIFS('Major Projects dump'!$W$10:$W$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$W$10:$W$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$W$10:$W$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$W$10:$W$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$W$10:$W$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$W$10:$W$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$W$10:$W$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$W$10:$W$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$W$10:$W$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$W$10:$W$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$W$10:$W$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$W$10:$W$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$W$10:$W$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$W$10:$W$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$W$10:$W$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$W$10:$W$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$W$10:$W$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$W$10:$W$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$W$10:$W$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$W$10:$W$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$W$10:$W$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$W$10:$W$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$W$10:$W$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$W$10:$W$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total Loan Funding",null,null,null,{"$f":"SUM(E21:E22)","v":0},null,{"$f":"SUM(G21:G22)","v":0},{"$f":"SUM(H21:H22)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["General Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["General Revenue",null,null,null,{"$f":"SUMIFS('Major Projects dump'!$Y$10:$Y$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$Y$10:$Y$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$Y$10:$Y$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$Y$10:$Y$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$Y$10:$Y$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$Y$10:$Y$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$Y$10:$Y$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$Y$10:$Y$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$Y$10:$Y$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$Y$10:$Y$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$Y$10:$Y$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$Y$10:$Y$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$Y$10:$Y$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$Y$10:$Y$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$Y$10:$Y$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$Y$10:$Y$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$Y$10:$Y$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$Y$10:$Y$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$Y$10:$Y$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$Y$10:$Y$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$Y$10:$Y$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$Y$10:$Y$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$Y$10:$Y$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")+SUMIFS('Major Projects dump'!$Y$10:$Y$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total General Revenue",null,null,null,{"$f":"SUM(E25:E26)","v":0},null,{"$f":"SUM(G25:G26)","v":0},{"$f":"SUM(H25:H26)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total Income",null,null,null,{"$f":"SUM(E11,E15,E19,E23,E27)","v":0},null,{"$f":"SUM(G11,G15,G19,G23,G27)","v":0},{"$f":"SUM(H11,H15,H19,H23,H27)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q11,Q15,Q23,Q27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Operating Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Employee Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Materials & Contracts",null,null,null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Operating\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Operating\")-E36-E38","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Operating\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Operating\")-G36-G38","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Operating\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Operating\")-H36-H38","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Operating\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Operating\")-I36-I38","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Operating\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Operating\")-J36-J38","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Operating\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Operating\")-K36-K38","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Operating\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Operating\")-L36-L38","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Operating\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Operating\")-M36-M38","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Operating\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Operating\")-N36-N38","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Operating\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Operating\")-O36-O38","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Operating\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Operating\")-P36-P38","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Operating\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Operating\")-Q36-Q38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total Operating Expenses",null,"*)",null,{"$f":"SUM(E36:E38)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Capital Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A5","v":"Capital WIP"},null,null,null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A42,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A6","v":"Plant & Equipment"},null,null,null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A43,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A7","v":"Office Equipment"},null,null,null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A44,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A8","v":"Furniture & Fittings"},null,null,null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A45,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A9","v":"Plant & Equipment (under Finance Lease)"},null,null,null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A46,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A10","v":"Operational Land"},null,null,null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A47,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A11","v":"Community Land"},null,null,null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A48,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A12","v":"Land under Roads"},null,null,null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A49,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A13","v":"Land Improvements - non-depreciable"},null,null,null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A50,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A14","v":"Land Improvements - depreciable"},null,null,null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A51,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A15","v":"Buildings"},null,null,null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A52,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A16","v":"Other Structures"},null,null,null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A53,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A17","v":"Roads"},null,null,null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A54,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A18","v":"Bridges"},null,null,null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A55,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A19","v":"Footpaths"},null,null,null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A56,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A20","v":"Bulk Earthworks (non-depreciable)"},null,null,null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A57,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A57,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A57,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A57,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A57,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A57,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A57,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A57,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A57,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A57,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A57,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A57,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A57,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A57,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A57,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A57,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A57,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A57,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A57,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A57,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A57,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A57,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A57,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A57,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A21","v":"Stormwater Drainage"},null,null,null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A58,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A58,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A58,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A58,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A58,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A58,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A58,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A58,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A58,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A58,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A58,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A58,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A58,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A58,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A58,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A58,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A58,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A58,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A58,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A58,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A58,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A58,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A58,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A58,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A22","v":"Water Supply Network"},null,null,null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A59,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A59,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A59,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A59,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A59,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A59,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A59,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A59,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A59,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A59,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A59,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A59,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A59,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A59,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A59,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A59,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A59,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A59,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A59,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A59,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A59,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A59,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A59,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A59,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A23","v":"Sewerage Network"},null,null,null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A60,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A60,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A60,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A60,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A60,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A60,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A60,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A60,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A60,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A60,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A60,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A60,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A60,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A60,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A60,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A60,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A60,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A60,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A60,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A60,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A60,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A60,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A60,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A60,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A24","v":"Heritage Collections"},null,null,null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A61,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A61,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A61,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A61,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A61,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A61,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A61,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A61,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A61,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A61,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A61,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A61,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A61,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A61,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A61,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A61,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A61,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A61,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A61,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A61,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A61,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A61,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A61,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A61,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A25","v":"Library Books"},null,null,null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A62,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A62,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A62,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A62,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A62,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A62,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A62,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A62,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A62,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A62,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A62,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A62,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A62,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A62,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A62,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A62,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A62,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A62,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A62,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A62,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A62,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A62,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A62,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A62,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A26","v":"Other Assets"},null,null,null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A63,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A63,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A63,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A63,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A63,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A63,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A63,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A63,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A63,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A63,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A63,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A63,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A63,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A63,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A63,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A63,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A63,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A63,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A63,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A63,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A63,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A63,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A63,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A63,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A32","v":"Assets not allocated"},null,null,null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A69,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A69,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A69,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A69,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A69,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A69,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A69,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A69,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A69,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A69,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A69,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A69,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A69,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A69,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A69,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A69,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A69,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A69,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A69,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A69,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A69,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A69,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A69,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A69,'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["User Charges & Fees",null,null,null,{"$f":"E348","v":0},null,{"$f":"G348","v":0},{"$f":"H348","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["User Charges & Fees",null,null,null,{"$f":"E357","v":0},null,{"$f":"G357","v":0},{"$f":"H357","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Employee Costs",null,null,null,{"$f":"E370","v":0},null,{"$f":"G370","v":0},{"$f":"H370","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["5. Recurring Expenditure Savings associated with Major Projects",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 1",{"$f":"IF(CH120=\"\",\"\",IF(CH120=\"ok\",1,-2))","v":""},{"$f":"IF(LSGMajor1!D$10=\"\",\"\",LSGMajor1!D$10)","v":""},null,{"$f":"IF(LSGMajor1!D$11=\"\",\"\",LSGMajor1!D$11)","v":""},null,{"$f":"IF(LSGMajor1!Loans_general_Loan_Amount=\"\",\"\",LSGMajor1!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGMajor1!Loans_general_Loan_Years=\"\",\"\",LSGMajor1!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGMajor1!Loans_general_Interest_Rate=\"\",\"\",LSGMajor1!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGMajor1!Loans_general_pay_frequency=\"\",\"\",LSGMajor1!Loans_general_pay_frequency)","v":""},null,null,null,null,null,null,0,{"$f":"IF($B120=-2,0,IF($C120=\"\",0,IF($C120=$U$109,+$G120,0)))","v":0},{"$f":"LSGMajor1!$F$622","v":0},{"$f":"LSGMajor1!$G$622","v":0},{"$f":"Q120+R120-S120","v":0},{"$f":"U120","v":0},{"$f":"IF($B120=-2,0,IF($C120=\"\",0,IF($C120=Z$109,+$G120,0)))","v":0},{"$f":"LSGMajor1!$F$623","v":0},{"$f":"LSGMajor1!$G$623","v":0},{"$f":"V120+W120-X120","v":0},{"$f":"Z120","v":0},{"$f":"IF($B120=-2,0,IF($C120=\"\",0,IF($C120=AE$109,+$G120,0)))","v":0},{"$f":"LSGMajor1!$F$624","v":0},{"$f":"LSGMajor1!$G$624","v":0},{"$f":"AA120+AB120-AC120","v":0},{"$f":"AE120","v":0},{"$f":"IF($B120=-2,0,IF($C120=\"\",0,IF($C120=AJ$109,+$G120,0)))","v":0},{"$f":"LSGMajor1!$F$625","v":0},{"$f":"LSGMajor1!$G$625","v":0},{"$f":"AF120+AG120-AH120","v":0},{"$f":"AJ120","v":0},{"$f":"IF($B120=-2,0,IF($C120=\"\",0,IF($C120=AO$109,+$G120,0)))","v":0},{"$f":"LSGMajor1!$F$626","v":0},{"$f":"LSGMajor1!$G$626","v":0},{"$f":"AK120+AL120-AM120","v":0},{"$f":"AO120","v":0},{"$f":"IF($B120=-2,0,IF($C120=\"\",0,IF($C120=AT$109,+$G120,0)))","v":0},{"$f":"LSGMajor1!$F$627","v":0},{"$f":"LSGMajor1!$G$627","v":0},{"$f":"AP120+AQ120-AR120","v":0},{"$f":"AT120","v":0},{"$f":"IF($B120=-2,0,IF($C120=\"\",0,IF($C120=AY$109,+$G120,0)))","v":0},{"$f":"LSGMajor1!$F$628","v":0},{"$f":"LSGMajor1!$G$628","v":0},{"$f":"AU120+AV120-AW120","v":0},{"$f":"AY120","v":0},{"$f":"IF($B120=-2,0,IF($C120=\"\",0,IF($C120=BD$109,+$G120,0)))","v":0},{"$f":"LSGMajor1!$F$629","v":0},{"$f":"LSGMajor1!$G$629","v":0},{"$f":"AZ120+BA120-BB120","v":0},{"$f":"BD120","v":0},{"$f":"IF($B120=-2,0,IF($C120=\"\",0,IF($C120=BI$109,+$G120,0)))","v":0},{"$f":"LSGMajor1!$F$630","v":0},{"$f":"LSGMajor1!$G$630","v":0},{"$f":"BE120+BF120-BG120","v":0},{"$f":"BI120","v":0},{"$f":"IF($B120=-2,0,IF($C120=\"\",0,IF($C120=BN$109,+$G120,0)))","v":0},{"$f":"LSGMajor1!$F$631","v":0},{"$f":"LSGMajor1!$G$631","v":0},{"$f":"BJ120+BK120-BL120","v":0},{"$f":"BN120","v":0},{"$f":"IF($B120=-2,0,IF($C120=\"\",0,IF($C120=BS$109,+$G120,0)))","v":0},{"$f":"LSGMajor1!$F$632","v":0},{"$f":"LSGMajor1!$G$632","v":0},{"$f":"BO120+BP120-BQ120","v":0},{"$f":"BS120","v":0},{"$f":"IF($B120=-2,0,IF($C120=\"\",0,IF($C120=BX$109,+$G120,0)))","v":0},{"$f":"LSGMajor1!$F$633","v":0},{"$f":"LSGMajor1!$G$633","v":0},{"$f":"BT120+BU120-BV120","v":0},null,null,null,null,null,{"$f":"IF(AND($C120=\"\",OR($E120<>\"\",$G120<>\"\",$H120<>\"\")),\"Select year\",IF($C120=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($E120=\"\",OR($C120<>\"\",$G120<>\"\",$H120<>\"\")),\"Enter year\",IF($E120=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($G120=\"\",OR($C120<>\"\",$E120<>\"\",$H120<>\"\")),\"Enter year\",IF($G120=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($H120=\"\",OR($C120<>\"\",$E120<>\"\",$G120<>\"\")),\"Enter rate\",IF($H120=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(COUNTBLANK(CD120:CG120)=4,\"\",IF(COUNTIF(CD120:CG120,\"ok\")=4,\"ok\",\"x\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 6","",{"$f":"IF(LSGMajor6!D$10=\"\",\"\",LSGMajor6!D$10)","v":""},null,{"$f":"IF(LSGMajor6!D$11=\"\",\"\",LSGMajor6!D$11)","v":""},null,{"$f":"IF(LSGMajor6!Loans_general_Loan_Amount=\"\",\"\",LSGMajor6!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGMajor6!Loans_general_Loan_Years=\"\",\"\",LSGMajor6!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGMajor6!Loans_general_Interest_Rate=\"\",\"\",LSGMajor6!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGMajor6!Loans_general_pay_frequency=\"\",\"\",LSGMajor6!Loans_general_pay_frequency)","v":""},null,null,null,null,null,null,0,0,{"$f":"LSGMajor6!$F$622","v":0},{"$f":"LSGMajor6!$G$622","v":0},0,0,0,{"$f":"LSGMajor6!$F$623","v":0},{"$f":"LSGMajor6!$G$623","v":0},0,0,0,{"$f":"LSGMajor6!$F$624","v":0},{"$f":"LSGMajor6!$G$624","v":0},0,0,0,{"$f":"LSGMajor6!$F$625","v":0},{"$f":"LSGMajor6!$G$625","v":0},0,0,0,{"$f":"LSGMajor6!$F$626","v":0},{"$f":"LSGMajor6!$G$626","v":0},0,0,0,{"$f":"LSGMajor6!$F$627","v":0},{"$f":"LSGMajor6!$G$627","v":0},0,0,0,{"$f":"LSGMajor6!$F$628","v":0},{"$f":"LSGMajor6!$G$628","v":0},0,0,0,{"$f":"LSGMajor6!$F$629","v":0},{"$f":"LSGMajor6!$G$629","v":0},0,0,0,{"$f":"LSGMajor6!$F$630","v":0},{"$f":"LSGMajor6!$G$630","v":0},0,0,0,{"$f":"LSGMajor6!$F$631","v":0},{"$f":"LSGMajor6!$G$631","v":0},0,0,0,{"$f":"LSGMajor6!$F$632","v":0},{"$f":"LSGMajor6!$G$632","v":0},0,0,0,{"$f":"LSGMajor6!$F$633","v":0},{"$f":"LSGMajor6!$G$633","v":0},0,null,null,null,null,null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check loans entered correctly",{"$f":"IF(COUNTIF(CH120:CH129,\"x\")>0,\"Error\",\"ok\")","v":"ok"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Closing Balance",null,null,null,{"$f":"SUMIFS($Q$131:$BX$131,$Q$133:$BX$133,$A136,$Q$134:$BX$134,E$4)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'CAPEX program'!$AG$9","v":"Plant Hire Charges capitalised"},null,null,null,{"$f":"SUMIFS('Major Projects dump'!$AE$10:$AE$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$AE$10:$AE$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$AE$10:$AE$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$AE$10:$AE$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$AE$10:$AE$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$AE$10:$AE$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$AE$10:$AE$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$AE$10:$AE$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$AE$10:$AE$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$AE$10:$AE$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$AE$10:$AE$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$AE$10:$AE$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$AE$10:$AE$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$AE$10:$AE$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$AE$10:$AE$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$AE$10:$AE$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$AE$10:$AE$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$AE$10:$AE$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$AE$10:$AE$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$AE$10:$AE$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$AE$10:$AE$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$AE$10:$AE$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Check that amount for funding source \"Loans\" in major projects dump is allocated in Loan Schedule",null,null,null,{"$f":"SUMIF($C$120:$C$129,E$4,$G$120:$G$129)-E23","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"A43","v":"Plant & Equipment"},null,{"$f":"SUM(E171:Q171)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A171,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A171,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A171,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A171,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A171,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A171,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A171,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A171,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A171,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A171,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A171,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A171,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A171,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A171,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A171,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A171,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A171,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A171,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A171,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A171,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A171,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A171,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A171,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A171,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},null,{"$f":"VLOOKUP(A171,'IPP&E Reconciliation'!$A$5:$D$32,S$168,FALSE)","v":7.8195316942238594E-2},{"$f":"VLOOKUP(A171,'IPP&E Reconciliation'!$A$5:$E$32,T$168,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Community Land",null,0,null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A176,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A176,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A176,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A176,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A176,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A176,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A176,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A176,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A176,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A176,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A176,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A176,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A176,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A176,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A176,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A176,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A176,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A176,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A176,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A176,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A176,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A176,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A176,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A176,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},null,{"$f":"VLOOKUP(A176,'IPP&E Reconciliation'!$A$5:$D$32,S$168,FALSE)","v":0},{"$f":"VLOOKUP(A176,'IPP&E Reconciliation'!$A$5:$E$32,T$168,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other Structures",null,0,null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A181,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A181,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A181,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A181,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A181,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A181,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A181,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A181,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A181,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A181,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A181,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A181,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A181,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A181,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A181,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A181,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A181,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A181,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A181,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A181,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A181,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A181,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A181,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A181,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},null,{"$f":"VLOOKUP(A181,'IPP&E Reconciliation'!$A$5:$D$32,S$168,FALSE)","v":5.6391999999999998E-2},{"$f":"VLOOKUP(A181,'IPP&E Reconciliation'!$A$5:$E$32,T$168,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Stormwater Drainage",null,0,null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A186,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A186,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A186,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A186,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A186,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A186,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A186,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A186,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A186,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A186,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A186,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A186,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A186,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A186,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A186,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A186,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A186,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A186,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A186,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A186,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A186,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A186,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A186,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A186,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},null,{"$f":"VLOOKUP(A186,'IPP&E Reconciliation'!$A$5:$D$32,S$168,FALSE)","v":8.8990000000000007E-3},{"$f":"VLOOKUP(A186,'IPP&E Reconciliation'!$A$5:$E$32,T$168,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Water Supply Network",null,0,null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A187,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A187,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A187,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A187,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A187,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A187,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A187,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A187,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A187,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A187,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A187,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A187,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A187,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A187,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A187,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A187,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A187,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A187,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A187,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A187,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A187,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A187,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A187,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A187,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},null,{"$f":"VLOOKUP(A187,'IPP&E Reconciliation'!$A$5:$D$32,S$168,FALSE)","v":0},{"$f":"VLOOKUP(A187,'IPP&E Reconciliation'!$A$5:$E$32,T$168,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["",null,0,null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A196,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A196,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A196,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A196,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A196,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A196,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A196,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A196,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A196,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A196,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A196,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A196,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A196,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A196,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A196,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A196,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A196,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A196,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A196,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A196,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A196,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A196,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A196,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A196,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$169)","v":0},null,{"$f":"VLOOKUP(A196,'IPP&E Reconciliation'!$A$5:$D$32,S$168,FALSE)","v":0},{"$f":"VLOOKUP(A196,'IPP&E Reconciliation'!$A$5:$E$32,T$168,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Office Equipment",null,{"$f":"SUM(E204:Q204)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A204,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A204,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A204,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A204,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A204,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A204,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A204,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A204,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A204,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A204,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A204,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A204,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A204,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A204,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A204,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A204,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A204,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A204,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A204,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A204,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A204,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A204,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A204,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A204,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Land under Roads",null,0,null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A209,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A209,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A209,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A209,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A209,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A209,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A209,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A209,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A209,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A209,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A209,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A209,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A209,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A209,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A209,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A209,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A209,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A209,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A209,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A209,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A209,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A209,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A209,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A209,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Bridges",null,0,null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A215,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A215,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A215,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A215,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A215,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A215,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A215,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A215,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A215,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A215,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A215,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A215,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A215,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A215,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A215,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A215,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A215,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A215,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A215,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A215,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A215,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A215,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A215,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A215,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Heritage Collections",null,0,null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A221,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A221,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A221,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A221,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A221,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A221,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A221,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A221,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A221,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A221,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A221,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A221,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A221,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A221,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A221,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A221,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A221,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A221,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A221,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A221,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A221,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A221,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A221,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A221,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other Open Space/Recreational Assets",null,0,null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A226,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A226,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A226,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A226,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A226,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A226,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A226,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A226,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A226,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A226,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A226,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A226,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A226,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A226,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A226,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A226,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A226,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A226,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A226,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A226,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A226,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A226,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},{"$f":"SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$BD$10:$BD$179,Q$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A226,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)+SUMIFS('Major Projects dump'!$K$10:$K$179,'Major Projects dump'!$H$10:$H$179,Q$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A226,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$201)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Internal Reserves'!B9","v":"Plant and Vehicle Replacement"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Internal Reserves'!B15","v":"Victoria Park Precinct"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Internal Reserves'!B16","v":"Comur Street Rehabilitation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Internal Reserves'!B21","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Internal Reserves'!B50","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Internal Reserves'!B56","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Internal Reserves'!B61","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["External Reserves",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'External Reserves'!B13","v":"Waste Management"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["New",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depr","Mainenance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Operational Land",null,{"$f":"SUM(E316:Q316)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!BG$10:BG$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A316,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!BH$10:BH$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A316,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BI$10:BI$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A316,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BJ$10:BJ$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A316,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BK$10:BK$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A316,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BL$10:BL$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A316,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BM$10:BM$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A316,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BN$10:BN$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A316,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BO$10:BO$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A316,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BP$10:BP$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A316,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BQ$10:BQ$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A316,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BR$10:BR$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A316,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},null,{"$f":"VLOOKUP(A316,'IPP&E Reconciliation'!$A$5:$D$32,S$309,FALSE)","v":0},{"$f":"VLOOKUP(A316,'IPP&E Reconciliation'!$A$5:$E$32,T$309,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Buildings",null,0,null,{"$f":"SUMIFS('Major Projects dump'!BG$10:BG$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A321,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!BH$10:BH$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A321,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BI$10:BI$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A321,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BJ$10:BJ$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A321,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BK$10:BK$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A321,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BL$10:BL$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A321,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BM$10:BM$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A321,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BN$10:BN$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A321,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BO$10:BO$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A321,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BP$10:BP$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A321,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BQ$10:BQ$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A321,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BR$10:BR$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A321,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},null,{"$f":"VLOOKUP(A321,'IPP&E Reconciliation'!$A$5:$D$32,S$309,FALSE)","v":1.2534E-2},{"$f":"VLOOKUP(A321,'IPP&E Reconciliation'!$A$5:$E$32,T$309,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other Structures",null,0,null,{"$f":"SUMIFS('Major Projects dump'!BG$10:BG$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A322,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!BH$10:BH$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A322,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BI$10:BI$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A322,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BJ$10:BJ$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A322,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BK$10:BK$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A322,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BL$10:BL$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A322,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BM$10:BM$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A322,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BN$10:BN$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A322,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BO$10:BO$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A322,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BP$10:BP$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A322,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BQ$10:BQ$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A322,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BR$10:BR$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A322,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},null,{"$f":"VLOOKUP(A322,'IPP&E Reconciliation'!$A$5:$D$32,S$309,FALSE)","v":5.6391999999999998E-2},{"$f":"VLOOKUP(A322,'IPP&E Reconciliation'!$A$5:$E$32,T$309,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Sewerage Network",null,0,null,{"$f":"SUMIFS('Major Projects dump'!BG$10:BG$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A329,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!BH$10:BH$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A329,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BI$10:BI$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A329,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BJ$10:BJ$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A329,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BK$10:BK$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A329,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BL$10:BL$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A329,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BM$10:BM$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A329,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BN$10:BN$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A329,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BO$10:BO$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A329,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BP$10:BP$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A329,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BQ$10:BQ$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A329,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BR$10:BR$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A329,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},null,{"$f":"VLOOKUP(A329,'IPP&E Reconciliation'!$A$5:$D$32,S$309,FALSE)","v":0},{"$f":"VLOOKUP(A329,'IPP&E Reconciliation'!$A$5:$E$32,T$309,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Remediation Assets",null,0,null,{"$f":"SUMIFS('Major Projects dump'!BG$10:BG$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A333,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},null,{"$f":"SUMIFS('Major Projects dump'!BH$10:BH$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A333,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BI$10:BI$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A333,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BJ$10:BJ$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A333,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BK$10:BK$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A333,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BL$10:BL$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A333,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BM$10:BM$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A333,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BN$10:BN$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A333,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BO$10:BO$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A333,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BP$10:BP$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A333,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BQ$10:BQ$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A333,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},{"$f":"SUMIFS('Major Projects dump'!BR$10:BR$179,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BA$10:$BA$179,$A333,'Major Projects dump'!$BB$10:$BB$179,\"Capital\",'Major Projects dump'!$BC$10:$BC$179,$A$310)","v":0},null,{"$f":"VLOOKUP(A333,'IPP&E Reconciliation'!$A$5:$D$32,S$309,FALSE)","v":1.9690229032789587E-2},{"$f":"VLOOKUP(A333,'IPP&E Reconciliation'!$A$5:$E$32,T$309,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["1. Recurring Income associated with Major Projects",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other Revenue",null,null,null,{"$f":"E346","v":0},null,{"$f":"E346*(1+SUM(G349))+G346","v":0},{"$f":"SUM(G350)*(1+SUM(H349))+H346","v":0},{"$f":"SUM(H350)*(1+SUM(I349))+I346","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["User Charges & Fees",null,null,null,{"$f":"SUMIFS('Major Projects dump'!$AJ$10:$AJ$179,'Major Projects dump'!$BE$10:$BE$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$AJ$10:$AJ$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$AJ$10:$AJ$179,'Major Projects dump'!$BE$10:$BE$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$AJ$10:$AJ$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$AJ$10:$AJ$179,'Major Projects dump'!$BE$10:$BE$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$AJ$10:$AJ$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$AJ$10:$AJ$179,'Major Projects dump'!$BE$10:$BE$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$AJ$10:$AJ$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$AJ$10:$AJ$179,'Major Projects dump'!$BE$10:$BE$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$AJ$10:$AJ$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$AJ$10:$AJ$179,'Major Projects dump'!$BE$10:$BE$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$AJ$10:$AJ$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$AJ$10:$AJ$179,'Major Projects dump'!$BE$10:$BE$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$AJ$10:$AJ$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$AJ$10:$AJ$179,'Major Projects dump'!$BE$10:$BE$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$AJ$10:$AJ$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$AJ$10:$AJ$179,'Major Projects dump'!$BE$10:$BE$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$AJ$10:$AJ$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$AJ$10:$AJ$179,'Major Projects dump'!$BE$10:$BE$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$AJ$10:$AJ$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$AJ$10:$AJ$179,'Major Projects dump'!$BE$10:$BE$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$AJ$10:$AJ$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Materials & Contracts - Maintenance Costs for New Assets",null,null,null,{"$f":"E364","v":0},null,{"$f":"E364*(1+SUM(G371))+G364","v":0},{"$f":"SUM(G372)*(1+SUM(H371))+H364","v":0},{"$f":"SUM(H372)*(1+SUM(I371))+I364","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Employee Costs",null,null,null,{"$f":"SUMIFS('Major Projects dump'!$AO$10:$AO$179,'Major Projects dump'!$BE$10:$BE$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$AO$10:$AO$179,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,{"$f":"SUMIFS('Major Projects dump'!$AO$10:$AO$179,'Major Projects dump'!$BE$10:$BE$179,G$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$AO$10:$AO$179,'Major Projects dump'!$H$10:$H$179,G$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$AO$10:$AO$179,'Major Projects dump'!$BE$10:$BE$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$AO$10:$AO$179,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$AO$10:$AO$179,'Major Projects dump'!$BE$10:$BE$179,I$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$AO$10:$AO$179,'Major Projects dump'!$H$10:$H$179,I$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$AO$10:$AO$179,'Major Projects dump'!$BE$10:$BE$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$AO$10:$AO$179,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$AO$10:$AO$179,'Major Projects dump'!$BE$10:$BE$179,K$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$AO$10:$AO$179,'Major Projects dump'!$H$10:$H$179,K$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$AO$10:$AO$179,'Major Projects dump'!$BE$10:$BE$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$AO$10:$AO$179,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$AO$10:$AO$179,'Major Projects dump'!$BE$10:$BE$179,M$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$AO$10:$AO$179,'Major Projects dump'!$H$10:$H$179,M$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$AO$10:$AO$179,'Major Projects dump'!$BE$10:$BE$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$AO$10:$AO$179,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$AO$10:$AO$179,'Major Projects dump'!$BE$10:$BE$179,O$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$AO$10:$AO$179,'Major Projects dump'!$H$10:$H$179,O$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},{"$f":"SUMIFS('Major Projects dump'!$AO$10:$AO$179,'Major Projects dump'!$BE$10:$BE$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")+SUMIFS('Major Projects dump'!$AO$10:$AO$179,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\",'Major Projects dump'!$BB$10:$BB$179,\"Capital\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Material & Contracts (including Maintenance costs)",null,null,null,{"$f":"E380","v":0},null,{"$f":"E380*(1+SUM(G384))+G380","v":0},{"$f":"SUM(G385)*(1+SUM(H384))+H380","v":0},{"$f":"SUM(H385)*(1+SUM(I384))+I380","v":0},{"$f":"SUM(I385)*(1+SUM(J384))+J380","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other Expenses",null,null,null,null,null,{"$f":"SUM('Global Indexation'!D$144)","v":0.03},{"$f":"SUM('Global Indexation'!E$144)","v":1.7999999999999999E-2},{"$f":"SUM('Global Indexation'!F$144)","v":2.5000000000000001E-2},{"$f":"SUM('Global Indexation'!G$144)","v":2.5000000000000001E-2},{"$f":"SUM('Global Indexation'!H$144)","v":0.03},{"$f":"SUM('Global Indexation'!I$144)","v":0.03},{"$f":"SUM('Global Indexation'!J$144)","v":0.03},{"$f":"SUM('Global Indexation'!K$144)","v":0.03},{"$f":"SUM('Global Indexation'!L$144)","v":0.03},{"$f":"SUM('Global Indexation'!M$144)","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other Expenses",null,null,null,{"$f":"E381","v":0},null,{"$f":"E381*(1+SUM(G386))+G381","v":0},{"$f":"SUM(G387)*(1+SUM(H386))+H381","v":0},{"$f":"SUM(H387)*(1+SUM(I386))+I381","v":0},{"$f":"SUM(I387)*(1+SUM(J386))+J381","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end"," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Major Projects dump","index":56,"n_rows":773,"n_cols":107,"rows_kept":139,"cut":true,"hidden":false,"merged":[[7,33,7,34],[7,35,7,36],[7,37,7,39],[7,40,7,42]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New","yes","Capital",null,{"$f":"'CAPEX Summary'!$E$4","v":"2014/15"},{"$f":"'CAPEX Summary'!$G$4","v":"2015/16"},{"$f":"'CAPEX Summary'!$H$4","v":"2016/17"},{"$f":"'CAPEX Summary'!$I$4","v":"2017/18"},{"$f":"'CAPEX Summary'!$J$4","v":"2018/19"},{"$f":"'CAPEX Summary'!$K$4","v":"2019/20"},{"$f":"'CAPEX Summary'!$L$4","v":"2020/21"},{"$f":"'CAPEX Summary'!$M$4","v":"2021/22"},{"$f":"'CAPEX Summary'!$N$4","v":"2022/23"},{"$f":"'CAPEX Summary'!$O$4","v":"2023/24"},{"$f":"'CAPEX Summary'!$P$4","v":"2024/25"},{"$f":"'Income Statement'!AG4","v":"2025/26"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(AR10:AR179,\"not entered\")","v":2},{"$f":"COUNTIF(AS10:AS179,\"not entered\")","v":2},{"$f":"COUNTIF(AT10:AT179,\"not entered\")","v":2},{"$f":"COUNTIF(AU10:AU179,\"not entered\")","v":0},{"$f":"COUNTIF(AV10:AV179,\"not found\")","v":2},{"$f":"COUNTIF(AW10:AW179,\"x\")","v":0},{"$f":"COUNTIF(AX10:AX179,\"x\")","v":2},{"$f":"COUNTIF(AY10:AY179,\"x\")","v":0},{"$f":"COUNTIF(AZ10:AZ179,\"x\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renewal","no","Operating",null,{"$f":"CD1","v":"2015/16"},{"$f":"CE1","v":"2016/17"},"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"'Income Statement'!AG4","v":"2025/26"},"beyond LTFP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VALUE(LEFT(CC1,4))+1","v":2015},{"$f":"VALUE(LEFT(CD1,4))+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC1","v":"2014/15"},{"$f":"CD1","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26"]
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide",null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,"Note:","Do NOT enter Acquisitions/Developments of Real Estate assets held for resale or Investment Property here.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"MAJOR PROJECTS - PROGRAM - \"&UPPER(general_fund_name)","v":"MAJOR PROJECTS - PROGRAM - GENERAL FUND"},null,null,null,null,null,"This listing is for Infrastructure, Property, Plant & Equipment only that is NOT part of any Centre/Unit!!",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,null,null,null,null,"Therefore, any entries in this list are treated ADDITIONALLY to the summary of all Centres/Units!!",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. Recurring Income",null,"2. Income Reduction",null,"3. Recurring Expenditure",null,null,"5. Expenditure Saving",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CA1","v":"Capital"},"New",{"$f":"CM1","v":"2024/25"},{"$f":"CM2","v":"2025/26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Project","Expenditure Type","Program","Asset Class","Priority","Construction Type:\nN - New,\nR - Renewal)","Year proposed","Project changed to Year","Include Project","Maint'ence starts in Year","Proposed Budget",null,"Reserve 1 Name","Reserve 1 Amount","S94 Plan No.","Reserve 2 Name","Reserve 2 Amount","S94 Plan No.","Reserve 3 Name","Reserve 3 Amount","S94 Plan No.","Proceeds from Sale of I,PP&E","Loans Amount (new Loans)","Capital Grants & Contributions Amount","General Revenue Amount",null,"Employee Costs capitalised","Borrowing Costs capitalised","Materials & Contracts capitalised","Depreciation capitalised","Plant Hire Charges capitalised","External Purchases",null,"User Charges & Fees","Other Revenue","User Charges & Fees","Other Revenue","Employee Costs","Materials & Contracts - Other (excl. Maintenance)","Other Expenses","Employee Costs","Materials & Contracts","Other Expenses","Asset Class or Program entered","Project Type entered","Construction type entered","Proposed year entered","Asset Class found","Program not allocated to Asset Class","No Program entered in CAPEX schedule","Program not entered in asset allocation table","Asset Class entered exists","Asset Class used","Project Type used","Construction type used","Proposed year used Cap Exp","Proposed year used Op Exp & Op Inc","Maintenance starts in Year",{"$f":"CC3","v":2015},{"$f":"CD3","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,"Reserve 1 used","Reserve 2 used","Reserve 3 used",null,"x","x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Council Gov & Fin - Service Level Review","Operating",null,null,null,"New","2015/16",null,null,null,50000,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K10-SUM(N10,Q10,T10,V10,W10,X10)","v":50000},null,null,null,null,null,null,{"$f":"SUM(K10,-AA10,-AB10,-AC10,-AD10,AE10)","v":50000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(D10=\"\",C10=\"\",OR(K10<>0,K10<>\"\"),B10<>\"Operating\"),\"not entered\",\"\")","v":""},{"$f":"IF(AND(B10=\"\",OR(K10<>0,K10<>\"\")),\"not entered\",\"\")","v":""},{"$f":"IF(AND(F10=\"\",OR(K10<>0,K10<>\"\"),B10<>\"Operating\"),\"not entered\",\"\")","v":""},{"$f":"IF(AND(G10=\"\",OR(K10<>0,K10<>\"\")),\"not entered\",\"\")","v":""},{"$f":"IF(B10=\"Operating\",\"\",IF(AND(D10=\"\",OR(K10=0,K10=\"\")),\"\",IF(ISERROR(VLOOKUP(D10,asset_class_list_general,1,FALSE))=TRUE,\"not found\",D10)))","v":""},{"$f":"IF(AND(OR(K10<>0,K10<>\"\"),AV10=\"Assets not allocated\"),\"x\",\"\")","v":""},{"$f":"IF(AND(OR(K10<>0,K10<>\"\"),C10=\"\",D10=\"\",B10<>\"Operating\"),\"x\",\"\")","v":""},{"$f":"IF(AND(OR(K10<>0,K10<>\"\"),C10<>\"\",D10=\"\",AV10=\"not found\"),\"x\",\"\")","v":""},{"$f":"IF(AND(OR(K10<>0,K10<>\"\"),D10<>\"\",AV10=\"not found\"),\"x\",\"\")","v":""},{"$f":"IF(AV10=\"not found\",\"Assets not allocated\",AV10)","v":""},{"$f":"IF(OR(K10=0,K10=\"\"),\"\",IF(AS10=\"not entered\",BB$8,B10))","v":"Operating"},{"$f":"IF(OR(K10=0,K10=\"\"),\"\",IF(AT10=\"not entered\",BC$8,IF(F10=\"\",\"\",F10)))","v":"New"},{"$f":"IF(OR(K10=0,K10=\"\"),\"\",IF(H10=\"\",IF(AU10=\"not entered\",BD$8,IF(G10=\"\",\"\",G10)),H10))","v":"2015/16"},{"$f":"IF(OR(K10=0,K10=\"\"),\"\",IF(AU10=\"not entered\",BE$8,IF(G10=\"\",\"\",IF(ISERROR(HLOOKUP($BD10,$CC$1:$CN$3,2,FALSE))=TRUE,BE$8,HLOOKUP($BD10,$CC$1:$CN$3,2,FALSE)))))","v":"2016/17"},{"$f":"IF($J10=\"\",IF(AND(BD10=\"\",H10=\"\"),\"\",IF(H10=\"\",HLOOKUP(BD10,$CC$1:$CN$3,3,FALSE),HLOOKUP(H10,$CC$1:$CN$3,3,FALSE))),HLOOKUP($J10,$CC$2:$CN$4,2,FALSE))","v":2016},{"$f":"IF($BF10=\"\",$K10,IF($BF10>BG$9,0,K10))","v":0},{"$f":"IF($BF10=\"\",$K10,IF($BF10>BH$9,0,SUM($K10)-SUM($BG10:BG10)))","v":50000},{"$f":"IF($BF10=\"\",$K10,IF($BF10>BI$9,0,SUM($K10)-SUM($BG10:BH10)))","v":0},{"$f":"IF($BF10=\"\",$K10,IF($BF10>BJ$9,0,SUM($K10)-SUM($BG10:BI10)))","v":0},{"$f":"IF($BF10=\"\",$K10,IF($BF10>BK$9,0,SUM($K10)-SUM($BG10:BJ10)))","v":0},{"$f":"IF($BF10=\"\",$K10,IF($BF10>BL$9,0,SUM($K10)-SUM($BG10:BK10)))","v":0},{"$f":"IF($BF10=\"\",$K10,IF($BF10>BM$9,0,SUM($K10)-SUM($BG10:BL10)))","v":0},{"$f":"IF($BF10=\"\",$K10,IF($BF10>BN$9,0,SUM($K10)-SUM($BG10:BM10)))","v":0},{"$f":"IF($BF10=\"\",$K10,IF($BF10>BO$9,0,SUM($K10)-SUM($BG10:BN10)))","v":0},{"$f":"IF($BF10=\"\",$K10,IF($BF10>BP$9,0,SUM($K10)-SUM($BG10:BO10)))","v":0},{"$f":"IF($BF10=\"\",$K10,IF($BF10>BQ$9,0,SUM($K10)-SUM($BG10:BP10)))","v":0},{"$f":"IF($BF10=\"\",$K10,IF($BF10>BR$9,0,SUM($K10)-SUM($BG10:BQ10)))","v":0},{"$f":"IF(M10=\"\",\"\",MID(M10,12,LEN(M10)))","v":""},{"$f":"IF(P10=\"\",\"\",MID(P10,12,LEN(P10)))","v":""},{"$f":"IF(S10=\"\",\"\",MID(S10,12,LEN(S10)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Council Gov & Fin - Service Level Review","Operating",null,null,null,"New","2016/17",null,null,null,51150,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K11-SUM(N11,Q11,T11,V11,W11,X11)","v":51150},null,null,null,null,null,null,51150,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AND(G11=\"\",OR(K11<>0,K11<>\"\")),\"not entered\",\"\")","v":""},{"$f":"IF(B11=\"Operating\",\"\",IF(AND(D11=\"\",OR(K11=0,K11=\"\")),\"\",IF(ISERROR(VLOOKUP(D11,asset_class_list_general,1,FALSE))=TRUE,\"not found\",D11)))","v":""},"","","","",{"$f":"IF(AV11=\"not found\",\"Assets not allocated\",AV11)","v":""},"Operating","New",{"$f":"IF(OR(K11=0,K11=\"\"),\"\",IF(H11=\"\",IF(AU11=\"not entered\",BD$8,IF(G11=\"\",\"\",G11)),H11))","v":"2016/17"},{"$f":"IF(OR(K11=0,K11=\"\"),\"\",IF(AU11=\"not entered\",BE$8,IF(G11=\"\",\"\",IF(ISERROR(HLOOKUP($BD11,$CC$1:$CN$3,2,FALSE))=TRUE,BE$8,HLOOKUP($BD11,$CC$1:$CN$3,2,FALSE)))))","v":"2017/18"},2017,{"$f":"IF($BF11=\"\",$K11,IF($BF11>BG$9,0,K11))","v":0},{"$f":"IF($BF11=\"\",$K11,IF($BF11>BH$9,0,SUM($K11)-SUM($BG11:BG11)))","v":0},{"$f":"IF($BF11=\"\",$K11,IF($BF11>BI$9,0,SUM($K11)-SUM($BG11:BH11)))","v":51150},{"$f":"IF($BF11=\"\",$K11,IF($BF11>BJ$9,0,SUM($K11)-SUM($BG11:BI11)))","v":0},{"$f":"IF($BF11=\"\",$K11,IF($BF11>BK$9,0,SUM($K11)-SUM($BG11:BJ11)))","v":0},{"$f":"IF($BF11=\"\",$K11,IF($BF11>BL$9,0,SUM($K11)-SUM($BG11:BK11)))","v":0},{"$f":"IF($BF11=\"\",$K11,IF($BF11>BM$9,0,SUM($K11)-SUM($BG11:BL11)))","v":0},{"$f":"IF($BF11=\"\",$K11,IF($BF11>BN$9,0,SUM($K11)-SUM($BG11:BM11)))","v":0},{"$f":"IF($BF11=\"\",$K11,IF($BF11>BO$9,0,SUM($K11)-SUM($BG11:BN11)))","v":0},{"$f":"IF($BF11=\"\",$K11,IF($BF11>BP$9,0,SUM($K11)-SUM($BG11:BO11)))","v":0},{"$f":"IF($BF11=\"\",$K11,IF($BF11>BQ$9,0,SUM($K11)-SUM($BG11:BP11)))","v":0},{"$f":"IF($BF11=\"\",$K11,IF($BF11>BR$9,0,SUM($K11)-SUM($BG11:BQ11)))","v":0},{"$f":"IF(M11=\"\",\"\",MID(M11,12,LEN(M11)))","v":""},{"$f":"IF(P11=\"\",\"\",MID(P11,12,LEN(P11)))","v":""},{"$f":"IF(S11=\"\",\"\",MID(S11,12,LEN(S11)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Council Gov & Finance - Comm Engagement & Cust Satisfaction Survey","Operating",null,null,null,"Renewal","2015/16",null,null,null,30000,null,null,null,null,null,null,null,null,null,null,null,null,null,30000,null,null,null,null,null,null,30000,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AV12=\"not found\",\"Assets not allocated\",AV12)","v":""},"Operating","Renewal","2015/16","2016/17",2016,0,{"$f":"IF($BF12=\"\",$K12,IF($BF12>BH$9,0,SUM($K12)-SUM($BG12:BG12)))","v":30000},{"$f":"IF($BF12=\"\",$K12,IF($BF12>BI$9,0,SUM($K12)-SUM($BG12:BH12)))","v":0},{"$f":"IF($BF12=\"\",$K12,IF($BF12>BJ$9,0,SUM($K12)-SUM($BG12:BI12)))","v":0},{"$f":"IF($BF12=\"\",$K12,IF($BF12>BK$9,0,SUM($K12)-SUM($BG12:BJ12)))","v":0},{"$f":"IF($BF12=\"\",$K12,IF($BF12>BL$9,0,SUM($K12)-SUM($BG12:BK12)))","v":0},{"$f":"IF($BF12=\"\",$K12,IF($BF12>BM$9,0,SUM($K12)-SUM($BG12:BL12)))","v":0},{"$f":"IF($BF12=\"\",$K12,IF($BF12>BN$9,0,SUM($K12)-SUM($BG12:BM12)))","v":0},{"$f":"IF($BF12=\"\",$K12,IF($BF12>BO$9,0,SUM($K12)-SUM($BG12:BN12)))","v":0},{"$f":"IF($BF12=\"\",$K12,IF($BF12>BP$9,0,SUM($K12)-SUM($BG12:BO12)))","v":0},{"$f":"IF($BF12=\"\",$K12,IF($BF12>BQ$9,0,SUM($K12)-SUM($BG12:BP12)))","v":0},{"$f":"IF($BF12=\"\",$K12,IF($BF12>BR$9,0,SUM($K12)-SUM($BG12:BQ12)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Council Gov & Finance - Comm Engagement & Cust Satisfaction Survey","Operating",null,null,null,"Renewal","2016/17",null,null,null,20460,null,null,null,null,null,null,null,null,null,null,null,null,null,20460,null,null,null,null,null,null,20460,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","Renewal","2016/17","2017/18",2017,0,{"$f":"IF($BF13=\"\",$K13,IF($BF13>BH$9,0,SUM($K13)-SUM($BG13:BG13)))","v":0},{"$f":"IF($BF13=\"\",$K13,IF($BF13>BI$9,0,SUM($K13)-SUM($BG13:BH13)))","v":20460},{"$f":"IF($BF13=\"\",$K13,IF($BF13>BJ$9,0,SUM($K13)-SUM($BG13:BI13)))","v":0},{"$f":"IF($BF13=\"\",$K13,IF($BF13>BK$9,0,SUM($K13)-SUM($BG13:BJ13)))","v":0},{"$f":"IF($BF13=\"\",$K13,IF($BF13>BL$9,0,SUM($K13)-SUM($BG13:BK13)))","v":0},{"$f":"IF($BF13=\"\",$K13,IF($BF13>BM$9,0,SUM($K13)-SUM($BG13:BL13)))","v":0},{"$f":"IF($BF13=\"\",$K13,IF($BF13>BN$9,0,SUM($K13)-SUM($BG13:BM13)))","v":0},{"$f":"IF($BF13=\"\",$K13,IF($BF13>BO$9,0,SUM($K13)-SUM($BG13:BN13)))","v":0},{"$f":"IF($BF13=\"\",$K13,IF($BF13>BP$9,0,SUM($K13)-SUM($BG13:BO13)))","v":0},{"$f":"IF($BF13=\"\",$K13,IF($BF13>BQ$9,0,SUM($K13)-SUM($BG13:BP13)))","v":0},{"$f":"IF($BF13=\"\",$K13,IF($BF13>BR$9,0,SUM($K13)-SUM($BG13:BQ13)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Council Gov & Finance - Comm Engagement & Cust Satisfaction Survey","Operating",null,null,null,"Renewal","2018/19",null,null,null,21496,null,null,null,null,null,null,null,null,null,null,null,null,null,21496,null,null,null,null,null,null,21496,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","Renewal","2018/19","2019/20",2019,0,{"$f":"IF($BF14=\"\",$K14,IF($BF14>BH$9,0,SUM($K14)-SUM($BG14:BG14)))","v":0},{"$f":"IF($BF14=\"\",$K14,IF($BF14>BI$9,0,SUM($K14)-SUM($BG14:BH14)))","v":0},{"$f":"IF($BF14=\"\",$K14,IF($BF14>BJ$9,0,SUM($K14)-SUM($BG14:BI14)))","v":0},{"$f":"IF($BF14=\"\",$K14,IF($BF14>BK$9,0,SUM($K14)-SUM($BG14:BJ14)))","v":21496},{"$f":"IF($BF14=\"\",$K14,IF($BF14>BL$9,0,SUM($K14)-SUM($BG14:BK14)))","v":0},{"$f":"IF($BF14=\"\",$K14,IF($BF14>BM$9,0,SUM($K14)-SUM($BG14:BL14)))","v":0},{"$f":"IF($BF14=\"\",$K14,IF($BF14>BN$9,0,SUM($K14)-SUM($BG14:BM14)))","v":0},{"$f":"IF($BF14=\"\",$K14,IF($BF14>BO$9,0,SUM($K14)-SUM($BG14:BN14)))","v":0},{"$f":"IF($BF14=\"\",$K14,IF($BF14>BP$9,0,SUM($K14)-SUM($BG14:BO14)))","v":0},{"$f":"IF($BF14=\"\",$K14,IF($BF14>BQ$9,0,SUM($K14)-SUM($BG14:BP14)))","v":0},{"$f":"IF($BF14=\"\",$K14,IF($BF14>BR$9,0,SUM($K14)-SUM($BG14:BQ14)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Council Gov & Finance - Comm Engagement & Cust Satisfaction Survey","Operating",null,null,null,"Renewal","2020/21",null,null,null,22804,null,null,null,null,null,null,null,null,null,null,null,null,null,22804,null,null,null,null,null,null,22804,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","Renewal","2020/21","2021/22",2021,0,{"$f":"IF($BF15=\"\",$K15,IF($BF15>BH$9,0,SUM($K15)-SUM($BG15:BG15)))","v":0},{"$f":"IF($BF15=\"\",$K15,IF($BF15>BI$9,0,SUM($K15)-SUM($BG15:BH15)))","v":0},{"$f":"IF($BF15=\"\",$K15,IF($BF15>BJ$9,0,SUM($K15)-SUM($BG15:BI15)))","v":0},{"$f":"IF($BF15=\"\",$K15,IF($BF15>BK$9,0,SUM($K15)-SUM($BG15:BJ15)))","v":0},{"$f":"IF($BF15=\"\",$K15,IF($BF15>BL$9,0,SUM($K15)-SUM($BG15:BK15)))","v":0},{"$f":"IF($BF15=\"\",$K15,IF($BF15>BM$9,0,SUM($K15)-SUM($BG15:BL15)))","v":22804},{"$f":"IF($BF15=\"\",$K15,IF($BF15>BN$9,0,SUM($K15)-SUM($BG15:BM15)))","v":0},{"$f":"IF($BF15=\"\",$K15,IF($BF15>BO$9,0,SUM($K15)-SUM($BG15:BN15)))","v":0},{"$f":"IF($BF15=\"\",$K15,IF($BF15>BP$9,0,SUM($K15)-SUM($BG15:BO15)))","v":0},{"$f":"IF($BF15=\"\",$K15,IF($BF15>BQ$9,0,SUM($K15)-SUM($BG15:BP15)))","v":0},{"$f":"IF($BF15=\"\",$K15,IF($BF15>BR$9,0,SUM($K15)-SUM($BG15:BQ15)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Council Gov & Finance - Comm Engagement & Cust Satisfaction Survey",null,null,null,null,null,"2022/23",null,null,null,24193,null,null,null,null,null,null,null,null,null,null,null,null,null,24193,null,null,null,null,null,null,24193,null,null,null,null,null,null,null,null,null,null,null,"not entered","not entered","not entered","","not found","","x","","","Assets not allocated","Capital","New","2022/23","2023/24",2023,0,{"$f":"IF($BF16=\"\",$K16,IF($BF16>BH$9,0,SUM($K16)-SUM($BG16:BG16)))","v":0},{"$f":"IF($BF16=\"\",$K16,IF($BF16>BI$9,0,SUM($K16)-SUM($BG16:BH16)))","v":0},{"$f":"IF($BF16=\"\",$K16,IF($BF16>BJ$9,0,SUM($K16)-SUM($BG16:BI16)))","v":0},{"$f":"IF($BF16=\"\",$K16,IF($BF16>BK$9,0,SUM($K16)-SUM($BG16:BJ16)))","v":0},{"$f":"IF($BF16=\"\",$K16,IF($BF16>BL$9,0,SUM($K16)-SUM($BG16:BK16)))","v":0},{"$f":"IF($BF16=\"\",$K16,IF($BF16>BM$9,0,SUM($K16)-SUM($BG16:BL16)))","v":0},{"$f":"IF($BF16=\"\",$K16,IF($BF16>BN$9,0,SUM($K16)-SUM($BG16:BM16)))","v":0},{"$f":"IF($BF16=\"\",$K16,IF($BF16>BO$9,0,SUM($K16)-SUM($BG16:BN16)))","v":24193},{"$f":"IF($BF16=\"\",$K16,IF($BF16>BP$9,0,SUM($K16)-SUM($BG16:BO16)))","v":0},{"$f":"IF($BF16=\"\",$K16,IF($BF16>BQ$9,0,SUM($K16)-SUM($BG16:BP16)))","v":0},{"$f":"IF($BF16=\"\",$K16,IF($BF16>BR$9,0,SUM($K16)-SUM($BG16:BQ16)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Council Gov & Finance - Comm Engagement & Cust Satisfaction Survey",null,null,null,null,null,"2024/25",null,null,null,25666,null,null,null,null,null,null,null,null,null,null,null,null,null,25666,null,null,null,null,null,null,25666,null,null,null,null,null,null,null,null,null,null,null,"not entered","not entered","not entered","","not found","","x","","","Assets not allocated","Capital","New","2024/25","2025/26",2025,0,{"$f":"IF($BF17=\"\",$K17,IF($BF17>BH$9,0,SUM($K17)-SUM($BG17:BG17)))","v":0},{"$f":"IF($BF17=\"\",$K17,IF($BF17>BI$9,0,SUM($K17)-SUM($BG17:BH17)))","v":0},{"$f":"IF($BF17=\"\",$K17,IF($BF17>BJ$9,0,SUM($K17)-SUM($BG17:BI17)))","v":0},{"$f":"IF($BF17=\"\",$K17,IF($BF17>BK$9,0,SUM($K17)-SUM($BG17:BJ17)))","v":0},{"$f":"IF($BF17=\"\",$K17,IF($BF17>BL$9,0,SUM($K17)-SUM($BG17:BK17)))","v":0},{"$f":"IF($BF17=\"\",$K17,IF($BF17>BM$9,0,SUM($K17)-SUM($BG17:BL17)))","v":0},{"$f":"IF($BF17=\"\",$K17,IF($BF17>BN$9,0,SUM($K17)-SUM($BG17:BM17)))","v":0},{"$f":"IF($BF17=\"\",$K17,IF($BF17>BO$9,0,SUM($K17)-SUM($BG17:BN17)))","v":0},{"$f":"IF($BF17=\"\",$K17,IF($BF17>BP$9,0,SUM($K17)-SUM($BG17:BO17)))","v":0},{"$f":"IF($BF17=\"\",$K17,IF($BF17>BQ$9,0,SUM($K17)-SUM($BG17:BP17)))","v":25666},{"$f":"IF($BF17=\"\",$K17,IF($BF17>BR$9,0,SUM($K17)-SUM($BG17:BQ17)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Council Gov & Finance - Property File Scanning","Operating",null,null,null,"New","2016/17",null,null,null,15345,null,null,null,null,null,null,null,null,null,null,null,null,null,15345,null,null,null,null,null,null,15345,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AV18=\"not found\",\"Assets not allocated\",AV18)","v":""},"Operating","New","2016/17","2017/18",2017,0,{"$f":"IF($BF18=\"\",$K18,IF($BF18>BH$9,0,SUM($K18)-SUM($BG18:BG18)))","v":0},{"$f":"IF($BF18=\"\",$K18,IF($BF18>BI$9,0,SUM($K18)-SUM($BG18:BH18)))","v":15345},{"$f":"IF($BF18=\"\",$K18,IF($BF18>BJ$9,0,SUM($K18)-SUM($BG18:BI18)))","v":0},{"$f":"IF($BF18=\"\",$K18,IF($BF18>BK$9,0,SUM($K18)-SUM($BG18:BJ18)))","v":0},{"$f":"IF($BF18=\"\",$K18,IF($BF18>BL$9,0,SUM($K18)-SUM($BG18:BK18)))","v":0},{"$f":"IF($BF18=\"\",$K18,IF($BF18>BM$9,0,SUM($K18)-SUM($BG18:BL18)))","v":0},{"$f":"IF($BF18=\"\",$K18,IF($BF18>BN$9,0,SUM($K18)-SUM($BG18:BM18)))","v":0},{"$f":"IF($BF18=\"\",$K18,IF($BF18>BO$9,0,SUM($K18)-SUM($BG18:BN18)))","v":0},{"$f":"IF($BF18=\"\",$K18,IF($BF18>BP$9,0,SUM($K18)-SUM($BG18:BO18)))","v":0},{"$f":"IF($BF18=\"\",$K18,IF($BF18>BQ$9,0,SUM($K18)-SUM($BG18:BP18)))","v":0},{"$f":"IF($BF18=\"\",$K18,IF($BF18>BR$9,0,SUM($K18)-SUM($BG18:BQ18)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Council Gov & Finance - Property File Scanning","Operating",null,null,null,"New","2017/18",null,null,null,15729,null,null,null,null,null,null,null,null,null,null,null,null,null,15729,null,null,null,null,null,null,15729,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","New","2017/18","2018/19",2018,0,{"$f":"IF($BF19=\"\",$K19,IF($BF19>BH$9,0,SUM($K19)-SUM($BG19:BG19)))","v":0},{"$f":"IF($BF19=\"\",$K19,IF($BF19>BI$9,0,SUM($K19)-SUM($BG19:BH19)))","v":0},{"$f":"IF($BF19=\"\",$K19,IF($BF19>BJ$9,0,SUM($K19)-SUM($BG19:BI19)))","v":15729},{"$f":"IF($BF19=\"\",$K19,IF($BF19>BK$9,0,SUM($K19)-SUM($BG19:BJ19)))","v":0},{"$f":"IF($BF19=\"\",$K19,IF($BF19>BL$9,0,SUM($K19)-SUM($BG19:BK19)))","v":0},{"$f":"IF($BF19=\"\",$K19,IF($BF19>BM$9,0,SUM($K19)-SUM($BG19:BL19)))","v":0},{"$f":"IF($BF19=\"\",$K19,IF($BF19>BN$9,0,SUM($K19)-SUM($BG19:BM19)))","v":0},{"$f":"IF($BF19=\"\",$K19,IF($BF19>BO$9,0,SUM($K19)-SUM($BG19:BN19)))","v":0},{"$f":"IF($BF19=\"\",$K19,IF($BF19>BP$9,0,SUM($K19)-SUM($BG19:BO19)))","v":0},{"$f":"IF($BF19=\"\",$K19,IF($BF19>BQ$9,0,SUM($K19)-SUM($BG19:BP19)))","v":0},{"$f":"IF($BF19=\"\",$K19,IF($BF19>BR$9,0,SUM($K19)-SUM($BG19:BQ19)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Council Gov & Finance - Property File Scanning","Operating",null,null,null,"New","2018/19",null,null,null,16122,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K20-SUM(N20,Q20,T20,V20,W20,X20)","v":16122},null,null,null,null,null,null,{"$f":"SUM(K20,-AA20,-AB20,-AC20,-AD20,AE20)","v":16122},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(D20=\"\",C20=\"\",OR(K20<>0,K20<>\"\"),B20<>\"Operating\"),\"not entered\",\"\")","v":""},{"$f":"IF(AND(B20=\"\",OR(K20<>0,K20<>\"\")),\"not entered\",\"\")","v":""},{"$f":"IF(AND(F20=\"\",OR(K20<>0,K20<>\"\"),B20<>\"Operating\"),\"not entered\",\"\")","v":""},{"$f":"IF(AND(G20=\"\",OR(K20<>0,K20<>\"\")),\"not entered\",\"\")","v":""},{"$f":"IF(B20=\"Operating\",\"\",IF(AND(D20=\"\",OR(K20=0,K20=\"\")),\"\",IF(ISERROR(VLOOKUP(D20,asset_class_list_general,1,FALSE))=TRUE,\"not found\",D20)))","v":""},{"$f":"IF(AND(OR(K20<>0,K20<>\"\"),AV20=\"Assets not allocated\"),\"x\",\"\")","v":""},{"$f":"IF(AND(OR(K20<>0,K20<>\"\"),C20=\"\",D20=\"\",B20<>\"Operating\"),\"x\",\"\")","v":""},{"$f":"IF(AND(OR(K20<>0,K20<>\"\"),C20<>\"\",D20=\"\",AV20=\"not found\"),\"x\",\"\")","v":""},{"$f":"IF(AND(OR(K20<>0,K20<>\"\"),D20<>\"\",AV20=\"not found\"),\"x\",\"\")","v":""},{"$f":"IF(AV20=\"not found\",\"Assets not allocated\",AV20)","v":""},{"$f":"IF(OR(K20=0,K20=\"\"),\"\",IF(AS20=\"not entered\",BB$8,B20))","v":"Operating"},{"$f":"IF(OR(K20=0,K20=\"\"),\"\",IF(AT20=\"not entered\",BC$8,IF(F20=\"\",\"\",F20)))","v":"New"},{"$f":"IF(OR(K20=0,K20=\"\"),\"\",IF(H20=\"\",IF(AU20=\"not entered\",BD$8,IF(G20=\"\",\"\",G20)),H20))","v":"2018/19"},{"$f":"IF(OR(K20=0,K20=\"\"),\"\",IF(AU20=\"not entered\",BE$8,IF(G20=\"\",\"\",IF(ISERROR(HLOOKUP($BD20,$CC$1:$CN$3,2,FALSE))=TRUE,BE$8,HLOOKUP($BD20,$CC$1:$CN$3,2,FALSE)))))","v":"2019/20"},{"$f":"IF($J20=\"\",IF(AND(BD20=\"\",H20=\"\"),\"\",IF(H20=\"\",HLOOKUP(BD20,$CC$1:$CN$3,3,FALSE),HLOOKUP(H20,$CC$1:$CN$3,3,FALSE))),HLOOKUP($J20,$CC$2:$CN$4,2,FALSE))","v":2019},{"$f":"IF($BF20=\"\",$K20,IF($BF20>BG$9,0,K20))","v":0},{"$f":"IF($BF20=\"\",$K20,IF($BF20>BH$9,0,SUM($K20)-SUM($BG20:BG20)))","v":0},{"$f":"IF($BF20=\"\",$K20,IF($BF20>BI$9,0,SUM($K20)-SUM($BG20:BH20)))","v":0},{"$f":"IF($BF20=\"\",$K20,IF($BF20>BJ$9,0,SUM($K20)-SUM($BG20:BI20)))","v":0},{"$f":"IF($BF20=\"\",$K20,IF($BF20>BK$9,0,SUM($K20)-SUM($BG20:BJ20)))","v":16122},{"$f":"IF($BF20=\"\",$K20,IF($BF20>BL$9,0,SUM($K20)-SUM($BG20:BK20)))","v":0},{"$f":"IF($BF20=\"\",$K20,IF($BF20>BM$9,0,SUM($K20)-SUM($BG20:BL20)))","v":0},{"$f":"IF($BF20=\"\",$K20,IF($BF20>BN$9,0,SUM($K20)-SUM($BG20:BM20)))","v":0},{"$f":"IF($BF20=\"\",$K20,IF($BF20>BO$9,0,SUM($K20)-SUM($BG20:BN20)))","v":0},{"$f":"IF($BF20=\"\",$K20,IF($BF20>BP$9,0,SUM($K20)-SUM($BG20:BO20)))","v":0},{"$f":"IF($BF20=\"\",$K20,IF($BF20>BQ$9,0,SUM($K20)-SUM($BG20:BP20)))","v":0},{"$f":"IF($BF20=\"\",$K20,IF($BF20>BR$9,0,SUM($K20)-SUM($BG20:BQ20)))","v":0},{"$f":"IF(M20=\"\",\"\",MID(M20,12,LEN(M20)))","v":""},{"$f":"IF(P20=\"\",\"\",MID(P20,12,LEN(P20)))","v":""},{"$f":"IF(S20=\"\",\"\",MID(S20,12,LEN(S20)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Council Gov & Finance - Property File Scanning","Operating",null,null,null,"New","2019/20",null,null,null,16605,null,null,null,null,null,null,null,null,null,null,null,null,null,16605,null,null,null,null,null,null,{"$f":"SUM(K21,-AA21,-AB21,-AC21,-AD21,AE21)","v":16605},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(D21=\"\",C21=\"\",OR(K21<>0,K21<>\"\"),B21<>\"Operating\"),\"not entered\",\"\")","v":""},{"$f":"IF(AND(B21=\"\",OR(K21<>0,K21<>\"\")),\"not entered\",\"\")","v":""},{"$f":"IF(AND(F21=\"\",OR(K21<>0,K21<>\"\"),B21<>\"Operating\"),\"not entered\",\"\")","v":""},"",{"$f":"IF(B21=\"Operating\",\"\",IF(AND(D21=\"\",OR(K21=0,K21=\"\")),\"\",IF(ISERROR(VLOOKUP(D21,asset_class_list_general,1,FALSE))=TRUE,\"not found\",D21)))","v":""},{"$f":"IF(AND(OR(K21<>0,K21<>\"\"),AV21=\"Assets not allocated\"),\"x\",\"\")","v":""},{"$f":"IF(AND(OR(K21<>0,K21<>\"\"),C21=\"\",D21=\"\",B21<>\"Operating\"),\"x\",\"\")","v":""},{"$f":"IF(AND(OR(K21<>0,K21<>\"\"),C21<>\"\",D21=\"\",AV21=\"not found\"),\"x\",\"\")","v":""},{"$f":"IF(AND(OR(K21<>0,K21<>\"\"),D21<>\"\",AV21=\"not found\"),\"x\",\"\")","v":""},"",{"$f":"IF(OR(K21=0,K21=\"\"),\"\",IF(AS21=\"not entered\",BB$8,B21))","v":"Operating"},{"$f":"IF(OR(K21=0,K21=\"\"),\"\",IF(AT21=\"not entered\",BC$8,IF(F21=\"\",\"\",F21)))","v":"New"},"2019/20","2020/21",{"$f":"IF($J21=\"\",IF(AND(BD21=\"\",H21=\"\"),\"\",IF(H21=\"\",HLOOKUP(BD21,$CC$1:$CN$3,3,FALSE),HLOOKUP(H21,$CC$1:$CN$3,3,FALSE))),HLOOKUP($J21,$CC$2:$CN$4,2,FALSE))","v":2020},0,{"$f":"IF($BF21=\"\",$K21,IF($BF21>BH$9,0,SUM($K21)-SUM($BG21:BG21)))","v":0},{"$f":"IF($BF21=\"\",$K21,IF($BF21>BI$9,0,SUM($K21)-SUM($BG21:BH21)))","v":0},{"$f":"IF($BF21=\"\",$K21,IF($BF21>BJ$9,0,SUM($K21)-SUM($BG21:BI21)))","v":0},{"$f":"IF($BF21=\"\",$K21,IF($BF21>BK$9,0,SUM($K21)-SUM($BG21:BJ21)))","v":0},{"$f":"IF($BF21=\"\",$K21,IF($BF21>BL$9,0,SUM($K21)-SUM($BG21:BK21)))","v":16605},{"$f":"IF($BF21=\"\",$K21,IF($BF21>BM$9,0,SUM($K21)-SUM($BG21:BL21)))","v":0},{"$f":"IF($BF21=\"\",$K21,IF($BF21>BN$9,0,SUM($K21)-SUM($BG21:BM21)))","v":0},{"$f":"IF($BF21=\"\",$K21,IF($BF21>BO$9,0,SUM($K21)-SUM($BG21:BN21)))","v":0},{"$f":"IF($BF21=\"\",$K21,IF($BF21>BP$9,0,SUM($K21)-SUM($BG21:BO21)))","v":0},{"$f":"IF($BF21=\"\",$K21,IF($BF21>BQ$9,0,SUM($K21)-SUM($BG21:BP21)))","v":0},{"$f":"IF($BF21=\"\",$K21,IF($BF21>BR$9,0,SUM($K21)-SUM($BG21:BQ21)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Council Gov & Finance - Property File Scanning","Operating",null,null,null,"New","2020/21",null,null,null,17103,null,null,null,null,null,null,null,null,null,null,null,null,null,17103,null,null,null,null,null,null,17103,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","New","2020/21","2021/22",2021,0,{"$f":"IF($BF22=\"\",$K22,IF($BF22>BH$9,0,SUM($K22)-SUM($BG22:BG22)))","v":0},{"$f":"IF($BF22=\"\",$K22,IF($BF22>BI$9,0,SUM($K22)-SUM($BG22:BH22)))","v":0},{"$f":"IF($BF22=\"\",$K22,IF($BF22>BJ$9,0,SUM($K22)-SUM($BG22:BI22)))","v":0},{"$f":"IF($BF22=\"\",$K22,IF($BF22>BK$9,0,SUM($K22)-SUM($BG22:BJ22)))","v":0},{"$f":"IF($BF22=\"\",$K22,IF($BF22>BL$9,0,SUM($K22)-SUM($BG22:BK22)))","v":0},{"$f":"IF($BF22=\"\",$K22,IF($BF22>BM$9,0,SUM($K22)-SUM($BG22:BL22)))","v":17103},{"$f":"IF($BF22=\"\",$K22,IF($BF22>BN$9,0,SUM($K22)-SUM($BG22:BM22)))","v":0},{"$f":"IF($BF22=\"\",$K22,IF($BF22>BO$9,0,SUM($K22)-SUM($BG22:BN22)))","v":0},{"$f":"IF($BF22=\"\",$K22,IF($BF22>BP$9,0,SUM($K22)-SUM($BG22:BO22)))","v":0},{"$f":"IF($BF22=\"\",$K22,IF($BF22>BQ$9,0,SUM($K22)-SUM($BG22:BP22)))","v":0},{"$f":"IF($BF22=\"\",$K22,IF($BF22>BR$9,0,SUM($K22)-SUM($BG22:BQ22)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Council Gov & Finance - Property File Scanning","Operating",null,null,null,"New","2021/22",null,null,null,17616,null,null,null,null,null,null,null,null,null,null,null,null,null,17616,null,null,null,null,null,null,17616,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","New","2021/22","2022/23",2022,0,{"$f":"IF($BF23=\"\",$K23,IF($BF23>BH$9,0,SUM($K23)-SUM($BG23:BG23)))","v":0},{"$f":"IF($BF23=\"\",$K23,IF($BF23>BI$9,0,SUM($K23)-SUM($BG23:BH23)))","v":0},{"$f":"IF($BF23=\"\",$K23,IF($BF23>BJ$9,0,SUM($K23)-SUM($BG23:BI23)))","v":0},{"$f":"IF($BF23=\"\",$K23,IF($BF23>BK$9,0,SUM($K23)-SUM($BG23:BJ23)))","v":0},{"$f":"IF($BF23=\"\",$K23,IF($BF23>BL$9,0,SUM($K23)-SUM($BG23:BK23)))","v":0},{"$f":"IF($BF23=\"\",$K23,IF($BF23>BM$9,0,SUM($K23)-SUM($BG23:BL23)))","v":0},{"$f":"IF($BF23=\"\",$K23,IF($BF23>BN$9,0,SUM($K23)-SUM($BG23:BM23)))","v":17616},{"$f":"IF($BF23=\"\",$K23,IF($BF23>BO$9,0,SUM($K23)-SUM($BG23:BN23)))","v":0},{"$f":"IF($BF23=\"\",$K23,IF($BF23>BP$9,0,SUM($K23)-SUM($BG23:BO23)))","v":0},{"$f":"IF($BF23=\"\",$K23,IF($BF23>BQ$9,0,SUM($K23)-SUM($BG23:BP23)))","v":0},{"$f":"IF($BF23=\"\",$K23,IF($BF23>BR$9,0,SUM($K23)-SUM($BG23:BQ23)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Council Gov & Finance - Property File Scanning","Operating",null,null,null,"New","2022/23",null,null,null,18145,null,null,null,null,null,null,null,null,null,null,null,null,null,18145,null,null,null,null,null,null,18145,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","New","2022/23","2023/24",2023,0,{"$f":"IF($BF24=\"\",$K24,IF($BF24>BH$9,0,SUM($K24)-SUM($BG24:BG24)))","v":0},{"$f":"IF($BF24=\"\",$K24,IF($BF24>BI$9,0,SUM($K24)-SUM($BG24:BH24)))","v":0},{"$f":"IF($BF24=\"\",$K24,IF($BF24>BJ$9,0,SUM($K24)-SUM($BG24:BI24)))","v":0},{"$f":"IF($BF24=\"\",$K24,IF($BF24>BK$9,0,SUM($K24)-SUM($BG24:BJ24)))","v":0},{"$f":"IF($BF24=\"\",$K24,IF($BF24>BL$9,0,SUM($K24)-SUM($BG24:BK24)))","v":0},{"$f":"IF($BF24=\"\",$K24,IF($BF24>BM$9,0,SUM($K24)-SUM($BG24:BL24)))","v":0},{"$f":"IF($BF24=\"\",$K24,IF($BF24>BN$9,0,SUM($K24)-SUM($BG24:BM24)))","v":0},{"$f":"IF($BF24=\"\",$K24,IF($BF24>BO$9,0,SUM($K24)-SUM($BG24:BN24)))","v":18145},{"$f":"IF($BF24=\"\",$K24,IF($BF24>BP$9,0,SUM($K24)-SUM($BG24:BO24)))","v":0},{"$f":"IF($BF24=\"\",$K24,IF($BF24>BQ$9,0,SUM($K24)-SUM($BG24:BP24)))","v":0},{"$f":"IF($BF24=\"\",$K24,IF($BF24>BR$9,0,SUM($K24)-SUM($BG24:BQ24)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Council Gov & Finance - Property File Scanning","Operating",null,null,null,"New","2023/24",null,null,null,18689,null,null,null,null,null,null,null,null,null,null,null,null,null,18689,null,null,null,null,null,null,18689,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","New","2023/24","2024/25",2024,0,{"$f":"IF($BF25=\"\",$K25,IF($BF25>BH$9,0,SUM($K25)-SUM($BG25:BG25)))","v":0},{"$f":"IF($BF25=\"\",$K25,IF($BF25>BI$9,0,SUM($K25)-SUM($BG25:BH25)))","v":0},{"$f":"IF($BF25=\"\",$K25,IF($BF25>BJ$9,0,SUM($K25)-SUM($BG25:BI25)))","v":0},{"$f":"IF($BF25=\"\",$K25,IF($BF25>BK$9,0,SUM($K25)-SUM($BG25:BJ25)))","v":0},{"$f":"IF($BF25=\"\",$K25,IF($BF25>BL$9,0,SUM($K25)-SUM($BG25:BK25)))","v":0},{"$f":"IF($BF25=\"\",$K25,IF($BF25>BM$9,0,SUM($K25)-SUM($BG25:BL25)))","v":0},{"$f":"IF($BF25=\"\",$K25,IF($BF25>BN$9,0,SUM($K25)-SUM($BG25:BM25)))","v":0},{"$f":"IF($BF25=\"\",$K25,IF($BF25>BO$9,0,SUM($K25)-SUM($BG25:BN25)))","v":0},{"$f":"IF($BF25=\"\",$K25,IF($BF25>BP$9,0,SUM($K25)-SUM($BG25:BO25)))","v":18689},{"$f":"IF($BF25=\"\",$K25,IF($BF25>BQ$9,0,SUM($K25)-SUM($BG25:BP25)))","v":0},{"$f":"IF($BF25=\"\",$K25,IF($BF25>BR$9,0,SUM($K25)-SUM($BG25:BQ25)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Council Gov & Finance - Property File Scanning","Operating",null,null,null,"New","2024/25",null,null,null,19250,null,null,null,null,null,null,null,null,null,null,null,null,null,19250,null,null,null,null,null,null,19250,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","New","2024/25","2025/26",2025,0,{"$f":"IF($BF26=\"\",$K26,IF($BF26>BH$9,0,SUM($K26)-SUM($BG26:BG26)))","v":0},{"$f":"IF($BF26=\"\",$K26,IF($BF26>BI$9,0,SUM($K26)-SUM($BG26:BH26)))","v":0},{"$f":"IF($BF26=\"\",$K26,IF($BF26>BJ$9,0,SUM($K26)-SUM($BG26:BI26)))","v":0},{"$f":"IF($BF26=\"\",$K26,IF($BF26>BK$9,0,SUM($K26)-SUM($BG26:BJ26)))","v":0},{"$f":"IF($BF26=\"\",$K26,IF($BF26>BL$9,0,SUM($K26)-SUM($BG26:BK26)))","v":0},{"$f":"IF($BF26=\"\",$K26,IF($BF26>BM$9,0,SUM($K26)-SUM($BG26:BL26)))","v":0},{"$f":"IF($BF26=\"\",$K26,IF($BF26>BN$9,0,SUM($K26)-SUM($BG26:BM26)))","v":0},{"$f":"IF($BF26=\"\",$K26,IF($BF26>BO$9,0,SUM($K26)-SUM($BG26:BN26)))","v":0},{"$f":"IF($BF26=\"\",$K26,IF($BF26>BP$9,0,SUM($K26)-SUM($BG26:BO26)))","v":0},{"$f":"IF($BF26=\"\",$K26,IF($BF26>BQ$9,0,SUM($K26)-SUM($BG26:BP26)))","v":19250},{"$f":"IF($BF26=\"\",$K26,IF($BF26>BR$9,0,SUM($K26)-SUM($BG26:BQ26)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Grant - Prop Mgt - Yass - Council Admin Bldg Energy Conservation Works","Operating",null,"Buildings",null,"New","2016/17",null,null,null,41300,null,null,null,null,null,null,null,null,null,null,null,null,41300,0,null,null,null,null,null,null,41300,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","New","2016/17","2017/18",2017,0,{"$f":"IF($BF27=\"\",$K27,IF($BF27>BH$9,0,SUM($K27)-SUM($BG27:BG27)))","v":0},{"$f":"IF($BF27=\"\",$K27,IF($BF27>BI$9,0,SUM($K27)-SUM($BG27:BH27)))","v":41300},{"$f":"IF($BF27=\"\",$K27,IF($BF27>BJ$9,0,SUM($K27)-SUM($BG27:BI27)))","v":0},{"$f":"IF($BF27=\"\",$K27,IF($BF27>BK$9,0,SUM($K27)-SUM($BG27:BJ27)))","v":0},{"$f":"IF($BF27=\"\",$K27,IF($BF27>BL$9,0,SUM($K27)-SUM($BG27:BK27)))","v":0},{"$f":"IF($BF27=\"\",$K27,IF($BF27>BM$9,0,SUM($K27)-SUM($BG27:BL27)))","v":0},{"$f":"IF($BF27=\"\",$K27,IF($BF27>BN$9,0,SUM($K27)-SUM($BG27:BM27)))","v":0},{"$f":"IF($BF27=\"\",$K27,IF($BF27>BO$9,0,SUM($K27)-SUM($BG27:BN27)))","v":0},{"$f":"IF($BF27=\"\",$K27,IF($BF27>BP$9,0,SUM($K27)-SUM($BG27:BO27)))","v":0},{"$f":"IF($BF27=\"\",$K27,IF($BF27>BQ$9,0,SUM($K27)-SUM($BG27:BP27)))","v":0},{"$f":"IF($BF27=\"\",$K27,IF($BF27>BR$9,0,SUM($K27)-SUM($BG27:BQ27)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - Gundaroo Oval Contribution","Operating",null,"Other Open Space/Recreational Assets",null,null,"2015/16",null,null,null,5000,null,null,null,null,null,null,null,null,null,null,null,null,null,5000,null,null,null,null,null,null,5000,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","","2015/16","2016/17",2016,0,{"$f":"IF($BF28=\"\",$K28,IF($BF28>BH$9,0,SUM($K28)-SUM($BG28:BG28)))","v":5000},{"$f":"IF($BF28=\"\",$K28,IF($BF28>BI$9,0,SUM($K28)-SUM($BG28:BH28)))","v":0},{"$f":"IF($BF28=\"\",$K28,IF($BF28>BJ$9,0,SUM($K28)-SUM($BG28:BI28)))","v":0},{"$f":"IF($BF28=\"\",$K28,IF($BF28>BK$9,0,SUM($K28)-SUM($BG28:BJ28)))","v":0},{"$f":"IF($BF28=\"\",$K28,IF($BF28>BL$9,0,SUM($K28)-SUM($BG28:BK28)))","v":0},{"$f":"IF($BF28=\"\",$K28,IF($BF28>BM$9,0,SUM($K28)-SUM($BG28:BL28)))","v":0},{"$f":"IF($BF28=\"\",$K28,IF($BF28>BN$9,0,SUM($K28)-SUM($BG28:BM28)))","v":0},{"$f":"IF($BF28=\"\",$K28,IF($BF28>BO$9,0,SUM($K28)-SUM($BG28:BN28)))","v":0},{"$f":"IF($BF28=\"\",$K28,IF($BF28>BP$9,0,SUM($K28)-SUM($BG28:BO28)))","v":0},{"$f":"IF($BF28=\"\",$K28,IF($BF28>BQ$9,0,SUM($K28)-SUM($BG28:BP28)))","v":0},{"$f":"IF($BF28=\"\",$K28,IF($BF28>BR$9,0,SUM($K28)-SUM($BG28:BQ28)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - Gundaroo Oval Contribution","Operating",null,"Other Open Space/Recreational Assets",null,null,"2016/17",null,null,null,5163,null,null,null,null,null,null,null,null,null,null,null,null,null,5163,null,null,null,null,null,null,5163,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","","2016/17","2017/18",2017,0,{"$f":"IF($BF29=\"\",$K29,IF($BF29>BH$9,0,SUM($K29)-SUM($BG29:BG29)))","v":0},{"$f":"IF($BF29=\"\",$K29,IF($BF29>BI$9,0,SUM($K29)-SUM($BG29:BH29)))","v":5163},{"$f":"IF($BF29=\"\",$K29,IF($BF29>BJ$9,0,SUM($K29)-SUM($BG29:BI29)))","v":0},{"$f":"IF($BF29=\"\",$K29,IF($BF29>BK$9,0,SUM($K29)-SUM($BG29:BJ29)))","v":0},{"$f":"IF($BF29=\"\",$K29,IF($BF29>BL$9,0,SUM($K29)-SUM($BG29:BK29)))","v":0},{"$f":"IF($BF29=\"\",$K29,IF($BF29>BM$9,0,SUM($K29)-SUM($BG29:BL29)))","v":0},{"$f":"IF($BF29=\"\",$K29,IF($BF29>BN$9,0,SUM($K29)-SUM($BG29:BM29)))","v":0},{"$f":"IF($BF29=\"\",$K29,IF($BF29>BO$9,0,SUM($K29)-SUM($BG29:BN29)))","v":0},{"$f":"IF($BF29=\"\",$K29,IF($BF29>BP$9,0,SUM($K29)-SUM($BG29:BO29)))","v":0},{"$f":"IF($BF29=\"\",$K29,IF($BF29>BQ$9,0,SUM($K29)-SUM($BG29:BP29)))","v":0},{"$f":"IF($BF29=\"\",$K29,IF($BF29>BR$9,0,SUM($K29)-SUM($BG29:BQ29)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - Gundaroo Oval Contribution","Operating",null,"Other Open Space/Recreational Assets",null,null,"2017/18",null,null,null,5343,null,null,null,null,null,null,null,null,null,null,null,null,null,5343,null,null,null,null,null,null,5343,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","","2017/18","2018/19",2018,0,{"$f":"IF($BF30=\"\",$K30,IF($BF30>BH$9,0,SUM($K30)-SUM($BG30:BG30)))","v":0},{"$f":"IF($BF30=\"\",$K30,IF($BF30>BI$9,0,SUM($K30)-SUM($BG30:BH30)))","v":0},{"$f":"IF($BF30=\"\",$K30,IF($BF30>BJ$9,0,SUM($K30)-SUM($BG30:BI30)))","v":5343},{"$f":"IF($BF30=\"\",$K30,IF($BF30>BK$9,0,SUM($K30)-SUM($BG30:BJ30)))","v":0},{"$f":"IF($BF30=\"\",$K30,IF($BF30>BL$9,0,SUM($K30)-SUM($BG30:BK30)))","v":0},{"$f":"IF($BF30=\"\",$K30,IF($BF30>BM$9,0,SUM($K30)-SUM($BG30:BL30)))","v":0},{"$f":"IF($BF30=\"\",$K30,IF($BF30>BN$9,0,SUM($K30)-SUM($BG30:BM30)))","v":0},{"$f":"IF($BF30=\"\",$K30,IF($BF30>BO$9,0,SUM($K30)-SUM($BG30:BN30)))","v":0},{"$f":"IF($BF30=\"\",$K30,IF($BF30>BP$9,0,SUM($K30)-SUM($BG30:BO30)))","v":0},{"$f":"IF($BF30=\"\",$K30,IF($BF30>BQ$9,0,SUM($K30)-SUM($BG30:BP30)))","v":0},{"$f":"IF($BF30=\"\",$K30,IF($BF30>BR$9,0,SUM($K30)-SUM($BG30:BQ30)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - Gundaroo Oval Contribution","Operating",null,"Other Open Space/Recreational Assets",null,null,"2018/19",null,null,null,5557,null,null,null,null,null,null,null,null,null,null,null,null,null,5557,null,null,null,null,null,null,5557,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","","2018/19","2019/20",2019,0,{"$f":"IF($BF31=\"\",$K31,IF($BF31>BH$9,0,SUM($K31)-SUM($BG31:BG31)))","v":0},{"$f":"IF($BF31=\"\",$K31,IF($BF31>BI$9,0,SUM($K31)-SUM($BG31:BH31)))","v":0},{"$f":"IF($BF31=\"\",$K31,IF($BF31>BJ$9,0,SUM($K31)-SUM($BG31:BI31)))","v":0},{"$f":"IF($BF31=\"\",$K31,IF($BF31>BK$9,0,SUM($K31)-SUM($BG31:BJ31)))","v":5557},{"$f":"IF($BF31=\"\",$K31,IF($BF31>BL$9,0,SUM($K31)-SUM($BG31:BK31)))","v":0},{"$f":"IF($BF31=\"\",$K31,IF($BF31>BM$9,0,SUM($K31)-SUM($BG31:BL31)))","v":0},{"$f":"IF($BF31=\"\",$K31,IF($BF31>BN$9,0,SUM($K31)-SUM($BG31:BM31)))","v":0},{"$f":"IF($BF31=\"\",$K31,IF($BF31>BO$9,0,SUM($K31)-SUM($BG31:BN31)))","v":0},{"$f":"IF($BF31=\"\",$K31,IF($BF31>BP$9,0,SUM($K31)-SUM($BG31:BO31)))","v":0},{"$f":"IF($BF31=\"\",$K31,IF($BF31>BQ$9,0,SUM($K31)-SUM($BG31:BP31)))","v":0},{"$f":"IF($BF31=\"\",$K31,IF($BF31>BR$9,0,SUM($K31)-SUM($BG31:BQ31)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - Gundaroo Oval Contribution","Operating",null,"Other Open Space/Recreational Assets",null,null,"2019/20",null,null,null,5779,null,null,null,null,null,null,null,null,null,null,null,null,null,5779,null,null,null,null,null,null,5779,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","","2019/20","2020/21",2020,0,{"$f":"IF($BF32=\"\",$K32,IF($BF32>BH$9,0,SUM($K32)-SUM($BG32:BG32)))","v":0},{"$f":"IF($BF32=\"\",$K32,IF($BF32>BI$9,0,SUM($K32)-SUM($BG32:BH32)))","v":0},{"$f":"IF($BF32=\"\",$K32,IF($BF32>BJ$9,0,SUM($K32)-SUM($BG32:BI32)))","v":0},{"$f":"IF($BF32=\"\",$K32,IF($BF32>BK$9,0,SUM($K32)-SUM($BG32:BJ32)))","v":0},{"$f":"IF($BF32=\"\",$K32,IF($BF32>BL$9,0,SUM($K32)-SUM($BG32:BK32)))","v":5779},{"$f":"IF($BF32=\"\",$K32,IF($BF32>BM$9,0,SUM($K32)-SUM($BG32:BL32)))","v":0},{"$f":"IF($BF32=\"\",$K32,IF($BF32>BN$9,0,SUM($K32)-SUM($BG32:BM32)))","v":0},{"$f":"IF($BF32=\"\",$K32,IF($BF32>BO$9,0,SUM($K32)-SUM($BG32:BN32)))","v":0},{"$f":"IF($BF32=\"\",$K32,IF($BF32>BP$9,0,SUM($K32)-SUM($BG32:BO32)))","v":0},{"$f":"IF($BF32=\"\",$K32,IF($BF32>BQ$9,0,SUM($K32)-SUM($BG32:BP32)))","v":0},{"$f":"IF($BF32=\"\",$K32,IF($BF32>BR$9,0,SUM($K32)-SUM($BG32:BQ32)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - Gundaroo Oval Contribution","Operating",null,"Other Open Space/Recreational Assets",null,null,"2020/21",null,null,null,6010,null,null,null,null,null,null,null,null,null,null,null,null,null,6010,null,null,null,null,null,null,6010,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","","2020/21","2021/22",2021,0,{"$f":"IF($BF33=\"\",$K33,IF($BF33>BH$9,0,SUM($K33)-SUM($BG33:BG33)))","v":0},{"$f":"IF($BF33=\"\",$K33,IF($BF33>BI$9,0,SUM($K33)-SUM($BG33:BH33)))","v":0},{"$f":"IF($BF33=\"\",$K33,IF($BF33>BJ$9,0,SUM($K33)-SUM($BG33:BI33)))","v":0},{"$f":"IF($BF33=\"\",$K33,IF($BF33>BK$9,0,SUM($K33)-SUM($BG33:BJ33)))","v":0},{"$f":"IF($BF33=\"\",$K33,IF($BF33>BL$9,0,SUM($K33)-SUM($BG33:BK33)))","v":0},{"$f":"IF($BF33=\"\",$K33,IF($BF33>BM$9,0,SUM($K33)-SUM($BG33:BL33)))","v":6010},{"$f":"IF($BF33=\"\",$K33,IF($BF33>BN$9,0,SUM($K33)-SUM($BG33:BM33)))","v":0},{"$f":"IF($BF33=\"\",$K33,IF($BF33>BO$9,0,SUM($K33)-SUM($BG33:BN33)))","v":0},{"$f":"IF($BF33=\"\",$K33,IF($BF33>BP$9,0,SUM($K33)-SUM($BG33:BO33)))","v":0},{"$f":"IF($BF33=\"\",$K33,IF($BF33>BQ$9,0,SUM($K33)-SUM($BG33:BP33)))","v":0},{"$f":"IF($BF33=\"\",$K33,IF($BF33>BR$9,0,SUM($K33)-SUM($BG33:BQ33)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - Gundaroo Oval Contribution","Operating",null,"Other Open Space/Recreational Assets",null,null,"2021/22",null,null,null,6251,null,null,null,null,null,null,null,null,null,null,null,null,null,6251,null,null,null,null,null,null,6251,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","","2021/22","2022/23",2022,0,{"$f":"IF($BF34=\"\",$K34,IF($BF34>BH$9,0,SUM($K34)-SUM($BG34:BG34)))","v":0},{"$f":"IF($BF34=\"\",$K34,IF($BF34>BI$9,0,SUM($K34)-SUM($BG34:BH34)))","v":0},{"$f":"IF($BF34=\"\",$K34,IF($BF34>BJ$9,0,SUM($K34)-SUM($BG34:BI34)))","v":0},{"$f":"IF($BF34=\"\",$K34,IF($BF34>BK$9,0,SUM($K34)-SUM($BG34:BJ34)))","v":0},{"$f":"IF($BF34=\"\",$K34,IF($BF34>BL$9,0,SUM($K34)-SUM($BG34:BK34)))","v":0},{"$f":"IF($BF34=\"\",$K34,IF($BF34>BM$9,0,SUM($K34)-SUM($BG34:BL34)))","v":0},{"$f":"IF($BF34=\"\",$K34,IF($BF34>BN$9,0,SUM($K34)-SUM($BG34:BM34)))","v":6251},{"$f":"IF($BF34=\"\",$K34,IF($BF34>BO$9,0,SUM($K34)-SUM($BG34:BN34)))","v":0},{"$f":"IF($BF34=\"\",$K34,IF($BF34>BP$9,0,SUM($K34)-SUM($BG34:BO34)))","v":0},{"$f":"IF($BF34=\"\",$K34,IF($BF34>BQ$9,0,SUM($K34)-SUM($BG34:BP34)))","v":0},{"$f":"IF($BF34=\"\",$K34,IF($BF34>BR$9,0,SUM($K34)-SUM($BG34:BQ34)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - Gundaroo Oval Contribution","Operating",null,"Other Open Space/Recreational Assets",null,null,"2022/23",null,null,null,6501,null,null,null,null,null,null,null,null,null,null,null,null,null,6501,null,null,null,null,null,null,6501,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","","2022/23","2023/24",2023,0,{"$f":"IF($BF35=\"\",$K35,IF($BF35>BH$9,0,SUM($K35)-SUM($BG35:BG35)))","v":0},{"$f":"IF($BF35=\"\",$K35,IF($BF35>BI$9,0,SUM($K35)-SUM($BG35:BH35)))","v":0},{"$f":"IF($BF35=\"\",$K35,IF($BF35>BJ$9,0,SUM($K35)-SUM($BG35:BI35)))","v":0},{"$f":"IF($BF35=\"\",$K35,IF($BF35>BK$9,0,SUM($K35)-SUM($BG35:BJ35)))","v":0},{"$f":"IF($BF35=\"\",$K35,IF($BF35>BL$9,0,SUM($K35)-SUM($BG35:BK35)))","v":0},{"$f":"IF($BF35=\"\",$K35,IF($BF35>BM$9,0,SUM($K35)-SUM($BG35:BL35)))","v":0},{"$f":"IF($BF35=\"\",$K35,IF($BF35>BN$9,0,SUM($K35)-SUM($BG35:BM35)))","v":0},{"$f":"IF($BF35=\"\",$K35,IF($BF35>BO$9,0,SUM($K35)-SUM($BG35:BN35)))","v":6501},{"$f":"IF($BF35=\"\",$K35,IF($BF35>BP$9,0,SUM($K35)-SUM($BG35:BO35)))","v":0},{"$f":"IF($BF35=\"\",$K35,IF($BF35>BQ$9,0,SUM($K35)-SUM($BG35:BP35)))","v":0},{"$f":"IF($BF35=\"\",$K35,IF($BF35>BR$9,0,SUM($K35)-SUM($BG35:BQ35)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - Gundaroo Oval Contribution","Operating",null,"Other Open Space/Recreational Assets",null,null,"2023/24",null,null,null,6761,null,null,null,null,null,null,null,null,null,null,null,null,null,6761,null,null,null,null,null,null,6761,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","","2023/24","2024/25",2024,0,{"$f":"IF($BF36=\"\",$K36,IF($BF36>BH$9,0,SUM($K36)-SUM($BG36:BG36)))","v":0},{"$f":"IF($BF36=\"\",$K36,IF($BF36>BI$9,0,SUM($K36)-SUM($BG36:BH36)))","v":0},{"$f":"IF($BF36=\"\",$K36,IF($BF36>BJ$9,0,SUM($K36)-SUM($BG36:BI36)))","v":0},{"$f":"IF($BF36=\"\",$K36,IF($BF36>BK$9,0,SUM($K36)-SUM($BG36:BJ36)))","v":0},{"$f":"IF($BF36=\"\",$K36,IF($BF36>BL$9,0,SUM($K36)-SUM($BG36:BK36)))","v":0},{"$f":"IF($BF36=\"\",$K36,IF($BF36>BM$9,0,SUM($K36)-SUM($BG36:BL36)))","v":0},{"$f":"IF($BF36=\"\",$K36,IF($BF36>BN$9,0,SUM($K36)-SUM($BG36:BM36)))","v":0},{"$f":"IF($BF36=\"\",$K36,IF($BF36>BO$9,0,SUM($K36)-SUM($BG36:BN36)))","v":0},{"$f":"IF($BF36=\"\",$K36,IF($BF36>BP$9,0,SUM($K36)-SUM($BG36:BO36)))","v":6761},{"$f":"IF($BF36=\"\",$K36,IF($BF36>BQ$9,0,SUM($K36)-SUM($BG36:BP36)))","v":0},{"$f":"IF($BF36=\"\",$K36,IF($BF36>BR$9,0,SUM($K36)-SUM($BG36:BQ36)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - Gundaroo Oval Contribution","Operating",null,"Other Open Space/Recreational Assets",null,null,"2024/25",null,null,null,7031,null,null,null,null,null,null,null,null,null,null,null,null,null,7031,null,null,null,null,null,null,7031,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","","2024/25","2025/26",2025,0,{"$f":"IF($BF37=\"\",$K37,IF($BF37>BH$9,0,SUM($K37)-SUM($BG37:BG37)))","v":0},{"$f":"IF($BF37=\"\",$K37,IF($BF37>BI$9,0,SUM($K37)-SUM($BG37:BH37)))","v":0},{"$f":"IF($BF37=\"\",$K37,IF($BF37>BJ$9,0,SUM($K37)-SUM($BG37:BI37)))","v":0},{"$f":"IF($BF37=\"\",$K37,IF($BF37>BK$9,0,SUM($K37)-SUM($BG37:BJ37)))","v":0},{"$f":"IF($BF37=\"\",$K37,IF($BF37>BL$9,0,SUM($K37)-SUM($BG37:BK37)))","v":0},{"$f":"IF($BF37=\"\",$K37,IF($BF37>BM$9,0,SUM($K37)-SUM($BG37:BL37)))","v":0},{"$f":"IF($BF37=\"\",$K37,IF($BF37>BN$9,0,SUM($K37)-SUM($BG37:BM37)))","v":0},{"$f":"IF($BF37=\"\",$K37,IF($BF37>BO$9,0,SUM($K37)-SUM($BG37:BN37)))","v":0},{"$f":"IF($BF37=\"\",$K37,IF($BF37>BP$9,0,SUM($K37)-SUM($BG37:BO37)))","v":0},{"$f":"IF($BF37=\"\",$K37,IF($BF37>BQ$9,0,SUM($K37)-SUM($BG37:BP37)))","v":7031},{"$f":"IF($BF37=\"\",$K37,IF($BF37>BR$9,0,SUM($K37)-SUM($BG37:BQ37)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - LGA - Comprehensive Playground Inspections - Consultant","Operating",null,"Community Land",null,"Renewal","2015/16",null,null,null,4000,null,null,null,null,null,null,null,null,null,null,null,null,null,4000,null,null,null,null,null,null,4000,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","Renewal","2015/16","2016/17",2016,0,{"$f":"IF($BF38=\"\",$K38,IF($BF38>BH$9,0,SUM($K38)-SUM($BG38:BG38)))","v":4000},{"$f":"IF($BF38=\"\",$K38,IF($BF38>BI$9,0,SUM($K38)-SUM($BG38:BH38)))","v":0},{"$f":"IF($BF38=\"\",$K38,IF($BF38>BJ$9,0,SUM($K38)-SUM($BG38:BI38)))","v":0},{"$f":"IF($BF38=\"\",$K38,IF($BF38>BK$9,0,SUM($K38)-SUM($BG38:BJ38)))","v":0},{"$f":"IF($BF38=\"\",$K38,IF($BF38>BL$9,0,SUM($K38)-SUM($BG38:BK38)))","v":0},{"$f":"IF($BF38=\"\",$K38,IF($BF38>BM$9,0,SUM($K38)-SUM($BG38:BL38)))","v":0},{"$f":"IF($BF38=\"\",$K38,IF($BF38>BN$9,0,SUM($K38)-SUM($BG38:BM38)))","v":0},{"$f":"IF($BF38=\"\",$K38,IF($BF38>BO$9,0,SUM($K38)-SUM($BG38:BN38)))","v":0},{"$f":"IF($BF38=\"\",$K38,IF($BF38>BP$9,0,SUM($K38)-SUM($BG38:BO38)))","v":0},{"$f":"IF($BF38=\"\",$K38,IF($BF38>BQ$9,0,SUM($K38)-SUM($BG38:BP38)))","v":0},{"$f":"IF($BF38=\"\",$K38,IF($BF38>BR$9,0,SUM($K38)-SUM($BG38:BQ38)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - LGA - Remulch Playgrounds","Operating",null,"Community Land",null,"Renewal","2015/16",null,null,null,2500,null,null,null,null,null,null,null,null,null,null,null,null,null,2500,null,null,null,null,null,null,2500,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","Renewal","2015/16","2016/17",2016,0,{"$f":"IF($BF39=\"\",$K39,IF($BF39>BH$9,0,SUM($K39)-SUM($BG39:BG39)))","v":2500},{"$f":"IF($BF39=\"\",$K39,IF($BF39>BI$9,0,SUM($K39)-SUM($BG39:BH39)))","v":0},{"$f":"IF($BF39=\"\",$K39,IF($BF39>BJ$9,0,SUM($K39)-SUM($BG39:BI39)))","v":0},{"$f":"IF($BF39=\"\",$K39,IF($BF39>BK$9,0,SUM($K39)-SUM($BG39:BJ39)))","v":0},{"$f":"IF($BF39=\"\",$K39,IF($BF39>BL$9,0,SUM($K39)-SUM($BG39:BK39)))","v":0},{"$f":"IF($BF39=\"\",$K39,IF($BF39>BM$9,0,SUM($K39)-SUM($BG39:BL39)))","v":0},{"$f":"IF($BF39=\"\",$K39,IF($BF39>BN$9,0,SUM($K39)-SUM($BG39:BM39)))","v":0},{"$f":"IF($BF39=\"\",$K39,IF($BF39>BO$9,0,SUM($K39)-SUM($BG39:BN39)))","v":0},{"$f":"IF($BF39=\"\",$K39,IF($BF39>BP$9,0,SUM($K39)-SUM($BG39:BO39)))","v":0},{"$f":"IF($BF39=\"\",$K39,IF($BF39>BQ$9,0,SUM($K39)-SUM($BG39:BP39)))","v":0},{"$f":"IF($BF39=\"\",$K39,IF($BF39>BR$9,0,SUM($K39)-SUM($BG39:BQ39)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - LGA - Remulch Playgrounds","Operating",null,"Community Land",null,"Renewal","2017/18",null,null,null,2672,null,null,null,null,null,null,null,null,null,null,null,null,null,2672,null,null,null,null,null,null,2672,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","Renewal","2017/18","2018/19",2018,0,{"$f":"IF($BF40=\"\",$K40,IF($BF40>BH$9,0,SUM($K40)-SUM($BG40:BG40)))","v":0},{"$f":"IF($BF40=\"\",$K40,IF($BF40>BI$9,0,SUM($K40)-SUM($BG40:BH40)))","v":0},{"$f":"IF($BF40=\"\",$K40,IF($BF40>BJ$9,0,SUM($K40)-SUM($BG40:BI40)))","v":2672},{"$f":"IF($BF40=\"\",$K40,IF($BF40>BK$9,0,SUM($K40)-SUM($BG40:BJ40)))","v":0},{"$f":"IF($BF40=\"\",$K40,IF($BF40>BL$9,0,SUM($K40)-SUM($BG40:BK40)))","v":0},{"$f":"IF($BF40=\"\",$K40,IF($BF40>BM$9,0,SUM($K40)-SUM($BG40:BL40)))","v":0},{"$f":"IF($BF40=\"\",$K40,IF($BF40>BN$9,0,SUM($K40)-SUM($BG40:BM40)))","v":0},{"$f":"IF($BF40=\"\",$K40,IF($BF40>BO$9,0,SUM($K40)-SUM($BG40:BN40)))","v":0},{"$f":"IF($BF40=\"\",$K40,IF($BF40>BP$9,0,SUM($K40)-SUM($BG40:BO40)))","v":0},{"$f":"IF($BF40=\"\",$K40,IF($BF40>BQ$9,0,SUM($K40)-SUM($BG40:BP40)))","v":0},{"$f":"IF($BF40=\"\",$K40,IF($BF40>BR$9,0,SUM($K40)-SUM($BG40:BQ40)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - LGA - Remulch Playgrounds","Operating",null,"Community Land",null,"Renewal","2018/19",null,null,null,2778,null,null,null,null,null,null,null,null,null,null,null,null,null,2778,null,null,null,null,null,null,2778,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","Renewal","2018/19","2019/20",2019,0,{"$f":"IF($BF41=\"\",$K41,IF($BF41>BH$9,0,SUM($K41)-SUM($BG41:BG41)))","v":0},{"$f":"IF($BF41=\"\",$K41,IF($BF41>BI$9,0,SUM($K41)-SUM($BG41:BH41)))","v":0},{"$f":"IF($BF41=\"\",$K41,IF($BF41>BJ$9,0,SUM($K41)-SUM($BG41:BI41)))","v":0},{"$f":"IF($BF41=\"\",$K41,IF($BF41>BK$9,0,SUM($K41)-SUM($BG41:BJ41)))","v":2778},{"$f":"IF($BF41=\"\",$K41,IF($BF41>BL$9,0,SUM($K41)-SUM($BG41:BK41)))","v":0},{"$f":"IF($BF41=\"\",$K41,IF($BF41>BM$9,0,SUM($K41)-SUM($BG41:BL41)))","v":0},{"$f":"IF($BF41=\"\",$K41,IF($BF41>BN$9,0,SUM($K41)-SUM($BG41:BM41)))","v":0},{"$f":"IF($BF41=\"\",$K41,IF($BF41>BO$9,0,SUM($K41)-SUM($BG41:BN41)))","v":0},{"$f":"IF($BF41=\"\",$K41,IF($BF41>BP$9,0,SUM($K41)-SUM($BG41:BO41)))","v":0},{"$f":"IF($BF41=\"\",$K41,IF($BF41>BQ$9,0,SUM($K41)-SUM($BG41:BP41)))","v":0},{"$f":"IF($BF41=\"\",$K41,IF($BF41>BR$9,0,SUM($K41)-SUM($BG41:BQ41)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - LGA - Remulch Playgrounds","Operating",null,"Community Land",null,"Renewal","2019/20",null,null,null,2890,null,null,null,null,null,null,null,null,null,null,null,null,null,2890,null,null,null,null,null,null,2890,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","Renewal","2019/20","2020/21",2020,0,{"$f":"IF($BF42=\"\",$K42,IF($BF42>BH$9,0,SUM($K42)-SUM($BG42:BG42)))","v":0},{"$f":"IF($BF42=\"\",$K42,IF($BF42>BI$9,0,SUM($K42)-SUM($BG42:BH42)))","v":0},{"$f":"IF($BF42=\"\",$K42,IF($BF42>BJ$9,0,SUM($K42)-SUM($BG42:BI42)))","v":0},{"$f":"IF($BF42=\"\",$K42,IF($BF42>BK$9,0,SUM($K42)-SUM($BG42:BJ42)))","v":0},{"$f":"IF($BF42=\"\",$K42,IF($BF42>BL$9,0,SUM($K42)-SUM($BG42:BK42)))","v":2890},{"$f":"IF($BF42=\"\",$K42,IF($BF42>BM$9,0,SUM($K42)-SUM($BG42:BL42)))","v":0},{"$f":"IF($BF42=\"\",$K42,IF($BF42>BN$9,0,SUM($K42)-SUM($BG42:BM42)))","v":0},{"$f":"IF($BF42=\"\",$K42,IF($BF42>BO$9,0,SUM($K42)-SUM($BG42:BN42)))","v":0},{"$f":"IF($BF42=\"\",$K42,IF($BF42>BP$9,0,SUM($K42)-SUM($BG42:BO42)))","v":0},{"$f":"IF($BF42=\"\",$K42,IF($BF42>BQ$9,0,SUM($K42)-SUM($BG42:BP42)))","v":0},{"$f":"IF($BF42=\"\",$K42,IF($BF42>BR$9,0,SUM($K42)-SUM($BG42:BQ42)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - LGA - Remulch Playgrounds","Operating",null,"Community Land",null,"Renewal","2020/21",null,null,null,3005,null,null,null,null,null,null,null,null,null,null,null,null,null,3005,null,null,null,null,null,null,3005,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","Renewal","2020/21","2021/22",2021,0,{"$f":"IF($BF43=\"\",$K43,IF($BF43>BH$9,0,SUM($K43)-SUM($BG43:BG43)))","v":0},{"$f":"IF($BF43=\"\",$K43,IF($BF43>BI$9,0,SUM($K43)-SUM($BG43:BH43)))","v":0},{"$f":"IF($BF43=\"\",$K43,IF($BF43>BJ$9,0,SUM($K43)-SUM($BG43:BI43)))","v":0},{"$f":"IF($BF43=\"\",$K43,IF($BF43>BK$9,0,SUM($K43)-SUM($BG43:BJ43)))","v":0},{"$f":"IF($BF43=\"\",$K43,IF($BF43>BL$9,0,SUM($K43)-SUM($BG43:BK43)))","v":0},{"$f":"IF($BF43=\"\",$K43,IF($BF43>BM$9,0,SUM($K43)-SUM($BG43:BL43)))","v":3005},{"$f":"IF($BF43=\"\",$K43,IF($BF43>BN$9,0,SUM($K43)-SUM($BG43:BM43)))","v":0},{"$f":"IF($BF43=\"\",$K43,IF($BF43>BO$9,0,SUM($K43)-SUM($BG43:BN43)))","v":0},{"$f":"IF($BF43=\"\",$K43,IF($BF43>BP$9,0,SUM($K43)-SUM($BG43:BO43)))","v":0},{"$f":"IF($BF43=\"\",$K43,IF($BF43>BQ$9,0,SUM($K43)-SUM($BG43:BP43)))","v":0},{"$f":"IF($BF43=\"\",$K43,IF($BF43>BR$9,0,SUM($K43)-SUM($BG43:BQ43)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - LGA - Remulch Playgrounds","Operating",null,"Community Land",null,"Renewal","2021/22",null,null,null,3125,null,null,null,null,null,null,null,null,null,null,null,null,null,3125,null,null,null,null,null,null,3125,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","Renewal","2021/22","2022/23",2022,0,{"$f":"IF($BF44=\"\",$K44,IF($BF44>BH$9,0,SUM($K44)-SUM($BG44:BG44)))","v":0},{"$f":"IF($BF44=\"\",$K44,IF($BF44>BI$9,0,SUM($K44)-SUM($BG44:BH44)))","v":0},{"$f":"IF($BF44=\"\",$K44,IF($BF44>BJ$9,0,SUM($K44)-SUM($BG44:BI44)))","v":0},{"$f":"IF($BF44=\"\",$K44,IF($BF44>BK$9,0,SUM($K44)-SUM($BG44:BJ44)))","v":0},{"$f":"IF($BF44=\"\",$K44,IF($BF44>BL$9,0,SUM($K44)-SUM($BG44:BK44)))","v":0},{"$f":"IF($BF44=\"\",$K44,IF($BF44>BM$9,0,SUM($K44)-SUM($BG44:BL44)))","v":0},{"$f":"IF($BF44=\"\",$K44,IF($BF44>BN$9,0,SUM($K44)-SUM($BG44:BM44)))","v":3125},{"$f":"IF($BF44=\"\",$K44,IF($BF44>BO$9,0,SUM($K44)-SUM($BG44:BN44)))","v":0},{"$f":"IF($BF44=\"\",$K44,IF($BF44>BP$9,0,SUM($K44)-SUM($BG44:BO44)))","v":0},{"$f":"IF($BF44=\"\",$K44,IF($BF44>BQ$9,0,SUM($K44)-SUM($BG44:BP44)))","v":0},{"$f":"IF($BF44=\"\",$K44,IF($BF44>BR$9,0,SUM($K44)-SUM($BG44:BQ44)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - LGA - Remulch Playgrounds","Operating",null,"Community Land",null,"Renewal","2022/23",null,null,null,3250,null,null,null,null,null,null,null,null,null,null,null,null,null,3250,null,null,null,null,null,null,{"$f":"SUM(K45,-AA45,-AB45,-AC45,-AD45,AE45)","v":3250},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(D45=\"\",C45=\"\",OR(K45<>0,K45<>\"\"),B45<>\"Operating\"),\"not entered\",\"\")","v":""},{"$f":"IF(AND(B45=\"\",OR(K45<>0,K45<>\"\")),\"not entered\",\"\")","v":""},{"$f":"IF(AND(F45=\"\",OR(K45<>0,K45<>\"\"),B45<>\"Operating\"),\"not entered\",\"\")","v":""},"",{"$f":"IF(B45=\"Operating\",\"\",IF(AND(D45=\"\",OR(K45=0,K45=\"\")),\"\",IF(ISERROR(VLOOKUP(D45,asset_class_list_general,1,FALSE))=TRUE,\"not found\",D45)))","v":""},{"$f":"IF(AND(OR(K45<>0,K45<>\"\"),AV45=\"Assets not allocated\"),\"x\",\"\")","v":""},{"$f":"IF(AND(OR(K45<>0,K45<>\"\"),C45=\"\",D45=\"\",B45<>\"Operating\"),\"x\",\"\")","v":""},{"$f":"IF(AND(OR(K45<>0,K45<>\"\"),C45<>\"\",D45=\"\",AV45=\"not found\"),\"x\",\"\")","v":""},{"$f":"IF(AND(OR(K45<>0,K45<>\"\"),D45<>\"\",AV45=\"not found\"),\"x\",\"\")","v":""},"",{"$f":"IF(OR(K45=0,K45=\"\"),\"\",IF(AS45=\"not entered\",BB$8,B45))","v":"Operating"},{"$f":"IF(OR(K45=0,K45=\"\"),\"\",IF(AT45=\"not entered\",BC$8,IF(F45=\"\",\"\",F45)))","v":"Renewal"},"2022/23","2023/24",{"$f":"IF($J45=\"\",IF(AND(BD45=\"\",H45=\"\"),\"\",IF(H45=\"\",HLOOKUP(BD45,$CC$1:$CN$3,3,FALSE),HLOOKUP(H45,$CC$1:$CN$3,3,FALSE))),HLOOKUP($J45,$CC$2:$CN$4,2,FALSE))","v":2023},0,{"$f":"IF($BF45=\"\",$K45,IF($BF45>BH$9,0,SUM($K45)-SUM($BG45:BG45)))","v":0},{"$f":"IF($BF45=\"\",$K45,IF($BF45>BI$9,0,SUM($K45)-SUM($BG45:BH45)))","v":0},{"$f":"IF($BF45=\"\",$K45,IF($BF45>BJ$9,0,SUM($K45)-SUM($BG45:BI45)))","v":0},{"$f":"IF($BF45=\"\",$K45,IF($BF45>BK$9,0,SUM($K45)-SUM($BG45:BJ45)))","v":0},{"$f":"IF($BF45=\"\",$K45,IF($BF45>BL$9,0,SUM($K45)-SUM($BG45:BK45)))","v":0},{"$f":"IF($BF45=\"\",$K45,IF($BF45>BM$9,0,SUM($K45)-SUM($BG45:BL45)))","v":0},{"$f":"IF($BF45=\"\",$K45,IF($BF45>BN$9,0,SUM($K45)-SUM($BG45:BM45)))","v":0},{"$f":"IF($BF45=\"\",$K45,IF($BF45>BO$9,0,SUM($K45)-SUM($BG45:BN45)))","v":3250},{"$f":"IF($BF45=\"\",$K45,IF($BF45>BP$9,0,SUM($K45)-SUM($BG45:BO45)))","v":0},{"$f":"IF($BF45=\"\",$K45,IF($BF45>BQ$9,0,SUM($K45)-SUM($BG45:BP45)))","v":0},{"$f":"IF($BF45=\"\",$K45,IF($BF45>BR$9,0,SUM($K45)-SUM($BG45:BQ45)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - LGA - Remulch Playgrounds","Operating",null,"Community Land",null,"Renewal","2023/24",null,null,null,3380,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K46-SUM(N46,Q46,T46,V46,W46,X46)","v":3380},null,null,null,null,null,null,3380,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(AND(G46=\"\",OR(K46<>0,K46<>\"\")),\"not entered\",\"\")","v":""},"","","","","","","Operating","Renewal",{"$f":"IF(OR(K46=0,K46=\"\"),\"\",IF(H46=\"\",IF(AU46=\"not entered\",BD$8,IF(G46=\"\",\"\",G46)),H46))","v":"2023/24"},{"$f":"IF(OR(K46=0,K46=\"\"),\"\",IF(AU46=\"not entered\",BE$8,IF(G46=\"\",\"\",IF(ISERROR(HLOOKUP($BD46,$CC$1:$CN$3,2,FALSE))=TRUE,BE$8,HLOOKUP($BD46,$CC$1:$CN$3,2,FALSE)))))","v":"2024/25"},2024,{"$f":"IF($BF46=\"\",$K46,IF($BF46>BG$9,0,K46))","v":0},{"$f":"IF($BF46=\"\",$K46,IF($BF46>BH$9,0,SUM($K46)-SUM($BG46:BG46)))","v":0},{"$f":"IF($BF46=\"\",$K46,IF($BF46>BI$9,0,SUM($K46)-SUM($BG46:BH46)))","v":0},{"$f":"IF($BF46=\"\",$K46,IF($BF46>BJ$9,0,SUM($K46)-SUM($BG46:BI46)))","v":0},{"$f":"IF($BF46=\"\",$K46,IF($BF46>BK$9,0,SUM($K46)-SUM($BG46:BJ46)))","v":0},{"$f":"IF($BF46=\"\",$K46,IF($BF46>BL$9,0,SUM($K46)-SUM($BG46:BK46)))","v":0},{"$f":"IF($BF46=\"\",$K46,IF($BF46>BM$9,0,SUM($K46)-SUM($BG46:BL46)))","v":0},{"$f":"IF($BF46=\"\",$K46,IF($BF46>BN$9,0,SUM($K46)-SUM($BG46:BM46)))","v":0},{"$f":"IF($BF46=\"\",$K46,IF($BF46>BO$9,0,SUM($K46)-SUM($BG46:BN46)))","v":0},{"$f":"IF($BF46=\"\",$K46,IF($BF46>BP$9,0,SUM($K46)-SUM($BG46:BO46)))","v":3380},{"$f":"IF($BF46=\"\",$K46,IF($BF46>BQ$9,0,SUM($K46)-SUM($BG46:BP46)))","v":0},{"$f":"IF($BF46=\"\",$K46,IF($BF46>BR$9,0,SUM($K46)-SUM($BG46:BQ46)))","v":0},{"$f":"IF(M46=\"\",\"\",MID(M46,12,LEN(M46)))","v":""},{"$f":"IF(P46=\"\",\"\",MID(P46,12,LEN(P46)))","v":""},{"$f":"IF(S46=\"\",\"\",MID(S46,12,LEN(S46)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - LGA - Remulch Playgrounds","Operating",null,"Community Land",null,"Renewal","2024/25",null,null,null,3516,null,null,null,null,null,null,null,null,null,null,null,null,null,3516,null,null,null,null,null,null,3516,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","Renewal","2024/25","2025/26",2025,0,{"$f":"IF($BF47=\"\",$K47,IF($BF47>BH$9,0,SUM($K47)-SUM($BG47:BG47)))","v":0},{"$f":"IF($BF47=\"\",$K47,IF($BF47>BI$9,0,SUM($K47)-SUM($BG47:BH47)))","v":0},{"$f":"IF($BF47=\"\",$K47,IF($BF47>BJ$9,0,SUM($K47)-SUM($BG47:BI47)))","v":0},{"$f":"IF($BF47=\"\",$K47,IF($BF47>BK$9,0,SUM($K47)-SUM($BG47:BJ47)))","v":0},{"$f":"IF($BF47=\"\",$K47,IF($BF47>BL$9,0,SUM($K47)-SUM($BG47:BK47)))","v":0},{"$f":"IF($BF47=\"\",$K47,IF($BF47>BM$9,0,SUM($K47)-SUM($BG47:BL47)))","v":0},{"$f":"IF($BF47=\"\",$K47,IF($BF47>BN$9,0,SUM($K47)-SUM($BG47:BM47)))","v":0},{"$f":"IF($BF47=\"\",$K47,IF($BF47>BO$9,0,SUM($K47)-SUM($BG47:BN47)))","v":0},{"$f":"IF($BF47=\"\",$K47,IF($BF47>BP$9,0,SUM($K47)-SUM($BG47:BO47)))","v":0},{"$f":"IF($BF47=\"\",$K47,IF($BF47>BQ$9,0,SUM($K47)-SUM($BG47:BP47)))","v":3516},{"$f":"IF($BF47=\"\",$K47,IF($BF47>BR$9,0,SUM($K47)-SUM($BG47:BQ47)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - LGA - Sports Field Oversowing","Operating",null,"Community Land",null,"Renewal","2015/16",null,null,null,5000,null,null,null,null,null,null,null,null,null,null,null,null,null,5000,null,null,null,null,null,null,5000,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","Renewal","2015/16","2016/17",2016,0,{"$f":"IF($BF48=\"\",$K48,IF($BF48>BH$9,0,SUM($K48)-SUM($BG48:BG48)))","v":5000},{"$f":"IF($BF48=\"\",$K48,IF($BF48>BI$9,0,SUM($K48)-SUM($BG48:BH48)))","v":0},{"$f":"IF($BF48=\"\",$K48,IF($BF48>BJ$9,0,SUM($K48)-SUM($BG48:BI48)))","v":0},{"$f":"IF($BF48=\"\",$K48,IF($BF48>BK$9,0,SUM($K48)-SUM($BG48:BJ48)))","v":0},{"$f":"IF($BF48=\"\",$K48,IF($BF48>BL$9,0,SUM($K48)-SUM($BG48:BK48)))","v":0},{"$f":"IF($BF48=\"\",$K48,IF($BF48>BM$9,0,SUM($K48)-SUM($BG48:BL48)))","v":0},{"$f":"IF($BF48=\"\",$K48,IF($BF48>BN$9,0,SUM($K48)-SUM($BG48:BM48)))","v":0},{"$f":"IF($BF48=\"\",$K48,IF($BF48>BO$9,0,SUM($K48)-SUM($BG48:BN48)))","v":0},{"$f":"IF($BF48=\"\",$K48,IF($BF48>BP$9,0,SUM($K48)-SUM($BG48:BO48)))","v":0},{"$f":"IF($BF48=\"\",$K48,IF($BF48>BQ$9,0,SUM($K48)-SUM($BG48:BP48)))","v":0},{"$f":"IF($BF48=\"\",$K48,IF($BF48>BR$9,0,SUM($K48)-SUM($BG48:BQ48)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - LGA - Sports Field Oversowing","Operating",null,"Community Land",null,"Renewal","2016/17",null,null,null,5163,null,null,null,null,null,null,null,null,null,null,null,null,null,5163,null,null,null,null,null,null,5163,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","Renewal","2016/17","2017/18",2017,0,{"$f":"IF($BF49=\"\",$K49,IF($BF49>BH$9,0,SUM($K49)-SUM($BG49:BG49)))","v":0},{"$f":"IF($BF49=\"\",$K49,IF($BF49>BI$9,0,SUM($K49)-SUM($BG49:BH49)))","v":5163},{"$f":"IF($BF49=\"\",$K49,IF($BF49>BJ$9,0,SUM($K49)-SUM($BG49:BI49)))","v":0},{"$f":"IF($BF49=\"\",$K49,IF($BF49>BK$9,0,SUM($K49)-SUM($BG49:BJ49)))","v":0},{"$f":"IF($BF49=\"\",$K49,IF($BF49>BL$9,0,SUM($K49)-SUM($BG49:BK49)))","v":0},{"$f":"IF($BF49=\"\",$K49,IF($BF49>BM$9,0,SUM($K49)-SUM($BG49:BL49)))","v":0},{"$f":"IF($BF49=\"\",$K49,IF($BF49>BN$9,0,SUM($K49)-SUM($BG49:BM49)))","v":0},{"$f":"IF($BF49=\"\",$K49,IF($BF49>BO$9,0,SUM($K49)-SUM($BG49:BN49)))","v":0},{"$f":"IF($BF49=\"\",$K49,IF($BF49>BP$9,0,SUM($K49)-SUM($BG49:BO49)))","v":0},{"$f":"IF($BF49=\"\",$K49,IF($BF49>BQ$9,0,SUM($K49)-SUM($BG49:BP49)))","v":0},{"$f":"IF($BF49=\"\",$K49,IF($BF49>BR$9,0,SUM($K49)-SUM($BG49:BQ49)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - LGA - Sports Field Oversowing","Operating",null,"Community Land",null,"Renewal","2017/18",null,null,null,5343,null,null,null,null,null,null,null,null,null,null,null,null,null,5343,null,null,null,null,null,null,5343,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","Renewal","2017/18","2018/19",2018,0,{"$f":"IF($BF50=\"\",$K50,IF($BF50>BH$9,0,SUM($K50)-SUM($BG50:BG50)))","v":0},{"$f":"IF($BF50=\"\",$K50,IF($BF50>BI$9,0,SUM($K50)-SUM($BG50:BH50)))","v":0},{"$f":"IF($BF50=\"\",$K50,IF($BF50>BJ$9,0,SUM($K50)-SUM($BG50:BI50)))","v":5343},{"$f":"IF($BF50=\"\",$K50,IF($BF50>BK$9,0,SUM($K50)-SUM($BG50:BJ50)))","v":0},{"$f":"IF($BF50=\"\",$K50,IF($BF50>BL$9,0,SUM($K50)-SUM($BG50:BK50)))","v":0},{"$f":"IF($BF50=\"\",$K50,IF($BF50>BM$9,0,SUM($K50)-SUM($BG50:BL50)))","v":0},{"$f":"IF($BF50=\"\",$K50,IF($BF50>BN$9,0,SUM($K50)-SUM($BG50:BM50)))","v":0},{"$f":"IF($BF50=\"\",$K50,IF($BF50>BO$9,0,SUM($K50)-SUM($BG50:BN50)))","v":0},{"$f":"IF($BF50=\"\",$K50,IF($BF50>BP$9,0,SUM($K50)-SUM($BG50:BO50)))","v":0},{"$f":"IF($BF50=\"\",$K50,IF($BF50>BQ$9,0,SUM($K50)-SUM($BG50:BP50)))","v":0},{"$f":"IF($BF50=\"\",$K50,IF($BF50>BR$9,0,SUM($K50)-SUM($BG50:BQ50)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - LGA - Sports Field Oversowing","Operating",null,"Community Land",null,"Renewal","2018/19",null,null,null,5557,null,null,null,null,null,null,null,null,null,null,null,null,null,5557,null,null,null,null,null,null,5557,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","Renewal","2018/19","2019/20",2019,0,{"$f":"IF($BF51=\"\",$K51,IF($BF51>BH$9,0,SUM($K51)-SUM($BG51:BG51)))","v":0},{"$f":"IF($BF51=\"\",$K51,IF($BF51>BI$9,0,SUM($K51)-SUM($BG51:BH51)))","v":0},{"$f":"IF($BF51=\"\",$K51,IF($BF51>BJ$9,0,SUM($K51)-SUM($BG51:BI51)))","v":0},{"$f":"IF($BF51=\"\",$K51,IF($BF51>BK$9,0,SUM($K51)-SUM($BG51:BJ51)))","v":5557},{"$f":"IF($BF51=\"\",$K51,IF($BF51>BL$9,0,SUM($K51)-SUM($BG51:BK51)))","v":0},{"$f":"IF($BF51=\"\",$K51,IF($BF51>BM$9,0,SUM($K51)-SUM($BG51:BL51)))","v":0},{"$f":"IF($BF51=\"\",$K51,IF($BF51>BN$9,0,SUM($K51)-SUM($BG51:BM51)))","v":0},{"$f":"IF($BF51=\"\",$K51,IF($BF51>BO$9,0,SUM($K51)-SUM($BG51:BN51)))","v":0},{"$f":"IF($BF51=\"\",$K51,IF($BF51>BP$9,0,SUM($K51)-SUM($BG51:BO51)))","v":0},{"$f":"IF($BF51=\"\",$K51,IF($BF51>BQ$9,0,SUM($K51)-SUM($BG51:BP51)))","v":0},{"$f":"IF($BF51=\"\",$K51,IF($BF51>BR$9,0,SUM($K51)-SUM($BG51:BQ51)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - LGA - Sports Field Oversowing","Operating",null,"Community Land",null,"Renewal","2019/20",null,null,null,5779,null,null,null,null,null,null,null,null,null,null,null,null,null,5779,null,null,null,null,null,null,5779,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","Renewal","2019/20","2020/21",2020,0,{"$f":"IF($BF52=\"\",$K52,IF($BF52>BH$9,0,SUM($K52)-SUM($BG52:BG52)))","v":0},{"$f":"IF($BF52=\"\",$K52,IF($BF52>BI$9,0,SUM($K52)-SUM($BG52:BH52)))","v":0},{"$f":"IF($BF52=\"\",$K52,IF($BF52>BJ$9,0,SUM($K52)-SUM($BG52:BI52)))","v":0},{"$f":"IF($BF52=\"\",$K52,IF($BF52>BK$9,0,SUM($K52)-SUM($BG52:BJ52)))","v":0},{"$f":"IF($BF52=\"\",$K52,IF($BF52>BL$9,0,SUM($K52)-SUM($BG52:BK52)))","v":5779},{"$f":"IF($BF52=\"\",$K52,IF($BF52>BM$9,0,SUM($K52)-SUM($BG52:BL52)))","v":0},{"$f":"IF($BF52=\"\",$K52,IF($BF52>BN$9,0,SUM($K52)-SUM($BG52:BM52)))","v":0},{"$f":"IF($BF52=\"\",$K52,IF($BF52>BO$9,0,SUM($K52)-SUM($BG52:BN52)))","v":0},{"$f":"IF($BF52=\"\",$K52,IF($BF52>BP$9,0,SUM($K52)-SUM($BG52:BO52)))","v":0},{"$f":"IF($BF52=\"\",$K52,IF($BF52>BQ$9,0,SUM($K52)-SUM($BG52:BP52)))","v":0},{"$f":"IF($BF52=\"\",$K52,IF($BF52>BR$9,0,SUM($K52)-SUM($BG52:BQ52)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - LGA - Sports Field Oversowing","Operating",null,"Community Land",null,"Renewal","2020/21",null,null,null,6010,null,null,null,null,null,null,null,null,null,null,null,null,null,6010,null,null,null,null,null,null,6010,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","Renewal","2020/21","2021/22",2021,0,{"$f":"IF($BF53=\"\",$K53,IF($BF53>BH$9,0,SUM($K53)-SUM($BG53:BG53)))","v":0},{"$f":"IF($BF53=\"\",$K53,IF($BF53>BI$9,0,SUM($K53)-SUM($BG53:BH53)))","v":0},{"$f":"IF($BF53=\"\",$K53,IF($BF53>BJ$9,0,SUM($K53)-SUM($BG53:BI53)))","v":0},{"$f":"IF($BF53=\"\",$K53,IF($BF53>BK$9,0,SUM($K53)-SUM($BG53:BJ53)))","v":0},{"$f":"IF($BF53=\"\",$K53,IF($BF53>BL$9,0,SUM($K53)-SUM($BG53:BK53)))","v":0},{"$f":"IF($BF53=\"\",$K53,IF($BF53>BM$9,0,SUM($K53)-SUM($BG53:BL53)))","v":6010},{"$f":"IF($BF53=\"\",$K53,IF($BF53>BN$9,0,SUM($K53)-SUM($BG53:BM53)))","v":0},{"$f":"IF($BF53=\"\",$K53,IF($BF53>BO$9,0,SUM($K53)-SUM($BG53:BN53)))","v":0},{"$f":"IF($BF53=\"\",$K53,IF($BF53>BP$9,0,SUM($K53)-SUM($BG53:BO53)))","v":0},{"$f":"IF($BF53=\"\",$K53,IF($BF53>BQ$9,0,SUM($K53)-SUM($BG53:BP53)))","v":0},{"$f":"IF($BF53=\"\",$K53,IF($BF53>BR$9,0,SUM($K53)-SUM($BG53:BQ53)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - LGA - Sports Field Oversowing","Operating",null,"Community Land",null,"Renewal","2021/22",null,null,null,6251,null,null,null,null,null,null,null,null,null,null,null,null,null,6251,null,null,null,null,null,null,6251,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","Renewal","2021/22","2022/23",2022,0,{"$f":"IF($BF54=\"\",$K54,IF($BF54>BH$9,0,SUM($K54)-SUM($BG54:BG54)))","v":0},{"$f":"IF($BF54=\"\",$K54,IF($BF54>BI$9,0,SUM($K54)-SUM($BG54:BH54)))","v":0},{"$f":"IF($BF54=\"\",$K54,IF($BF54>BJ$9,0,SUM($K54)-SUM($BG54:BI54)))","v":0},{"$f":"IF($BF54=\"\",$K54,IF($BF54>BK$9,0,SUM($K54)-SUM($BG54:BJ54)))","v":0},{"$f":"IF($BF54=\"\",$K54,IF($BF54>BL$9,0,SUM($K54)-SUM($BG54:BK54)))","v":0},{"$f":"IF($BF54=\"\",$K54,IF($BF54>BM$9,0,SUM($K54)-SUM($BG54:BL54)))","v":0},{"$f":"IF($BF54=\"\",$K54,IF($BF54>BN$9,0,SUM($K54)-SUM($BG54:BM54)))","v":6251},{"$f":"IF($BF54=\"\",$K54,IF($BF54>BO$9,0,SUM($K54)-SUM($BG54:BN54)))","v":0},{"$f":"IF($BF54=\"\",$K54,IF($BF54>BP$9,0,SUM($K54)-SUM($BG54:BO54)))","v":0},{"$f":"IF($BF54=\"\",$K54,IF($BF54>BQ$9,0,SUM($K54)-SUM($BG54:BP54)))","v":0},{"$f":"IF($BF54=\"\",$K54,IF($BF54>BR$9,0,SUM($K54)-SUM($BG54:BQ54)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - LGA - Sports Field Oversowing","Operating",null,"Community Land",null,"Renewal","2022/23",null,null,null,6501,null,null,null,null,null,null,null,null,null,null,null,null,null,6501,null,null,null,null,null,null,6501,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","Renewal","2022/23","2023/24",2023,0,{"$f":"IF($BF55=\"\",$K55,IF($BF55>BH$9,0,SUM($K55)-SUM($BG55:BG55)))","v":0},{"$f":"IF($BF55=\"\",$K55,IF($BF55>BI$9,0,SUM($K55)-SUM($BG55:BH55)))","v":0},{"$f":"IF($BF55=\"\",$K55,IF($BF55>BJ$9,0,SUM($K55)-SUM($BG55:BI55)))","v":0},{"$f":"IF($BF55=\"\",$K55,IF($BF55>BK$9,0,SUM($K55)-SUM($BG55:BJ55)))","v":0},{"$f":"IF($BF55=\"\",$K55,IF($BF55>BL$9,0,SUM($K55)-SUM($BG55:BK55)))","v":0},{"$f":"IF($BF55=\"\",$K55,IF($BF55>BM$9,0,SUM($K55)-SUM($BG55:BL55)))","v":0},{"$f":"IF($BF55=\"\",$K55,IF($BF55>BN$9,0,SUM($K55)-SUM($BG55:BM55)))","v":0},{"$f":"IF($BF55=\"\",$K55,IF($BF55>BO$9,0,SUM($K55)-SUM($BG55:BN55)))","v":6501},{"$f":"IF($BF55=\"\",$K55,IF($BF55>BP$9,0,SUM($K55)-SUM($BG55:BO55)))","v":0},{"$f":"IF($BF55=\"\",$K55,IF($BF55>BQ$9,0,SUM($K55)-SUM($BG55:BP55)))","v":0},{"$f":"IF($BF55=\"\",$K55,IF($BF55>BR$9,0,SUM($K55)-SUM($BG55:BQ55)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - LGA - Sports Field Oversowing","Operating",null,"Community Land",null,"Renewal","2023/24",null,null,null,6761,null,null,null,null,null,null,null,null,null,null,null,null,null,6761,null,null,null,null,null,null,6761,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","Renewal","2023/24","2024/25",2024,0,{"$f":"IF($BF56=\"\",$K56,IF($BF56>BH$9,0,SUM($K56)-SUM($BG56:BG56)))","v":0},{"$f":"IF($BF56=\"\",$K56,IF($BF56>BI$9,0,SUM($K56)-SUM($BG56:BH56)))","v":0},{"$f":"IF($BF56=\"\",$K56,IF($BF56>BJ$9,0,SUM($K56)-SUM($BG56:BI56)))","v":0},{"$f":"IF($BF56=\"\",$K56,IF($BF56>BK$9,0,SUM($K56)-SUM($BG56:BJ56)))","v":0},{"$f":"IF($BF56=\"\",$K56,IF($BF56>BL$9,0,SUM($K56)-SUM($BG56:BK56)))","v":0},{"$f":"IF($BF56=\"\",$K56,IF($BF56>BM$9,0,SUM($K56)-SUM($BG56:BL56)))","v":0},{"$f":"IF($BF56=\"\",$K56,IF($BF56>BN$9,0,SUM($K56)-SUM($BG56:BM56)))","v":0},{"$f":"IF($BF56=\"\",$K56,IF($BF56>BO$9,0,SUM($K56)-SUM($BG56:BN56)))","v":0},{"$f":"IF($BF56=\"\",$K56,IF($BF56>BP$9,0,SUM($K56)-SUM($BG56:BO56)))","v":6761},{"$f":"IF($BF56=\"\",$K56,IF($BF56>BQ$9,0,SUM($K56)-SUM($BG56:BP56)))","v":0},{"$f":"IF($BF56=\"\",$K56,IF($BF56>BR$9,0,SUM($K56)-SUM($BG56:BQ56)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - LGA - Sports Field Oversowing","Operating",null,"Community Land",null,"Renewal","2024/25",null,null,null,7031,null,null,null,null,null,null,null,null,null,null,null,null,null,7031,null,null,null,null,null,null,7031,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","Renewal","2024/25","2025/26",2025,0,{"$f":"IF($BF57=\"\",$K57,IF($BF57>BH$9,0,SUM($K57)-SUM($BG57:BG57)))","v":0},{"$f":"IF($BF57=\"\",$K57,IF($BF57>BI$9,0,SUM($K57)-SUM($BG57:BH57)))","v":0},{"$f":"IF($BF57=\"\",$K57,IF($BF57>BJ$9,0,SUM($K57)-SUM($BG57:BI57)))","v":0},{"$f":"IF($BF57=\"\",$K57,IF($BF57>BK$9,0,SUM($K57)-SUM($BG57:BJ57)))","v":0},{"$f":"IF($BF57=\"\",$K57,IF($BF57>BL$9,0,SUM($K57)-SUM($BG57:BK57)))","v":0},{"$f":"IF($BF57=\"\",$K57,IF($BF57>BM$9,0,SUM($K57)-SUM($BG57:BL57)))","v":0},{"$f":"IF($BF57=\"\",$K57,IF($BF57>BN$9,0,SUM($K57)-SUM($BG57:BM57)))","v":0},{"$f":"IF($BF57=\"\",$K57,IF($BF57>BO$9,0,SUM($K57)-SUM($BG57:BN57)))","v":0},{"$f":"IF($BF57=\"\",$K57,IF($BF57>BP$9,0,SUM($K57)-SUM($BG57:BO57)))","v":0},{"$f":"IF($BF57=\"\",$K57,IF($BF57>BQ$9,0,SUM($K57)-SUM($BG57:BP57)))","v":7031},{"$f":"IF($BF57=\"\",$K57,IF($BF57>BR$9,0,SUM($K57)-SUM($BG57:BQ57)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - LGA - Sports Field Vertidraining","Operating",null,"Community Land",null,"Renewal","2015/16",null,null,null,8000,null,null,null,null,null,null,null,null,null,null,null,null,null,8000,null,null,null,null,null,null,8000,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","Renewal","2015/16","2016/17",2016,0,{"$f":"IF($BF58=\"\",$K58,IF($BF58>BH$9,0,SUM($K58)-SUM($BG58:BG58)))","v":8000},{"$f":"IF($BF58=\"\",$K58,IF($BF58>BI$9,0,SUM($K58)-SUM($BG58:BH58)))","v":0},{"$f":"IF($BF58=\"\",$K58,IF($BF58>BJ$9,0,SUM($K58)-SUM($BG58:BI58)))","v":0},{"$f":"IF($BF58=\"\",$K58,IF($BF58>BK$9,0,SUM($K58)-SUM($BG58:BJ58)))","v":0},{"$f":"IF($BF58=\"\",$K58,IF($BF58>BL$9,0,SUM($K58)-SUM($BG58:BK58)))","v":0},{"$f":"IF($BF58=\"\",$K58,IF($BF58>BM$9,0,SUM($K58)-SUM($BG58:BL58)))","v":0},{"$f":"IF($BF58=\"\",$K58,IF($BF58>BN$9,0,SUM($K58)-SUM($BG58:BM58)))","v":0},{"$f":"IF($BF58=\"\",$K58,IF($BF58>BO$9,0,SUM($K58)-SUM($BG58:BN58)))","v":0},{"$f":"IF($BF58=\"\",$K58,IF($BF58>BP$9,0,SUM($K58)-SUM($BG58:BO58)))","v":0},{"$f":"IF($BF58=\"\",$K58,IF($BF58>BQ$9,0,SUM($K58)-SUM($BG58:BP58)))","v":0},{"$f":"IF($BF58=\"\",$K58,IF($BF58>BR$9,0,SUM($K58)-SUM($BG58:BQ58)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - LGA - Sports Field Vertidraining","Operating",null,"Community Land",null,"Renewal","2016/17",null,null,null,8260,null,null,null,null,null,null,null,null,null,null,null,null,null,8260,null,null,null,null,null,null,8260,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","Renewal","2016/17","2017/18",2017,0,{"$f":"IF($BF59=\"\",$K59,IF($BF59>BH$9,0,SUM($K59)-SUM($BG59:BG59)))","v":0},{"$f":"IF($BF59=\"\",$K59,IF($BF59>BI$9,0,SUM($K59)-SUM($BG59:BH59)))","v":8260},{"$f":"IF($BF59=\"\",$K59,IF($BF59>BJ$9,0,SUM($K59)-SUM($BG59:BI59)))","v":0},{"$f":"IF($BF59=\"\",$K59,IF($BF59>BK$9,0,SUM($K59)-SUM($BG59:BJ59)))","v":0},{"$f":"IF($BF59=\"\",$K59,IF($BF59>BL$9,0,SUM($K59)-SUM($BG59:BK59)))","v":0},{"$f":"IF($BF59=\"\",$K59,IF($BF59>BM$9,0,SUM($K59)-SUM($BG59:BL59)))","v":0},{"$f":"IF($BF59=\"\",$K59,IF($BF59>BN$9,0,SUM($K59)-SUM($BG59:BM59)))","v":0},{"$f":"IF($BF59=\"\",$K59,IF($BF59>BO$9,0,SUM($K59)-SUM($BG59:BN59)))","v":0},{"$f":"IF($BF59=\"\",$K59,IF($BF59>BP$9,0,SUM($K59)-SUM($BG59:BO59)))","v":0},{"$f":"IF($BF59=\"\",$K59,IF($BF59>BQ$9,0,SUM($K59)-SUM($BG59:BP59)))","v":0},{"$f":"IF($BF59=\"\",$K59,IF($BF59>BR$9,0,SUM($K59)-SUM($BG59:BQ59)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - LGA - Sports Field Vertidraining","Operating",null,"Community Land",null,"Renewal","2017/18",null,null,null,8549,null,null,null,null,null,null,null,null,null,null,null,null,null,8549,null,null,null,null,null,null,8549,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","Renewal","2017/18","2018/19",2018,0,{"$f":"IF($BF60=\"\",$K60,IF($BF60>BH$9,0,SUM($K60)-SUM($BG60:BG60)))","v":0},{"$f":"IF($BF60=\"\",$K60,IF($BF60>BI$9,0,SUM($K60)-SUM($BG60:BH60)))","v":0},{"$f":"IF($BF60=\"\",$K60,IF($BF60>BJ$9,0,SUM($K60)-SUM($BG60:BI60)))","v":8549},{"$f":"IF($BF60=\"\",$K60,IF($BF60>BK$9,0,SUM($K60)-SUM($BG60:BJ60)))","v":0},{"$f":"IF($BF60=\"\",$K60,IF($BF60>BL$9,0,SUM($K60)-SUM($BG60:BK60)))","v":0},{"$f":"IF($BF60=\"\",$K60,IF($BF60>BM$9,0,SUM($K60)-SUM($BG60:BL60)))","v":0},{"$f":"IF($BF60=\"\",$K60,IF($BF60>BN$9,0,SUM($K60)-SUM($BG60:BM60)))","v":0},{"$f":"IF($BF60=\"\",$K60,IF($BF60>BO$9,0,SUM($K60)-SUM($BG60:BN60)))","v":0},{"$f":"IF($BF60=\"\",$K60,IF($BF60>BP$9,0,SUM($K60)-SUM($BG60:BO60)))","v":0},{"$f":"IF($BF60=\"\",$K60,IF($BF60>BQ$9,0,SUM($K60)-SUM($BG60:BP60)))","v":0},{"$f":"IF($BF60=\"\",$K60,IF($BF60>BR$9,0,SUM($K60)-SUM($BG60:BQ60)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - LGA - Sports Field Vertidraining","Operating",null,"Community Land",null,"Renewal","2018/19",null,null,null,8891,null,null,null,null,null,null,null,null,null,null,null,null,null,8891,null,null,null,null,null,null,8891,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","Renewal","2018/19","2019/20",2019,0,{"$f":"IF($BF61=\"\",$K61,IF($BF61>BH$9,0,SUM($K61)-SUM($BG61:BG61)))","v":0},{"$f":"IF($BF61=\"\",$K61,IF($BF61>BI$9,0,SUM($K61)-SUM($BG61:BH61)))","v":0},{"$f":"IF($BF61=\"\",$K61,IF($BF61>BJ$9,0,SUM($K61)-SUM($BG61:BI61)))","v":0},{"$f":"IF($BF61=\"\",$K61,IF($BF61>BK$9,0,SUM($K61)-SUM($BG61:BJ61)))","v":8891},{"$f":"IF($BF61=\"\",$K61,IF($BF61>BL$9,0,SUM($K61)-SUM($BG61:BK61)))","v":0},{"$f":"IF($BF61=\"\",$K61,IF($BF61>BM$9,0,SUM($K61)-SUM($BG61:BL61)))","v":0},{"$f":"IF($BF61=\"\",$K61,IF($BF61>BN$9,0,SUM($K61)-SUM($BG61:BM61)))","v":0},{"$f":"IF($BF61=\"\",$K61,IF($BF61>BO$9,0,SUM($K61)-SUM($BG61:BN61)))","v":0},{"$f":"IF($BF61=\"\",$K61,IF($BF61>BP$9,0,SUM($K61)-SUM($BG61:BO61)))","v":0},{"$f":"IF($BF61=\"\",$K61,IF($BF61>BQ$9,0,SUM($K61)-SUM($BG61:BP61)))","v":0},{"$f":"IF($BF61=\"\",$K61,IF($BF61>BR$9,0,SUM($K61)-SUM($BG61:BQ61)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - LGA - Sports Field Vertidraining","Operating",null,"Community Land",null,"Renewal","2019/20",null,null,null,9247,null,null,null,null,null,null,null,null,null,null,null,null,null,9247,null,null,null,null,null,null,9247,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","Renewal","2019/20","2020/21",2020,0,{"$f":"IF($BF62=\"\",$K62,IF($BF62>BH$9,0,SUM($K62)-SUM($BG62:BG62)))","v":0},{"$f":"IF($BF62=\"\",$K62,IF($BF62>BI$9,0,SUM($K62)-SUM($BG62:BH62)))","v":0},{"$f":"IF($BF62=\"\",$K62,IF($BF62>BJ$9,0,SUM($K62)-SUM($BG62:BI62)))","v":0},{"$f":"IF($BF62=\"\",$K62,IF($BF62>BK$9,0,SUM($K62)-SUM($BG62:BJ62)))","v":0},{"$f":"IF($BF62=\"\",$K62,IF($BF62>BL$9,0,SUM($K62)-SUM($BG62:BK62)))","v":9247},{"$f":"IF($BF62=\"\",$K62,IF($BF62>BM$9,0,SUM($K62)-SUM($BG62:BL62)))","v":0},{"$f":"IF($BF62=\"\",$K62,IF($BF62>BN$9,0,SUM($K62)-SUM($BG62:BM62)))","v":0},{"$f":"IF($BF62=\"\",$K62,IF($BF62>BO$9,0,SUM($K62)-SUM($BG62:BN62)))","v":0},{"$f":"IF($BF62=\"\",$K62,IF($BF62>BP$9,0,SUM($K62)-SUM($BG62:BO62)))","v":0},{"$f":"IF($BF62=\"\",$K62,IF($BF62>BQ$9,0,SUM($K62)-SUM($BG62:BP62)))","v":0},{"$f":"IF($BF62=\"\",$K62,IF($BF62>BR$9,0,SUM($K62)-SUM($BG62:BQ62)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - LGA - Sports Field Vertidraining","Operating",null,"Community Land",null,"Renewal","2023/24",null,null,null,10817,null,null,null,null,null,null,null,null,null,null,null,null,null,10817,null,null,null,null,null,null,10817,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","Renewal","2023/24","2024/25",2024,0,{"$f":"IF($BF66=\"\",$K66,IF($BF66>BH$9,0,SUM($K66)-SUM($BG66:BG66)))","v":0},{"$f":"IF($BF66=\"\",$K66,IF($BF66>BI$9,0,SUM($K66)-SUM($BG66:BH66)))","v":0},{"$f":"IF($BF66=\"\",$K66,IF($BF66>BJ$9,0,SUM($K66)-SUM($BG66:BI66)))","v":0},{"$f":"IF($BF66=\"\",$K66,IF($BF66>BK$9,0,SUM($K66)-SUM($BG66:BJ66)))","v":0},{"$f":"IF($BF66=\"\",$K66,IF($BF66>BL$9,0,SUM($K66)-SUM($BG66:BK66)))","v":0},{"$f":"IF($BF66=\"\",$K66,IF($BF66>BM$9,0,SUM($K66)-SUM($BG66:BL66)))","v":0},{"$f":"IF($BF66=\"\",$K66,IF($BF66>BN$9,0,SUM($K66)-SUM($BG66:BM66)))","v":0},{"$f":"IF($BF66=\"\",$K66,IF($BF66>BO$9,0,SUM($K66)-SUM($BG66:BN66)))","v":0},{"$f":"IF($BF66=\"\",$K66,IF($BF66>BP$9,0,SUM($K66)-SUM($BG66:BO66)))","v":10817},{"$f":"IF($BF66=\"\",$K66,IF($BF66>BQ$9,0,SUM($K66)-SUM($BG66:BP66)))","v":0},{"$f":"IF($BF66=\"\",$K66,IF($BF66>BR$9,0,SUM($K66)-SUM($BG66:BQ66)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["P,G&R - Murrumbateman - Jones Park Maintenance - Contribution to Lions Club","Operating",null,"Community Land",null,"Renewal","2023/24",null,null,null,3042,null,null,null,null,null,null,null,null,null,null,null,null,null,3042,null,null,null,null,null,null,{"$f":"SUM(K76,-AA76,-AB76,-AC76,-AD76,AE76)","v":3042},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(D76=\"\",C76=\"\",OR(K76<>0,K76<>\"\"),B76<>\"Operating\"),\"not entered\",\"\")","v":""},{"$f":"IF(AND(B76=\"\",OR(K76<>0,K76<>\"\")),\"not entered\",\"\")","v":""},{"$f":"IF(AND(F76=\"\",OR(K76<>0,K76<>\"\"),B76<>\"Operating\"),\"not entered\",\"\")","v":""},"",{"$f":"IF(B76=\"Operating\",\"\",IF(AND(D76=\"\",OR(K76=0,K76=\"\")),\"\",IF(ISERROR(VLOOKUP(D76,asset_class_list_general,1,FALSE))=TRUE,\"not found\",D76)))","v":""},{"$f":"IF(AND(OR(K76<>0,K76<>\"\"),AV76=\"Assets not allocated\"),\"x\",\"\")","v":""},{"$f":"IF(AND(OR(K76<>0,K76<>\"\"),C76=\"\",D76=\"\",B76<>\"Operating\"),\"x\",\"\")","v":""},{"$f":"IF(AND(OR(K76<>0,K76<>\"\"),C76<>\"\",D76=\"\",AV76=\"not found\"),\"x\",\"\")","v":""},{"$f":"IF(AND(OR(K76<>0,K76<>\"\"),D76<>\"\",AV76=\"not found\"),\"x\",\"\")","v":""},"",{"$f":"IF(OR(K76=0,K76=\"\"),\"\",IF(AS76=\"not entered\",BB$8,B76))","v":"Operating"},{"$f":"IF(OR(K76=0,K76=\"\"),\"\",IF(AT76=\"not entered\",BC$8,IF(F76=\"\",\"\",F76)))","v":"Renewal"},"2023/24","2024/25",{"$f":"IF($J76=\"\",IF(AND(BD76=\"\",H76=\"\"),\"\",IF(H76=\"\",HLOOKUP(BD76,$CC$1:$CN$3,3,FALSE),HLOOKUP(H76,$CC$1:$CN$3,3,FALSE))),HLOOKUP($J76,$CC$2:$CN$4,2,FALSE))","v":2024},0,{"$f":"IF($BF76=\"\",$K76,IF($BF76>BH$9,0,SUM($K76)-SUM($BG76:BG76)))","v":0},{"$f":"IF($BF76=\"\",$K76,IF($BF76>BI$9,0,SUM($K76)-SUM($BG76:BH76)))","v":0},{"$f":"IF($BF76=\"\",$K76,IF($BF76>BJ$9,0,SUM($K76)-SUM($BG76:BI76)))","v":0},{"$f":"IF($BF76=\"\",$K76,IF($BF76>BK$9,0,SUM($K76)-SUM($BG76:BJ76)))","v":0},{"$f":"IF($BF76=\"\",$K76,IF($BF76>BL$9,0,SUM($K76)-SUM($BG76:BK76)))","v":0},{"$f":"IF($BF76=\"\",$K76,IF($BF76>BM$9,0,SUM($K76)-SUM($BG76:BL76)))","v":0},{"$f":"IF($BF76=\"\",$K76,IF($BF76>BN$9,0,SUM($K76)-SUM($BG76:BM76)))","v":0},{"$f":"IF($BF76=\"\",$K76,IF($BF76>BO$9,0,SUM($K76)-SUM($BG76:BN76)))","v":0},{"$f":"IF($BF76=\"\",$K76,IF($BF76>BP$9,0,SUM($K76)-SUM($BG76:BO76)))","v":3042},{"$f":"IF($BF76=\"\",$K76,IF($BF76>BQ$9,0,SUM($K76)-SUM($BG76:BP76)))","v":0},{"$f":"IF($BF76=\"\",$K76,IF($BF76>BR$9,0,SUM($K76)-SUM($BG76:BQ76)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["s94 - S&EP - LGA - Strategic Land Use Planning Studies","Operating",null,"Other Assets",null,"New","2021/22",null,null,null,25003,null,"External - Developer Contributions",25003,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,25003,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","New","2021/22","2022/23",2022,0,{"$f":"IF($BF93=\"\",$K93,IF($BF93>BH$9,0,SUM($K93)-SUM($BG93:BG93)))","v":0},{"$f":"IF($BF93=\"\",$K93,IF($BF93>BI$9,0,SUM($K93)-SUM($BG93:BH93)))","v":0},{"$f":"IF($BF93=\"\",$K93,IF($BF93>BJ$9,0,SUM($K93)-SUM($BG93:BI93)))","v":0},{"$f":"IF($BF93=\"\",$K93,IF($BF93>BK$9,0,SUM($K93)-SUM($BG93:BJ93)))","v":0},{"$f":"IF($BF93=\"\",$K93,IF($BF93>BL$9,0,SUM($K93)-SUM($BG93:BK93)))","v":0},{"$f":"IF($BF93=\"\",$K93,IF($BF93>BM$9,0,SUM($K93)-SUM($BG93:BL93)))","v":0},{"$f":"IF($BF93=\"\",$K93,IF($BF93>BN$9,0,SUM($K93)-SUM($BG93:BM93)))","v":25003},{"$f":"IF($BF93=\"\",$K93,IF($BF93>BO$9,0,SUM($K93)-SUM($BG93:BN93)))","v":0},{"$f":"IF($BF93=\"\",$K93,IF($BF93>BP$9,0,SUM($K93)-SUM($BG93:BO93)))","v":0},{"$f":"IF($BF93=\"\",$K93,IF($BF93>BQ$9,0,SUM($K93)-SUM($BG93:BP93)))","v":0},{"$f":"IF($BF93=\"\",$K93,IF($BF93>BR$9,0,SUM($K93)-SUM($BG93:BQ93)))","v":0},"Developer Contributions","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Unsealed Roads - LGA - Unmaintained Unsealed Roads Assistance Program","Operating",null,"Roads",null,"Renewal","2020/21",null,null,null,12021,null,null,null,null,null,null,null,null,null,null,null,null,null,12021,null,null,null,null,null,null,12021,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","Operating","Renewal","2020/21","2021/22",2021,0,{"$f":"IF($BF103=\"\",$K103,IF($BF103>BH$9,0,SUM($K103)-SUM($BG103:BG103)))","v":0},{"$f":"IF($BF103=\"\",$K103,IF($BF103>BI$9,0,SUM($K103)-SUM($BG103:BH103)))","v":0},{"$f":"IF($BF103=\"\",$K103,IF($BF103>BJ$9,0,SUM($K103)-SUM($BG103:BI103)))","v":0},{"$f":"IF($BF103=\"\",$K103,IF($BF103>BK$9,0,SUM($K103)-SUM($BG103:BJ103)))","v":0},{"$f":"IF($BF103=\"\",$K103,IF($BF103>BL$9,0,SUM($K103)-SUM($BG103:BK103)))","v":0},{"$f":"IF($BF103=\"\",$K103,IF($BF103>BM$9,0,SUM($K103)-SUM($BG103:BL103)))","v":12021},{"$f":"IF($BF103=\"\",$K103,IF($BF103>BN$9,0,SUM($K103)-SUM($BG103:BM103)))","v":0},{"$f":"IF($BF103=\"\",$K103,IF($BF103>BO$9,0,SUM($K103)-SUM($BG103:BN103)))","v":0},{"$f":"IF($BF103=\"\",$K103,IF($BF103>BP$9,0,SUM($K103)-SUM($BG103:BO103)))","v":0},{"$f":"IF($BF103=\"\",$K103,IF($BF103>BQ$9,0,SUM($K103)-SUM($BG103:BP103)))","v":0},{"$f":"IF($BF103=\"\",$K103,IF($BF103>BR$9,0,SUM($K103)-SUM($BG103:BQ103)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",0,{"$f":"IF($BF112=\"\",$K112,IF($BF112>BH$9,0,SUM($K112)-SUM($BG112:BG112)))","v":0},{"$f":"IF($BF112=\"\",$K112,IF($BF112>BI$9,0,SUM($K112)-SUM($BG112:BH112)))","v":0},{"$f":"IF($BF112=\"\",$K112,IF($BF112>BJ$9,0,SUM($K112)-SUM($BG112:BI112)))","v":0},{"$f":"IF($BF112=\"\",$K112,IF($BF112>BK$9,0,SUM($K112)-SUM($BG112:BJ112)))","v":0},{"$f":"IF($BF112=\"\",$K112,IF($BF112>BL$9,0,SUM($K112)-SUM($BG112:BK112)))","v":0},{"$f":"IF($BF112=\"\",$K112,IF($BF112>BM$9,0,SUM($K112)-SUM($BG112:BL112)))","v":0},{"$f":"IF($BF112=\"\",$K112,IF($BF112>BN$9,0,SUM($K112)-SUM($BG112:BM112)))","v":0},{"$f":"IF($BF112=\"\",$K112,IF($BF112>BO$9,0,SUM($K112)-SUM($BG112:BN112)))","v":0},{"$f":"IF($BF112=\"\",$K112,IF($BF112>BP$9,0,SUM($K112)-SUM($BG112:BO112)))","v":0},{"$f":"IF($BF112=\"\",$K112,IF($BF112>BQ$9,0,SUM($K112)-SUM($BG112:BP112)))","v":0},{"$f":"IF($BF112=\"\",$K112,IF($BF112>BR$9,0,SUM($K112)-SUM($BG112:BQ112)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","",{"$f":"IF(AV127=\"not found\",\"Assets not allocated\",AV127)","v":""},"","","","","",0,{"$f":"IF($BF127=\"\",$K127,IF($BF127>BH$9,0,SUM($K127)-SUM($BG127:BG127)))","v":0},{"$f":"IF($BF127=\"\",$K127,IF($BF127>BI$9,0,SUM($K127)-SUM($BG127:BH127)))","v":0},{"$f":"IF($BF127=\"\",$K127,IF($BF127>BJ$9,0,SUM($K127)-SUM($BG127:BI127)))","v":0},{"$f":"IF($BF127=\"\",$K127,IF($BF127>BK$9,0,SUM($K127)-SUM($BG127:BJ127)))","v":0},{"$f":"IF($BF127=\"\",$K127,IF($BF127>BL$9,0,SUM($K127)-SUM($BG127:BK127)))","v":0},{"$f":"IF($BF127=\"\",$K127,IF($BF127>BM$9,0,SUM($K127)-SUM($BG127:BL127)))","v":0},{"$f":"IF($BF127=\"\",$K127,IF($BF127>BN$9,0,SUM($K127)-SUM($BG127:BM127)))","v":0},{"$f":"IF($BF127=\"\",$K127,IF($BF127>BO$9,0,SUM($K127)-SUM($BG127:BN127)))","v":0},{"$f":"IF($BF127=\"\",$K127,IF($BF127>BP$9,0,SUM($K127)-SUM($BG127:BO127)))","v":0},{"$f":"IF($BF127=\"\",$K127,IF($BF127>BQ$9,0,SUM($K127)-SUM($BG127:BP127)))","v":0},{"$f":"IF($BF127=\"\",$K127,IF($BF127>BR$9,0,SUM($K127)-SUM($BG127:BQ127)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",0,{"$f":"IF($BF137=\"\",$K137,IF($BF137>BH$9,0,SUM($K137)-SUM($BG137:BG137)))","v":0},{"$f":"IF($BF137=\"\",$K137,IF($BF137>BI$9,0,SUM($K137)-SUM($BG137:BH137)))","v":0},{"$f":"IF($BF137=\"\",$K137,IF($BF137>BJ$9,0,SUM($K137)-SUM($BG137:BI137)))","v":0},{"$f":"IF($BF137=\"\",$K137,IF($BF137>BK$9,0,SUM($K137)-SUM($BG137:BJ137)))","v":0},{"$f":"IF($BF137=\"\",$K137,IF($BF137>BL$9,0,SUM($K137)-SUM($BG137:BK137)))","v":0},{"$f":"IF($BF137=\"\",$K137,IF($BF137>BM$9,0,SUM($K137)-SUM($BG137:BL137)))","v":0},{"$f":"IF($BF137=\"\",$K137,IF($BF137>BN$9,0,SUM($K137)-SUM($BG137:BM137)))","v":0},{"$f":"IF($BF137=\"\",$K137,IF($BF137>BO$9,0,SUM($K137)-SUM($BG137:BN137)))","v":0},{"$f":"IF($BF137=\"\",$K137,IF($BF137>BP$9,0,SUM($K137)-SUM($BG137:BO137)))","v":0},{"$f":"IF($BF137=\"\",$K137,IF($BF137>BQ$9,0,SUM($K137)-SUM($BG137:BP137)))","v":0},{"$f":"IF($BF137=\"\",$K137,IF($BF137>BR$9,0,SUM($K137)-SUM($BG137:BQ137)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",0,{"$f":"IF($BF143=\"\",$K143,IF($BF143>BH$9,0,SUM($K143)-SUM($BG143:BG143)))","v":0},{"$f":"IF($BF143=\"\",$K143,IF($BF143>BI$9,0,SUM($K143)-SUM($BG143:BH143)))","v":0},{"$f":"IF($BF143=\"\",$K143,IF($BF143>BJ$9,0,SUM($K143)-SUM($BG143:BI143)))","v":0},{"$f":"IF($BF143=\"\",$K143,IF($BF143>BK$9,0,SUM($K143)-SUM($BG143:BJ143)))","v":0},{"$f":"IF($BF143=\"\",$K143,IF($BF143>BL$9,0,SUM($K143)-SUM($BG143:BK143)))","v":0},{"$f":"IF($BF143=\"\",$K143,IF($BF143>BM$9,0,SUM($K143)-SUM($BG143:BL143)))","v":0},{"$f":"IF($BF143=\"\",$K143,IF($BF143>BN$9,0,SUM($K143)-SUM($BG143:BM143)))","v":0},{"$f":"IF($BF143=\"\",$K143,IF($BF143>BO$9,0,SUM($K143)-SUM($BG143:BN143)))","v":0},{"$f":"IF($BF143=\"\",$K143,IF($BF143>BP$9,0,SUM($K143)-SUM($BG143:BO143)))","v":0},{"$f":"IF($BF143=\"\",$K143,IF($BF143>BQ$9,0,SUM($K143)-SUM($BG143:BP143)))","v":0},{"$f":"IF($BF143=\"\",$K143,IF($BF143>BR$9,0,SUM($K143)-SUM($BG143:BQ143)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",0,{"$f":"IF($BF153=\"\",$K153,IF($BF153>BH$9,0,SUM($K153)-SUM($BG153:BG153)))","v":0},{"$f":"IF($BF153=\"\",$K153,IF($BF153>BI$9,0,SUM($K153)-SUM($BG153:BH153)))","v":0},{"$f":"IF($BF153=\"\",$K153,IF($BF153>BJ$9,0,SUM($K153)-SUM($BG153:BI153)))","v":0},{"$f":"IF($BF153=\"\",$K153,IF($BF153>BK$9,0,SUM($K153)-SUM($BG153:BJ153)))","v":0},{"$f":"IF($BF153=\"\",$K153,IF($BF153>BL$9,0,SUM($K153)-SUM($BG153:BK153)))","v":0},{"$f":"IF($BF153=\"\",$K153,IF($BF153>BM$9,0,SUM($K153)-SUM($BG153:BL153)))","v":0},{"$f":"IF($BF153=\"\",$K153,IF($BF153>BN$9,0,SUM($K153)-SUM($BG153:BM153)))","v":0},{"$f":"IF($BF153=\"\",$K153,IF($BF153>BO$9,0,SUM($K153)-SUM($BG153:BN153)))","v":0},{"$f":"IF($BF153=\"\",$K153,IF($BF153>BP$9,0,SUM($K153)-SUM($BG153:BO153)))","v":0},{"$f":"IF($BF153=\"\",$K153,IF($BF153>BQ$9,0,SUM($K153)-SUM($BG153:BP153)))","v":0},{"$f":"IF($BF153=\"\",$K153,IF($BF153>BR$9,0,SUM($K153)-SUM($BG153:BQ153)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",0,{"$f":"IF($BF171=\"\",$K171,IF($BF171>BH$9,0,SUM($K171)-SUM($BG171:BG171)))","v":0},{"$f":"IF($BF171=\"\",$K171,IF($BF171>BI$9,0,SUM($K171)-SUM($BG171:BH171)))","v":0},{"$f":"IF($BF171=\"\",$K171,IF($BF171>BJ$9,0,SUM($K171)-SUM($BG171:BI171)))","v":0},{"$f":"IF($BF171=\"\",$K171,IF($BF171>BK$9,0,SUM($K171)-SUM($BG171:BJ171)))","v":0},{"$f":"IF($BF171=\"\",$K171,IF($BF171>BL$9,0,SUM($K171)-SUM($BG171:BK171)))","v":0},{"$f":"IF($BF171=\"\",$K171,IF($BF171>BM$9,0,SUM($K171)-SUM($BG171:BL171)))","v":0},{"$f":"IF($BF171=\"\",$K171,IF($BF171>BN$9,0,SUM($K171)-SUM($BG171:BM171)))","v":0},{"$f":"IF($BF171=\"\",$K171,IF($BF171>BO$9,0,SUM($K171)-SUM($BG171:BN171)))","v":0},{"$f":"IF($BF171=\"\",$K171,IF($BF171>BP$9,0,SUM($K171)-SUM($BG171:BO171)))","v":0},{"$f":"IF($BF171=\"\",$K171,IF($BF171>BQ$9,0,SUM($K171)-SUM($BG171:BP171)))","v":0},{"$f":"IF($BF171=\"\",$K171,IF($BF171>BR$9,0,SUM($K171)-SUM($BG171:BQ171)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",0,{"$f":"IF($BF177=\"\",$K177,IF($BF177>BH$9,0,SUM($K177)-SUM($BG177:BG177)))","v":0},{"$f":"IF($BF177=\"\",$K177,IF($BF177>BI$9,0,SUM($K177)-SUM($BG177:BH177)))","v":0},{"$f":"IF($BF177=\"\",$K177,IF($BF177>BJ$9,0,SUM($K177)-SUM($BG177:BI177)))","v":0},{"$f":"IF($BF177=\"\",$K177,IF($BF177>BK$9,0,SUM($K177)-SUM($BG177:BJ177)))","v":0},{"$f":"IF($BF177=\"\",$K177,IF($BF177>BL$9,0,SUM($K177)-SUM($BG177:BK177)))","v":0},{"$f":"IF($BF177=\"\",$K177,IF($BF177>BM$9,0,SUM($K177)-SUM($BG177:BL177)))","v":0},{"$f":"IF($BF177=\"\",$K177,IF($BF177>BN$9,0,SUM($K177)-SUM($BG177:BM177)))","v":0},{"$f":"IF($BF177=\"\",$K177,IF($BF177>BO$9,0,SUM($K177)-SUM($BG177:BN177)))","v":0},{"$f":"IF($BF177=\"\",$K177,IF($BF177>BP$9,0,SUM($K177)-SUM($BG177:BO177)))","v":0},{"$f":"IF($BF177=\"\",$K177,IF($BF177>BQ$9,0,SUM($K177)-SUM($BG177:BP177)))","v":0},{"$f":"IF($BF177=\"\",$K177,IF($BF177>BR$9,0,SUM($K177)-SUM($BG177:BQ177)))","v":0},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"IF('Internal Reserves'!B23=\"\",\"\",\"Internal - \"&'Internal Reserves'!B23)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"IF('Internal Reserves'!B29=\"\",\"\",\"Internal - \"&'Internal Reserves'!B29)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"IF('Internal Reserves'!B40=\"\",\"\",\"Internal - \"&'Internal Reserves'!B40)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"IF('Internal Reserves'!B57=\"\",\"\",\"Internal - \"&'Internal Reserves'!B57)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"IF('Internal Reserves'!B67=\"\",\"\",\"Internal - \"&'Internal Reserves'!B67)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"IF('External Reserves'!B11=\"\",\"\",\"External - \"&'External Reserves'!B11)","v":"External - Water Fund"},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"IF('External Reserves'!B20=\"\",\"\",\"External - \"&'External Reserves'!B20)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"IF('External Reserves'!B30=\"\",\"\",\"External - \"&'External Reserves'!B30)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"IF('External Reserves'!B36=\"\",\"\",\"External - \"&'External Reserves'!B36)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(M$10:M$179,$A288,N$10:N$179)","v":0},null,null,{"$f":"SUMIF(P$10:P$179,$A288,Q$10:Q$179)","v":0},null,null,{"$f":"SUMIF(S$10:S$179,$A288,T$10:T$179)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"RE Dev Summary","index":57,"n_rows":129,"n_cols":107,"rows_kept":129,"cut":false,"hidden":false,"merged":[[2,6,2,15]]}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide"," "," "," "]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"\"REAL ESTATE DEVELOPMENT - SUMMARY - \"&UPPER(general_fund_name)","v":"REAL ESTATE DEVELOPMENT - SUMMARY - GENERAL FUND"},null,null,null,"Current Year",null,"Projected Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,null,null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},{"$f":"LEFT(P4,4)+1&\"/\"&RIGHT(LEFT(P4,4)+2,2)","v":"2025/26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Capital Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Sale Proceeds","from Centres/Units",null,null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!F12)","v":0},null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!H12)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!I12)","v":500000},{"$f":"SUM('RE Dev -->:<-- RE Dev'!J12)","v":500000},{"$f":"SUM('RE Dev -->:<-- RE Dev'!K12)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!L12)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!M12)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!N12)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!O12)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!P12)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!Q12)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!R12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Council wide (from below)",null,null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!F13)","v":0},null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!H13)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!I13)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!J13)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!K13)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!L13)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!M13)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!N13)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!O13)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!P13)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!Q13)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!R13)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,{"$f":"SUM(E12:E13)","v":0},null,{"$f":"SUM(G12:G13)","v":0},500000,500000,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Disposal",null,"*)",null,"These amounts are in ADDITION to amounts budgeted for in the database.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Real Estate held for Resale","Proceeds (from database)",null,null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!F17)","v":0},null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!H17)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!I17)","v":500000},{"$f":"SUM('RE Dev -->:<-- RE Dev'!J17)","v":500000},{"$f":"SUM('RE Dev -->:<-- RE Dev'!K17)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!L17)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!M17)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!N17)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!O17)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!P17)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!Q17)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!R17)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"NBV on Disposal",null,null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!F18)","v":0},null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!H18)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!I18)","v":-500000},{"$f":"SUM('RE Dev -->:<-- RE Dev'!J18)","v":-500000},{"$f":"SUM('RE Dev -->:<-- RE Dev'!K18)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!L18)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!M18)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!N18)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!O18)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!P18)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!Q18)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!R18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Unbudgeted Proceeds","*)",null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!F19)","v":0},null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!H19)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!I19)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!J19)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!K19)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!L19)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!M19)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!N19)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!O19)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!P19)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!Q19)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!R19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Unbudgeted NBV on Disposal","*)",null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!F20)","v":0},null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!H20)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!I20)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!J20)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!K20)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!L20)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!M20)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!N20)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!O20)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!P20)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!Q20)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!R20)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Gain/(Loss)",null,null,{"$f":"E17+E18+E19+E20","v":0},null,{"$f":"G17+G18+G19+G20","v":0},{"$f":"H17+H18+H19+H20","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Summary","Proceeds",null,null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!F23)","v":0},null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!H23)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!I23)","v":500000},{"$f":"SUM('RE Dev -->:<-- RE Dev'!J23)","v":500000},{"$f":"SUM('RE Dev -->:<-- RE Dev'!K23)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!L23)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!M23)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!N23)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!O23)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!P23)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!Q23)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!R23)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Value of Assets disposed/sold",null,null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!F24)","v":0},null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!H24)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!I24)","v":-500000},{"$f":"SUM('RE Dev -->:<-- RE Dev'!J24)","v":-500000},{"$f":"SUM('RE Dev -->:<-- RE Dev'!K24)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!L24)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!M24)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!N24)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!O24)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!P24)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!Q24)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!R24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Gain/Loss",null,null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!F25)","v":0},null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!H25)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!I25)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!J25)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!K25)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!L25)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!M25)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!N25)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!O25)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!P25)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!Q25)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!R25)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Capital Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Real Estate held for Resale",null,null,null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!F30)","v":720090},null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!H30)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!I30)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!J30)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!K30)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!L30)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!M30)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!N30)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!O30)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!P30)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!Q30)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!R30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total Capital Expenses",null,null,null,{"$f":"SUM(E30:E30)","v":720090},null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q30:Q30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Operating Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Material & Contracts",null,null,null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!F35)","v":0},null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!H35)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!I35)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!J35)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!K35)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!L35)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!M35)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!N35)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!O35)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!P35)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!Q35)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!R35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other Expenses",null,null,null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!F36)","v":0},null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!H36)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!I36)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!J36)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!K36)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!L36)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!M36)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!N36)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!O36)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!P36)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!Q36)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!R36)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total Operating Expenses",null,null,null,{"$f":"SUM(E35:E36)","v":0},null,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q35:Q36)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"*)",null,"These amounts are in ADDITION to amounts budgeted for in the database.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["1. Recurring Income associated with Real Estate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["User Charges & Fees",null,"*)",null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!F43)","v":0},null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!H43)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!I43)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!J43)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!K43)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!L43)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!M43)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!N43)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!O43)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!P43)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!Q43)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!R43)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other Revenue",null,"*)",null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!F44)","v":0},null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!H44)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!I44)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!J44)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!K44)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!L44)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!M44)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!N44)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!O44)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!P44)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!Q44)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!R44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,{"$f":"SUM(E43:E44)","v":0},null,{"$f":"SUM(G43:G44)","v":0},{"$f":"SUM(H43:H44)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q43:Q44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["2. Recurring Income Reduction associated with Real Estate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["User Charges & Fees",null,"*)",null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!F48)","v":0},null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!H48)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!I48)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!J48)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!K48)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!L48)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!M48)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!N48)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!O48)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!P48)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!Q48)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!R48)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other Revenue",null,"*)",null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!F49)","v":0},null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!H49)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!I49)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!J49)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!K49)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!L49)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!M49)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!N49)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!O49)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!P49)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!Q49)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!R49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,{"$f":"SUM(E48:E49)","v":0},null,{"$f":"SUM(G48:G49)","v":0},{"$f":"SUM(H48:H49)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q48:Q49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["3. Recurrent Expenses associated with Real Estate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Materials & Contracts (including Maintenance costs)",null,"*)",null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!F53)","v":0},null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!H53)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!I53)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!J53)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!K53)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!L53)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!M53)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!N53)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!O53)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!P53)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!Q53)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!R53)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Borrowing Costs - Interest",null,"*)",null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!F54)","v":0},null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!H54)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!I54)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!J54)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!K54)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!L54)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!M54)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!N54)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!O54)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!P54)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!Q54)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!R54)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other Expenses",null,"*)",null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!F55)","v":0},null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!H55)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!I55)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!J55)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!K55)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!L55)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!M55)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!N55)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!O55)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!P55)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!Q55)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!R55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,{"$f":"SUM(E53:E55)","v":0},null,{"$f":"SUM(G53:G55)","v":0},{"$f":"SUM(H53:H55)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q53:Q55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["4. Recurrent Principal repayments associated with Real Estate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Principal",null,null,null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!F59)","v":0},null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!H59)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!I59)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!J59)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!K59)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!L59)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!M59)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!N59)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!O59)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!P59)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!Q59)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!R59)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,{"$f":"SUM(E59)","v":0},null,{"$f":"SUM(G59)","v":0},{"$f":"SUM(H59)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q59)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["5. Recurring Expenditure Savings associated with Real Estate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Material & Contracts (including Maintenance costs)",null,"*)",null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!F63)","v":0},null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!H63)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!I63)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!J63)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!K63)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!L63)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!M63)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!N63)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!O63)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!P63)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!Q63)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!R63)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other Expenses",null,"*)",null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!F64)","v":0},null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!H64)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!I64)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!J64)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!K64)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!L64)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!M64)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!N64)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!O64)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!P64)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!Q64)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!R64)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,{"$f":"SUM(E63:E64)","v":0},null,{"$f":"SUM(G63:G64)","v":0},{"$f":"SUM(H63:H64)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q63:Q64)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E4","v":"2014/15"},null,null,null,null,{"$f":"G4","v":"2015/16"},null,null,null,null,{"$f":"H4","v":"2016/17"},null,null,null,null,{"$f":"I4","v":"2017/18"},null,null,null,null,{"$f":"J4","v":"2018/19"},null,null,null,null,{"$f":"K4","v":"2019/20"},null,null,null,null,{"$f":"L4","v":"2020/21"},null,null,null,null,{"$f":"M4","v":"2021/22"},null,null,null,null,{"$f":"N4","v":"2022/23"},null,null,null,null,{"$f":"O4","v":"2023/24"},null,null,null,null,{"$f":"P4","v":"2024/25"},null,null,null,null,{"$f":"Q4","v":"2025/26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan Summary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Opening Balance",null,null,null,{"$f":"SUMIFS($S$73:$BZ$73,$S$75:$BZ$75,$A72,$S$76:$BZ$76,E$4)","v":0},null,{"$f":"SUMIFS($S$73:$BZ$73,$S$75:$BZ$75,$A72,$S$76:$BZ$76,G$4)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["New Loans",null,null,null,{"$f":"SUMIFS($S$73:$BZ$73,$S$75:$BZ$75,$A73,$S$76:$BZ$76,E$4)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM('RE Dev -->:<-- RE Dev'!S87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!T87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!U87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!V87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!W87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!X87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!Y87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!Z87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!AA87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!AB87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!AC87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!AD87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!AE87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!AF87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!AG87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!AH87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!AI87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!AJ87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!AK87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!AL87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!AM87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!AN87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!AO87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!AP87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!AQ87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!AR87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!AS87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!AT87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!AU87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!AV87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!AW87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!AX87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!AY87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!AZ87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!BA87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!BB87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!BC87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!BD87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!BE87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!BF87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!BG87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!BH87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!BI87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!BJ87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!BK87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!BL87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!BM87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!BN87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!BO87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!BP87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!BQ87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!BR87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!BS87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!BT87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!BU87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!BV87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!BW87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!BX87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!BY87)","v":0},{"$f":"SUM('RE Dev -->:<-- RE Dev'!BZ87)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Principal Repayments",null,null,null,{"$f":"SUMIFS($S$73:$BZ$73,$S$75:$BZ$75,$A74,$S$76:$BZ$76,E$4)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Interest Repayments",null,null,null,{"$f":"SUMIFS($S$73:$BZ$73,$S$75:$BZ$75,$A75,$S$76:$BZ$76,E$4)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,"Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Closing Balance",null,null,null,{"$f":"SUMIFS($S$73:$BZ$73,$S$75:$BZ$75,$A76,$S$76:$BZ$76,E$4)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"W68","v":"2014/15"},{"$f":"W68","v":"2014/15"},{"$f":"W68","v":"2014/15"},{"$f":"W68","v":"2014/15"},{"$f":"W68","v":"2014/15"},{"$f":"AB68","v":"2015/16"},{"$f":"AB68","v":"2015/16"},{"$f":"AB68","v":"2015/16"},{"$f":"AB68","v":"2015/16"},{"$f":"AB68","v":"2015/16"},{"$f":"AG68","v":"2016/17"},{"$f":"AG68","v":"2016/17"},{"$f":"AG68","v":"2016/17"},{"$f":"AG68","v":"2016/17"},{"$f":"AG68","v":"2016/17"},{"$f":"AL68","v":"2017/18"},{"$f":"AL68","v":"2017/18"},{"$f":"AL68","v":"2017/18"},{"$f":"AL68","v":"2017/18"},{"$f":"AL68","v":"2017/18"},{"$f":"AQ68","v":"2018/19"},{"$f":"AQ68","v":"2018/19"},{"$f":"AQ68","v":"2018/19"},{"$f":"AQ68","v":"2018/19"},{"$f":"AQ68","v":"2018/19"},{"$f":"AV68","v":"2019/20"},{"$f":"AV68","v":"2019/20"},{"$f":"AV68","v":"2019/20"},{"$f":"AV68","v":"2019/20"},{"$f":"AV68","v":"2019/20"},{"$f":"BA68","v":"2020/21"},{"$f":"BA68","v":"2020/21"},{"$f":"BA68","v":"2020/21"},{"$f":"BA68","v":"2020/21"},{"$f":"BA68","v":"2020/21"},{"$f":"BF68","v":"2021/22"},{"$f":"BF68","v":"2021/22"},{"$f":"BF68","v":"2021/22"},{"$f":"BF68","v":"2021/22"},{"$f":"BF68","v":"2021/22"},{"$f":"BK68","v":"2022/23"},{"$f":"BK68","v":"2022/23"},{"$f":"BK68","v":"2022/23"},{"$f":"BK68","v":"2022/23"},{"$f":"BK68","v":"2022/23"},{"$f":"BP68","v":"2023/24"},{"$f":"BP68","v":"2023/24"},{"$f":"BP68","v":"2023/24"},{"$f":"BP68","v":"2023/24"},{"$f":"BP68","v":"2023/24"},{"$f":"BU68","v":"2024/25"},{"$f":"BU68","v":"2024/25"},{"$f":"BU68","v":"2024/25"},{"$f":"BU68","v":"2024/25"},{"$f":"BU68","v":"2024/25"},{"$f":"BZ68","v":"2025/26"},{"$f":"BZ68","v":"2025/26"},{"$f":"BZ68","v":"2025/26"},{"$f":"BZ68","v":"2025/26"},{"$f":"BZ68","v":"2025/26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Reserves Funding",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Transfers From Reserves","Need some coding to identify reserve utilised!!",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Transfers to Reserves","Need some coding to identify reserve utilised!!",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Sale Proceeds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["this workfile",null,null,null,{"$f":"E23","v":0},null,{"$f":"G23","v":0},500000,500000,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Centres/Units",null,null,null,{"$f":"'Budget Summary 1'!J79","v":0},null,{"$f":"'Budget Summary 1'!L79","v":0},{"$f":"'Budget Summary 1'!M79","v":500000},{"$f":"'Budget Summary 1'!N79","v":500000},{"$f":"'Budget Summary 1'!O79","v":0},{"$f":"'Budget Summary 1'!P79","v":0},{"$f":"'Budget Summary 1'!Q79","v":0},{"$f":"'Budget Summary 1'!R79","v":0},{"$f":"'Budget Summary 1'!S79","v":0},{"$f":"'Budget Summary 1'!T79","v":0},{"$f":"'Budget Summary 1'!U79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Variance",null,null,null,{"$f":"E109-E110","v":0},null,{"$f":"G109-G110","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Additions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["this workfile",null,null,null,{"$f":"E31","v":720090},null,{"$f":"G31","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Centres/Units",null,null,null,{"$f":"'Budget Summary 1'!J99","v":720090},null,{"$f":"'Budget Summary 1'!L99","v":0},{"$f":"'Budget Summary 1'!M99","v":0},{"$f":"'Budget Summary 1'!N99","v":0},{"$f":"'Budget Summary 1'!O99","v":0},{"$f":"'Budget Summary 1'!P99","v":0},{"$f":"'Budget Summary 1'!Q99","v":0},{"$f":"'Budget Summary 1'!R99","v":0},{"$f":"'Budget Summary 1'!S99","v":0},{"$f":"'Budget Summary 1'!T99","v":0},{"$f":"'Budget Summary 1'!U99","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Variance",null,null,null,{"$f":"E114-E115","v":0},null,{"$f":"G114-G115","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end"," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"RE Dev -->","index":58,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Start Real Estate"]
[]
[]
[]
[null,null,null,"Development Projects"]
[]
[]
[]
[null,null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"}]

{"sheet":"RE Dev Reconciling -->","index":59,"n_rows":25,"n_cols":4,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Start Real Estate "]
[]
[]
[]
[null,null,null,"Development Projects - Reconciling Project"]
[]
[]
[]
[null,null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"}]
[]
[]
[]
[null,null,null,"DO NOT INSERT ANY TABS BETWEEN THIS AND"]
[]
[null,null,null,"THE END TAB FOR THE RECONCILING PROJECT!!!!"]

{"sheet":"RE Dev 1","index":60,"n_rows":117,"n_cols":107,"rows_kept":117,"cut":false,"hidden":false,"merged":[[5,0,6,2],[4,1,4,2],[2,7,2,16]]}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide"," "," "," "]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"\"REAL ESTATE DEVELOPMENT - PLANS - \"&UPPER(general_fund_name)","v":"REAL ESTATE DEVELOPMENT - PLANS - GENERAL FUND"},null,null,null,null,"Current Year",null,"Projected Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,null,null,null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},{"$f":"'RE Dev Summary'!Q4","v":"2025/26"},null,null,null,{"$f":"F4","v":"2014/15"},{"$f":"H4","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[1,"Real Estate Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["All Real Estate Developments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Capital Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Sale Proceeds",null,"from Centres/Units",null,null,{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$79,'Budget Summary 1'!J:J)-SUM('RE Dev additional -->:<-- RE Dev additional'!F12)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$79,'Budget Summary 1'!L:L)-SUM('RE Dev additional -->:<-- RE Dev additional'!H12)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$79,'Budget Summary 1'!M:M)-SUM('RE Dev additional -->:<-- RE Dev additional'!I12)","v":500000},{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$79,'Budget Summary 1'!N:N)-SUM('RE Dev additional -->:<-- RE Dev additional'!J12)","v":500000},{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$79,'Budget Summary 1'!O:O)-SUM('RE Dev additional -->:<-- RE Dev additional'!K12)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$79,'Budget Summary 1'!P:P)-SUM('RE Dev additional -->:<-- RE Dev additional'!L12)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$79,'Budget Summary 1'!Q:Q)-SUM('RE Dev additional -->:<-- RE Dev additional'!M12)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$79,'Budget Summary 1'!R:R)-SUM('RE Dev additional -->:<-- RE Dev additional'!N12)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$79,'Budget Summary 1'!S:S)-SUM('RE Dev additional -->:<-- RE Dev additional'!O12)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$79,'Budget Summary 1'!T:T)-SUM('RE Dev additional -->:<-- RE Dev additional'!P12)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$79,'Budget Summary 1'!U:U)-SUM('RE Dev additional -->:<-- RE Dev additional'!Q12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"Council wide (from below)",null,null,{"$f":"F19","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,{"$f":"SUM(F12:F13)","v":0},null,0,500000,500000,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Disposal",null,null,"*)",null,"These amounts are in ADDITION to amounts budgeted for in the database.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Real Estate held for Resale",null,"Proceeds (from database)",null,null,{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$79,'Budget Summary 1'!J:J)-SUM('RE Dev additional -->:<-- RE Dev additional'!F17)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$79,'Budget Summary 1'!L:L)-SUM('RE Dev additional -->:<-- RE Dev additional'!H17)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$79,'Budget Summary 1'!M:M)-SUM('RE Dev additional -->:<-- RE Dev additional'!I17)","v":500000},{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$79,'Budget Summary 1'!N:N)-SUM('RE Dev additional -->:<-- RE Dev additional'!J17)","v":500000},{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$79,'Budget Summary 1'!O:O)-SUM('RE Dev additional -->:<-- RE Dev additional'!K17)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$79,'Budget Summary 1'!P:P)-SUM('RE Dev additional -->:<-- RE Dev additional'!L17)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$79,'Budget Summary 1'!Q:Q)-SUM('RE Dev additional -->:<-- RE Dev additional'!M17)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$79,'Budget Summary 1'!R:R)-SUM('RE Dev additional -->:<-- RE Dev additional'!N17)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$79,'Budget Summary 1'!S:S)-SUM('RE Dev additional -->:<-- RE Dev additional'!O17)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$79,'Budget Summary 1'!T:T)-SUM('RE Dev additional -->:<-- RE Dev additional'!P17)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$79,'Budget Summary 1'!U:U)-SUM('RE Dev additional -->:<-- RE Dev additional'!Q17)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"NBV on Disposal",null,null,{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$27,'Budget Summary 1'!J:J)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$59,'Budget Summary 1'!J:J)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$79,'Budget Summary 1'!J:J)-SUM('RE Dev additional -->:<-- RE Dev additional'!F18)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$27,'Budget Summary 1'!L:L)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$59,'Budget Summary 1'!L:L)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$79,'Budget Summary 1'!L:L)-SUM('RE Dev additional -->:<-- RE Dev additional'!H18)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$27,'Budget Summary 1'!M:M)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$59,'Budget Summary 1'!M:M)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$79,'Budget Summary 1'!M:M)-SUM('RE Dev additional -->:<-- RE Dev additional'!I18)","v":-500000},{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$27,'Budget Summary 1'!N:N)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$59,'Budget Summary 1'!N:N)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$79,'Budget Summary 1'!N:N)-SUM('RE Dev additional -->:<-- RE Dev additional'!J18)","v":-500000},{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$27,'Budget Summary 1'!O:O)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$59,'Budget Summary 1'!O:O)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$79,'Budget Summary 1'!O:O)-SUM('RE Dev additional -->:<-- RE Dev additional'!K18)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$27,'Budget Summary 1'!P:P)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$59,'Budget Summary 1'!P:P)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$79,'Budget Summary 1'!P:P)-SUM('RE Dev additional -->:<-- RE Dev additional'!L18)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$27,'Budget Summary 1'!Q:Q)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$59,'Budget Summary 1'!Q:Q)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$79,'Budget Summary 1'!Q:Q)-SUM('RE Dev additional -->:<-- RE Dev additional'!M18)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$27,'Budget Summary 1'!R:R)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$59,'Budget Summary 1'!R:R)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$79,'Budget Summary 1'!R:R)-SUM('RE Dev additional -->:<-- RE Dev additional'!N18)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$27,'Budget Summary 1'!S:S)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$59,'Budget Summary 1'!S:S)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$79,'Budget Summary 1'!S:S)-SUM('RE Dev additional -->:<-- RE Dev additional'!O18)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$27,'Budget Summary 1'!T:T)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$59,'Budget Summary 1'!T:T)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$79,'Budget Summary 1'!T:T)-SUM('RE Dev additional -->:<-- RE Dev additional'!P18)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$27,'Budget Summary 1'!U:U)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$59,'Budget Summary 1'!U:U)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$79,'Budget Summary 1'!U:U)-SUM('RE Dev additional -->:<-- RE Dev additional'!Q18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"Unbudgeted Proceeds","*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"Unbudgeted NBV on Disposal","*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"Gain/(Loss)",null,null,{"$f":"F17+F18+F19+F20","v":0},null,{"$f":"H17+H18+H19+H20","v":0},{"$f":"I17+I18+I19+I20","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Summary",null,"Proceeds",null,null,{"$f":"F17+F19","v":0},null,{"$f":"H17+H19","v":0},{"$f":"I17+I19","v":500000},500000,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"Value of Assets disposed/sold",null,null,{"$f":"F18+F20","v":0},null,{"$f":"H18+H20","v":0},{"$f":"I18+I20","v":-500000},-500000,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"Gain/Loss",null,null,{"$f":"F23+F24","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Capital Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Real Estate held for Resale",null,null,null,null,{"$f":"SUMIF('Budget Summary 1'!$A:$A,\"Purchase of Real Estate\",'Budget Summary 1'!J:J)-SUM('RE Dev additional -->:<-- RE Dev additional'!F29)","v":720090},null,{"$f":"SUMIF('Budget Summary 1'!$A:$A,\"Purchase of Real Estate\",'Budget Summary 1'!L:L)-SUM('RE Dev additional -->:<-- RE Dev additional'!H29)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,\"Purchase of Real Estate\",'Budget Summary 1'!M:M)-SUM('RE Dev additional -->:<-- RE Dev additional'!I29)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,\"Purchase of Real Estate\",'Budget Summary 1'!N:N)-SUM('RE Dev additional -->:<-- RE Dev additional'!J29)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,\"Purchase of Real Estate\",'Budget Summary 1'!O:O)-SUM('RE Dev additional -->:<-- RE Dev additional'!K29)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,\"Purchase of Real Estate\",'Budget Summary 1'!P:P)-SUM('RE Dev additional -->:<-- RE Dev additional'!L29)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,\"Purchase of Real Estate\",'Budget Summary 1'!Q:Q)-SUM('RE Dev additional -->:<-- RE Dev additional'!M29)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,\"Purchase of Real Estate\",'Budget Summary 1'!R:R)-SUM('RE Dev additional -->:<-- RE Dev additional'!N29)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,\"Purchase of Real Estate\",'Budget Summary 1'!S:S)-SUM('RE Dev additional -->:<-- RE Dev additional'!O29)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,\"Purchase of Real Estate\",'Budget Summary 1'!T:T)-SUM('RE Dev additional -->:<-- RE Dev additional'!P29)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,\"Purchase of Real Estate\",'Budget Summary 1'!U:U)-SUM('RE Dev additional -->:<-- RE Dev additional'!Q29)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total Capital Expenses",null,null,null,null,{"$f":"SUM(F30:F30)","v":720090},null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Operating Expenses (related to Acquisition/Development)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Material & Contracts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total Operating Expenses",null,null,null,null,{"$f":"SUM(F35:F36)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,"*)",null,"These amounts are in ADDITION to amounts budgeted for in the database.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["1. Recurring Income associated with Real Estate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["User Charges & Fees",null,null,"*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other Revenue",null,null,"*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,{"$f":"SUM(F43:F44)","v":0},null,{"$f":"SUM(H43:H44)","v":0},{"$f":"SUM(I43:I44)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["2. Recurring Income Reduction associated with Real Estate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["User Charges & Fees",null,null,"*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other Revenue",null,null,"*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,{"$f":"SUM(F48:F49)","v":0},null,{"$f":"SUM(H48:H49)","v":0},{"$f":"SUM(I48:I49)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["3. Recurrent Expenses associated with Real Estate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Materials & Contracts (including Maintenance costs)",null,null,"*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Borrowing Costs - Interest",null,null,"*)",null,{"$f":"SUMIFS($S$87:$BZ$87,$S$89:$BZ$89,\"Interest Repayments\",$S$90:$BZ$90,F$4)","v":0},null,{"$f":"SUMIFS($S$87:$BZ$87,$S$89:$BZ$89,\"Interest Repayments\",$S$90:$BZ$90,H$4)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other Expenses",null,null,"*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,{"$f":"SUM(F53:F55)","v":0},null,{"$f":"SUM(H53:H55)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["4. Recurrent Principal repayments associated with Real Estate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Principal",null,null,null,null,{"$f":"SUMIFS($S$87:$BZ$87,$S$89:$BZ$89,\"Principal Repayments\",$S$90:$BZ$90,F$4)","v":0},null,{"$f":"SUMIFS($S$87:$BZ$87,$S$89:$BZ$89,\"Principal Repayments\",$S$90:$BZ$90,H$4)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,{"$f":"SUM(F59)","v":0},null,{"$f":"SUM(H59)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["5. Recurring Expenditure Savings associated with Real Estate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Material & Contracts (including Maintenance costs)",null,null,"*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other Expenses",null,null,"*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,{"$f":"SUM(F63:F64)","v":0},null,{"$f":"SUM(H63:H64)","v":0},{"$f":"SUM(I63:I64)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F4","v":"2014/15"},null,null,null,null,{"$f":"H4","v":"2015/16"},null,null,null,null,{"$f":"I4","v":"2016/17"},null,null,null,null,{"$f":"J4","v":"2017/18"},null,null,null,null,{"$f":"K4","v":"2018/19"},null,null,null,null,{"$f":"L4","v":"2019/20"},null,null,null,null,{"$f":"M4","v":"2020/21"},null,null,null,null,{"$f":"N4","v":"2021/22"},null,null,null,null,{"$f":"O4","v":"2022/23"},null,null,null,null,{"$f":"P4","v":"2023/24"},null,null,null,null,{"$f":"Q4","v":"2024/25"},null,null,null,null,{"$f":"R4","v":"2025/26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Take Up",null,"Loan","Loan","Loan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["1. New Loans - Real Estate Development",null,null,"Check",null,"Year",null,"Amount","Term (yrs)","Int Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 1",null,null,{"$f":"IF(CH76=\"\",\"\",IF(CH76=\"ok\",1,-2))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($F76=\"\",OR($H76<>\"\",$I76<>\"\",$J76<>\"\")),\"Select year\",IF($F76=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($H76=\"\",OR($F76<>\"\",$I76<>\"\",$J76<>\"\")),\"Enter year\",IF($H76=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($I76=\"\",OR($F76<>\"\",$H76<>\"\",$J76<>\"\")),\"Enter year\",IF($I76=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($J76=\"\",OR($F76<>\"\",$H76<>\"\",$I76<>\"\")),\"Enter rate\",IF($J76=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(COUNTBLANK(CD76:CG76)=4,\"\",IF(COUNTIF(CD76:CG76,\"ok\")=4,\"ok\",\"x\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 2",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",{"$f":"IF(COUNTBLANK(CD77:CG77)=4,\"\",IF(COUNTIF(CD77:CG77,\"ok\")=4,\"ok\",\"x\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 3",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 4",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 5",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 6",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 7",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 8",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 9",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 10",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check loans entered correctly",{"$f":"IF(COUNTIF(CH76:CH85,\"x\")>0,\"Error\",\"ok\")","v":"ok"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S71:S86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ71:BQ86)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W68","v":"2014/15"},{"$f":"W68","v":"2014/15"},{"$f":"W68","v":"2014/15"},{"$f":"W68","v":"2014/15"},{"$f":"W68","v":"2014/15"},{"$f":"AB68","v":"2015/16"},{"$f":"AB68","v":"2015/16"},{"$f":"AB68","v":"2015/16"},{"$f":"AB68","v":"2015/16"},{"$f":"AB68","v":"2015/16"},{"$f":"AG68","v":"2016/17"},{"$f":"AG68","v":"2016/17"},{"$f":"AG68","v":"2016/17"},{"$f":"AG68","v":"2016/17"},{"$f":"AG68","v":"2016/17"},{"$f":"AL68","v":"2017/18"},{"$f":"AL68","v":"2017/18"},{"$f":"AL68","v":"2017/18"},{"$f":"AL68","v":"2017/18"},{"$f":"AL68","v":"2017/18"},{"$f":"AQ68","v":"2018/19"},{"$f":"AQ68","v":"2018/19"},{"$f":"AQ68","v":"2018/19"},{"$f":"AQ68","v":"2018/19"},{"$f":"AQ68","v":"2018/19"},{"$f":"AV68","v":"2019/20"},{"$f":"AV68","v":"2019/20"},{"$f":"AV68","v":"2019/20"},{"$f":"AV68","v":"2019/20"},{"$f":"AV68","v":"2019/20"},{"$f":"BA68","v":"2020/21"},{"$f":"BA68","v":"2020/21"},{"$f":"BA68","v":"2020/21"},{"$f":"BA68","v":"2020/21"},{"$f":"BA68","v":"2020/21"},{"$f":"BF68","v":"2021/22"},{"$f":"BF68","v":"2021/22"},{"$f":"BF68","v":"2021/22"},{"$f":"BF68","v":"2021/22"},{"$f":"BF68","v":"2021/22"},{"$f":"BK68","v":"2022/23"},{"$f":"BK68","v":"2022/23"},{"$f":"BK68","v":"2022/23"},{"$f":"BK68","v":"2022/23"},{"$f":"BK68","v":"2022/23"},{"$f":"BP68","v":"2023/24"},{"$f":"BP68","v":"2023/24"},{"$f":"BP68","v":"2023/24"},{"$f":"BP68","v":"2023/24"},{"$f":"BP68","v":"2023/24"},{"$f":"BU68","v":"2024/25"},{"$f":"BU68","v":"2024/25"},{"$f":"BU68","v":"2024/25"},{"$f":"BU68","v":"2024/25"},{"$f":"BU68","v":"2024/25"},{"$f":"BZ68","v":"2025/26"},{"$f":"BZ68","v":"2025/26"},{"$f":"BZ68","v":"2025/26"},{"$f":"BZ68","v":"2025/26"},{"$f":"BZ68","v":"2025/26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Reserves Funding",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Transfers From Reserves",null,"Need some coding to identify reserve utilised!!",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Transfers to Reserves",null,"Need some coding to identify reserve utilised!!",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end"," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"<-- RE Dev Reconciling","index":61,"n_rows":24,"n_cols":4,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"End Real Estate "]
[]
[]
[]
[null,null,null,"Development Projects - Reconciling Project"]
[]
[]
[]
[null,null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"}]
[]
[]
[null,null,null,"DO NOT INSERT ANY TABS BETWEEN THIS AND"]
[]
[null,null,null,"THE START TAB FOR THE RECONCILING PROJECT!!!!"]

{"sheet":"RE Dev additional -->","index":62,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Start Real Estate"]
[]
[]
[]
[null,null,null,"Development Projects - Additional Projects"]
[]
[]
[]
[null,null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"}]

{"sheet":"<-- RE Dev additional","index":63,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"End Real Estate "]
[]
[]
[]
[null,null,null,"Development Projects - Additional Projects"]
[]
[]
[]
[null,null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"}]

{"sheet":"<-- RE Dev","index":64,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"End Real Estate "]
[]
[]
[]
[null,null,null,"Development Projects"]
[]
[]
[]
[null,null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"}]

{"sheet":"RE Dev spare","index":65,"n_rows":117,"n_cols":107,"rows_kept":117,"cut":false,"hidden":false,"merged":[[5,0,6,2],[4,1,4,2],[2,7,2,16]]}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide"," "," "," "]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[{"$f":"\"REAL ESTATE DEVELOPMENT - PLANS - \"&UPPER(general_fund_name)","v":"REAL ESTATE DEVELOPMENT - PLANS - GENERAL FUND"},null,null,null,null,"Current Year",null,"Projected Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,null,null,null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},{"$f":"'RE Dev Summary'!Q4","v":"2025/26"},null,null,null,{"$f":"F4","v":"2014/15"},{"$f":"H4","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["<Enter Project ID here…>","<Enter Project Name here…>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Enter Project details/narrative here…",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Capital Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Sale Proceeds",null,"from Centres/Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,"Council wide (from below)",null,null,{"$f":"F19","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,{"$f":"SUM(F12:F13)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Disposal",null,null,"*)",null,"These amounts are in ADDITION to amounts budgeted for in the database.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Real Estate held for Resale",null,"Proceeds (from database)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,"NBV on Disposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,"Unbudgeted Proceeds","*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,"Unbudgeted NBV on Disposal","*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,"Gain/(Loss)",null,null,{"$f":"F17+F18+F19+F20","v":0},null,{"$f":"H17+H18+H19+H20","v":0},{"$f":"I17+I18+I19+I20","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Summary",null,"Proceeds",null,null,{"$f":"F17+F19","v":0},null,{"$f":"H17+H19","v":0},{"$f":"I17+I19","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,"Value of Assets disposed/sold",null,null,{"$f":"F18+F20","v":0},null,{"$f":"H18+H20","v":0},{"$f":"I18+I20","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,"Gain/Loss",null,null,{"$f":"F23+F24","v":0},null,{"$f":"H23+H24","v":0},{"$f":"I23+I24","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Capital Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Real Estate held for Resale",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Total Capital Expenses",null,null,null,null,{"$f":"SUM(F30:F30)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Operating Expenses (related to Acquisition/Development)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Material & Contracts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Other Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Total Operating Expenses",null,null,null,null,{"$f":"SUM(F35:F36)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,"*)",null,"These amounts are in ADDITION to amounts budgeted for in the database.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["1. Recurring Income associated with Real Estate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["User Charges & Fees",null,null,"*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Other Revenue",null,null,"*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,{"$f":"SUM(F43:F44)","v":0},null,{"$f":"SUM(H43:H44)","v":0},{"$f":"SUM(I43:I44)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["2. Recurring Income Reduction associated with Real Estate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["User Charges & Fees",null,null,"*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Other Revenue",null,null,"*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,{"$f":"SUM(F48:F49)","v":0},null,{"$f":"SUM(H48:H49)","v":0},{"$f":"SUM(I48:I49)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["3. Recurrent Expenses associated with Real Estate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Materials & Contracts (including Maintenance costs)",null,null,"*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Borrowing Costs - Interest",null,null,"*)",null,{"$f":"SUMIFS($S$87:$BZ$87,$S$89:$BZ$89,\"Interest Repayments\",$S$90:$BZ$90,F$4)","v":0},null,{"$f":"SUMIFS($S$87:$BZ$87,$S$89:$BZ$89,\"Interest Repayments\",$S$90:$BZ$90,H$4)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Other Expenses",null,null,"*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,{"$f":"SUM(F53:F55)","v":0},null,{"$f":"SUM(H53:H55)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["4. Recurrent Principal repayments associated with Real Estate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Principal",null,null,null,null,{"$f":"SUMIFS($S$87:$BZ$87,$S$89:$BZ$89,\"Principal Repayments\",$S$90:$BZ$90,F$4)","v":0},null,{"$f":"SUMIFS($S$87:$BZ$87,$S$89:$BZ$89,\"Principal Repayments\",$S$90:$BZ$90,H$4)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,{"$f":"SUM(F59)","v":0},null,{"$f":"SUM(H59)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["5. Recurring Expenditure Savings associated with Real Estate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Material & Contracts (including Maintenance costs)",null,null,"*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Other Expenses",null,null,"*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,{"$f":"SUM(F63:F64)","v":0},null,{"$f":"SUM(H63:H64)","v":0},{"$f":"SUM(I63:I64)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F4","v":"2014/15"},null,null,null,null,{"$f":"H4","v":"2015/16"},null,null,null,null,{"$f":"I4","v":"2016/17"},null,null,null,null,{"$f":"J4","v":"2017/18"},null,null,null,null,{"$f":"K4","v":"2018/19"},null,null,null,null,{"$f":"L4","v":"2019/20"},null,null,null,null,{"$f":"M4","v":"2020/21"},null,null,null,null,{"$f":"N4","v":"2021/22"},null,null,null,null,{"$f":"O4","v":"2022/23"},null,null,null,null,{"$f":"P4","v":"2023/24"},null,null,null,null,{"$f":"Q4","v":"2024/25"},null,null,null,null,{"$f":"R4","v":"2025/26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Loans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,"Take Up",null,"Loan","Loan","Loan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["1. New Loans - Real Estate Development",null,null,"Check",null,"Year",null,"Amount","Term (yrs)","Int Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Loan 1",null,null,{"$f":"IF(CH76=\"\",\"\",IF(CH76=\"ok\",1,-2))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($F76=\"\",OR($H76<>\"\",$I76<>\"\",$J76<>\"\")),\"Select year\",IF($F76=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($H76=\"\",OR($F76<>\"\",$I76<>\"\",$J76<>\"\")),\"Enter year\",IF($H76=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($I76=\"\",OR($F76<>\"\",$H76<>\"\",$J76<>\"\")),\"Enter year\",IF($I76=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($J76=\"\",OR($F76<>\"\",$H76<>\"\",$I76<>\"\")),\"Enter rate\",IF($J76=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(COUNTBLANK(CD76:CG76)=4,\"\",IF(COUNTIF(CD76:CG76,\"ok\")=4,\"ok\",\"x\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Loan 2",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",{"$f":"IF(COUNTBLANK(CD77:CG77)=4,\"\",IF(COUNTIF(CD77:CG77,\"ok\")=4,\"ok\",\"x\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Loan 3",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Loan 4",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Loan 5",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Loan 6",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Loan 7",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Loan 8",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Loan 9",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Loan 10",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check loans entered correctly",{"$f":"IF(COUNTIF(CH76:CH85,\"x\")>0,\"Error\",\"ok\")","v":"ok"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S71:S86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance","Opening Balance","New Loans","Principal Repayments","Interest Repayments","Closing Balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W68","v":"2014/15"},{"$f":"W68","v":"2014/15"},{"$f":"W68","v":"2014/15"},{"$f":"W68","v":"2014/15"},{"$f":"W68","v":"2014/15"},{"$f":"AB68","v":"2015/16"},{"$f":"AB68","v":"2015/16"},{"$f":"AB68","v":"2015/16"},{"$f":"AB68","v":"2015/16"},{"$f":"AB68","v":"2015/16"},{"$f":"AG68","v":"2016/17"},{"$f":"AG68","v":"2016/17"},{"$f":"AG68","v":"2016/17"},{"$f":"AG68","v":"2016/17"},{"$f":"AG68","v":"2016/17"},{"$f":"AL68","v":"2017/18"},{"$f":"AL68","v":"2017/18"},{"$f":"AL68","v":"2017/18"},{"$f":"AL68","v":"2017/18"},{"$f":"AL68","v":"2017/18"},{"$f":"AQ68","v":"2018/19"},{"$f":"AQ68","v":"2018/19"},{"$f":"AQ68","v":"2018/19"},{"$f":"AQ68","v":"2018/19"},{"$f":"AQ68","v":"2018/19"},{"$f":"AV68","v":"2019/20"},{"$f":"AV68","v":"2019/20"},{"$f":"AV68","v":"2019/20"},{"$f":"AV68","v":"2019/20"},{"$f":"AV68","v":"2019/20"},{"$f":"BA68","v":"2020/21"},{"$f":"BA68","v":"2020/21"},{"$f":"BA68","v":"2020/21"},{"$f":"BA68","v":"2020/21"},{"$f":"BA68","v":"2020/21"},{"$f":"BF68","v":"2021/22"},{"$f":"BF68","v":"2021/22"},{"$f":"BF68","v":"2021/22"},{"$f":"BF68","v":"2021/22"},{"$f":"BF68","v":"2021/22"},{"$f":"BK68","v":"2022/23"},{"$f":"BK68","v":"2022/23"},{"$f":"BK68","v":"2022/23"},{"$f":"BK68","v":"2022/23"},{"$f":"BK68","v":"2022/23"},{"$f":"BP68","v":"2023/24"},{"$f":"BP68","v":"2023/24"},{"$f":"BP68","v":"2023/24"},{"$f":"BP68","v":"2023/24"},{"$f":"BP68","v":"2023/24"},{"$f":"BU68","v":"2024/25"},{"$f":"BU68","v":"2024/25"},{"$f":"BU68","v":"2024/25"},{"$f":"BU68","v":"2024/25"},{"$f":"BU68","v":"2024/25"},{"$f":"BZ68","v":"2025/26"},{"$f":"BZ68","v":"2025/26"},{"$f":"BZ68","v":"2025/26"},{"$f":"BZ68","v":"2025/26"},{"$f":"BZ68","v":"2025/26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Reserves Funding",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Transfers From Reserves",null,"Need some coding to identify reserve utilised!!",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["Transfers to Reserves",null,"Need some coding to identify reserve utilised!!",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide"," "," "," "]
["hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide"," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Assets - Disposals & Transfers","index":66,"n_rows":487,"n_cols":55,"rows_kept":139,"cut":true,"hidden":false,"merged":[[2,0,3,1],[2,6,2,15]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide"," "," "," "]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"\"INFRASTRUCTURE, PROPERTY, PLANT & EQUIPMENT - OTHER MOVEMENTS - \"&UPPER(general_fund_name)","v":"INFRASTRUCTURE, PROPERTY, PLANT & EQUIPMENT - OTHER MOVEMENTS - GENERAL FUND"},null,null,null,"Current Year",null,"Projected Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},null,null,null,null,null,{"$f":"E4","v":"2014/15"},{"$f":"G4","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",{"$f":"V4","v":"2014/15"},{"$f":"W4","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"V5+1","v":5},6,7,8,9,10,11,12,13,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Sales/Disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"*)",null,"The Balances for Proceeds & WDV on Disposal budgeted for in the database are captured under Plant & Equipment at default! These balances can be",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Infrastructure, Property, Plant & Equipment",null,null,null,"reallocated to other assets classes.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"**)",null,"These amounts are in ADDITION to amounts budgeted for in the database.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Allocate Proceeds & Asset Values to Asset Classes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A$5","v":"Capital WIP"},"Proceeds (from database) - Reallocated","*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11=\"\",R10,A11)","v":"Capital WIP"},"Proceeds",null,null,{"$f":"IF($S11=$B$220,$R11,\"\")","v":""},{"$f":"IF($S11=$B$221,$R11,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"GBV on Disposal - Reallocated","*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12=\"\",R11,A12)","v":"Capital WIP"},"GBV on Disposal",null,null,{"$f":"IF(S12=B$220,R12,\"\")","v":"Capital WIP"},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Accum Depr on Disposal - Reallocated","*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital WIP","Accum Depr on Disposal",null,null,"","Capital WIP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Unbudgeted Proceeds","**)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital WIP","Proceeds",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Unbudgeted GBV on Disposal","**)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital WIP","GBV on Disposal",null,null,"Capital WIP","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Unbudgeted Accum Depr on Disposal","**)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital WIP","Accum Depr on Disposal",null,null,"","Capital WIP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Gain/(Loss)",null,null,{"$f":"E11+E12-E13+E14+E15-E16","v":0},null,{"$f":"G11+G12-G13+G14+G15-G16","v":0},{"$f":"H11+H12-H13+H14+H15-H16","v":0},0,0,0,0,0,0,0,0,null,"Capital WIP","Gain/(Loss)",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X17=\"\",\"\",X17)","v":""},"","","","","","","","",null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A$6","v":"Plant & Equipment"},"Proceeds (from database)",null,null,{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$77,'Budget Summary 1'!J:J)-SUMIF($B11:$B206,$B$11,E11:E206)","v":400000},null,{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$77,'Budget Summary 1'!L:L)-SUMIF($B11:$B206,$B$11,G11:G206)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,\"Proceeds from Sale of I,PP&E\",'Budget Summary 1'!M:M)-SUMIF($B11:$B206,$B$11,H11:H206)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,\"Proceeds from Sale of I,PP&E\",'Budget Summary 1'!N:N)-SUMIF($B11:$B206,$B$11,I11:I206)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,\"Proceeds from Sale of I,PP&E\",'Budget Summary 1'!O:O)-SUMIF($B11:$B206,$B$11,J11:J206)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,\"Proceeds from Sale of I,PP&E\",'Budget Summary 1'!P:P)-SUMIF($B11:$B206,$B$11,K11:K206)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,\"Proceeds from Sale of I,PP&E\",'Budget Summary 1'!Q:Q)-SUMIF($B11:$B206,$B$11,L11:L206)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,\"Proceeds from Sale of I,PP&E\",'Budget Summary 1'!R:R)-SUMIF($B11:$B206,$B$11,M11:M206)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,\"Proceeds from Sale of I,PP&E\",'Budget Summary 1'!S:S)-SUMIF($B11:$B206,$B$11,N11:N206)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,\"Proceeds from Sale of I,PP&E\",'Budget Summary 1'!T:T)-SUMIF($B11:$B206,$B$11,O11:O206)","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,\"Proceeds from Sale of I,PP&E\",'Budget Summary 1'!U:U)-SUMIF($B11:$B206,$B$11,P11:P206)","v":0},null,"Plant & Equipment","Proceeds",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Gross Book Value (per database)",null,null,{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$25,'Budget Summary 1'!J:J)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$57,'Budget Summary 1'!J:J)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$77,'Budget Summary 1'!J:J)-SUMIF($B11:$B206,$B$12,E11:E206)+SUMIF($B11:$B206,$B$13,E11:E206)+E20","v":-400000},null,{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$25,'Budget Summary 1'!L:L)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$57,'Budget Summary 1'!L:L)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$77,'Budget Summary 1'!L:L)-SUMIF($B11:$B206,$B$12,G11:G206)+SUMIF($B11:$B206,$B$13,G11:G206)+G20","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$25,'Budget Summary 1'!M:M)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$57,'Budget Summary 1'!M:M)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$77,'Budget Summary 1'!M:M)-SUMIF($B11:$B206,$B$12,H11:H206)+SUMIF($B11:$B206,$B$13,H11:H206)+H20","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$25,'Budget Summary 1'!N:N)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$57,'Budget Summary 1'!N:N)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$77,'Budget Summary 1'!N:N)-SUMIF($B11:$B206,$B$12,I11:I206)+SUMIF($B11:$B206,$B$13,I11:I206)+I20","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$25,'Budget Summary 1'!O:O)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$57,'Budget Summary 1'!O:O)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$77,'Budget Summary 1'!O:O)-SUMIF($B11:$B206,$B$12,J11:J206)+SUMIF($B11:$B206,$B$13,J11:J206)+J20","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$25,'Budget Summary 1'!P:P)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$57,'Budget Summary 1'!P:P)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$77,'Budget Summary 1'!P:P)-SUMIF($B11:$B206,$B$12,K11:K206)+SUMIF($B11:$B206,$B$13,K11:K206)+K20","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$25,'Budget Summary 1'!Q:Q)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$57,'Budget Summary 1'!Q:Q)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$77,'Budget Summary 1'!Q:Q)-SUMIF($B11:$B206,$B$12,L11:L206)+SUMIF($B11:$B206,$B$13,L11:L206)+L20","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$25,'Budget Summary 1'!R:R)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$57,'Budget Summary 1'!R:R)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$77,'Budget Summary 1'!R:R)-SUMIF($B11:$B206,$B$12,M11:M206)+SUMIF($B11:$B206,$B$13,M11:M206)+M20","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$25,'Budget Summary 1'!S:S)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$57,'Budget Summary 1'!S:S)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$77,'Budget Summary 1'!S:S)-SUMIF($B11:$B206,$B$12,N11:N206)+SUMIF($B11:$B206,$B$13,N11:N206)+N20","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$25,'Budget Summary 1'!T:T)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$57,'Budget Summary 1'!T:T)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$77,'Budget Summary 1'!T:T)-SUMIF($B11:$B206,$B$12,O11:O206)+SUMIF($B11:$B206,$B$13,O11:O206)+O20","v":0},{"$f":"SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$25,'Budget Summary 1'!U:U)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$57,'Budget Summary 1'!U:U)-SUMIF('Budget Summary 1'!$A:$A,'Budget Summary 1'!$D$77,'Budget Summary 1'!U:U)-SUMIF($B11:$B206,$B$12,P11:P206)+SUMIF($B11:$B206,$B$13,P11:P206)+P20","v":0},null,"Plant & Equipment","GBV on Disposal",null,null,"Plant & Equipment","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Accumulated Depreciation (Gross up of WDV)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant & Equipment","Accum Depr on Disposal",null,null,"","Plant & Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Unbudgeted Proceeds","**)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant & Equipment","Proceeds",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Unbudgeted GBV on Disposal","**)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant & Equipment","GBV on Disposal",null,null,"Plant & Equipment","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Unbudgeted Accum Depr on Disposal","**)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant & Equipment","Accum Depr on Disposal",null,null,"","Plant & Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Gain/(Loss)",null,null,{"$f":"E18+E19-E20+E21+E22-E23","v":0},null,{"$f":"G18+G19-G20+G21+G22-G23","v":0},0,0,0,0,0,0,0,0,0,null,"Plant & Equipment","Gain/(Loss)",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X24=\"\",IF(AI17=\"\",\"\",AI17),IF(AI17=\"\",X24,AI17&\", \"&X24))","v":""},"","","","","","","","",null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A$7","v":"Office Equipment"},"Proceeds (from database) - Reallocated","*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office Equipment","Proceeds",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"GBV on Disposal - Reallocated","*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office Equipment","GBV on Disposal",null,null,"Office Equipment","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Accum Depr on Disposal - Reallocated","*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office Equipment","Accum Depr on Disposal",null,null,"","Office Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Unbudgeted Proceeds","**)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office Equipment","Proceeds",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Unbudgeted GBV on Disposal","**)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office Equipment","GBV on Disposal",null,null,"Office Equipment","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Unbudgeted Accum Depr on Disposal","**)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office Equipment","Accum Depr on Disposal",null,null,"","Office Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Gain/(Loss)",null,null,{"$f":"E25+E26-E27+E28+E29-E30","v":0},null,{"$f":"G25+G26-G27+G28+G29-G30","v":0},0,0,0,0,0,0,0,0,0,null,"Office Equipment","Gain/(Loss)",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X31=\"\",IF(AI24=\"\",\"\",AI24),IF(AI24=\"\",X31,AI24&\", \"&X31))","v":""},"","","","","","","","",null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A$8","v":"Furniture & Fittings"},"Proceeds (from database) - Reallocated","*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Furniture & Fittings","Proceeds",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"GBV on Disposal - Reallocated","*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Furniture & Fittings","GBV on Disposal",null,null,"Furniture & Fittings","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Accum Depr on Disposal - Reallocated","*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Furniture & Fittings","Accum Depr on Disposal",null,null,"","Furniture & Fittings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Unbudgeted Proceeds","**)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Furniture & Fittings","Proceeds",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Unbudgeted GBV on Disposal","**)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Furniture & Fittings","GBV on Disposal",null,null,"Furniture & Fittings","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Unbudgeted Accum Depr on Disposal","**)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Furniture & Fittings","Accum Depr on Disposal",null,null,"","Furniture & Fittings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Gain/(Loss)",null,null,{"$f":"E32+E33-E34+E35+E36-E37","v":0},null,{"$f":"G32+G33-G34+G35+G36-G37","v":0},0,0,0,0,0,0,0,0,0,null,"Furniture & Fittings","Gain/(Loss)",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X38=\"\",IF(AI31=\"\",\"\",AI31),IF(AI31=\"\",X38,AI31&\", \"&X38))","v":""},"","","","","","","","",null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A$9","v":"Plant & Equipment (under Finance Lease)"},"Proceeds (from database) - Reallocated","*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant & Equipment (under Finance Lease)","Proceeds",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"GBV on Disposal - Reallocated","*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant & Equipment (under Finance Lease)","GBV on Disposal",null,null,"Plant & Equipment (under Finance Lease)","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Accum Depr on Disposal - Reallocated","*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant & Equipment (under Finance Lease)","Accum Depr on Disposal",null,null,"","Plant & Equipment (under Finance Lease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Unbudgeted Proceeds","**)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant & Equipment (under Finance Lease)","Proceeds",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Unbudgeted GBV on Disposal","**)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant & Equipment (under Finance Lease)","GBV on Disposal",null,null,"Plant & Equipment (under Finance Lease)",{"$f":"IF($S43=$B$221,$R43,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Unbudgeted Accum Depr on Disposal","**)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant & Equipment (under Finance Lease)","Accum Depr on Disposal",null,null,{"$f":"IF(S44=B$220,R44,\"\")","v":""},"Plant & Equipment (under Finance Lease)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Gain/(Loss)",null,null,{"$f":"E39+E40-E41+E42+E43-E44","v":0},null,{"$f":"G39+G40-G41+G42+G43-G44","v":0},0,0,0,0,0,0,0,0,0,null,"Plant & Equipment (under Finance Lease)","Gain/(Loss)",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X45=\"\",IF(AI38=\"\",\"\",AI38),IF(AI38=\"\",X45,AI38&\", \"&X45))","v":""},"","","","","","","","",null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A$10","v":"Operational Land"},"Proceeds (from database) - Reallocated","*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operational Land","Proceeds",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"GBV on Disposal - Reallocated","*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operational Land","GBV on Disposal",null,null,"Operational Land","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Accum Depr on Disposal - Reallocated","*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operational Land","Accum Depr on Disposal",null,null,"","Operational Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Unbudgeted Proceeds","**)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operational Land","Proceeds",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Unbudgeted GBV on Disposal","**)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operational Land","GBV on Disposal",null,null,"Operational Land","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Unbudgeted Accum Depr on Disposal","**)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operational Land","Accum Depr on Disposal",null,null,"","Operational Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Gain/(Loss)",null,null,{"$f":"E46+E47-E48+E49+E50-E51","v":0},null,{"$f":"G46+G47-G48+G49+G50-G51","v":0},0,0,0,0,0,0,0,0,0,null,"Operational Land","Gain/(Loss)",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X52=\"\",IF(AI45=\"\",\"\",AI45),IF(AI45=\"\",X52,AI45&\", \"&X52))","v":""},"","","","","","","","",null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A$11","v":"Community Land"},"Proceeds (from database) - Reallocated","*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Community Land","Proceeds",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"GBV on Disposal - Reallocated","*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Community Land","GBV on Disposal",null,null,"Community Land","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Accum Depr on Disposal - Reallocated","*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Community Land","Accum Depr on Disposal",null,null,"","Community Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Unbudgeted Proceeds","**)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Community Land","Proceeds",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Unbudgeted GBV on Disposal","**)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Community Land","GBV on Disposal",null,null,"Community Land","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Unbudgeted Accum Depr on Disposal","**)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Community Land","Accum Depr on Disposal",null,null,"","Community Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Gain/(Loss)",null,null,{"$f":"E53+E54-E55+E56+E57-E58","v":0},null,{"$f":"G53+G54-G55+G56+G57-G58","v":0},0,0,0,0,0,0,0,0,0,null,"Community Land","Gain/(Loss)",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X59=\"\",IF(AI52=\"\",\"\",AI52),IF(AI52=\"\",X59,AI52&\", \"&X59))","v":""},"","","","","","","","",null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A$12","v":"Land under Roads"},"Proceeds (from database) - Reallocated","*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land under Roads","Proceeds",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"GBV on Disposal - Reallocated","*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land under Roads","GBV on Disposal",null,null,"Land under Roads","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Accum Depr on Disposal - Reallocated","*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land under Roads","Accum Depr on Disposal",null,null,"","Land under Roads",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Gain/(Loss)",null,null,{"$f":"E60+E61-E62+E63+E64-E65","v":0},null,{"$f":"G60+G61-G62+G63+G64-G65","v":0},0,0,0,0,0,0,0,0,0,null,"Land under Roads","Gain/(Loss)",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X66=\"\",IF(AI59=\"\",\"\",AI59),IF(AI59=\"\",X66,AI59&\", \"&X66))","v":""},"","","","","","","","",null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Unbudgeted GBV on Disposal","**)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land Improvements - non-depreciable","GBV on Disposal",null,null,"Land Improvements - non-depreciable","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Unbudgeted Proceeds","**)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land Improvements - depreciable","Proceeds",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Accum Depr on Disposal - Reallocated","*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buildings","Accum Depr on Disposal",null,null,"","Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Unbudgeted Proceeds","**)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Structures","Proceeds",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Unbudgeted Proceeds","**)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Roads","Proceeds",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"GBV on Disposal - Reallocated","*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bridges","GBV on Disposal",null,null,"Bridges","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A$19","v":"Footpaths"},"Proceeds (from database) - Reallocated","*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Footpaths","Proceeds",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Gain/(Loss)",null,null,{"$f":"E109+E110-E111+E112+E113-E114","v":0},null,{"$f":"G109+G110-G111+G112+G113-G114","v":0},0,0,0,0,0,0,0,0,0,null,"Footpaths","Gain/(Loss)",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X115=\"\",IF(AI108=\"\",\"\",AI108),IF(AI108=\"\",X115,AI108&\", \"&X115))","v":""},"","","","","","","","",null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A$21","v":"Stormwater Drainage"},"Proceeds (from database) - Reallocated","*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stormwater Drainage","Proceeds",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A$22","v":"Water Supply Network"},"Proceeds (from database) - Reallocated","*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Supply Network","Proceeds",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Unbudgeted Accum Depr on Disposal","**)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Supply Network","Accum Depr on Disposal",null,null,"","Water Supply Network",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Unbudgeted Proceeds","**)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heritage Collections","Proceeds",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Gain/(Loss)",null,null,{"$f":"E144+E145-E146+E147+E148-E149","v":0},null,{"$f":"G144+G145-G146+G147+G148-G149","v":0},0,0,0,0,0,0,0,0,0,null,"Heritage Collections","Gain/(Loss)",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X150=\"\",IF(AI143=\"\",\"\",AI143),IF(AI143=\"\",X150,AI143&\", \"&X150))","v":""},"","","","","","","","",null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Unbudgeted GBV on Disposal","**)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Library Books","GBV on Disposal",null,null,"Library Books","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Unbudgeted GBV on Disposal","**)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Assets","GBV on Disposal",null,null,"Other Assets","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Accum Depr on Disposal - Reallocated","*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Swimming Pools","Accum Depr on Disposal",null,null,"","Swimming Pools",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Unbudgeted Proceeds","**)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Swimming Pools","Proceeds",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Unbudgeted GBV on Disposal","**)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Open Space/Recreational Assets","GBV on Disposal",null,null,"Other Open Space/Recreational Assets","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"GBV on Disposal - Reallocated","*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Open Space/Recreational Assets","GBV on Disposal",null,null,"Other Open Space/Recreational Assets","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'IPP&E Reconciliation'!A$32","v":"Assets not allocated"},"Proceeds (from database) - Reallocated","*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assets not allocated","Proceeds",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Gain/(Loss)",null,null,{"$f":"E200+E201-E202+E203+E204-E205","v":0},null,{"$f":"G200+G201-G202+G203+G204-G205","v":0},0,0,0,0,0,0,0,0,0,null,"Assets not allocated","Gain/(Loss)",null,null,"","",{"$f":"IF(AND(X201=\"\",X202=\"\"),\"\",IF(AND(X201=\"empty\",X202=\"empty\"),$A200,\"\"))","v":""},"","","","","","","","",{"$f":"IF(V206=\"\",IF(AG199=\"\",\"\",AG199),IF(AG199=\"\",V206,AG199&\", \"&V206))","v":""},"","","","","","","","","","",null,null,null,null,null,null,null,null,"end"," "," "," "]
["Unbudgeted","Proceeds","**)",null,{"$f":"SUMIF($B$11:$B$206,$B$14,E$11:E$206)","v":0},null,{"$f":"SUMIF($B$11:$B$206,$B$14,G$11:G$206)","v":0},{"$f":"SUMIF($B$11:$B$206,$B$14,H$11:H$206)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"28-COUNTA(E14,E21,E28,E35,E42,E49,E56,E63,E70,E77,E84,E91,E98,E105,E112,E119,E126,E133,E140,E147,E154,E161,E168,E175,E182,E189,E196,E203)","v":28},null,{"$f":"28-COUNTA(G14,G21,G28,G35,G42,G49,G56,G63,G70,G77,G84,G91,G98,G105,G112,G119,G126,G133,G140,G147,G154,G161,G168,G175,G182,G189,G196,G203)","v":28},28,28,28,28,28,28,28,28,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"GBV on Disposal","**)",null,{"$f":"SUMIF($B$11:$B$206,$B$15,E$11:E$206)","v":0},null,{"$f":"SUMIF($B$11:$B$206,$B$15,G$11:G$206)","v":0},{"$f":"SUMIF($B$11:$B$206,$B$15,H$11:H$206)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"28-COUNTA(E15,E22,E29,E36,E43,E50,E57,E64,E71,E78,E85,E92,E99,E106,E113,E120,E127,E134,E141,E148,E155,E162,E169,E176,E183,E190,E197,E204)","v":28},null,28,28,28,28,28,28,28,28,28,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"*)",null,"These amounts are in ADDITION to amounts budgeted for in the database.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Gain/(Loss)",null,null,{"$f":"E228+E229+E230+E231","v":0},null,{"$f":"G228-G229+G230-G231","v":0},{"$f":"H228-H229+H230-H231","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Summary","Proceeds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Gain/(Loss)",null,null,{"$f":"E242+E243+E244+E245","v":0},null,{"$f":"G242-G243+G244-G245","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Intangible Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Unbudgeted Proceeds","*)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"*)",null,"These amounts are in ADDITION to amounts budgeted for in the database.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Plant & Equipment","Accumulated Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A285&B285","v":"Plant & EquipmentAccumulated Depreciation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Operational Land","Accumulated Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operational LandAccumulated Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Land Improvements - non-depreciable","Gross Book Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land Improvements - non-depreciableGross Book Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Roads","Gross Book Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RoadsGross Book Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Footpaths","Gross Book Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FootpathsGross Book Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Water Supply Network","Accumulated Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Supply NetworkAccumulated Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Other Assets","Accumulated Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other AssetsAccumulated Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Historical Data'!A$456","v":"Other Open Space/Recreational Assets"},"Gross Book Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Open Space/Recreational AssetsGross Book Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,{"$f":"SUMIF($B282:$B337,$B$12,E282:E337)-SUMIF($B282:$B337,$B$13,E282:E337)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Office Equipment","Accumulated Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office EquipmentAccumulated Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Community Land","Accumulated Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Community LandAccumulated Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Land Improvements - depreciable","Gross Book Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land Improvements - depreciableGross Book Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Bridges","Gross Book Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BridgesGross Book Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Stormwater Drainage","Accumulated Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stormwater DrainageAccumulated Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Heritage Collections","Gross Book Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heritage CollectionsGross Book Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Historical Data'!A$454","v":"Swimming Pools"},"Accumulated Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Swimming PoolsAccumulated Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Historical Data'!A$458","v":""},"Gross Book Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Book Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Plant & Equipment","Accumulated Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A409&B409","v":"Plant & EquipmentAccumulated Depreciation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Plant & Equipment (under Finance Lease)","Gross Book Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant & Equipment (under Finance Lease)Gross Book Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Land Improvements - non-depreciable","Accumulated Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land Improvements - non-depreciableAccumulated Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Buildings","Gross Book Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BuildingsGross Book Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Footpaths","Gross Book Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FootpathsGross Book Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Water Supply Network","Accumulated Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Supply NetworkAccumulated Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Library Books","Gross Book Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Library BooksGross Book Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"'Historical Data'!A$456","v":"Other Open Space/Recreational Assets"},"Accumulated Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Open Space/Recreational AssetsAccumulated Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Assets not allocated","Accumulated Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assets not allocatedAccumulated Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end"," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"IPP&E Reconciliation","index":67,"n_rows":717,"n_cols":55,"rows_kept":139,"cut":true,"hidden":false,"merged":[[2,1,2,3]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Depreciation Rate in %",null,null,null,"Revaluations - enter anticipated Valuation changes per asset class in %",null,null,null,null,null,null,null,null,null,null,null,{"$f":"LEFT(S3,4)-1&\"/\"&RIGHT(LEFT(S3,4),2)","v":"2012/13"},{"$f":"LEFT(F4,4)-1&\"/\"&RIGHT(LEFT(F4,4),2)","v":"2013/14"},{"$f":"LEFT(U3,4)-1&\"/\"&RIGHT(LEFT(U3,4),2)","v":"2011/12"},{"$f":"R3","v":"2012/13"},{"$f":"LEFT(W3,4)-1&\"/\"&RIGHT(LEFT(W3,4),2)","v":"2010/11"},{"$f":"T3","v":"2011/12"},{"$f":"LEFT(Y3,4)-1&\"/\"&RIGHT(LEFT(Y3,4),2)","v":"2009/10"},{"$f":"V3","v":"2010/11"},{"$f":"S3","v":"2013/14"},{"$f":"U3","v":"2012/13"},{"$f":"W3","v":"2011/12"},{"$f":"Y3","v":"2010/11"},"Average",null,null,null,null,"Weighted Maintenance Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Asset Class","Histor. Avrg.","manual","used in LTFP","Maintenance",{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},null,"GBV","Depr. Exp","GBV","Depr. Exp","GBV","Depr. Exp","GBV","Depr. Exp","Depr Rate","Depr Rate","Depr Rate","Depr Rate","Depr Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'[1]IPP&E Reconciliation'!$A5","v":"Capital WIP"},{"$f":"AD5","v":0},null,{"$f":"IF(C5=\"\",B5,C5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Historical Data'!$D$406)*1000","v":377000},{"$f":"SUM('Historical Data'!$C221)*1000","v":0},{"$f":"SUM('Historical Data'!$E$406)*1000","v":0},{"$f":"SUM('Historical Data'!$D221)*1000","v":0},{"$f":"SUM('Historical Data'!$F$406)*1000","v":0},{"$f":"SUM('Historical Data'!$E221)*1000","v":0},{"$f":"SUM('Historical Data'!$G$406)*1000","v":0},{"$f":"SUM('Historical Data'!$F221)*1000","v":0},{"$f":"IF(OR(R5=\"\",S5=\"\",R5=0),\"\",IF(R5=0,0,S5/R5))","v":0},{"$f":"IF(OR(T5=\"\",T5=0,U5=\"\"),\"\",IF(T5=0,0,U5/T5))","v":""},{"$f":"IF(OR(V5=\"\",V5=0,W5=\"\"),\"\",IF(V5=0,0,W5/V5))","v":""},{"$f":"IF(OR(X5=\"\",X5=0,Y5=\"\"),\"\",IF(X5=0,0,Y5/X5))","v":""},{"$f":"IF((COUNTA(Z5:AC5)-COUNTBLANK(Z5:AC5))=0,0,SUM(Z5:AC5)/(COUNTA(Z5:AC5)-COUNTBLANK(Z5:AC5)))","v":0},{"$f":"SUM('Historical Data'!C$406)*1000","v":73000},{"$f":"SUM('Historical Data'!D$406)*1000","v":377000},{"$f":"SUM('Historical Data'!E$406)*1000","v":0},{"$f":"SUM('Historical Data'!F$406)*1000","v":0},{"$f":"IF(SUM(AE32)=0,0,SUM($E5)*(AE5/AE$32))","v":0},{"$f":"IF(SUM(AF32)=0,0,SUM($E5)*(AF5/AF$32))","v":0},{"$f":"IF(SUM(AG32)=0,0,SUM($E5)*(AG5/AG$32))","v":0},{"$f":"IF(SUM(AH32)=0,0,SUM($E5)*(AH5/AH$32))","v":0},{"$f":"IF(AD5=0,\"x\",\"\")","v":"x"},{"$f":"IF(E5=\"\",A5,\"\")","v":"Capital WIP"},{"$f":"IF(AN5=\"\",\"\",AN5)","v":"Capital WIP"},{"$f":"IF(X5=\"\",A5,\"\")","v":""},{"$f":"IF(AP5=\"\",\"\",AP5)","v":""},null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'[1]IPP&E Reconciliation'!$A6","v":"Plant & Equipment"},{"$f":"AD6","v":7.8195316942238594E-2},null,{"$f":"IF(C6=\"\",B6,C6)","v":7.8195316942238594E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Historical Data'!$D$408)*1000","v":7676000},{"$f":"SUM('Historical Data'!$C222)*1000","v":732000},{"$f":"SUM('Historical Data'!$E$408)*1000","v":7927000},{"$f":"SUM('Historical Data'!$D222)*1000","v":715000},{"$f":"SUM('Historical Data'!$F$408)*1000","v":7454000},{"$f":"SUM('Historical Data'!$E222)*1000","v":517000},{"$f":"SUM('Historical Data'!$G$408)*1000","v":7466000},{"$f":"SUM('Historical Data'!$F222)*1000","v":432000},{"$f":"IF(OR(R6=\"\",S6=\"\",R6=0),\"\",IF(R6=0,0,S6/R6))","v":9.536216779572694E-2},{"$f":"IF(OR(T6=\"\",T6=0,U6=\"\"),\"\",IF(T6=0,0,U6/T6))","v":9.0198057272612583E-2},{"$f":"IF(OR(V6=\"\",V6=0,W6=\"\"),\"\",IF(V6=0,0,W6/V6))","v":6.9358733565870676E-2},{"$f":"IF(OR(X6=\"\",X6=0,Y6=\"\"),\"\",IF(X6=0,0,Y6/X6))","v":5.7862309134744175E-2},{"$f":"IF((COUNTA(Z6:AC6)-COUNTBLANK(Z6:AC6))=0,0,SUM(Z6:AC6)/(COUNTA(Z6:AC6)-COUNTBLANK(Z6:AC6)))","v":7.8195316942238594E-2},{"$f":"SUM('Historical Data'!C$408)*1000","v":8217000},{"$f":"SUM('Historical Data'!D$408)*1000","v":7676000},{"$f":"SUM('Historical Data'!E$408)*1000","v":7927000},{"$f":"SUM('Historical Data'!F$408)*1000","v":7454000},{"$f":"IF(SUM(AE33)=0,0,SUM($E6)*(AE6/AE$32))","v":0},{"$f":"IF(SUM(AF33)=0,0,SUM($E6)*(AF6/AF$32))","v":0},{"$f":"IF(SUM(AG33)=0,0,SUM($E6)*(AG6/AG$32))","v":0},{"$f":"IF(SUM(AH33)=0,0,SUM($E6)*(AH6/AH$32))","v":0},{"$f":"IF(AD6=0,\"x\",\"\")","v":""},{"$f":"IF(E6=\"\",A6,\"\")","v":"Plant & Equipment"},{"$f":"IF(AN6=\"\",IF(AO5=\"\",\"\",AO5),IF(AO5=\"\",AN6,AO5&\", \"&AN6))","v":"Capital WIP, Plant & Equipment"},{"$f":"IF(X6=\"\",A6,\"\")","v":""},{"$f":"IF(AP6=\"\",IF(AQ5=\"\",\"\",AQ5),IF(AQ5=\"\",AP6,AQ5&\", \"&AP6))","v":""},null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'[1]IPP&E Reconciliation'!$A7","v":"Office Equipment"},4.8132183908045981E-2,null,4.8132183908045981E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Historical Data'!$D$410)*1000","v":348000},{"$f":"SUM('Historical Data'!$C223)*1000","v":17000},{"$f":"SUM('Historical Data'!$E$410)*1000","v":348000},{"$f":"SUM('Historical Data'!$D223)*1000","v":15000},{"$f":"SUM('Historical Data'!$F$410)*1000","v":348000},{"$f":"SUM('Historical Data'!$E223)*1000","v":16000},{"$f":"SUM('Historical Data'!$G$410)*1000","v":348000},{"$f":"SUM('Historical Data'!$F223)*1000","v":19000},4.8850574712643681E-2,4.3103448275862072E-2,4.5977011494252873E-2,5.459770114942529E-2,4.8132183908045981E-2,{"$f":"SUM('Historical Data'!C$410)*1000","v":375000},{"$f":"SUM('Historical Data'!D$410)*1000","v":348000},{"$f":"SUM('Historical Data'!E$410)*1000","v":348000},{"$f":"SUM('Historical Data'!F$410)*1000","v":348000},0,0,0,0,"","Office Equipment",{"$f":"IF(AN7=\"\",IF(AO6=\"\",\"\",AO6),IF(AO6=\"\",AN7,AO6&\", \"&AN7))","v":"Capital WIP, Plant & Equipment, Office Equipment"},"","",null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'[1]IPP&E Reconciliation'!$A8","v":"Furniture & Fittings"},7.7845113726114551E-2,null,7.7845113726114551E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Historical Data'!$D$412)*1000","v":594000},{"$f":"SUM('Historical Data'!$C224)*1000","v":48000},{"$f":"SUM('Historical Data'!$E$412)*1000","v":594000},{"$f":"SUM('Historical Data'!$D224)*1000","v":42000},{"$f":"SUM('Historical Data'!$F$412)*1000","v":571000},{"$f":"SUM('Historical Data'!$E224)*1000","v":43000},{"$f":"SUM('Historical Data'!$G$412)*1000","v":544000},{"$f":"SUM('Historical Data'!$F224)*1000","v":46000},8.0808080808080815E-2,7.0707070707070704E-2,7.5306479859894915E-2,8.455882352941177E-2,7.7845113726114551E-2,{"$f":"SUM('Historical Data'!C$412)*1000","v":610000},{"$f":"SUM('Historical Data'!D$412)*1000","v":594000},{"$f":"SUM('Historical Data'!E$412)*1000","v":594000},{"$f":"SUM('Historical Data'!F$412)*1000","v":571000},0,0,0,0,"","Furniture & Fittings","Capital WIP, Plant & Equipment, Office Equipment, Furniture & Fittings","","",null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'[1]IPP&E Reconciliation'!$A9","v":"Plant & Equipment (under Finance Lease)"},0.14885382961570756,null,0.14885382961570756,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Historical Data'!$D$414)*1000","v":0},{"$f":"SUM('Historical Data'!$C225)*1000","v":0},{"$f":"SUM('Historical Data'!$E$414)*1000","v":856000},{"$f":"SUM('Historical Data'!$D225)*1000","v":106000},{"$f":"SUM('Historical Data'!$F$414)*1000","v":984000},{"$f":"SUM('Historical Data'!$E225)*1000","v":176000},{"$f":"SUM('Historical Data'!$G$414)*1000","v":1272000},{"$f":"SUM('Historical Data'!$F225)*1000","v":183000},"",0.12383177570093458,0.17886178861788618,0.14386792452830188,0.14885382961570756,{"$f":"SUM('Historical Data'!C$414)*1000","v":0},{"$f":"SUM('Historical Data'!D$414)*1000","v":0},{"$f":"SUM('Historical Data'!E$414)*1000","v":856000},{"$f":"SUM('Historical Data'!F$414)*1000","v":984000},0,0,0,0,"","Plant & Equipment (under Finance Lease)","Capital WIP, Plant & Equipment, Office Equipment, Furniture & Fittings, Plant & Equipment (under Finance Lease)","","",null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'[1]IPP&E Reconciliation'!$A10","v":"Operational Land"},0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",0,{"$f":"SUM('Historical Data'!C$416)*1000","v":11270000},{"$f":"SUM('Historical Data'!D$416)*1000","v":11405000},{"$f":"SUM('Historical Data'!E$416)*1000","v":7193000},{"$f":"SUM('Historical Data'!F$416)*1000","v":8516000},0,0,0,0,"x","Operational Land","Capital WIP, Plant & Equipment, Office Equipment, Furniture & Fittings, Plant & Equipment (under Finance Lease), Operational Land",null,"",null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'[1]IPP&E Reconciliation'!$A11","v":"Community Land"},0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",0,{"$f":"SUM('Historical Data'!C$418)*1000","v":9811000},{"$f":"SUM('Historical Data'!D$418)*1000","v":9776000},{"$f":"SUM('Historical Data'!E$418)*1000","v":11666000},{"$f":"SUM('Historical Data'!F$418)*1000","v":11178000},0,0,0,0,"x","Community Land","Capital WIP, Plant & Equipment, Office Equipment, Furniture & Fittings, Plant & Equipment (under Finance Lease), Operational Land, Community Land",null,"",null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'[1]IPP&E Reconciliation'!$A12","v":"Land under Roads"},0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",0,{"$f":"SUM('Historical Data'!C$420)*1000","v":14314000},{"$f":"SUM('Historical Data'!D$420)*1000","v":14261000},{"$f":"SUM('Historical Data'!E$420)*1000","v":14185000},{"$f":"SUM('Historical Data'!F$420)*1000","v":14169000},0,0,0,0,"x","Land under Roads","Capital WIP, Plant & Equipment, Office Equipment, Furniture & Fittings, Plant & Equipment (under Finance Lease), Operational Land, Community Land, Land under Roads",null,"",null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'[1]IPP&E Reconciliation'!$A13","v":"Land Improvements - non-depreciable"},0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",0,{"$f":"SUM('Historical Data'!C$422)*1000","v":0},{"$f":"SUM('Historical Data'!D$422)*1000","v":0},{"$f":"SUM('Historical Data'!E$422)*1000","v":0},{"$f":"SUM('Historical Data'!F$422)*1000","v":0},0,0,0,0,"x","Land Improvements - non-depreciable","Capital WIP, Plant & Equipment, Office Equipment, Furniture & Fittings, Plant & Equipment (under Finance Lease), Operational Land, Community Land, Land under Roads, Land Improvements - non-depreciable",null,"",null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'[1]IPP&E Reconciliation'!$A14","v":"Land Improvements - depreciable"},0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Historical Data'!$D$424)*1000","v":0},{"$f":"SUM('Historical Data'!$C226)*1000","v":0},{"$f":"SUM('Historical Data'!$E$424)*1000","v":0},{"$f":"SUM('Historical Data'!$D226)*1000","v":0},{"$f":"SUM('Historical Data'!$F$424)*1000","v":0},{"$f":"SUM('Historical Data'!$E226)*1000","v":0},{"$f":"SUM('Historical Data'!$G$424)*1000","v":0},{"$f":"SUM('Historical Data'!$F226)*1000","v":0},"","","","",0,{"$f":"SUM('Historical Data'!C$424)*1000","v":0},{"$f":"SUM('Historical Data'!D$424)*1000","v":0},{"$f":"SUM('Historical Data'!E$424)*1000","v":0},{"$f":"SUM('Historical Data'!F$424)*1000","v":0},0,0,0,0,"x","Land Improvements - depreciable","Capital WIP, Plant & Equipment, Office Equipment, Furniture & Fittings, Plant & Equipment (under Finance Lease), Operational Land, Community Land, Land under Roads, Land Improvements - non-depreciable, Land Improvements - depreciable","","",null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'[1]IPP&E Reconciliation'!$A15","v":"Buildings"},1.5415854711252007E-2,1.2534E-2,1.2534E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM('Historical Data'!$D$426)+SUM('Historical Data'!$D$428))*1000","v":31682000},{"$f":"(SUM('Historical Data'!$C227)+SUM('Historical Data'!$C228))*1000","v":399000},{"$f":"(SUM('Historical Data'!$E$426)+SUM('Historical Data'!$E$428))*1000","v":19676000},{"$f":"(SUM('Historical Data'!$D227)+SUM('Historical Data'!$D228))*1000","v":354000},{"$f":"(SUM('Historical Data'!$F$426)+SUM('Historical Data'!$F$428))*1000","v":20314000},{"$f":"(SUM('Historical Data'!$E227)+SUM('Historical Data'!$E228))*1000","v":326000},{"$f":"(SUM('Historical Data'!$G$426)+SUM('Historical Data'!$G$428))*1000","v":19827000},{"$f":"(SUM('Historical Data'!$F227)+SUM('Historical Data'!$F228))*1000","v":298000},1.2593901900132567E-2,1.799146167920309E-2,1.604804568278035E-2,1.5030009582892016E-2,1.5415854711252007E-2,{"$f":"SUM('Historical Data'!C$426)*1000+SUM('Historical Data'!C$428)*1000","v":31834000},{"$f":"SUM('Historical Data'!D$426)*1000+SUM('Historical Data'!D$428)*1000","v":31682000},{"$f":"SUM('Historical Data'!E$426)*1000+SUM('Historical Data'!E$428)*1000","v":19676000},{"$f":"SUM('Historical Data'!F$426)*1000+SUM('Historical Data'!F$428)*1000","v":20314000},0,0,0,0,"","Buildings","Capital WIP, Plant & Equipment, Office Equipment, Furniture & Fittings, Plant & Equipment (under Finance Lease), Operational Land, Community Land, Land under Roads, Land Improvements - non-depreciable, Land Improvements - depreciable, Buildings","","",null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'[1]IPP&E Reconciliation'!$A16","v":"Other Structures"},4.5117977665470543E-2,5.6391999999999998E-2,5.6391999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Historical Data'!$D$430)*1000","v":3649000},{"$f":"SUM('Historical Data'!$C229)*1000","v":206000},{"$f":"SUM('Historical Data'!$E$430)*1000","v":8206000},{"$f":"SUM('Historical Data'!$D229)*1000","v":200000},{"$f":"SUM('Historical Data'!$F$430)*1000","v":8128000},{"$f":"SUM('Historical Data'!$E229)*1000","v":338000},{"$f":"SUM('Historical Data'!$G$430)*1000","v":7406000},{"$f":"SUM('Historical Data'!$F229)*1000","v":430000},5.6453822965195945E-2,2.4372410431391666E-2,4.1584645669291341E-2,5.8061031596003239E-2,4.5117977665470543E-2,{"$f":"SUM('Historical Data'!C$430)*1000","v":3653000},{"$f":"SUM('Historical Data'!D$430)*1000","v":3649000},{"$f":"SUM('Historical Data'!E$430)*1000","v":8206000},{"$f":"SUM('Historical Data'!F$430)*1000","v":8128000},0,0,0,0,"","Other Structures","Capital WIP, Plant & Equipment, Office Equipment, Furniture & Fittings, Plant & Equipment (under Finance Lease), Operational Land, Community Land, Land under Roads, Land Improvements - non-depreciable, Land Improvements - depreciable, Buildings, Other Structures","","",null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'[1]IPP&E Reconciliation'!$A17","v":"Roads"},2.1437696923000557E-2,1.4973500000000001E-2,1.4973500000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Historical Data'!$D$432)*1000","v":203969000},{"$f":"SUM('Historical Data'!$C230)*1000","v":4242000},{"$f":"SUM('Historical Data'!$E$432)*1000","v":197826000},{"$f":"SUM('Historical Data'!$D230)*1000","v":4260000},{"$f":"SUM('Historical Data'!$F$432)*1000","v":196089000},{"$f":"SUM('Historical Data'!$E230)*1000","v":4254000},{"$f":"SUM('Historical Data'!$G$432)*1000","v":195119000},{"$f":"SUM('Historical Data'!$F230)*1000","v":4239000},2.0797278017737991E-2,2.1534075399593584E-2,2.1694230680966296E-2,2.1725203593704355E-2,2.1437696923000557E-2,{"$f":"SUM('Historical Data'!C$432)*1000","v":206497000},{"$f":"SUM('Historical Data'!D$432)*1000","v":203969000},{"$f":"SUM('Historical Data'!E$432)*1000","v":197826000},{"$f":"SUM('Historical Data'!F$432)*1000","v":196089000},0,0,0,0,"","Roads","Capital WIP, Plant & Equipment, Office Equipment, Furniture & Fittings, Plant & Equipment (under Finance Lease), Operational Land, Community Land, Land under Roads, Land Improvements - non-depreciable, Land Improvements - depreciable, Buildings, Other Structures, Roads","","",null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'[1]IPP&E Reconciliation'!$A18","v":"Bridges"},2.1437696923000557E-2,null,2.1437696923000557E-2,null,"enter increase under \"Roads\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD17","v":2.1437696923000557E-2},null,null,null,null,0,0,0,0,"","Bridges","Capital WIP, Plant & Equipment, Office Equipment, Furniture & Fittings, Plant & Equipment (under Finance Lease), Operational Land, Community Land, Land under Roads, Land Improvements - non-depreciable, Land Improvements - depreciable, Buildings, Other Structures, Roads, Bridges",null,"",null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'[1]IPP&E Reconciliation'!$A19","v":"Footpaths"},2.1437696923000557E-2,null,2.1437696923000557E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD17","v":2.1437696923000557E-2},null,null,null,null,0,0,0,0,"","Footpaths","Capital WIP, Plant & Equipment, Office Equipment, Furniture & Fittings, Plant & Equipment (under Finance Lease), Operational Land, Community Land, Land under Roads, Land Improvements - non-depreciable, Land Improvements - depreciable, Buildings, Other Structures, Roads, Bridges, Footpaths",null,"",null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'[1]IPP&E Reconciliation'!$A20","v":"Bulk Earthworks (non-depreciable)"},0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",0,{"$f":"SUM('Historical Data'!C$434)*1000","v":174254000},{"$f":"SUM('Historical Data'!D$434)*1000","v":173591000},{"$f":"SUM('Historical Data'!E$434)*1000","v":172407000},{"$f":"SUM('Historical Data'!F$434)*1000","v":172651000},0,0,0,0,"x","Bulk Earthworks (non-depreciable)","Capital WIP, Plant & Equipment, Office Equipment, Furniture & Fittings, Plant & Equipment (under Finance Lease), Operational Land, Community Land, Land under Roads, Land Improvements - non-depreciable, Land Improvements - depreciable, Buildings, Other Structures, Roads, Bridges, Footpaths, Bulk Earthworks (non-depreciable)",null,"",null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'[1]IPP&E Reconciliation'!$A21","v":"Stormwater Drainage"},2.3049336250380976E-2,8.8990000000000007E-3,8.8990000000000007E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Historical Data'!$D$436)*1000","v":18036000},{"$f":"SUM('Historical Data'!$C231)*1000","v":316000},{"$f":"SUM('Historical Data'!$E$436)*1000","v":8198000},{"$f":"SUM('Historical Data'!$D231)*1000","v":307000},{"$f":"SUM('Historical Data'!$F$436)*1000","v":7924000},{"$f":"SUM('Historical Data'!$E231)*1000","v":148000},{"$f":"SUM('Historical Data'!$G$436)*1000","v":7924000},{"$f":"SUM('Historical Data'!$F231)*1000","v":147000},1.7520514526502551E-2,3.7448158087338375E-2,1.867743563856638E-2,1.8551236749116608E-2,2.3049336250380976E-2,{"$f":"SUM('Historical Data'!C$436)*1000","v":18430000},{"$f":"SUM('Historical Data'!D$436)*1000","v":18036000},{"$f":"SUM('Historical Data'!E$436)*1000","v":8198000},{"$f":"SUM('Historical Data'!F$436)*1000","v":7924000},0,0,0,0,"","Stormwater Drainage","Capital WIP, Plant & Equipment, Office Equipment, Furniture & Fittings, Plant & Equipment (under Finance Lease), Operational Land, Community Land, Land under Roads, Land Improvements - non-depreciable, Land Improvements - depreciable, Buildings, Other Structures, Roads, Bridges, Footpaths, Bulk Earthworks (non-depreciable), Stormwater Drainage","","",null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'[1]IPP&E Reconciliation'!$A22","v":"Water Supply Network"},0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Historical Data'!$D$438)*1000","v":0},{"$f":"SUM('Historical Data'!$C232)*1000","v":0},{"$f":"SUM('Historical Data'!$E$438)*1000","v":0},{"$f":"SUM('Historical Data'!$D232)*1000","v":0},{"$f":"SUM('Historical Data'!$F$438)*1000","v":0},{"$f":"SUM('Historical Data'!$E232)*1000","v":0},{"$f":"SUM('Historical Data'!$G$438)*1000","v":0},{"$f":"SUM('Historical Data'!$F232)*1000","v":0},"","","","",0,{"$f":"SUM('Historical Data'!C$438)*1000","v":0},{"$f":"SUM('Historical Data'!D$438)*1000","v":0},{"$f":"SUM('Historical Data'!E$438)*1000","v":0},{"$f":"SUM('Historical Data'!F$438)*1000","v":0},0,0,0,0,"x","Water Supply Network","Capital WIP, Plant & Equipment, Office Equipment, Furniture & Fittings, Plant & Equipment (under Finance Lease), Operational Land, Community Land, Land under Roads, Land Improvements - non-depreciable, Land Improvements - depreciable, Buildings, Other Structures, Roads, Bridges, Footpaths, Bulk Earthworks (non-depreciable), Stormwater Drainage, Water Supply Network","","",null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'[1]IPP&E Reconciliation'!$A23","v":"Sewerage Network"},0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Historical Data'!$D$440)*1000","v":0},{"$f":"SUM('Historical Data'!$C233)*1000","v":0},{"$f":"SUM('Historical Data'!$E$440)*1000","v":0},{"$f":"SUM('Historical Data'!$D233)*1000","v":0},{"$f":"SUM('Historical Data'!$F$440)*1000","v":0},{"$f":"SUM('Historical Data'!$E233)*1000","v":0},{"$f":"SUM('Historical Data'!$G$440)*1000","v":0},{"$f":"SUM('Historical Data'!$F233)*1000","v":0},"","","","",0,{"$f":"SUM('Historical Data'!C$440)*1000","v":0},{"$f":"SUM('Historical Data'!D$440)*1000","v":0},{"$f":"SUM('Historical Data'!E$440)*1000","v":0},{"$f":"SUM('Historical Data'!F$440)*1000","v":0},0,0,0,0,"x","Sewerage Network","Capital WIP, Plant & Equipment, Office Equipment, Furniture & Fittings, Plant & Equipment (under Finance Lease), Operational Land, Community Land, Land under Roads, Land Improvements - non-depreciable, Land Improvements - depreciable, Buildings, Other Structures, Roads, Bridges, Footpaths, Bulk Earthworks (non-depreciable), Stormwater Drainage, Water Supply Network, Sewerage Network","","",null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'[1]IPP&E Reconciliation'!$A24","v":"Heritage Collections"},0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Historical Data'!$D$442)*1000","v":0},{"$f":"SUM('Historical Data'!$C234)*1000","v":0},{"$f":"SUM('Historical Data'!$E$442)*1000","v":0},{"$f":"SUM('Historical Data'!$D234)*1000","v":0},{"$f":"SUM('Historical Data'!$F$442)*1000","v":0},{"$f":"SUM('Historical Data'!$E234)*1000","v":0},{"$f":"SUM('Historical Data'!$G$442)*1000","v":0},{"$f":"SUM('Historical Data'!$F234)*1000","v":0},"","","","",0,{"$f":"SUM('Historical Data'!C$442)*1000","v":0},{"$f":"SUM('Historical Data'!D$442)*1000","v":0},{"$f":"SUM('Historical Data'!E$442)*1000","v":0},{"$f":"SUM('Historical Data'!F$442)*1000","v":0},0,0,0,0,"x","Heritage Collections","Capital WIP, Plant & Equipment, Office Equipment, Furniture & Fittings, Plant & Equipment (under Finance Lease), Operational Land, Community Land, Land under Roads, Land Improvements - non-depreciable, Land Improvements - depreciable, Buildings, Other Structures, Roads, Bridges, Footpaths, Bulk Earthworks (non-depreciable), Stormwater Drainage, Water Supply Network, Sewerage Network, Heritage Collections","","",null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'[1]IPP&E Reconciliation'!$A25","v":"Library Books"},0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Historical Data'!$D$444)*1000","v":246000},{"$f":"SUM('Historical Data'!$C235)*1000","v":0},{"$f":"SUM('Historical Data'!$E$444)*1000","v":0},{"$f":"SUM('Historical Data'!$D235)*1000","v":0},{"$f":"SUM('Historical Data'!$F$444)*1000","v":0},{"$f":"SUM('Historical Data'!$E235)*1000","v":0},{"$f":"SUM('Historical Data'!$G$444)*1000","v":0},{"$f":"SUM('Historical Data'!$F235)*1000","v":0},0,"","","",0,{"$f":"SUM('Historical Data'!C$444)*1000","v":246000},{"$f":"SUM('Historical Data'!D$444)*1000","v":246000},{"$f":"SUM('Historical Data'!E$444)*1000","v":0},{"$f":"SUM('Historical Data'!F$444)*1000","v":0},0,0,0,0,"x","Library Books","Capital WIP, Plant & Equipment, Office Equipment, Furniture & Fittings, Plant & Equipment (under Finance Lease), Operational Land, Community Land, Land under Roads, Land Improvements - non-depreciable, Land Improvements - depreciable, Buildings, Other Structures, Roads, Bridges, Footpaths, Bulk Earthworks (non-depreciable), Stormwater Drainage, Water Supply Network, Sewerage Network, Heritage Collections, Library Books","","",null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'[1]IPP&E Reconciliation'!$A26","v":"Other Assets"},2.6006545607764171E-2,null,2.6006545607764171E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Historical Data'!$D$446)*1000","v":-11000},{"$f":"SUM('Historical Data'!$C236)*1000","v":0},{"$f":"SUM('Historical Data'!$E$446)*1000","v":8392000},{"$f":"SUM('Historical Data'!$D236)*1000","v":20000},{"$f":"SUM('Historical Data'!$F$446)*1000","v":6650000},{"$f":"SUM('Historical Data'!$E236)*1000","v":314000},{"$f":"SUM('Historical Data'!$G$446)*1000","v":6486000},{"$f":"SUM('Historical Data'!$F236)*1000","v":353000},0,2.3832221163012394E-3,4.7218045112781958E-2,5.4424915201973484E-2,2.6006545607764171E-2,{"$f":"SUM('Historical Data'!C$446)*1000","v":0},{"$f":"SUM('Historical Data'!D$446)*1000","v":-11000},{"$f":"SUM('Historical Data'!E$446)*1000","v":8392000},{"$f":"SUM('Historical Data'!F$446)*1000","v":6650000},0,0,0,0,"","Other Assets","Capital WIP, Plant & Equipment, Office Equipment, Furniture & Fittings, Plant & Equipment (under Finance Lease), Operational Land, Community Land, Land under Roads, Land Improvements - non-depreciable, Land Improvements - depreciable, Buildings, Other Structures, Roads, Bridges, Footpaths, Bulk Earthworks (non-depreciable), Stormwater Drainage, Water Supply Network, Sewerage Network, Heritage Collections, Library Books, Other Assets","","",null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'[1]IPP&E Reconciliation'!$A27","v":"Remediation Assets"},1.9690229032789587E-2,null,1.9690229032789587E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM('Historical Data'!$D$448)+SUM('Historical Data'!$D$450)+SUM('Historical Data'!$D$452))*1000","v":273000},{"$f":"SUM('Historical Data'!$C237)*1000","v":13000},{"$f":"(SUM('Historical Data'!$E$448)+SUM('Historical Data'!$E$450)+SUM('Historical Data'!$E$452))*1000","v":289000},{"$f":"SUM('Historical Data'!$D237)*1000","v":9000},{"$f":"(SUM('Historical Data'!$F$448)+SUM('Historical Data'!$F$450)+SUM('Historical Data'!$F$452))*1000","v":317000},{"$f":"SUM('Historical Data'!$E237)*1000","v":0},{"$f":"(SUM('Historical Data'!$G$448)+SUM('Historical Data'!$G$450)+SUM('Historical Data'!$G$452))*1000","v":69000},{"$f":"SUM('Historical Data'!$F237)*1000","v":0},4.7619047619047616E-2,3.1141868512110725E-2,0,0,1.9690229032789587E-2,{"$f":"(SUM('Historical Data'!C$448)+SUM('Historical Data'!C$450)+SUM('Historical Data'!C$452))*1000","v":257000},{"$f":"(SUM('Historical Data'!D$448)+SUM('Historical Data'!D$450)+SUM('Historical Data'!D$452))*1000","v":273000},{"$f":"(SUM('Historical Data'!E$448)+SUM('Historical Data'!E$450)+SUM('Historical Data'!E$452))*1000","v":289000},{"$f":"(SUM('Historical Data'!F$448)+SUM('Historical Data'!F$450)+SUM('Historical Data'!F$452))*1000","v":317000},0,0,0,0,"","Remediation Assets","Capital WIP, Plant & Equipment, Office Equipment, Furniture & Fittings, Plant & Equipment (under Finance Lease), Operational Land, Community Land, Land under Roads, Land Improvements - non-depreciable, Land Improvements - depreciable, Buildings, Other Structures, Roads, Bridges, Footpaths, Bulk Earthworks (non-depreciable), Stormwater Drainage, Water Supply Network, Sewerage Network, Heritage Collections, Library Books, Other Assets, Remediation Assets","","",null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'[1]IPP&E Reconciliation'!$A28","v":"Swimming Pools"},1.5139442231075698E-2,1.5139E-2,1.5139E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Historical Data'!$D$454)*1000","v":3765000},{"$f":"SUM('Historical Data'!$C239)*1000","v":57000},{"$f":"SUM('Historical Data'!$E$454)*1000","v":0},{"$f":"SUM('Historical Data'!$D239)*1000","v":57000},{"$f":"SUM('Historical Data'!$F$454)*1000","v":0},{"$f":"SUM('Historical Data'!$E239)*1000","v":0},{"$f":"SUM('Historical Data'!$G$454)*1000","v":0},{"$f":"SUM('Historical Data'!$F239)*1000","v":0},1.5139442231075698E-2,"","","",1.5139442231075698E-2,{"$f":"SUM('Historical Data'!C$454)*1000","v":3765000},{"$f":"SUM('Historical Data'!D$454)*1000","v":3765000},{"$f":"SUM('Historical Data'!E$454)*1000","v":0},{"$f":"SUM('Historical Data'!F$454)*1000","v":0},0,0,0,0,"","Swimming Pools","Capital WIP, Plant & Equipment, Office Equipment, Furniture & Fittings, Plant & Equipment (under Finance Lease), Operational Land, Community Land, Land under Roads, Land Improvements - non-depreciable, Land Improvements - depreciable, Buildings, Other Structures, Roads, Bridges, Footpaths, Bulk Earthworks (non-depreciable), Stormwater Drainage, Water Supply Network, Sewerage Network, Heritage Collections, Library Books, Other Assets, Remediation Assets, Swimming Pools","","",null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'[1]IPP&E Reconciliation'!$A29","v":"Other Open Space/Recreational Assets"},2.4028416213957376E-2,2.3317000000000001E-2,2.3317000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Historical Data'!$D$456)*1000","v":4786000},{"$f":"SUM('Historical Data'!$C240)*1000","v":115000},{"$f":"SUM('Historical Data'!$E$456)*1000","v":0},{"$f":"SUM('Historical Data'!$D240)*1000","v":119000},{"$f":"SUM('Historical Data'!$F$456)*1000","v":0},{"$f":"SUM('Historical Data'!$E240)*1000","v":0},{"$f":"SUM('Historical Data'!$G$456)*1000","v":0},{"$f":"SUM('Historical Data'!$F240)*1000","v":0},2.4028416213957376E-2,"","","",2.4028416213957376E-2,{"$f":"SUM('Historical Data'!C$456)*1000","v":4932000},{"$f":"SUM('Historical Data'!D$456)*1000","v":4786000},{"$f":"SUM('Historical Data'!E$456)*1000","v":0},{"$f":"SUM('Historical Data'!F$456)*1000","v":0},0,0,0,0,"","Other Open Space/Recreational Assets","Capital WIP, Plant & Equipment, Office Equipment, Furniture & Fittings, Plant & Equipment (under Finance Lease), Operational Land, Community Land, Land under Roads, Land Improvements - non-depreciable, Land Improvements - depreciable, Buildings, Other Structures, Roads, Bridges, Footpaths, Bulk Earthworks (non-depreciable), Stormwater Drainage, Water Supply Network, Sewerage Network, Heritage Collections, Library Books, Other Assets, Remediation Assets, Swimming Pools, Other Open Space/Recreational Assets","","",null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'[1]IPP&E Reconciliation'!$A30","v":""},0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Historical Data'!$D$458)*1000","v":0},{"$f":"SUM('Historical Data'!$C241)*1000","v":0},{"$f":"SUM('Historical Data'!$E$458)*1000","v":0},{"$f":"SUM('Historical Data'!$D241)*1000","v":0},{"$f":"SUM('Historical Data'!$F$458)*1000","v":0},{"$f":"SUM('Historical Data'!$E241)*1000","v":0},{"$f":"SUM('Historical Data'!$G$458)*1000","v":0},{"$f":"SUM('Historical Data'!$F241)*1000","v":0},"","","","",0,{"$f":"SUM('Historical Data'!C$458)*1000","v":0},{"$f":"SUM('Historical Data'!D$458)*1000","v":0},{"$f":"SUM('Historical Data'!E$458)*1000","v":0},{"$f":"SUM('Historical Data'!F$458)*1000","v":0},0,0,0,0,"x","","Capital WIP, Plant & Equipment, Office Equipment, Furniture & Fittings, Plant & Equipment (under Finance Lease), Operational Land, Community Land, Land under Roads, Land Improvements - non-depreciable, Land Improvements - depreciable, Buildings, Other Structures, Roads, Bridges, Footpaths, Bulk Earthworks (non-depreciable), Stormwater Drainage, Water Supply Network, Sewerage Network, Heritage Collections, Library Books, Other Assets, Remediation Assets, Swimming Pools, Other Open Space/Recreational Assets","","",null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'[1]IPP&E Reconciliation'!$A31","v":""},0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Historical Data'!$D$460)*1000","v":0},{"$f":"SUM('Historical Data'!$C242)*1000","v":0},{"$f":"SUM('Historical Data'!$E$460)*1000","v":0},{"$f":"SUM('Historical Data'!$D242)*1000","v":0},{"$f":"SUM('Historical Data'!$F$460)*1000","v":0},{"$f":"SUM('Historical Data'!$E242)*1000","v":0},{"$f":"SUM('Historical Data'!$G$460)*1000","v":0},{"$f":"SUM('Historical Data'!$F242)*1000","v":0},"","","","",0,{"$f":"SUM('Historical Data'!C$460)*1000","v":0},{"$f":"SUM('Historical Data'!D$460)*1000","v":0},{"$f":"SUM('Historical Data'!E$460)*1000","v":0},{"$f":"SUM('Historical Data'!F$460)*1000","v":0},0,0,0,0,"x","","Capital WIP, Plant & Equipment, Office Equipment, Furniture & Fittings, Plant & Equipment (under Finance Lease), Operational Land, Community Land, Land under Roads, Land Improvements - non-depreciable, Land Improvements - depreciable, Buildings, Other Structures, Roads, Bridges, Footpaths, Bulk Earthworks (non-depreciable), Stormwater Drainage, Water Supply Network, Sewerage Network, Heritage Collections, Library Books, Other Assets, Remediation Assets, Swimming Pools, Other Open Space/Recreational Assets","","",null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"'[1]IPP&E Reconciliation'!$A32","v":"Assets not allocated"},2.4122965629713319E-2,null,2.4122965629713319E-2,{"$f":"AVERAGE(AI32:AL32)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R5:R31)","v":275390000},{"$f":"SUM(S5:S31)","v":6145000},252312000,6204000,248779000,6132000,246461000,6147000,2.2313809506518029E-2,2.4588604584799771E-2,2.4648382701112231E-2,2.4941065726423246E-2,2.4122965629713319E-2,{"$f":"SUM(AE5:AE31)","v":488538000},484423000,457763000,455293000,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"A5","v":"Capital WIP"},null,null,{"$f":"F$4","v":"2014/15"},{"$f":"G$4","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,{"$f":"'[1]IPP&E Reconciliation'!N42","v":"Capital WIP"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"Opening Balance as at \"&TEXT(DATE(LEFT($F$4,4),7,1),\"dd/mm\")","v":"Opening Balance as at 01/07"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Gross Book Value",null,null,{"$f":"SUM('Historical Data'!$C406)*1000","v":73000},{"$f":"D56","v":73000},73000,73000,73000,73000,73000,73000,73000,73000,73000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Accumulated Depreciation",null,null,{"$f":"SUM('Historical Data'!$C407)*1000","v":0},{"$f":"D57","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Net Book Value",null,null,{"$f":"D44-D45","v":73000},{"$f":"D58","v":73000},73000,73000,73000,73000,73000,73000,73000,73000,73000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Additions",null,null,{"$f":"IF($P42=\"\",0,ROUND((SUMIF('S94 - Plan Summary'!$A$29:$A$56,$P42,'S94 - Plan Summary'!D$29:D$56)+SUMIF('CAPEX Summary'!$A$41:$A$68,$P42,'CAPEX Summary'!E$41:E$68)+SUMIF('Major Projects summary'!$A$42:$A$69,$P42,'Major Projects summary'!E$42:E$69)),0))","v":0},{"$f":"IF($P42=\"\",0,ROUND((SUMIF('S94 - Plan Summary'!$A$29:$A$56,$P42,'S94 - Plan Summary'!F$29:F$56)+SUMIF('CAPEX Summary'!$A$41:$A$68,$P42,'CAPEX Summary'!G$41:G$68)+SUMIF('Major Projects summary'!$A$42:$A$69,$P42,'Major Projects summary'!G$42:G$69)),0))","v":0},{"$f":"IF($P42=\"\",0,ROUND((SUMIF('S94 - Plan Summary'!$A$29:$A$56,$P42,'S94 - Plan Summary'!G$29:G$56)+SUMIF('CAPEX Summary'!$A$41:$A$68,$P42,'CAPEX Summary'!H$41:H$68)+SUMIF('Major Projects summary'!$A$42:$A$69,$P42,'Major Projects summary'!H$42:H$69)),0))","v":0},{"$f":"IF($P42=\"\",0,ROUND((SUMIF('S94 - Plan Summary'!$A$29:$A$56,$P42,'S94 - Plan Summary'!H$29:H$56)+SUMIF('CAPEX Summary'!$A$41:$A$68,$P42,'CAPEX Summary'!I$41:I$68)+SUMIF('Major Projects summary'!$A$42:$A$69,$P42,'Major Projects summary'!I$42:I$69)),0))","v":0},{"$f":"IF($P42=\"\",0,ROUND((SUMIF('S94 - Plan Summary'!$A$29:$A$56,$P42,'S94 - Plan Summary'!I$29:I$56)+SUMIF('CAPEX Summary'!$A$41:$A$68,$P42,'CAPEX Summary'!J$41:J$68)+SUMIF('Major Projects summary'!$A$42:$A$69,$P42,'Major Projects summary'!J$42:J$69)),0))","v":0},{"$f":"IF($P42=\"\",0,ROUND((SUMIF('S94 - Plan Summary'!$A$29:$A$56,$P42,'S94 - Plan Summary'!J$29:J$56)+SUMIF('CAPEX Summary'!$A$41:$A$68,$P42,'CAPEX Summary'!K$41:K$68)+SUMIF('Major Projects summary'!$A$42:$A$69,$P42,'Major Projects summary'!K$42:K$69)),0))","v":0},{"$f":"IF($P42=\"\",0,ROUND((SUMIF('S94 - Plan Summary'!$A$29:$A$56,$P42,'S94 - Plan Summary'!K$29:K$56)+SUMIF('CAPEX Summary'!$A$41:$A$68,$P42,'CAPEX Summary'!L$41:L$68)+SUMIF('Major Projects summary'!$A$42:$A$69,$P42,'Major Projects summary'!L$42:L$69)),0))","v":0},{"$f":"IF($P42=\"\",0,ROUND((SUMIF('S94 - Plan Summary'!$A$29:$A$56,$P42,'S94 - Plan Summary'!L$29:L$56)+SUMIF('CAPEX Summary'!$A$41:$A$68,$P42,'CAPEX Summary'!M$41:M$68)+SUMIF('Major Projects summary'!$A$42:$A$69,$P42,'Major Projects summary'!M$42:M$69)),0))","v":0},{"$f":"IF($P42=\"\",0,ROUND((SUMIF('S94 - Plan Summary'!$A$29:$A$56,$P42,'S94 - Plan Summary'!M$29:M$56)+SUMIF('CAPEX Summary'!$A$41:$A$68,$P42,'CAPEX Summary'!N$41:N$68)+SUMIF('Major Projects summary'!$A$42:$A$69,$P42,'Major Projects summary'!N$42:N$69)),0))","v":0},{"$f":"IF($P42=\"\",0,ROUND((SUMIF('S94 - Plan Summary'!$A$29:$A$56,$P42,'S94 - Plan Summary'!N$29:N$56)+SUMIF('CAPEX Summary'!$A$41:$A$68,$P42,'CAPEX Summary'!O$41:O$68)+SUMIF('Major Projects summary'!$A$42:$A$69,$P42,'Major Projects summary'!O$42:O$69)),0))","v":0},{"$f":"IF($P42=\"\",0,ROUND((SUMIF('S94 - Plan Summary'!$A$29:$A$56,$P42,'S94 - Plan Summary'!O$29:O$56)+SUMIF('CAPEX Summary'!$A$41:$A$68,$P42,'CAPEX Summary'!P$41:P$68)+SUMIF('Major Projects summary'!$A$42:$A$69,$P42,'Major Projects summary'!P$42:P$69)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Disposals (GBV)",null,null,{"$f":"IF($P42=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$V$11:$V$206,$P42,'Assets - Disposals & Transfers'!E$11:E$206)),0))","v":0},{"$f":"IF($P42=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$V$11:$V$206,$P42,'Assets - Disposals & Transfers'!G$11:G$206)),0))","v":0},{"$f":"IF($P42=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$V$11:$V$206,$P42,'Assets - Disposals & Transfers'!H$11:H$206)),0))","v":0},{"$f":"IF($P42=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$V$11:$V$206,$P42,'Assets - Disposals & Transfers'!I$11:I$206)),0))","v":0},{"$f":"IF($P42=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$V$11:$V$206,$P42,'Assets - Disposals & Transfers'!J$11:J$206)),0))","v":0},{"$f":"IF($P42=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$V$11:$V$206,$P42,'Assets - Disposals & Transfers'!K$11:K$206)),0))","v":0},{"$f":"IF($P42=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$V$11:$V$206,$P42,'Assets - Disposals & Transfers'!L$11:L$206)),0))","v":0},{"$f":"IF($P42=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$V$11:$V$206,$P42,'Assets - Disposals & Transfers'!M$11:M$206)),0))","v":0},{"$f":"IF($P42=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$V$11:$V$206,$P42,'Assets - Disposals & Transfers'!N$11:N$206)),0))","v":0},{"$f":"IF($P42=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$V$11:$V$206,$P42,'Assets - Disposals & Transfers'!O$11:O$206)),0))","v":0},{"$f":"IF($P42=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$V$11:$V$206,$P42,'Assets - Disposals & Transfers'!P$11:P$206)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP49-AR49","v":0},null,null,null,null,null,null,null," "," "," "]
["Disposals (Accum Depr.)",null,null,{"$f":"IF($P42=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$W$11:$W$206,$P42,'Assets - Disposals & Transfers'!E$11:E$206)),0))","v":0},{"$f":"IF($P42=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$W$11:$W$206,$P42,'Assets - Disposals & Transfers'!G$11:G$206)),0))","v":0},{"$f":"IF($P42=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$W$11:$W$206,$P42,'Assets - Disposals & Transfers'!H$11:H$206)),0))","v":0},{"$f":"IF($P42=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$W$11:$W$206,$P42,'Assets - Disposals & Transfers'!I$11:I$206)),0))","v":0},{"$f":"IF($P42=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$W$11:$W$206,$P42,'Assets - Disposals & Transfers'!J$11:J$206)),0))","v":0},{"$f":"IF($P42=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$W$11:$W$206,$P42,'Assets - Disposals & Transfers'!K$11:K$206)),0))","v":0},{"$f":"IF($P42=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$W$11:$W$206,$P42,'Assets - Disposals & Transfers'!L$11:L$206)),0))","v":0},{"$f":"IF($P42=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$W$11:$W$206,$P42,'Assets - Disposals & Transfers'!M$11:M$206)),0))","v":0},{"$f":"IF($P42=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$W$11:$W$206,$P42,'Assets - Disposals & Transfers'!N$11:N$206)),0))","v":0},{"$f":"IF($P42=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$W$11:$W$206,$P42,'Assets - Disposals & Transfers'!O$11:O$206)),0))","v":0},{"$f":"IF($P42=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$W$11:$W$206,$P42,'Assets - Disposals & Transfers'!P$11:P$206)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depreciation Expense",null,null,{"$f":"IF($P42=\"\",0,IF(D44*SUMIF($A$5:$A$32,$P42,$D$5:$D$32)<0,0,IF(D44*SUMIF($A$5:$A$32,$P42,$D$5:$D$32)>D46+D48+(D49-D50),IF(D46+D48+(D49-D50)>0,D46+D48+(D49-D50),0),D44*SUMIF($A$5:$A$32,$P42,$D$5:$D$32))))","v":0},{"$f":"IF($P42=\"\",0,IF(E44*SUMIF($A$5:$A$32,$P42,$D$5:$D$32)<0,0,IF(E44*SUMIF($A$5:$A$32,$P42,$D$5:$D$32)>E46+E48+(E49-E50),IF(E46+E48+(E49-E50)>0,E46+E48+(E49-E50),0),E44*SUMIF($A$5:$A$32,$P42,$D$5:$D$32))))","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Revaluation Change - GBV",null,null,{"$f":"IF($P42=\"\",0,D44*SUMIF($A$5:$A$32,$P42,F$5:F$32))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Revaluation Change - Acc Depr",null,null,{"$f":"IF($P42=\"\",0,D45*SUMIF($A$5:$A$32,$P42,F$5:F$32))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"Closing Balance as at \"&TEXT(DATE(LEFT($F$4,4)+1,6,30),\"dd/mm\")","v":"Closing Balance as at 30/06"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Gross Book Value",null,null,{"$f":"D44+D48+D49+D52","v":73000},{"$f":"E44+E48+E49+E52","v":73000},73000,73000,73000,73000,73000,73000,73000,73000,73000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Accumulated Depreciation",null,null,{"$f":"D45+D50+D51+D53","v":0},{"$f":"E45+E50+E51+E53","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Net Book Value",null,null,{"$f":"D56-D57","v":73000},73000,73000,73000,73000,73000,73000,73000,73000,73000,73000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depreciation change due to Fair Valuation Change",null,null,null,{"$f":"IF($P42=\"\",0,IF(D52*SUMIF($A$5:$A$32,$P42,$D$5:$D$32)>(D52-D53),D52-D53,D52*SUMIF($A$5:$A$32,$P42,$D$5:$D$32)))+IF(E51>SUM(D60:D60),SUM(D60:D60),E51)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Accumulated Depreciation",null,null,{"$f":"SUM('Historical Data'!$C409)*1000","v":4602000},{"$f":"D80","v":5244530.9193143742},5941798.5604883153,6689893.1576747121,7437987.754861109,8186082.3520475058,8934176.9492339026,9567000,9567000,9567000,9567000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Gross Book Value",null,null,{"$f":"D67+D71+D72+D75","v":8917000},9567000,9567000,9567000,9567000,9567000,9567000,9567000,9567000,9567000,9567000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"A8","v":"Furniture & Fittings"},null,null,{"$f":"F$4","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,{"$f":"'[1]IPP&E Reconciliation'!N111","v":"Furniture & Fittings"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depreciation Expense",null,null,{"$f":"IF($P134=\"\",0,IF(D136*SUMIF($A$5:$A$32,$P134,$D$5:$D$32)<0,0,IF(D136*SUMIF($A$5:$A$32,$P134,$D$5:$D$32)>D138+D140+(D141-D142),IF(D138+D140+(D141-D142)>0,D138+D140+(D141-D142),0),D136*SUMIF($A$5:$A$32,$P134,$D$5:$D$32))))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depreciation change due to Fair Valuation Change",null,null,null,{"$f":"IF($P157=\"\",0,IF(D167*SUMIF($A$5:$A$32,$P157,$D$5:$D$32)>(D167-D168),D167-D168,D167*SUMIF($A$5:$A$32,$P157,$D$5:$D$32)))+IF(E166>SUM(D175:D175),SUM(D175:D175),E166)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"Closing Balance as at \"&TEXT(DATE(LEFT($F$4,4)+1,6,30),\"dd/mm\")","v":"Closing Balance as at 30/06"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depreciation Expense",null,null,{"$f":"IF($P226=\"\",0,IF(D228*SUMIF($A$5:$A$32,$P226,$D$5:$D$32)<0,0,IF(D228*SUMIF($A$5:$A$32,$P226,$D$5:$D$32)>D230+D232+(D233-D234),IF(D230+D232+(D233-D234)>0,D230+D232+(D233-D234),0),D228*SUMIF($A$5:$A$32,$P226,$D$5:$D$32))))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Gross Book Value",null,null,{"$f":"D228+D232+D233+D236","v":0},{"$f":"E228+E232+E233+E236","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Additions",null,null,{"$f":"IF($P249=\"\",0,ROUND((SUMIF('S94 - Plan Summary'!$A$29:$A$56,$P249,'S94 - Plan Summary'!D$29:D$56)+SUMIF('CAPEX Summary'!$A$41:$A$68,$P249,'CAPEX Summary'!E$41:E$68)+SUMIF('Major Projects summary'!$A$42:$A$69,$P249,'Major Projects summary'!E$42:E$69)),0))","v":0},{"$f":"IF($P249=\"\",0,ROUND((SUMIF('S94 - Plan Summary'!$A$29:$A$56,$P249,'S94 - Plan Summary'!F$29:F$56)+SUMIF('CAPEX Summary'!$A$41:$A$68,$P249,'CAPEX Summary'!G$41:G$68)+SUMIF('Major Projects summary'!$A$42:$A$69,$P249,'Major Projects summary'!G$42:G$69)),0))","v":0},{"$f":"IF($P249=\"\",0,ROUND((SUMIF('S94 - Plan Summary'!$A$29:$A$56,$P249,'S94 - Plan Summary'!G$29:G$56)+SUMIF('CAPEX Summary'!$A$41:$A$68,$P249,'CAPEX Summary'!H$41:H$68)+SUMIF('Major Projects summary'!$A$42:$A$69,$P249,'Major Projects summary'!H$42:H$69)),0))","v":0},{"$f":"IF($P249=\"\",0,ROUND((SUMIF('S94 - Plan Summary'!$A$29:$A$56,$P249,'S94 - Plan Summary'!H$29:H$56)+SUMIF('CAPEX Summary'!$A$41:$A$68,$P249,'CAPEX Summary'!I$41:I$68)+SUMIF('Major Projects summary'!$A$42:$A$69,$P249,'Major Projects summary'!I$42:I$69)),0))","v":0},{"$f":"IF($P249=\"\",0,ROUND((SUMIF('S94 - Plan Summary'!$A$29:$A$56,$P249,'S94 - Plan Summary'!I$29:I$56)+SUMIF('CAPEX Summary'!$A$41:$A$68,$P249,'CAPEX Summary'!J$41:J$68)+SUMIF('Major Projects summary'!$A$42:$A$69,$P249,'Major Projects summary'!J$42:J$69)),0))","v":0},{"$f":"IF($P249=\"\",0,ROUND((SUMIF('S94 - Plan Summary'!$A$29:$A$56,$P249,'S94 - Plan Summary'!J$29:J$56)+SUMIF('CAPEX Summary'!$A$41:$A$68,$P249,'CAPEX Summary'!K$41:K$68)+SUMIF('Major Projects summary'!$A$42:$A$69,$P249,'Major Projects summary'!K$42:K$69)),0))","v":0},{"$f":"IF($P249=\"\",0,ROUND((SUMIF('S94 - Plan Summary'!$A$29:$A$56,$P249,'S94 - Plan Summary'!K$29:K$56)+SUMIF('CAPEX Summary'!$A$41:$A$68,$P249,'CAPEX Summary'!L$41:L$68)+SUMIF('Major Projects summary'!$A$42:$A$69,$P249,'Major Projects summary'!L$42:L$69)),0))","v":0},{"$f":"IF($P249=\"\",0,ROUND((SUMIF('S94 - Plan Summary'!$A$29:$A$56,$P249,'S94 - Plan Summary'!L$29:L$56)+SUMIF('CAPEX Summary'!$A$41:$A$68,$P249,'CAPEX Summary'!M$41:M$68)+SUMIF('Major Projects summary'!$A$42:$A$69,$P249,'Major Projects summary'!M$42:M$69)),0))","v":0},{"$f":"IF($P249=\"\",0,ROUND((SUMIF('S94 - Plan Summary'!$A$29:$A$56,$P249,'S94 - Plan Summary'!M$29:M$56)+SUMIF('CAPEX Summary'!$A$41:$A$68,$P249,'CAPEX Summary'!N$41:N$68)+SUMIF('Major Projects summary'!$A$42:$A$69,$P249,'Major Projects summary'!N$42:N$69)),0))","v":0},{"$f":"IF($P249=\"\",0,ROUND((SUMIF('S94 - Plan Summary'!$A$29:$A$56,$P249,'S94 - Plan Summary'!N$29:N$56)+SUMIF('CAPEX Summary'!$A$41:$A$68,$P249,'CAPEX Summary'!O$41:O$68)+SUMIF('Major Projects summary'!$A$42:$A$69,$P249,'Major Projects summary'!O$42:O$69)),0))","v":0},{"$f":"IF($P249=\"\",0,ROUND((SUMIF('S94 - Plan Summary'!$A$29:$A$56,$P249,'S94 - Plan Summary'!O$29:O$56)+SUMIF('CAPEX Summary'!$A$41:$A$68,$P249,'CAPEX Summary'!P$41:P$68)+SUMIF('Major Projects summary'!$A$42:$A$69,$P249,'Major Projects summary'!P$42:P$69)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depreciation change due to Fair Valuation Change",null,null,null,{"$f":"IF($P249=\"\",0,IF(D259*SUMIF($A$5:$A$32,$P249,$D$5:$D$32)>(D259-D260),D259-D260,D259*SUMIF($A$5:$A$32,$P249,$D$5:$D$32)))+IF(E258>SUM(D267:D267),SUM(D267:D267),E258)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"A15","v":"Buildings"},null,null,{"$f":"F$4","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,{"$f":"'[1]IPP&E Reconciliation'!N272","v":"Buildings"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Disposals (GBV)",null,null,{"$f":"IF($P272=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$V$11:$V$206,$P272,'Assets - Disposals & Transfers'!E$11:E$206)),0))","v":0},{"$f":"IF($P272=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$V$11:$V$206,$P272,'Assets - Disposals & Transfers'!G$11:G$206)),0))","v":0},{"$f":"IF($P272=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$V$11:$V$206,$P272,'Assets - Disposals & Transfers'!H$11:H$206)),0))","v":0},{"$f":"IF($P272=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$V$11:$V$206,$P272,'Assets - Disposals & Transfers'!I$11:I$206)),0))","v":0},{"$f":"IF($P272=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$V$11:$V$206,$P272,'Assets - Disposals & Transfers'!J$11:J$206)),0))","v":0},{"$f":"IF($P272=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$V$11:$V$206,$P272,'Assets - Disposals & Transfers'!K$11:K$206)),0))","v":0},{"$f":"IF($P272=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$V$11:$V$206,$P272,'Assets - Disposals & Transfers'!L$11:L$206)),0))","v":0},{"$f":"IF($P272=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$V$11:$V$206,$P272,'Assets - Disposals & Transfers'!M$11:M$206)),0))","v":0},{"$f":"IF($P272=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$V$11:$V$206,$P272,'Assets - Disposals & Transfers'!N$11:N$206)),0))","v":0},{"$f":"IF($P272=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$V$11:$V$206,$P272,'Assets - Disposals & Transfers'!O$11:O$206)),0))","v":0},{"$f":"IF($P272=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$V$11:$V$206,$P272,'Assets - Disposals & Transfers'!P$11:P$206)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Net Book Value",null,null,{"$f":"D297-D298","v":1911000},1853285.024,1813922.9602799998,1952742.2965599997,1916497.5172399995,1712569.3179919994,1507254.7905919994,1300512.0612479993,1092298.6057439991,882570.13665599935,671281.54695999902,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depreciation Expense",null,null,{"$f":"IF($P295=\"\",0,IF(D297*SUMIF($A$5:$A$32,$P295,$D$5:$D$32)<0,0,IF(D297*SUMIF($A$5:$A$32,$P295,$D$5:$D$32)>D299+D301+(D302-D303),IF(D299+D301+(D302-D303)>0,D299+D301+(D302-D303),0),D297*SUMIF($A$5:$A$32,$P295,$D$5:$D$32))))","v":205999.976},214362.06372000001,224230.66371999998,244703.77932,256459.19924799999,259421.52739999999,262472.72934399999,265615.45550400001,268852.46908800001,272186.58969599998,275620.74971199996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Accumulated Depreciation",null,null,{"$f":"D298+D303+D304+D306","v":1947999.976},{"$f":"E298+E303+E304+E306","v":2162362.0397200002},2386592.7034400003,2631296.4827600005,2887755.6820080006,3147177.2094080006,3409649.9387520007,3675265.3942560009,3944117.8633440007,4216304.453040001,4491925.2027520007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Accumulated Depreciation",null,null,{"$f":"SUM('Historical Data'!$C433)*1000","v":105355000},{"$f":"D342","v":108446982.8295},111577061.2377,114781580.7455405,118057607.939557,121389738.816651,124784671.517498,128250429.9664105,131791099.96736,135408728.84700149,139106083.0942215,null,null,null,null,null,null,1.0276000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depreciation Expense",null,null,{"$f":"IF($P318=\"\",0,IF(D320*SUMIF($A$5:$A$32,$P318,$D$5:$D$32)<0,0,IF(D320*SUMIF($A$5:$A$32,$P318,$D$5:$D$32)>D322+D327+(D331-D335),IF(D322+D327+(D331-D335)>0,D322+D327+(D331-D335),0),D320*SUMIF($A$5:$A$32,$P318,$D$5:$D$32))))","v":3091982.8295},{"$f":"IF($P318=\"\",0,IF(E320*SUMIF($A$5:$A$32,$P318,$D$5:$D$32)<0,0,IF(E320*SUMIF($A$5:$A$32,$P318,$D$5:$D$32)>E322+E327+(E331-E335),IF(E322+E327+(E331-E335)>0,E322+E327+(E331-E335),0),E320*SUMIF($A$5:$A$32,$P318,$D$5:$D$32))))","v":3130078.4081999999},3204519.5078405002,3276027.1940165004,3332130.8770940001,3394932.7008470003,3465758.4489124999,3540670.0009495001,3617628.8796415003,3697354.2472200003,3779964.4841760001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Gross Book Value",null,null,{"$f":"D320+D327+D331+D337","v":209041200},{"$f":"E320+E327+E331+E337","v":214012723},218788339,222535204,226729402,231459475,236462417,241602089,246926520,252443616,258158538,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Accumulated Depreciation",null,null,{"$f":"SUM('Historical Data'!$C435)*1000","v":0},{"$f":"D365","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Gross Book Value",null,null,{"$f":"D352+D356+D357+D360","v":174254000},{"$f":"E352+E356+E357+E360","v":174254000},174254000,174254000,174254000,174254000,174254000,174254000,174254000,174254000,174254000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"A22","v":"Water Supply Network"},null,null,{"$f":"F$4","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,{"$f":"'[1]IPP&E Reconciliation'!N396","v":"Water Supply Network"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Accumulated Depreciation",null,null,{"$f":"D399+D404+D405+D407","v":0},{"$f":"E399+E404+E405+E407","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"A23","v":"Sewerage Network"},null,null,{"$f":"F$4","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,{"$f":"'[1]IPP&E Reconciliation'!N419","v":"Sewerage Network"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depreciation Expense",null,null,{"$f":"IF($P419=\"\",0,IF(D421*SUMIF($A$5:$A$32,$P419,$D$5:$D$32)<0,0,IF(D421*SUMIF($A$5:$A$32,$P419,$D$5:$D$32)>D423+D425+(D426-D427),IF(D423+D425+(D426-D427)>0,D423+D425+(D426-D427),0),D421*SUMIF($A$5:$A$32,$P419,$D$5:$D$32))))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"Opening Balance as at \"&TEXT(DATE(LEFT($F$4,4),7,1),\"dd/mm\")","v":"Opening Balance as at 01/07"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depreciation change due to Fair Valuation Change",null,null,null,{"$f":"IF($P442=\"\",0,IF(D452*SUMIF($A$5:$A$32,$P442,$D$5:$D$32)>(D452-D453),D452-D453,D452*SUMIF($A$5:$A$32,$P442,$D$5:$D$32)))+IF(E451>SUM(D460:D460),SUM(D460:D460),E451)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"A25","v":"Library Books"},null,null,{"$f":"F$4","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,{"$f":"'[1]IPP&E Reconciliation'!N465","v":"Library Books"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Net Book Value",null,null,{"$f":"D490-D491","v":0},0,50000,150949.67271961179,828231.17615082965,1328833.9544456687,1714873.0601070302,2096594.6601169321,2716471.0970190838,3343564.3550982005,3978172.7178333858,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Accumulated Depreciation",null,null,{"$f":"D491+D496+D497+D499","v":0},{"$f":"E491+E496+E497+E499","v":0},1300.3272803882085,5259.8238491703032,26936.045554331271,62194.939892969698,108410.33988306797,165754.902980916,240711.64490179968,333926.2821666142,446069.08147530846,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"Closing Balance as at \"&TEXT(DATE(LEFT($F$4,4)+1,6,30),\"dd/mm\")","v":"Closing Balance as at 30/06"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"Opening Balance as at \"&TEXT(DATE(LEFT($F$4,4),7,1),\"dd/mm\")","v":"Opening Balance as at 01/07"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"Closing Balance as at \"&TEXT(DATE(LEFT($F$4,4)+1,6,30),\"dd/mm\")","v":"Closing Balance as at 30/06"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Revaluation Change - GBV",null,null,{"$f":"IF($P557=\"\",0,D559*SUMIF($A$5:$A$32,$P557,F$5:F$32))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Net Book Value",null,null,{"$f":"D582-D583","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depreciation Expense",null,null,{"$f":"IF($P580=\"\",0,IF(D582*SUMIF($A$5:$A$32,$P580,$D$5:$D$32)<0,0,IF(D582*SUMIF($A$5:$A$32,$P580,$D$5:$D$32)>D584+D586+(D587-D588),IF(D584+D586+(D587-D588)>0,D584+D586+(D587-D588),0),D582*SUMIF($A$5:$A$32,$P580,$D$5:$D$32))))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Additions",null,null,{"$f":"IF($P603=\"\",0,ROUND((SUMIF('S94 - Plan Summary'!$A$29:$A$56,$P603,'S94 - Plan Summary'!D$29:D$56)+SUMIF('CAPEX Summary'!$A$41:$A$68,$P603,'CAPEX Summary'!E$41:E$68)+SUMIF('Major Projects summary'!$A$42:$A$69,$P603,'Major Projects summary'!E$42:E$69)),0))","v":0},{"$f":"IF($P603=\"\",0,ROUND((SUMIF('S94 - Plan Summary'!$A$29:$A$56,$P603,'S94 - Plan Summary'!F$29:F$56)+SUMIF('CAPEX Summary'!$A$41:$A$68,$P603,'CAPEX Summary'!G$41:G$68)+SUMIF('Major Projects summary'!$A$42:$A$69,$P603,'Major Projects summary'!G$42:G$69)),0))","v":0},{"$f":"IF($P603=\"\",0,ROUND((SUMIF('S94 - Plan Summary'!$A$29:$A$56,$P603,'S94 - Plan Summary'!G$29:G$56)+SUMIF('CAPEX Summary'!$A$41:$A$68,$P603,'CAPEX Summary'!H$41:H$68)+SUMIF('Major Projects summary'!$A$42:$A$69,$P603,'Major Projects summary'!H$42:H$69)),0))","v":0},{"$f":"IF($P603=\"\",0,ROUND((SUMIF('S94 - Plan Summary'!$A$29:$A$56,$P603,'S94 - Plan Summary'!H$29:H$56)+SUMIF('CAPEX Summary'!$A$41:$A$68,$P603,'CAPEX Summary'!I$41:I$68)+SUMIF('Major Projects summary'!$A$42:$A$69,$P603,'Major Projects summary'!I$42:I$69)),0))","v":0},{"$f":"IF($P603=\"\",0,ROUND((SUMIF('S94 - Plan Summary'!$A$29:$A$56,$P603,'S94 - Plan Summary'!I$29:I$56)+SUMIF('CAPEX Summary'!$A$41:$A$68,$P603,'CAPEX Summary'!J$41:J$68)+SUMIF('Major Projects summary'!$A$42:$A$69,$P603,'Major Projects summary'!J$42:J$69)),0))","v":0},{"$f":"IF($P603=\"\",0,ROUND((SUMIF('S94 - Plan Summary'!$A$29:$A$56,$P603,'S94 - Plan Summary'!J$29:J$56)+SUMIF('CAPEX Summary'!$A$41:$A$68,$P603,'CAPEX Summary'!K$41:K$68)+SUMIF('Major Projects summary'!$A$42:$A$69,$P603,'Major Projects summary'!K$42:K$69)),0))","v":0},{"$f":"IF($P603=\"\",0,ROUND((SUMIF('S94 - Plan Summary'!$A$29:$A$56,$P603,'S94 - Plan Summary'!K$29:K$56)+SUMIF('CAPEX Summary'!$A$41:$A$68,$P603,'CAPEX Summary'!L$41:L$68)+SUMIF('Major Projects summary'!$A$42:$A$69,$P603,'Major Projects summary'!L$42:L$69)),0))","v":0},{"$f":"IF($P603=\"\",0,ROUND((SUMIF('S94 - Plan Summary'!$A$29:$A$56,$P603,'S94 - Plan Summary'!L$29:L$56)+SUMIF('CAPEX Summary'!$A$41:$A$68,$P603,'CAPEX Summary'!M$41:M$68)+SUMIF('Major Projects summary'!$A$42:$A$69,$P603,'Major Projects summary'!M$42:M$69)),0))","v":0},{"$f":"IF($P603=\"\",0,ROUND((SUMIF('S94 - Plan Summary'!$A$29:$A$56,$P603,'S94 - Plan Summary'!M$29:M$56)+SUMIF('CAPEX Summary'!$A$41:$A$68,$P603,'CAPEX Summary'!N$41:N$68)+SUMIF('Major Projects summary'!$A$42:$A$69,$P603,'Major Projects summary'!N$42:N$69)),0))","v":0},{"$f":"IF($P603=\"\",0,ROUND((SUMIF('S94 - Plan Summary'!$A$29:$A$56,$P603,'S94 - Plan Summary'!N$29:N$56)+SUMIF('CAPEX Summary'!$A$41:$A$68,$P603,'CAPEX Summary'!O$41:O$68)+SUMIF('Major Projects summary'!$A$42:$A$69,$P603,'Major Projects summary'!O$42:O$69)),0))","v":0},{"$f":"IF($P603=\"\",0,ROUND((SUMIF('S94 - Plan Summary'!$A$29:$A$56,$P603,'S94 - Plan Summary'!O$29:O$56)+SUMIF('CAPEX Summary'!$A$41:$A$68,$P603,'CAPEX Summary'!P$41:P$68)+SUMIF('Major Projects summary'!$A$42:$A$69,$P603,'Major Projects summary'!P$42:P$69)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"Closing Balance as at \"&TEXT(DATE(LEFT($F$4,4)+1,6,30),\"dd/mm\")","v":"Closing Balance as at 30/06"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depreciation change due to Fair Valuation Change",null,null,null,{"$f":"IF($P603=\"\",0,IF(D613*SUMIF($A$5:$A$32,$P603,$D$5:$D$32)>(D613-D614),D613-D614,D613*SUMIF($A$5:$A$32,$P603,$D$5:$D$32)))+IF(E612>SUM(D621:D621),SUM(D621:D621),E612)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Disposals (GBV)",null,null,{"$f":"IF($P626=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$V$11:$V$206,$P626,'Assets - Disposals & Transfers'!E$11:E$206)),0))","v":0},{"$f":"IF($P626=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$V$11:$V$206,$P626,'Assets - Disposals & Transfers'!G$11:G$206)),0))","v":0},{"$f":"IF($P626=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$V$11:$V$206,$P626,'Assets - Disposals & Transfers'!H$11:H$206)),0))","v":0},{"$f":"IF($P626=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$V$11:$V$206,$P626,'Assets - Disposals & Transfers'!I$11:I$206)),0))","v":0},{"$f":"IF($P626=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$V$11:$V$206,$P626,'Assets - Disposals & Transfers'!J$11:J$206)),0))","v":0},{"$f":"IF($P626=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$V$11:$V$206,$P626,'Assets - Disposals & Transfers'!K$11:K$206)),0))","v":0},{"$f":"IF($P626=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$V$11:$V$206,$P626,'Assets - Disposals & Transfers'!L$11:L$206)),0))","v":0},{"$f":"IF($P626=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$V$11:$V$206,$P626,'Assets - Disposals & Transfers'!M$11:M$206)),0))","v":0},{"$f":"IF($P626=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$V$11:$V$206,$P626,'Assets - Disposals & Transfers'!N$11:N$206)),0))","v":0},{"$f":"IF($P626=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$V$11:$V$206,$P626,'Assets - Disposals & Transfers'!O$11:O$206)),0))","v":0},{"$f":"IF($P626=\"\",0,+ROUND((SUMIF('Assets - Disposals & Transfers'!$V$11:$V$206,$P626,'Assets - Disposals & Transfers'!P$11:P$206)),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Accumulated Depreciation",null,null,{"$f":"SUM(D45,D68,D91,D114,D137,D160,D183,D206,D229,D252,D275,D298,D321,D353,D376,D399,D422,D445,D468,D491,D514,D537,D560,D583,D606,D629)","v":143729000},148475122.90701425,153324635.29210496,158293850.90825456,163322749.47557282,168424288.69268066,173623225.16893145,178780814.50127056,183395895.15664133,188109948.74713418,192846525.09653339,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Gross Book Value",null,null,{"$f":"D652+D656+D657+D660","v":495428657},{"$f":"E652+E656+E657+E660","v":500210180},505816376,510049309,514512283,519491626,524639316,530061524,535681480,541507678,547545897,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["previous year's WDV Variance",null,null,null,{"$f":"-D670","v":-9.2985749244689941E-2},-0.43769192695617676,6738.9474164247513,-26683.486306548119,-90927.500240027905,-223013.91503036022,-550532.30373245478,-1571057.2894029617,-2669455.4299513698,-3853117.5615932941,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,{"$f":"SUM(D689:D702)","v":2218000},{"$f":"SUM(E689:E702)","v":3666123},4150518,3217821,3651928,4171534,4427647,4547118,4714101,4888456,5067423,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,{"$f":"F$4","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Depreciation change due to Fair Valuation Change",null,null,null,{"$f":"SUMIF($A$40:$A$649,$A708,E$40:E$649)","v":-0.31020311715838034},-15679.868958773142,-15679.868958773142,-15679.868958773142,-15679.868958773142,-15679.868958773142,-15679.868958773142,-15679.868958773142,-15679.868958773142,-15679.868958773142,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Loans - External","index":68,"n_rows":100,"n_cols":133,"rows_kept":100,"cut":false,"hidden":false,"merged":[[24,8,27,8]]}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide","hide",{"$f":"N2","v":"2014/15"},"hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide"," "," "," "]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},null,null,null,null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},null,null,null,null,{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},null,null,null,null,{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},null,null,null,null,{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},null,null,null,null,{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},null,null,null,null,{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},null,null,null,null,{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},null,null,null,null,{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},null,null,null,null,{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},null,null,null,null,{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},null,null,null,null,{"$f":"Starting_year_general+10&\"/\"&RIGHT(Starting_year_general+11,2)","v":"2025/26"},null,null,{"$f":"S2","v":"2015/16"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"\"LOANS (EXTERNAL) - \"&UPPER(general_fund_name)","v":"LOANS (EXTERNAL) - GENERAL FUND"},null,null,null,null,null,null,null,null,"Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing",null,null,{"$f":"X2","v":"2016/17"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,null,null,null,null,null,null,null,"Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance",null,null,{"$f":"AC2","v":"2017/18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2","v":"2018/19"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2","v":"2019/20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"\"1. Existing Loans (including take-up to 30 June \"&'Chart Data'!$F$8&\")\"","v":"1. Existing Loans (including take-up to 30 June 2014)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR2","v":"2020/21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Existing Loans",null,null,null,null,null,null,null,null,3866267.91,null,{"$f":"481065","v":481065},268460,{"$f":"J8+K8-L8","v":3385202.91},{"$f":"N8","v":3385202.91},null,{"$f":"510132","v":510132},188892.55,{"$f":"O8+P8-Q8","v":2875070.91},{"$f":"S8","v":2875070.91},null,{"$f":"539956","v":539956},159069,{"$f":"T8+U8-V8","v":2335114.91},{"$f":"X8","v":2335114.91},null,573642,125383,{"$f":"Y8+Z8-AA8","v":1761472.9100000001},{"$f":"AC8","v":1761472.9100000001},null,608303,90722,{"$f":"AD8+AE8-AF8","v":1153169.9100000001},{"$f":"AH8","v":1153169.9100000001},null,645058,53966,{"$f":"AI8+AJ8-AK8","v":508111.91000000015},{"$f":"AM8","v":508111.91000000015},null,{"$f":"507022+1090","v":508112},15023.19,{"$f":"AN8+AO8-AP8","v":-8.9999999850988388E-2},{"$f":"AR8","v":-8.9999999850988388E-2},null,null,null,{"$f":"AS8+AT8-AU8","v":-8.9999999850988388E-2},{"$f":"AW8","v":-8.9999999850988388E-2},null,null,null,{"$f":"AX8+AY8-AZ8","v":-8.9999999850988388E-2},{"$f":"BB8","v":-8.9999999850988388E-2},null,null,null,{"$f":"BC8+BD8-BE8","v":-8.9999999850988388E-2},{"$f":"BG8","v":-8.9999999850988388E-2},null,null,null,{"$f":"BH8+BI8-BJ8","v":-8.9999999850988388E-2},{"$f":"BL8","v":-8.9999999850988388E-2},null,null,null,{"$f":"BM8+BN8-BO8","v":-8.9999999850988388E-2},null,null,{"$f":"AW2","v":"2021/22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["New Loans",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J9+K9-L9","v":0},{"$f":"N9","v":0},null,null,null,{"$f":"O9+P9-Q9","v":0},{"$f":"S9","v":0},null,null,null,{"$f":"T9+U9-V9","v":0},{"$f":"X9","v":0},null,null,null,{"$f":"Y9+Z9-AA9","v":0},{"$f":"AC9","v":0},null,null,null,{"$f":"AD9+AE9-AF9","v":0},{"$f":"AH9","v":0},null,null,null,{"$f":"AI9+AJ9-AK9","v":0},{"$f":"AM9","v":0},null,null,null,{"$f":"AN9+AO9-AP9","v":0},{"$f":"AR9","v":0},null,null,null,{"$f":"AS9+AT9-AU9","v":0},{"$f":"AW9","v":0},null,null,null,{"$f":"AX9+AY9-AZ9","v":0},{"$f":"BB9","v":0},null,null,null,{"$f":"BC9+BD9-BE9","v":0},{"$f":"BG9","v":0},null,null,null,{"$f":"BH9+BI9-BJ9","v":0},{"$f":"BL9","v":0},null,null,null,{"$f":"BM9+BN9-BO9","v":0},null,null,{"$f":"BB2","v":"2022/23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Manual Adjustments",null,null,null,null,null,null,null,null,800000,null,800000,1500,{"$f":"J10+K10-L10","v":0},{"$f":"N10","v":0},null,null,null,{"$f":"O10+P10-Q10","v":0},{"$f":"S10","v":0},null,null,null,{"$f":"T10+U10-V10","v":0},{"$f":"X10","v":0},null,null,null,{"$f":"Y10+Z10-AA10","v":0},{"$f":"AC10","v":0},null,null,null,{"$f":"AD10+AE10-AF10","v":0},{"$f":"AH10","v":0},null,null,null,{"$f":"AI10+AJ10-AK10","v":0},{"$f":"AM10","v":0},null,null,null,{"$f":"AN10+AO10-AP10","v":0},{"$f":"AR10","v":0},null,null,null,{"$f":"AS10+AT10-AU10","v":0},{"$f":"AW10","v":0},null,null,null,{"$f":"AX10+AY10-AZ10","v":0},{"$f":"BB10","v":0},null,null,null,{"$f":"BC10+BD10-BE10","v":0},{"$f":"BG10","v":0},null,null,null,{"$f":"BH10+BI10-BJ10","v":0},{"$f":"BL10","v":0},null,null,null,{"$f":"BM10+BN10-BO10","v":0},null,null,{"$f":"BG2","v":"2023/24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total",null,null,null,null,null,null,null,null,{"$f":"SUM(J8:J10)","v":4666267.91},0,1281065,269960,3385202.91,3385202.91,0,510132,188892.55,2875070.91,2875070.91,0,539956,159069,2335114.91,2335114.91,0,573642,125383,1761472.9100000001,1761472.9100000001,0,608303,90722,1153169.9100000001,1153169.9100000001,0,645058,53966,508111.91000000015,508111.91000000015,0,{"$f":"SUM(AP8:AP10)","v":508112},15023.19,-8.9999999850988388E-2,-8.9999999850988388E-2,0,0,0,-8.9999999850988388E-2,-8.9999999850988388E-2,0,0,0,-8.9999999850988388E-2,-8.9999999850988388E-2,0,0,0,-8.9999999850988388E-2,-8.9999999850988388E-2,0,0,0,-8.9999999850988388E-2,-8.9999999850988388E-2,0,0,0,-8.9999999850988388E-2,null,null,{"$f":"BL2","v":"2024/25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"Take Up","Take Up","Loan","Loan","Loan","Payment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["2. New Loans - General Purposes",null,"Year","Month","Amount","Term (yrs)","Int Rate","Frequency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 1",{"$f":"IF(CH17=\"\",\"\",IF(CH17=\"ok\",1,-2))","v":""},{"$f":"IF(LSGOp1!D$10=\"\",\"\",LSGOp1!D$10)","v":""},{"$f":"IF(LSGOp1!D$11=\"\",\"\",LSGOp1!D$11)","v":""},{"$f":"IF(LSGOp1!Loans_general_Loan_Amount=\"\",\"\",LSGOp1!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGOp1!Loans_general_Loan_Years=\"\",\"\",LSGOp1!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGOp1!Loans_general_Interest_Rate=\"\",\"\",LSGOp1!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGOp1!D$9=\"\",\"\",LSGOp1!D$9)","v":""},null,null,{"$f":"IF($B17=-2,0,IF($C17=\"\",0,IF($C17=$N$2,+$E17,0)))","v":0},{"$f":"LSGOp1!$F$622","v":0},{"$f":"LSGOp1!$G$622","v":0},{"$f":"J17+K17-L17","v":0},{"$f":"N17","v":0},{"$f":"IF($B17=-2,0,IF($C17=\"\",0,IF($C17=S$2,+$E17,0)))","v":0},{"$f":"LSGOp1!$F$623","v":0},{"$f":"LSGOp1!$G$623","v":0},{"$f":"O17+P17-Q17","v":0},{"$f":"S17","v":0},{"$f":"IF($B17=-2,0,IF($C17=\"\",0,IF($C17=X$2,+$E17,0)))","v":0},{"$f":"LSGOp1!$F$624","v":0},{"$f":"LSGOp1!$G$624","v":0},{"$f":"T17+U17-V17","v":0},{"$f":"X17","v":0},{"$f":"IF($B17=-2,0,IF($C17=\"\",0,IF($C17=AC$2,+$E17,0)))","v":0},{"$f":"LSGOp1!$F$625","v":0},{"$f":"LSGOp1!$G$625","v":0},{"$f":"Y17+Z17-AA17","v":0},{"$f":"AC17","v":0},{"$f":"IF($B17=-2,0,IF($C17=\"\",0,IF($C17=AH$2,+$E17,0)))","v":0},{"$f":"LSGOp1!$F$626","v":0},{"$f":"LSGOp1!$G$626","v":0},{"$f":"AD17+AE17-AF17","v":0},{"$f":"AH17","v":0},{"$f":"IF($B17=-2,0,IF($C17=\"\",0,IF($C17=AM$2,+$E17,0)))","v":0},{"$f":"LSGOp1!$F$627","v":0},{"$f":"LSGOp1!$G$627","v":0},{"$f":"AI17+AJ17-AK17","v":0},{"$f":"AM17","v":0},{"$f":"IF($B17=-2,0,IF($C17=\"\",0,IF($C17=AR$2,+$E17,0)))","v":0},{"$f":"LSGOp1!$F$628","v":0},{"$f":"LSGOp1!$G$628","v":0},{"$f":"AN17+AO17-AP17","v":0},{"$f":"AR17","v":0},{"$f":"IF($B17=-2,0,IF($C17=\"\",0,IF($C17=AW$2,+$E17,0)))","v":0},{"$f":"LSGOp1!$F$629","v":0},{"$f":"LSGOp1!$G$629","v":0},{"$f":"AS17+AT17-AU17","v":0},{"$f":"AW17","v":0},{"$f":"IF($B17=-2,0,IF($C17=\"\",0,IF($C17=BB$2,+$E17,0)))","v":0},{"$f":"LSGOp1!$F$630","v":0},{"$f":"LSGOp1!$G$630","v":0},{"$f":"AX17+AY17-AZ17","v":0},{"$f":"BB17","v":0},{"$f":"IF($B17=-2,0,IF($C17=\"\",0,IF($C17=BG$2,+$E17,0)))","v":0},{"$f":"LSGOp1!$F$631","v":0},{"$f":"LSGOp1!$G$631","v":0},{"$f":"BC17+BD17-BE17","v":0},{"$f":"BG17","v":0},{"$f":"IF($B17=-2,0,IF($C17=\"\",0,IF($C17=BL$2,+$E17,0)))","v":0},{"$f":"LSGOp1!$F$632","v":0},{"$f":"LSGOp1!$G$632","v":0},{"$f":"BH17+BI17-BJ17","v":0},{"$f":"BL17","v":0},{"$f":"IF($B17=-2,0,IF($C17=\"\",0,IF($C17=BQ$2,+$E17,0)))","v":0},{"$f":"LSGOp1!$F$633","v":0},{"$f":"LSGOp1!$G$633","v":0},{"$f":"BM17+BN17-BO17","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($C17=\"\",OR($D17<>\"\",$E17<>\"\",$F17<>\"\",$G17<>\"\",$H17<>\"\")),\"Select year\",IF($C17=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($D17=\"\",OR($C17<>\"\",$E17<>\"\",$F17<>\"\",$G17<>\"\",$H17<>\"\")),\"Select month\",IF($D17=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($E17=\"\",OR($C17<>\"\",$D17<>\"\",$F17<>\"\",$G17<>\"\",$H17<>\"\")),\"Enter amount\",IF($E17=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($F17=\"\",OR($C17<>\"\",$D17<>\"\",$E17<>\"\",$G17<>\"\",$H17<>\"\")),\"Enter term\",IF($F17=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($G17=\"\",OR($C17<>\"\",$D17<>\"\",$E17<>\"\",$F17<>\"\",$H17<>\"\")),\"Enter rate\",IF($G17=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($H17=\"\",OR($C17<>\"\",$D17<>\"\",$E17<>\"\",$F17<>\"\",$G17<>\"\")),\"Select frequency\",IF($H17=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(COUNTBLANK(CB17:CG17)=6,\"\",IF(COUNTIF(CB17:CG17,\"ok\")=6,\"ok\",\"x\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CAPEX Summary'!U78","v":"July"},null,{"$f":"'CAPEX Summary'!Y78","v":"Annually"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 2",{"$f":"IF(CH18=\"\",\"\",IF(CH18=\"ok\",1,-2))","v":""},{"$f":"IF(LSGOp2!D$10=\"\",\"\",LSGOp2!D$10)","v":""},{"$f":"IF(LSGOp2!D$11=\"\",\"\",LSGOp2!D$11)","v":""},{"$f":"IF(LSGOp2!Loans_general_Loan_Amount=\"\",\"\",LSGOp2!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGOp2!Loans_general_Loan_Years=\"\",\"\",LSGOp2!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGOp2!Loans_general_Interest_Rate=\"\",\"\",LSGOp2!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGOp2!D$9=\"\",\"\",LSGOp2!D$9)","v":""},null,null,{"$f":"IF($B18=-2,0,IF($C18=\"\",0,IF($C18=$N$2,+$E18,0)))","v":0},{"$f":"LSGOp2!$F$622","v":0},{"$f":"LSGOp2!$G$622","v":0},{"$f":"J18+K18-L18","v":0},{"$f":"N18","v":0},{"$f":"IF($B18=-2,0,IF($C18=\"\",0,IF($C18=S$2,+$E18,0)))","v":0},{"$f":"LSGOp2!$F$623","v":0},{"$f":"LSGOp2!$G$623","v":0},{"$f":"O18+P18-Q18","v":0},{"$f":"S18","v":0},{"$f":"IF($B18=-2,0,IF($C18=\"\",0,IF($C18=X$2,+$E18,0)))","v":0},{"$f":"LSGOp2!$F$624","v":0},{"$f":"LSGOp2!$G$624","v":0},{"$f":"T18+U18-V18","v":0},{"$f":"X18","v":0},{"$f":"IF($B18=-2,0,IF($C18=\"\",0,IF($C18=AC$2,+$E18,0)))","v":0},{"$f":"LSGOp2!$F$625","v":0},{"$f":"LSGOp2!$G$625","v":0},{"$f":"Y18+Z18-AA18","v":0},{"$f":"AC18","v":0},{"$f":"IF($B18=-2,0,IF($C18=\"\",0,IF($C18=AH$2,+$E18,0)))","v":0},{"$f":"LSGOp2!$F$626","v":0},{"$f":"LSGOp2!$G$626","v":0},{"$f":"AD18+AE18-AF18","v":0},{"$f":"AH18","v":0},{"$f":"IF($B18=-2,0,IF($C18=\"\",0,IF($C18=AM$2,+$E18,0)))","v":0},{"$f":"LSGOp2!$F$627","v":0},{"$f":"LSGOp2!$G$627","v":0},{"$f":"AI18+AJ18-AK18","v":0},{"$f":"AM18","v":0},{"$f":"IF($B18=-2,0,IF($C18=\"\",0,IF($C18=AR$2,+$E18,0)))","v":0},{"$f":"LSGOp2!$F$628","v":0},{"$f":"LSGOp2!$G$628","v":0},{"$f":"AN18+AO18-AP18","v":0},{"$f":"AR18","v":0},{"$f":"IF($B18=-2,0,IF($C18=\"\",0,IF($C18=AW$2,+$E18,0)))","v":0},{"$f":"LSGOp2!$F$629","v":0},{"$f":"LSGOp2!$G$629","v":0},{"$f":"AS18+AT18-AU18","v":0},{"$f":"AW18","v":0},{"$f":"IF($B18=-2,0,IF($C18=\"\",0,IF($C18=BB$2,+$E18,0)))","v":0},{"$f":"LSGOp2!$F$630","v":0},{"$f":"LSGOp2!$G$630","v":0},{"$f":"AX18+AY18-AZ18","v":0},{"$f":"BB18","v":0},{"$f":"IF($B18=-2,0,IF($C18=\"\",0,IF($C18=BG$2,+$E18,0)))","v":0},{"$f":"LSGOp2!$F$631","v":0},{"$f":"LSGOp2!$G$631","v":0},{"$f":"BC18+BD18-BE18","v":0},{"$f":"BG18","v":0},{"$f":"IF($B18=-2,0,IF($C18=\"\",0,IF($C18=BL$2,+$E18,0)))","v":0},{"$f":"LSGOp2!$F$632","v":0},{"$f":"LSGOp2!$G$632","v":0},{"$f":"BH18+BI18-BJ18","v":0},{"$f":"BL18","v":0},{"$f":"IF($B18=-2,0,IF($C18=\"\",0,IF($C18=BQ$2,+$E18,0)))","v":0},{"$f":"LSGOp2!$F$633","v":0},{"$f":"LSGOp2!$G$633","v":0},{"$f":"BM18+BN18-BO18","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($C18=\"\",OR($D18<>\"\",$E18<>\"\",$F18<>\"\",$G18<>\"\",$H18<>\"\")),\"Select year\",IF($C18=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($D18=\"\",OR($C18<>\"\",$E18<>\"\",$F18<>\"\",$G18<>\"\",$H18<>\"\")),\"Select month\",IF($D18=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($E18=\"\",OR($C18<>\"\",$D18<>\"\",$F18<>\"\",$G18<>\"\",$H18<>\"\")),\"Enter amount\",IF($E18=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($F18=\"\",OR($C18<>\"\",$D18<>\"\",$E18<>\"\",$G18<>\"\",$H18<>\"\")),\"Enter term\",IF($F18=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($G18=\"\",OR($C18<>\"\",$D18<>\"\",$E18<>\"\",$F18<>\"\",$H18<>\"\")),\"Enter rate\",IF($G18=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($H18=\"\",OR($C18<>\"\",$D18<>\"\",$E18<>\"\",$F18<>\"\",$G18<>\"\")),\"Select frequency\",IF($H18=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(COUNTBLANK(CB18:CG18)=6,\"\",IF(COUNTIF(CB18:CG18,\"ok\")=6,\"ok\",\"x\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CAPEX Summary'!U79","v":"August"},null,{"$f":"'CAPEX Summary'!Y79","v":"Semi-Annually"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 3","",{"$f":"IF(LSGOp3!D$10=\"\",\"\",LSGOp3!D$10)","v":""},{"$f":"IF(LSGOp3!D$11=\"\",\"\",LSGOp3!D$11)","v":""},{"$f":"IF(LSGOp3!Loans_general_Loan_Amount=\"\",\"\",LSGOp3!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGOp3!Loans_general_Loan_Years=\"\",\"\",LSGOp3!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGOp3!Loans_general_Interest_Rate=\"\",\"\",LSGOp3!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGOp3!D$9=\"\",\"\",LSGOp3!D$9)","v":""},null,null,0,{"$f":"LSGOp3!$F$622","v":0},{"$f":"LSGOp3!$G$622","v":0},0,0,0,{"$f":"LSGOp3!$F$623","v":0},{"$f":"LSGOp3!$G$623","v":0},0,0,0,{"$f":"LSGOp3!$F$624","v":0},{"$f":"LSGOp3!$G$624","v":0},0,0,0,{"$f":"LSGOp3!$F$625","v":0},{"$f":"LSGOp3!$G$625","v":0},0,0,0,{"$f":"LSGOp3!$F$626","v":0},{"$f":"LSGOp3!$G$626","v":0},0,0,0,{"$f":"LSGOp3!$F$627","v":0},{"$f":"LSGOp3!$G$627","v":0},0,0,0,{"$f":"LSGOp3!$F$628","v":0},{"$f":"LSGOp3!$G$628","v":0},0,0,0,{"$f":"LSGOp3!$F$629","v":0},{"$f":"LSGOp3!$G$629","v":0},0,0,0,{"$f":"LSGOp3!$F$630","v":0},{"$f":"LSGOp3!$G$630","v":0},0,0,0,{"$f":"LSGOp3!$F$631","v":0},{"$f":"LSGOp3!$G$631","v":0},0,0,0,{"$f":"LSGOp3!$F$632","v":0},{"$f":"LSGOp3!$G$632","v":0},0,0,0,{"$f":"LSGOp3!$F$633","v":0},{"$f":"LSGOp3!$G$633","v":0},0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CAPEX Summary'!U80","v":"September"},null,{"$f":"'CAPEX Summary'!Y80","v":"Quarterly"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 4","",{"$f":"IF(LSGOp4!D$10=\"\",\"\",LSGOp4!D$10)","v":""},{"$f":"IF(LSGOp4!D$11=\"\",\"\",LSGOp4!D$11)","v":""},{"$f":"IF(LSGOp4!Loans_general_Loan_Amount=\"\",\"\",LSGOp4!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGOp4!Loans_general_Loan_Years=\"\",\"\",LSGOp4!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGOp4!Loans_general_Interest_Rate=\"\",\"\",LSGOp4!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGOp4!D$9=\"\",\"\",LSGOp4!D$9)","v":""},null,null,0,{"$f":"LSGOp4!$F$622","v":0},{"$f":"LSGOp4!$G$622","v":0},0,0,0,{"$f":"LSGOp4!$F$623","v":0},{"$f":"LSGOp4!$G$623","v":0},0,0,0,{"$f":"LSGOp4!$F$624","v":0},{"$f":"LSGOp4!$G$624","v":0},0,0,0,{"$f":"LSGOp4!$F$625","v":0},{"$f":"LSGOp4!$G$625","v":0},0,0,0,{"$f":"LSGOp4!$F$626","v":0},{"$f":"LSGOp4!$G$626","v":0},0,0,0,{"$f":"LSGOp4!$F$627","v":0},{"$f":"LSGOp4!$G$627","v":0},0,0,0,{"$f":"LSGOp4!$F$628","v":0},{"$f":"LSGOp4!$G$628","v":0},0,0,0,{"$f":"LSGOp4!$F$629","v":0},{"$f":"LSGOp4!$G$629","v":0},0,0,0,{"$f":"LSGOp4!$F$630","v":0},{"$f":"LSGOp4!$G$630","v":0},0,0,0,{"$f":"LSGOp4!$F$631","v":0},{"$f":"LSGOp4!$G$631","v":0},0,0,0,{"$f":"LSGOp4!$F$632","v":0},{"$f":"LSGOp4!$G$632","v":0},0,0,0,{"$f":"LSGOp4!$F$633","v":0},{"$f":"LSGOp4!$G$633","v":0},0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CAPEX Summary'!U81","v":"October"},null,{"$f":"'CAPEX Summary'!Y81","v":"Monthly"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 5","",{"$f":"IF(LSGOp5!D$10=\"\",\"\",LSGOp5!D$10)","v":""},{"$f":"IF(LSGOp5!D$11=\"\",\"\",LSGOp5!D$11)","v":""},{"$f":"IF(LSGOp5!Loans_general_Loan_Amount=\"\",\"\",LSGOp5!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGOp5!Loans_general_Loan_Years=\"\",\"\",LSGOp5!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGOp5!Loans_general_Interest_Rate=\"\",\"\",LSGOp5!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGOp5!D$9=\"\",\"\",LSGOp5!D$9)","v":""},null,null,0,{"$f":"LSGOp5!$F$622","v":0},{"$f":"LSGOp5!$G$622","v":0},0,0,0,{"$f":"LSGOp5!$F$623","v":0},{"$f":"LSGOp5!$G$623","v":0},0,0,0,{"$f":"LSGOp5!$F$624","v":0},{"$f":"LSGOp5!$G$624","v":0},0,0,0,{"$f":"LSGOp5!$F$625","v":0},{"$f":"LSGOp5!$G$625","v":0},0,0,0,{"$f":"LSGOp5!$F$626","v":0},{"$f":"LSGOp5!$G$626","v":0},0,0,0,{"$f":"LSGOp5!$F$627","v":0},{"$f":"LSGOp5!$G$627","v":0},0,0,0,{"$f":"LSGOp5!$F$628","v":0},{"$f":"LSGOp5!$G$628","v":0},0,0,0,{"$f":"LSGOp5!$F$629","v":0},{"$f":"LSGOp5!$G$629","v":0},0,0,0,{"$f":"LSGOp5!$F$630","v":0},{"$f":"LSGOp5!$G$630","v":0},0,0,0,{"$f":"LSGOp5!$F$631","v":0},{"$f":"LSGOp5!$G$631","v":0},0,0,0,{"$f":"LSGOp5!$F$632","v":0},{"$f":"LSGOp5!$G$632","v":0},0,0,0,{"$f":"LSGOp5!$F$633","v":0},{"$f":"LSGOp5!$G$633","v":0},0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CAPEX Summary'!U82","v":"November"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 6","",{"$f":"IF(LSGOp6!D$10=\"\",\"\",LSGOp6!D$10)","v":""},{"$f":"IF(LSGOp6!D$11=\"\",\"\",LSGOp6!D$11)","v":""},{"$f":"IF(LSGOp6!Loans_general_Loan_Amount=\"\",\"\",LSGOp6!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGOp6!Loans_general_Loan_Years=\"\",\"\",LSGOp6!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGOp6!Loans_general_Interest_Rate=\"\",\"\",LSGOp6!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGOp6!D$9=\"\",\"\",LSGOp6!D$9)","v":""},null,null,0,{"$f":"LSGOp6!$F$622","v":0},{"$f":"LSGOp6!$G$622","v":0},0,0,0,{"$f":"LSGOp6!$F$623","v":0},{"$f":"LSGOp6!$G$623","v":0},0,0,0,{"$f":"LSGOp6!$F$624","v":0},{"$f":"LSGOp6!$G$624","v":0},0,0,0,{"$f":"LSGOp6!$F$625","v":0},{"$f":"LSGOp6!$G$625","v":0},0,0,0,{"$f":"LSGOp6!$F$626","v":0},{"$f":"LSGOp6!$G$626","v":0},0,0,0,{"$f":"LSGOp6!$F$627","v":0},{"$f":"LSGOp6!$G$627","v":0},0,0,0,{"$f":"LSGOp6!$F$628","v":0},{"$f":"LSGOp6!$G$628","v":0},0,0,0,{"$f":"LSGOp6!$F$629","v":0},{"$f":"LSGOp6!$G$629","v":0},0,0,0,{"$f":"LSGOp6!$F$630","v":0},{"$f":"LSGOp6!$G$630","v":0},0,0,0,{"$f":"LSGOp6!$F$631","v":0},{"$f":"LSGOp6!$G$631","v":0},0,0,0,{"$f":"LSGOp6!$F$632","v":0},{"$f":"LSGOp6!$G$632","v":0},0,0,0,{"$f":"LSGOp6!$F$633","v":0},{"$f":"LSGOp6!$G$633","v":0},0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CAPEX Summary'!U83","v":"December"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 7","",{"$f":"IF(LSGOp7!D$10=\"\",\"\",LSGOp7!D$10)","v":""},{"$f":"IF(LSGOp7!D$11=\"\",\"\",LSGOp7!D$11)","v":""},{"$f":"IF(LSGOp7!Loans_general_Loan_Amount=\"\",\"\",LSGOp7!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGOp7!Loans_general_Loan_Years=\"\",\"\",LSGOp7!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGOp7!Loans_general_Interest_Rate=\"\",\"\",LSGOp7!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGOp7!D$9=\"\",\"\",LSGOp7!D$9)","v":""},null,null,0,{"$f":"LSGOp7!$F$622","v":0},{"$f":"LSGOp7!$G$622","v":0},0,0,0,{"$f":"LSGOp7!$F$623","v":0},{"$f":"LSGOp7!$G$623","v":0},0,0,0,{"$f":"LSGOp7!$F$624","v":0},{"$f":"LSGOp7!$G$624","v":0},0,0,0,{"$f":"LSGOp7!$F$625","v":0},{"$f":"LSGOp7!$G$625","v":0},0,0,0,{"$f":"LSGOp7!$F$626","v":0},{"$f":"LSGOp7!$G$626","v":0},0,0,0,{"$f":"LSGOp7!$F$627","v":0},{"$f":"LSGOp7!$G$627","v":0},0,0,0,{"$f":"LSGOp7!$F$628","v":0},{"$f":"LSGOp7!$G$628","v":0},0,0,0,{"$f":"LSGOp7!$F$629","v":0},{"$f":"LSGOp7!$G$629","v":0},0,0,0,{"$f":"LSGOp7!$F$630","v":0},{"$f":"LSGOp7!$G$630","v":0},0,0,0,{"$f":"LSGOp7!$F$631","v":0},{"$f":"LSGOp7!$G$631","v":0},0,0,0,{"$f":"LSGOp7!$F$632","v":0},{"$f":"LSGOp7!$G$632","v":0},0,0,0,{"$f":"LSGOp7!$F$633","v":0},{"$f":"LSGOp7!$G$633","v":0},0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CAPEX Summary'!U84","v":"January"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 8","",{"$f":"IF(LSGOp8!D$10=\"\",\"\",LSGOp8!D$10)","v":""},{"$f":"IF(LSGOp8!D$11=\"\",\"\",LSGOp8!D$11)","v":""},{"$f":"IF(LSGOp8!Loans_general_Loan_Amount=\"\",\"\",LSGOp8!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGOp8!Loans_general_Loan_Years=\"\",\"\",LSGOp8!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGOp8!Loans_general_Interest_Rate=\"\",\"\",LSGOp8!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGOp8!D$9=\"\",\"\",LSGOp8!D$9)","v":""},null,null,0,{"$f":"LSGOp8!$F$622","v":0},{"$f":"LSGOp8!$G$622","v":0},0,0,0,{"$f":"LSGOp8!$F$623","v":0},{"$f":"LSGOp8!$G$623","v":0},0,0,0,{"$f":"LSGOp8!$F$624","v":0},{"$f":"LSGOp8!$G$624","v":0},0,0,0,{"$f":"LSGOp8!$F$625","v":0},{"$f":"LSGOp8!$G$625","v":0},0,0,0,{"$f":"LSGOp8!$F$626","v":0},{"$f":"LSGOp8!$G$626","v":0},0,0,0,{"$f":"LSGOp8!$F$627","v":0},{"$f":"LSGOp8!$G$627","v":0},0,0,0,{"$f":"LSGOp8!$F$628","v":0},{"$f":"LSGOp8!$G$628","v":0},0,0,0,{"$f":"LSGOp8!$F$629","v":0},{"$f":"LSGOp8!$G$629","v":0},0,0,0,{"$f":"LSGOp8!$F$630","v":0},{"$f":"LSGOp8!$G$630","v":0},0,0,0,{"$f":"LSGOp8!$F$631","v":0},{"$f":"LSGOp8!$G$631","v":0},0,0,0,{"$f":"LSGOp8!$F$632","v":0},{"$f":"LSGOp8!$G$632","v":0},0,0,0,{"$f":"LSGOp8!$F$633","v":0},{"$f":"LSGOp8!$G$633","v":0},0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CAPEX Summary'!U85","v":"February"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 9","",{"$f":"IF(LSGOp9!D$10=\"\",\"\",LSGOp9!D$10)","v":""},{"$f":"IF(LSGOp9!D$11=\"\",\"\",LSGOp9!D$11)","v":""},{"$f":"IF(LSGOp9!Loans_general_Loan_Amount=\"\",\"\",LSGOp9!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGOp9!Loans_general_Loan_Years=\"\",\"\",LSGOp9!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGOp9!Loans_general_Interest_Rate=\"\",\"\",LSGOp9!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGOp9!D$9=\"\",\"\",LSGOp9!D$9)","v":""},"Enter Loan details in the individual Loan Schedules for Operating Purposes.",null,0,{"$f":"LSGOp9!$F$622","v":0},{"$f":"LSGOp9!$G$622","v":0},0,0,0,{"$f":"LSGOp9!$F$623","v":0},{"$f":"LSGOp9!$G$623","v":0},0,0,0,{"$f":"LSGOp9!$F$624","v":0},{"$f":"LSGOp9!$G$624","v":0},0,0,0,{"$f":"LSGOp9!$F$625","v":0},{"$f":"LSGOp9!$G$625","v":0},0,0,0,{"$f":"LSGOp9!$F$626","v":0},{"$f":"LSGOp9!$G$626","v":0},0,0,0,{"$f":"LSGOp9!$F$627","v":0},{"$f":"LSGOp9!$G$627","v":0},0,0,0,{"$f":"LSGOp9!$F$628","v":0},{"$f":"LSGOp9!$G$628","v":0},0,0,0,{"$f":"LSGOp9!$F$629","v":0},{"$f":"LSGOp9!$G$629","v":0},0,0,0,{"$f":"LSGOp9!$F$630","v":0},{"$f":"LSGOp9!$G$630","v":0},0,0,0,{"$f":"LSGOp9!$F$631","v":0},{"$f":"LSGOp9!$G$631","v":0},0,0,0,{"$f":"LSGOp9!$F$632","v":0},{"$f":"LSGOp9!$G$632","v":0},0,0,0,{"$f":"LSGOp9!$F$633","v":0},{"$f":"LSGOp9!$G$633","v":0},0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CAPEX Summary'!U86","v":"March"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 10","",{"$f":"IF(LSGOp10!D$10=\"\",\"\",LSGOp10!D$10)","v":""},{"$f":"IF(LSGOp10!D$11=\"\",\"\",LSGOp10!D$11)","v":""},{"$f":"IF(LSGOp10!Loans_general_Loan_Amount=\"\",\"\",LSGOp10!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGOp10!Loans_general_Loan_Years=\"\",\"\",LSGOp10!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGOp10!Loans_general_Interest_Rate=\"\",\"\",LSGOp10!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGOp10!D$9=\"\",\"\",LSGOp10!D$9)","v":""},null,null,0,{"$f":"LSGOp10!$F$622","v":0},{"$f":"LSGOp10!$G$622","v":0},0,0,0,{"$f":"LSGOp10!$F$623","v":0},{"$f":"LSGOp10!$G$623","v":0},0,0,0,{"$f":"LSGOp10!$F$624","v":0},{"$f":"LSGOp10!$G$624","v":0},0,0,0,{"$f":"LSGOp10!$F$625","v":0},{"$f":"LSGOp10!$G$625","v":0},0,0,0,{"$f":"LSGOp10!$F$626","v":0},{"$f":"LSGOp10!$G$626","v":0},0,0,0,{"$f":"LSGOp10!$F$627","v":0},{"$f":"LSGOp10!$G$627","v":0},0,0,0,{"$f":"LSGOp10!$F$628","v":0},{"$f":"LSGOp10!$G$628","v":0},0,0,0,{"$f":"LSGOp10!$F$629","v":0},{"$f":"LSGOp10!$G$629","v":0},0,0,0,{"$f":"LSGOp10!$F$630","v":0},{"$f":"LSGOp10!$G$630","v":0},0,0,0,{"$f":"LSGOp10!$F$631","v":0},{"$f":"LSGOp10!$G$631","v":0},0,0,0,{"$f":"LSGOp10!$F$632","v":0},{"$f":"LSGOp10!$G$632","v":0},0,0,0,{"$f":"LSGOp10!$F$633","v":0},{"$f":"LSGOp10!$G$633","v":0},0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CAPEX Summary'!U87","v":"April"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 11","",{"$f":"IF(LSGOp11!D$10=\"\",\"\",LSGOp11!D$10)","v":""},{"$f":"IF(LSGOp11!D$11=\"\",\"\",LSGOp11!D$11)","v":""},{"$f":"IF(LSGOp11!Loans_general_Loan_Amount=\"\",\"\",LSGOp11!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGOp11!Loans_general_Loan_Years=\"\",\"\",LSGOp11!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGOp11!Loans_general_Interest_Rate=\"\",\"\",LSGOp11!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGOp11!D$9=\"\",\"\",LSGOp11!D$9)","v":""},null,null,0,{"$f":"LSGOp11!$F$622","v":0},{"$f":"LSGOp11!$G$622","v":0},0,0,0,{"$f":"LSGOp11!$F$623","v":0},{"$f":"LSGOp11!$G$623","v":0},0,0,0,{"$f":"LSGOp11!$F$624","v":0},{"$f":"LSGOp11!$G$624","v":0},0,0,0,{"$f":"LSGOp11!$F$625","v":0},{"$f":"LSGOp11!$G$625","v":0},0,0,0,{"$f":"LSGOp11!$F$626","v":0},{"$f":"LSGOp11!$G$626","v":0},0,0,0,{"$f":"LSGOp11!$F$627","v":0},{"$f":"LSGOp11!$G$627","v":0},0,0,0,{"$f":"LSGOp11!$F$628","v":0},{"$f":"LSGOp11!$G$628","v":0},0,0,0,{"$f":"LSGOp11!$F$629","v":0},{"$f":"LSGOp11!$G$629","v":0},0,0,0,{"$f":"LSGOp11!$F$630","v":0},{"$f":"LSGOp11!$G$630","v":0},0,0,0,{"$f":"LSGOp11!$F$631","v":0},{"$f":"LSGOp11!$G$631","v":0},0,0,0,{"$f":"LSGOp11!$F$632","v":0},{"$f":"LSGOp11!$G$632","v":0},0,0,0,{"$f":"LSGOp11!$F$633","v":0},{"$f":"LSGOp11!$G$633","v":0},0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CAPEX Summary'!U88","v":"May"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 12","",{"$f":"IF(LSGOp12!D$10=\"\",\"\",LSGOp12!D$10)","v":""},{"$f":"IF(LSGOp12!D$11=\"\",\"\",LSGOp12!D$11)","v":""},{"$f":"IF(LSGOp12!Loans_general_Loan_Amount=\"\",\"\",LSGOp12!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGOp12!Loans_general_Loan_Years=\"\",\"\",LSGOp12!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGOp12!Loans_general_Interest_Rate=\"\",\"\",LSGOp12!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGOp12!D$9=\"\",\"\",LSGOp12!D$9)","v":""},null,null,0,{"$f":"LSGOp12!$F$622","v":0},{"$f":"LSGOp12!$G$622","v":0},0,0,0,{"$f":"LSGOp12!$F$623","v":0},{"$f":"LSGOp12!$G$623","v":0},0,0,0,{"$f":"LSGOp12!$F$624","v":0},{"$f":"LSGOp12!$G$624","v":0},0,0,0,{"$f":"LSGOp12!$F$625","v":0},{"$f":"LSGOp12!$G$625","v":0},0,0,0,{"$f":"LSGOp12!$F$626","v":0},{"$f":"LSGOp12!$G$626","v":0},0,0,0,{"$f":"LSGOp12!$F$627","v":0},{"$f":"LSGOp12!$G$627","v":0},0,0,0,{"$f":"LSGOp12!$F$628","v":0},{"$f":"LSGOp12!$G$628","v":0},0,0,0,{"$f":"LSGOp12!$F$629","v":0},{"$f":"LSGOp12!$G$629","v":0},0,0,0,{"$f":"LSGOp12!$F$630","v":0},{"$f":"LSGOp12!$G$630","v":0},0,0,0,{"$f":"LSGOp12!$F$631","v":0},{"$f":"LSGOp12!$G$631","v":0},0,0,0,{"$f":"LSGOp12!$F$632","v":0},{"$f":"LSGOp12!$G$632","v":0},0,0,0,{"$f":"LSGOp12!$F$633","v":0},{"$f":"LSGOp12!$G$633","v":0},0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CAPEX Summary'!U89","v":"June"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 13","",{"$f":"IF(LSGOp13!D$10=\"\",\"\",LSGOp13!D$10)","v":""},{"$f":"IF(LSGOp13!D$11=\"\",\"\",LSGOp13!D$11)","v":""},{"$f":"IF(LSGOp13!Loans_general_Loan_Amount=\"\",\"\",LSGOp13!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGOp13!Loans_general_Loan_Years=\"\",\"\",LSGOp13!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGOp13!Loans_general_Interest_Rate=\"\",\"\",LSGOp13!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGOp13!D$9=\"\",\"\",LSGOp13!D$9)","v":""},null,null,0,{"$f":"LSGOp13!$F$622","v":0},{"$f":"LSGOp13!$G$622","v":0},0,0,0,{"$f":"LSGOp13!$F$623","v":0},{"$f":"LSGOp13!$G$623","v":0},0,0,0,{"$f":"LSGOp13!$F$624","v":0},{"$f":"LSGOp13!$G$624","v":0},0,0,0,{"$f":"LSGOp13!$F$625","v":0},{"$f":"LSGOp13!$G$625","v":0},0,0,0,{"$f":"LSGOp13!$F$626","v":0},{"$f":"LSGOp13!$G$626","v":0},0,0,0,{"$f":"LSGOp13!$F$627","v":0},{"$f":"LSGOp13!$G$627","v":0},0,0,0,{"$f":"LSGOp13!$F$628","v":0},{"$f":"LSGOp13!$G$628","v":0},0,0,0,{"$f":"LSGOp13!$F$629","v":0},{"$f":"LSGOp13!$G$629","v":0},0,0,0,{"$f":"LSGOp13!$F$630","v":0},{"$f":"LSGOp13!$G$630","v":0},0,0,0,{"$f":"LSGOp13!$F$631","v":0},{"$f":"LSGOp13!$G$631","v":0},0,0,0,{"$f":"LSGOp13!$F$632","v":0},{"$f":"LSGOp13!$G$632","v":0},0,0,0,{"$f":"LSGOp13!$F$633","v":0},{"$f":"LSGOp13!$G$633","v":0},0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 14","",{"$f":"IF(LSGOp14!D$10=\"\",\"\",LSGOp14!D$10)","v":""},{"$f":"IF(LSGOp14!D$11=\"\",\"\",LSGOp14!D$11)","v":""},{"$f":"IF(LSGOp14!Loans_general_Loan_Amount=\"\",\"\",LSGOp14!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGOp14!Loans_general_Loan_Years=\"\",\"\",LSGOp14!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGOp14!Loans_general_Interest_Rate=\"\",\"\",LSGOp14!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGOp14!D$9=\"\",\"\",LSGOp14!D$9)","v":""},null,null,0,{"$f":"LSGOp14!$F$622","v":0},{"$f":"LSGOp14!$G$622","v":0},0,0,0,{"$f":"LSGOp14!$F$623","v":0},{"$f":"LSGOp14!$G$623","v":0},0,0,0,{"$f":"LSGOp14!$F$624","v":0},{"$f":"LSGOp14!$G$624","v":0},0,0,0,{"$f":"LSGOp14!$F$625","v":0},{"$f":"LSGOp14!$G$625","v":0},0,0,0,{"$f":"LSGOp14!$F$626","v":0},{"$f":"LSGOp14!$G$626","v":0},0,0,0,{"$f":"LSGOp14!$F$627","v":0},{"$f":"LSGOp14!$G$627","v":0},0,0,0,{"$f":"LSGOp14!$F$628","v":0},{"$f":"LSGOp14!$G$628","v":0},0,0,0,{"$f":"LSGOp14!$F$629","v":0},{"$f":"LSGOp14!$G$629","v":0},0,0,0,{"$f":"LSGOp14!$F$630","v":0},{"$f":"LSGOp14!$G$630","v":0},0,0,0,{"$f":"LSGOp14!$F$631","v":0},{"$f":"LSGOp14!$G$631","v":0},0,0,0,{"$f":"LSGOp14!$F$632","v":0},{"$f":"LSGOp14!$G$632","v":0},0,0,0,{"$f":"LSGOp14!$F$633","v":0},{"$f":"LSGOp14!$G$633","v":0},0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 15","",{"$f":"IF(LSGOp15!D$10=\"\",\"\",LSGOp15!D$10)","v":""},{"$f":"IF(LSGOp15!D$11=\"\",\"\",LSGOp15!D$11)","v":""},{"$f":"IF(LSGOp15!Loans_general_Loan_Amount=\"\",\"\",LSGOp15!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGOp15!Loans_general_Loan_Years=\"\",\"\",LSGOp15!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGOp15!Loans_general_Interest_Rate=\"\",\"\",LSGOp15!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGOp15!D$9=\"\",\"\",LSGOp15!D$9)","v":""},null,null,0,{"$f":"LSGOp15!$F$622","v":0},{"$f":"LSGOp15!$G$622","v":0},0,0,0,{"$f":"LSGOp15!$F$623","v":0},{"$f":"LSGOp15!$G$623","v":0},0,0,0,{"$f":"LSGOp15!$F$624","v":0},{"$f":"LSGOp15!$G$624","v":0},0,0,0,{"$f":"LSGOp15!$F$625","v":0},{"$f":"LSGOp15!$G$625","v":0},0,0,0,{"$f":"LSGOp15!$F$626","v":0},{"$f":"LSGOp15!$G$626","v":0},0,0,0,{"$f":"LSGOp15!$F$627","v":0},{"$f":"LSGOp15!$G$627","v":0},0,0,0,{"$f":"LSGOp15!$F$628","v":0},{"$f":"LSGOp15!$G$628","v":0},0,0,0,{"$f":"LSGOp15!$F$629","v":0},{"$f":"LSGOp15!$G$629","v":0},0,0,0,{"$f":"LSGOp15!$F$630","v":0},{"$f":"LSGOp15!$G$630","v":0},0,0,0,{"$f":"LSGOp15!$F$631","v":0},{"$f":"LSGOp15!$G$631","v":0},0,0,0,{"$f":"LSGOp15!$F$632","v":0},{"$f":"LSGOp15!$G$632","v":0},0,0,0,{"$f":"LSGOp15!$F$633","v":0},{"$f":"LSGOp15!$G$633","v":0},0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 16","",{"$f":"IF(LSGOp16!D$10=\"\",\"\",LSGOp16!D$10)","v":""},{"$f":"IF(LSGOp16!D$11=\"\",\"\",LSGOp16!D$11)","v":""},{"$f":"IF(LSGOp16!Loans_general_Loan_Amount=\"\",\"\",LSGOp16!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGOp16!Loans_general_Loan_Years=\"\",\"\",LSGOp16!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGOp16!Loans_general_Interest_Rate=\"\",\"\",LSGOp16!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGOp16!D$9=\"\",\"\",LSGOp16!D$9)","v":""},null,null,0,{"$f":"LSGOp16!$F$622","v":0},{"$f":"LSGOp16!$G$622","v":0},0,0,0,{"$f":"LSGOp16!$F$623","v":0},{"$f":"LSGOp16!$G$623","v":0},0,0,0,{"$f":"LSGOp16!$F$624","v":0},{"$f":"LSGOp16!$G$624","v":0},0,0,0,{"$f":"LSGOp16!$F$625","v":0},{"$f":"LSGOp16!$G$625","v":0},0,0,0,{"$f":"LSGOp16!$F$626","v":0},{"$f":"LSGOp16!$G$626","v":0},0,0,0,{"$f":"LSGOp16!$F$627","v":0},{"$f":"LSGOp16!$G$627","v":0},0,0,0,{"$f":"LSGOp16!$F$628","v":0},{"$f":"LSGOp16!$G$628","v":0},0,0,0,{"$f":"LSGOp16!$F$629","v":0},{"$f":"LSGOp16!$G$629","v":0},0,0,0,{"$f":"LSGOp16!$F$630","v":0},{"$f":"LSGOp16!$G$630","v":0},0,0,0,{"$f":"LSGOp16!$F$631","v":0},{"$f":"LSGOp16!$G$631","v":0},0,0,0,{"$f":"LSGOp16!$F$632","v":0},{"$f":"LSGOp16!$G$632","v":0},0,0,0,{"$f":"LSGOp16!$F$633","v":0},{"$f":"LSGOp16!$G$633","v":0},0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 17","",{"$f":"IF(LSGOp17!D$10=\"\",\"\",LSGOp17!D$10)","v":""},{"$f":"IF(LSGOp17!D$11=\"\",\"\",LSGOp17!D$11)","v":""},{"$f":"IF(LSGOp17!Loans_general_Loan_Amount=\"\",\"\",LSGOp17!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGOp17!Loans_general_Loan_Years=\"\",\"\",LSGOp17!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGOp17!Loans_general_Interest_Rate=\"\",\"\",LSGOp17!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGOp17!D$9=\"\",\"\",LSGOp17!D$9)","v":""},null,null,0,{"$f":"LSGOp17!$F$622","v":0},{"$f":"LSGOp17!$G$622","v":0},0,0,0,{"$f":"LSGOp17!$F$623","v":0},{"$f":"LSGOp17!$G$623","v":0},0,0,0,{"$f":"LSGOp17!$F$624","v":0},{"$f":"LSGOp17!$G$624","v":0},0,0,0,{"$f":"LSGOp17!$F$625","v":0},{"$f":"LSGOp17!$G$625","v":0},0,0,0,{"$f":"LSGOp17!$F$626","v":0},{"$f":"LSGOp17!$G$626","v":0},0,0,0,{"$f":"LSGOp17!$F$627","v":0},{"$f":"LSGOp17!$G$627","v":0},0,0,0,{"$f":"LSGOp17!$F$628","v":0},{"$f":"LSGOp17!$G$628","v":0},0,0,0,{"$f":"LSGOp17!$F$629","v":0},{"$f":"LSGOp17!$G$629","v":0},0,0,0,{"$f":"LSGOp17!$F$630","v":0},{"$f":"LSGOp17!$G$630","v":0},0,0,0,{"$f":"LSGOp17!$F$631","v":0},{"$f":"LSGOp17!$G$631","v":0},0,0,0,{"$f":"LSGOp17!$F$632","v":0},{"$f":"LSGOp17!$G$632","v":0},0,0,0,{"$f":"LSGOp17!$F$633","v":0},{"$f":"LSGOp17!$G$633","v":0},0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 18","",{"$f":"IF(LSGOp18!D$10=\"\",\"\",LSGOp18!D$10)","v":""},{"$f":"IF(LSGOp18!D$11=\"\",\"\",LSGOp18!D$11)","v":""},{"$f":"IF(LSGOp18!Loans_general_Loan_Amount=\"\",\"\",LSGOp18!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGOp18!Loans_general_Loan_Years=\"\",\"\",LSGOp18!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGOp18!Loans_general_Interest_Rate=\"\",\"\",LSGOp18!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGOp18!D$9=\"\",\"\",LSGOp18!D$9)","v":""},null,null,0,{"$f":"LSGOp18!$F$622","v":0},{"$f":"LSGOp18!$G$622","v":0},0,0,0,{"$f":"LSGOp18!$F$623","v":0},{"$f":"LSGOp18!$G$623","v":0},0,0,0,{"$f":"LSGOp18!$F$624","v":0},{"$f":"LSGOp18!$G$624","v":0},0,0,0,{"$f":"LSGOp18!$F$625","v":0},{"$f":"LSGOp18!$G$625","v":0},0,0,0,{"$f":"LSGOp18!$F$626","v":0},{"$f":"LSGOp18!$G$626","v":0},0,0,0,{"$f":"LSGOp18!$F$627","v":0},{"$f":"LSGOp18!$G$627","v":0},0,0,0,{"$f":"LSGOp18!$F$628","v":0},{"$f":"LSGOp18!$G$628","v":0},0,0,0,{"$f":"LSGOp18!$F$629","v":0},{"$f":"LSGOp18!$G$629","v":0},0,0,0,{"$f":"LSGOp18!$F$630","v":0},{"$f":"LSGOp18!$G$630","v":0},0,0,0,{"$f":"LSGOp18!$F$631","v":0},{"$f":"LSGOp18!$G$631","v":0},0,0,0,{"$f":"LSGOp18!$F$632","v":0},{"$f":"LSGOp18!$G$632","v":0},0,0,0,{"$f":"LSGOp18!$F$633","v":0},{"$f":"LSGOp18!$G$633","v":0},0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 19","",{"$f":"IF(LSGOp19!D$10=\"\",\"\",LSGOp19!D$10)","v":""},{"$f":"IF(LSGOp19!D$11=\"\",\"\",LSGOp19!D$11)","v":""},{"$f":"IF(LSGOp19!Loans_general_Loan_Amount=\"\",\"\",LSGOp19!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGOp19!Loans_general_Loan_Years=\"\",\"\",LSGOp19!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGOp19!Loans_general_Interest_Rate=\"\",\"\",LSGOp19!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGOp19!D$9=\"\",\"\",LSGOp19!D$9)","v":""},null,null,0,{"$f":"LSGOp19!$F$622","v":0},{"$f":"LSGOp19!$G$622","v":0},0,0,0,{"$f":"LSGOp19!$F$623","v":0},{"$f":"LSGOp19!$G$623","v":0},0,0,0,{"$f":"LSGOp19!$F$624","v":0},{"$f":"LSGOp19!$G$624","v":0},0,0,0,{"$f":"LSGOp19!$F$625","v":0},{"$f":"LSGOp19!$G$625","v":0},0,0,0,{"$f":"LSGOp19!$F$626","v":0},{"$f":"LSGOp19!$G$626","v":0},0,0,0,{"$f":"LSGOp19!$F$627","v":0},{"$f":"LSGOp19!$G$627","v":0},0,0,0,{"$f":"LSGOp19!$F$628","v":0},{"$f":"LSGOp19!$G$628","v":0},0,0,0,{"$f":"LSGOp19!$F$629","v":0},{"$f":"LSGOp19!$G$629","v":0},0,0,0,{"$f":"LSGOp19!$F$630","v":0},{"$f":"LSGOp19!$G$630","v":0},0,0,0,{"$f":"LSGOp19!$F$631","v":0},{"$f":"LSGOp19!$G$631","v":0},0,0,0,{"$f":"LSGOp19!$F$632","v":0},{"$f":"LSGOp19!$G$632","v":0},0,0,0,{"$f":"LSGOp19!$F$633","v":0},{"$f":"LSGOp19!$G$633","v":0},0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 20","",{"$f":"IF(LSGOp20!D$10=\"\",\"\",LSGOp20!D$10)","v":""},{"$f":"IF(LSGOp20!D$11=\"\",\"\",LSGOp20!D$11)","v":""},{"$f":"IF(LSGOp20!Loans_general_Loan_Amount=\"\",\"\",LSGOp20!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGOp20!Loans_general_Loan_Years=\"\",\"\",LSGOp20!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGOp20!Loans_general_Interest_Rate=\"\",\"\",LSGOp20!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGOp20!D$9=\"\",\"\",LSGOp20!D$9)","v":""},null,null,0,{"$f":"LSGOp20!$F$622","v":0},{"$f":"LSGOp20!$G$622","v":0},0,0,0,{"$f":"LSGOp20!$F$623","v":0},{"$f":"LSGOp20!$G$623","v":0},0,0,0,{"$f":"LSGOp20!$F$624","v":0},{"$f":"LSGOp20!$G$624","v":0},0,0,0,{"$f":"LSGOp20!$F$625","v":0},{"$f":"LSGOp20!$G$625","v":0},0,0,0,{"$f":"LSGOp20!$F$626","v":0},{"$f":"LSGOp20!$G$626","v":0},0,0,0,{"$f":"LSGOp20!$F$627","v":0},{"$f":"LSGOp20!$G$627","v":0},0,0,0,{"$f":"LSGOp20!$F$628","v":0},{"$f":"LSGOp20!$G$628","v":0},0,0,0,{"$f":"LSGOp20!$F$629","v":0},{"$f":"LSGOp20!$G$629","v":0},0,0,0,{"$f":"LSGOp20!$F$630","v":0},{"$f":"LSGOp20!$G$630","v":0},0,0,0,{"$f":"LSGOp20!$F$631","v":0},{"$f":"LSGOp20!$G$631","v":0},0,0,0,{"$f":"LSGOp20!$F$632","v":0},{"$f":"LSGOp20!$G$632","v":0},0,0,0,{"$f":"LSGOp20!$F$633","v":0},{"$f":"LSGOp20!$G$633","v":0},0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["2. New Loans - General Purposes",null,null,null,null,null,null,null,null,{"$f":"SUM(J17:J36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP17:AP36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check loans entered correctly",{"$f":"IF(COUNTIF(CH17:CH36,\"x\")>0,\"Error\",\"ok\")","v":"ok"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["3. New Loans CAPEX Program",null,null,null,null,null,null,null,null,{"$f":"'CAPEX Summary'!Q126","v":0},{"$f":"'CAPEX Summary'!R126","v":0},{"$f":"'CAPEX Summary'!S126","v":0},{"$f":"'CAPEX Summary'!T126","v":0},{"$f":"J39+K39-L39","v":0},{"$f":"'CAPEX Summary'!V126","v":0},{"$f":"'CAPEX Summary'!W126","v":0},{"$f":"'CAPEX Summary'!X126","v":0},{"$f":"'CAPEX Summary'!Y126","v":0},{"$f":"O39+P39-Q39","v":0},{"$f":"'CAPEX Summary'!AA126","v":0},{"$f":"'CAPEX Summary'!AB126","v":0},{"$f":"'CAPEX Summary'!AC126","v":0},{"$f":"'CAPEX Summary'!AD126","v":0},{"$f":"T39+U39-V39","v":0},{"$f":"'CAPEX Summary'!AF126","v":0},{"$f":"'CAPEX Summary'!AG126","v":0},{"$f":"'CAPEX Summary'!AH126","v":0},{"$f":"'CAPEX Summary'!AI126","v":0},{"$f":"Y39+Z39-AA39","v":0},{"$f":"'CAPEX Summary'!AK126","v":0},{"$f":"'CAPEX Summary'!AL126","v":0},{"$f":"'CAPEX Summary'!AM126","v":0},{"$f":"'CAPEX Summary'!AN126","v":0},{"$f":"AD39+AE39-AF39","v":0},{"$f":"'CAPEX Summary'!AP126","v":0},{"$f":"'CAPEX Summary'!AQ126","v":0},{"$f":"'CAPEX Summary'!AR126","v":0},{"$f":"'CAPEX Summary'!AS126","v":0},{"$f":"AI39+AJ39-AK39","v":0},{"$f":"'CAPEX Summary'!AU126","v":0},{"$f":"'CAPEX Summary'!AV126","v":0},{"$f":"'CAPEX Summary'!AW126","v":0},{"$f":"'CAPEX Summary'!AX126","v":0},{"$f":"AN39+AO39-AP39","v":0},{"$f":"'CAPEX Summary'!AZ126","v":0},{"$f":"'CAPEX Summary'!BA126","v":0},{"$f":"'CAPEX Summary'!BB126","v":0},{"$f":"'CAPEX Summary'!BC126","v":0},{"$f":"AS39+AT39-AU39","v":0},{"$f":"'CAPEX Summary'!BE126","v":0},{"$f":"'CAPEX Summary'!BF126","v":0},{"$f":"'CAPEX Summary'!BG126","v":0},{"$f":"'CAPEX Summary'!BH126","v":0},{"$f":"AX39+AY39-AZ39","v":0},{"$f":"'CAPEX Summary'!BJ126","v":0},{"$f":"'CAPEX Summary'!BK126","v":0},{"$f":"'CAPEX Summary'!BL126","v":0},{"$f":"'CAPEX Summary'!BM126","v":0},{"$f":"BC39+BD39-BE39","v":0},{"$f":"'CAPEX Summary'!BO126","v":0},{"$f":"'CAPEX Summary'!BP126","v":0},{"$f":"'CAPEX Summary'!BQ126","v":0},{"$f":"'CAPEX Summary'!BR126","v":0},{"$f":"BH39+BI39-BJ39","v":0},{"$f":"'CAPEX Summary'!BT126","v":0},{"$f":"'CAPEX Summary'!BU126","v":0},{"$f":"'CAPEX Summary'!BV126","v":0},{"$f":"'CAPEX Summary'!BW126","v":0},{"$f":"BM39+BN39-BO39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["4. New Loans Major Projects",null,null,null,null,null,null,null,null,{"$f":"'Major Projects summary'!Q131","v":0},{"$f":"'Major Projects summary'!R131","v":0},{"$f":"'Major Projects summary'!S131","v":0},{"$f":"'Major Projects summary'!T131","v":0},{"$f":"J41+K41-L41","v":0},{"$f":"'Major Projects summary'!V131","v":0},{"$f":"'Major Projects summary'!W131","v":0},{"$f":"'Major Projects summary'!X131","v":0},{"$f":"'Major Projects summary'!Y131","v":0},{"$f":"O41+P41-Q41","v":0},{"$f":"'Major Projects summary'!AA131","v":0},{"$f":"'Major Projects summary'!AB131","v":0},{"$f":"'Major Projects summary'!AC131","v":0},{"$f":"'Major Projects summary'!AD131","v":0},{"$f":"T41+U41-V41","v":0},{"$f":"'Major Projects summary'!AF131","v":0},{"$f":"'Major Projects summary'!AG131","v":0},{"$f":"'Major Projects summary'!AH131","v":0},{"$f":"'Major Projects summary'!AI131","v":0},{"$f":"Y41+Z41-AA41","v":0},{"$f":"'Major Projects summary'!AK131","v":0},{"$f":"'Major Projects summary'!AL131","v":0},{"$f":"'Major Projects summary'!AM131","v":0},{"$f":"'Major Projects summary'!AN131","v":0},{"$f":"AD41+AE41-AF41","v":0},{"$f":"'Major Projects summary'!AP131","v":0},{"$f":"'Major Projects summary'!AQ131","v":0},{"$f":"'Major Projects summary'!AR131","v":0},{"$f":"'Major Projects summary'!AS131","v":0},{"$f":"AI41+AJ41-AK41","v":0},{"$f":"'Major Projects summary'!AU131","v":0},{"$f":"'Major Projects summary'!AV131","v":0},{"$f":"'Major Projects summary'!AW131","v":0},{"$f":"'Major Projects summary'!AX131","v":0},{"$f":"AN41+AO41-AP41","v":0},{"$f":"'Major Projects summary'!AZ131","v":0},{"$f":"'Major Projects summary'!BA131","v":0},{"$f":"'Major Projects summary'!BB131","v":0},{"$f":"'Major Projects summary'!BC131","v":0},{"$f":"AS41+AT41-AU41","v":0},{"$f":"'Major Projects summary'!BE131","v":0},{"$f":"'Major Projects summary'!BF131","v":0},{"$f":"'Major Projects summary'!BG131","v":0},{"$f":"'Major Projects summary'!BH131","v":0},{"$f":"AX41+AY41-AZ41","v":0},{"$f":"'Major Projects summary'!BJ131","v":0},{"$f":"'Major Projects summary'!BK131","v":0},{"$f":"'Major Projects summary'!BL131","v":0},{"$f":"'Major Projects summary'!BM131","v":0},{"$f":"BC41+BD41-BE41","v":0},{"$f":"'Major Projects summary'!BO131","v":0},{"$f":"'Major Projects summary'!BP131","v":0},{"$f":"'Major Projects summary'!BQ131","v":0},{"$f":"'Major Projects summary'!BR131","v":0},{"$f":"BH41+BI41-BJ41","v":0},{"$f":"'Major Projects summary'!BT131","v":0},{"$f":"'Major Projects summary'!BU131","v":0},{"$f":"'Major Projects summary'!BV131","v":0},{"$f":"'Major Projects summary'!BW131","v":0},{"$f":"BM41+BN41-BO41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["5. New Loans  Real Estate Development",null,null,null,null,null,null,null,null,{"$f":"'RE Dev Summary'!S73","v":0},{"$f":"'RE Dev Summary'!T73","v":0},{"$f":"'RE Dev Summary'!U73","v":0},{"$f":"'RE Dev Summary'!V73","v":0},{"$f":"J43+K43-L43","v":0},{"$f":"'RE Dev Summary'!X73","v":0},{"$f":"'RE Dev Summary'!Y73","v":0},{"$f":"'RE Dev Summary'!Z73","v":0},{"$f":"'RE Dev Summary'!AA73","v":0},{"$f":"O43+P43-Q43","v":0},{"$f":"'RE Dev Summary'!AC73","v":0},{"$f":"'RE Dev Summary'!AD73","v":0},{"$f":"'RE Dev Summary'!AE73","v":0},{"$f":"'RE Dev Summary'!AF73","v":0},{"$f":"T43+U43-V43","v":0},{"$f":"'RE Dev Summary'!AH73","v":0},{"$f":"'RE Dev Summary'!AI73","v":0},{"$f":"'RE Dev Summary'!AJ73","v":0},{"$f":"'RE Dev Summary'!AK73","v":0},{"$f":"Y43+Z43-AA43","v":0},{"$f":"'RE Dev Summary'!AM73","v":0},{"$f":"'RE Dev Summary'!AN73","v":0},{"$f":"'RE Dev Summary'!AO73","v":0},{"$f":"'RE Dev Summary'!AP73","v":0},{"$f":"AD43+AE43-AF43","v":0},{"$f":"'RE Dev Summary'!AR73","v":0},{"$f":"'RE Dev Summary'!AS73","v":0},{"$f":"'RE Dev Summary'!AT73","v":0},{"$f":"'RE Dev Summary'!AU73","v":0},{"$f":"AI43+AJ43-AK43","v":0},{"$f":"'RE Dev Summary'!AW73","v":0},{"$f":"'RE Dev Summary'!AX73","v":0},{"$f":"'RE Dev Summary'!AY73","v":0},{"$f":"'RE Dev Summary'!AZ73","v":0},{"$f":"AN43+AO43-AP43","v":0},{"$f":"'RE Dev Summary'!BB73","v":0},{"$f":"'RE Dev Summary'!BC73","v":0},{"$f":"'RE Dev Summary'!BD73","v":0},{"$f":"'RE Dev Summary'!BE73","v":0},{"$f":"AS43+AT43-AU43","v":0},{"$f":"'RE Dev Summary'!BG73","v":0},{"$f":"'RE Dev Summary'!BH73","v":0},{"$f":"'RE Dev Summary'!BI73","v":0},{"$f":"'RE Dev Summary'!BJ73","v":0},{"$f":"AX43+AY43-AZ43","v":0},{"$f":"'RE Dev Summary'!BL73","v":0},{"$f":"'RE Dev Summary'!BM73","v":0},{"$f":"'RE Dev Summary'!BN73","v":0},{"$f":"'RE Dev Summary'!BO73","v":0},{"$f":"BC43+BD43-BE43","v":0},{"$f":"'RE Dev Summary'!BQ73","v":0},{"$f":"'RE Dev Summary'!BR73","v":0},{"$f":"'RE Dev Summary'!BS73","v":0},{"$f":"'RE Dev Summary'!BT73","v":0},{"$f":"BH43+BI43-BJ43","v":0},{"$f":"'RE Dev Summary'!BV73","v":0},{"$f":"'RE Dev Summary'!BW73","v":0},{"$f":"'RE Dev Summary'!BX73","v":0},{"$f":"'RE Dev Summary'!BY73","v":0},{"$f":"BM43+BN43-BO43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total External Loans",null,null,null,null,null,null,null,null,{"$f":"J11+J37+J39+J41+J43","v":4666267.91},0,1281065,269960,3385202.91,3385202.91,0,510132,188892.55,2875070.91,2875070.91,0,539956,159069,2335114.91,2335114.91,0,573642,125383,1761472.9100000001,1761472.9100000001,0,608303,90722,1153169.9100000001,1153169.9100000001,0,645058,53966,508111.91000000015,508111.91000000015,0,{"$f":"AP11+AP37+AP39+AP41+AP43","v":508112},15023.19,-8.9999999850988388E-2,-8.9999999850988388E-2,0,0,0,-8.9999999850988388E-2,-8.9999999850988388E-2,0,0,0,-8.9999999850988388E-2,-8.9999999850988388E-2,0,0,0,-8.9999999850988388E-2,-8.9999999850988388E-2,0,0,0,-8.9999999850988388E-2,-8.9999999850988388E-2,0,0,0,-8.9999999850988388E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(L8:L10,K8:K10,\"=0\")+SUMIFS(L8:L10,K8:K10,\"\")+SUMIFS(L17:L36,K17:K36,\"=0\")+'CAPEX Summary'!S127+'Major Projects summary'!S132","v":1281065},null,null,null,null,{"$f":"SUMIFS(Q8:Q10,P8:P10,\"=0\")+SUMIFS(Q8:Q10,P8:P10,\"\")+SUMIFS(Q17:Q36,P17:P36,\"=0\")+'CAPEX Summary'!X127+'Major Projects summary'!X132","v":510132},null,null,null,null,{"$f":"SUMIFS(V8:V10,U8:U10,\"=0\")+SUMIFS(V8:V10,U8:U10,\"\")+SUMIFS(V17:V36,U17:U36,\"=0\")+'CAPEX Summary'!AC127+'Major Projects summary'!AC132","v":539956},null,null,null,null,{"$f":"SUMIFS(AA8:AA10,Z8:Z10,\"=0\")+SUMIFS(AA8:AA10,Z8:Z10,\"\")+SUMIFS(AA17:AA36,Z17:Z36,\"=0\")+'CAPEX Summary'!AH127+'Major Projects summary'!AH132","v":573642},null,null,null,null,{"$f":"SUMIFS(AF8:AF10,AE8:AE10,\"=0\")+SUMIFS(AF8:AF10,AE8:AE10,\"\")+SUMIFS(AF17:AF36,AE17:AE36,\"=0\")+'CAPEX Summary'!AM127+'Major Projects summary'!AM132","v":608303},null,null,null,null,{"$f":"SUMIFS(AK8:AK10,AJ8:AJ10,\"=0\")+SUMIFS(AK8:AK10,AJ8:AJ10,\"\")+SUMIFS(AK17:AK36,AJ17:AJ36,\"=0\")+'CAPEX Summary'!AR127+'Major Projects summary'!AR132","v":645058},null,null,null,null,{"$f":"SUMIFS(AP8:AP10,AO8:AO10,\"=0\")+SUMIFS(AP8:AP10,AO8:AO10,\"\")+SUMIFS(AP17:AP36,AO17:AO36,\"=0\")+'CAPEX Summary'!AW127+'Major Projects summary'!AW132","v":508112},null,null,null,null,{"$f":"SUMIFS(AU8:AU10,AT8:AT10,\"=0\")+SUMIFS(AU8:AU10,AT8:AT10,\"\")+SUMIFS(AU17:AU36,AT17:AT36,\"=0\")+'CAPEX Summary'!BB127+'Major Projects summary'!BB132","v":0},null,null,null,null,{"$f":"SUMIFS(AZ8:AZ10,AY8:AY10,\"=0\")+SUMIFS(AZ8:AZ10,AY8:AY10,\"\")+SUMIFS(AZ17:AZ36,AY17:AY36,\"=0\")+'CAPEX Summary'!BG127+'Major Projects summary'!BG132","v":0},null,null,null,null,{"$f":"SUMIFS(BE8:BE10,BD8:BD10,\"=0\")+SUMIFS(BE8:BE10,BD8:BD10,\"\")+SUMIFS(BE17:BE36,BD17:BD36,\"=0\")+'CAPEX Summary'!BL127+'Major Projects summary'!BL132","v":0},null,null,null,null,{"$f":"SUMIFS(BJ8:BJ10,BI8:BI10,\"=0\")+SUMIFS(BJ8:BJ10,BI8:BI10,\"\")+SUMIFS(BJ17:BJ36,BI17:BI36,\"=0\")+'CAPEX Summary'!BQ127+'Major Projects summary'!BQ132","v":0},null,null,null,null,{"$f":"SUMIFS(BO8:BO10,BN8:BN10,\"=0\")+SUMIFS(BO8:BO10,BN8:BN10,\"\")+SUMIFS(BO17:BO36,BN17:BN36,\"=0\")+'CAPEX Summary'!BV127+'Major Projects summary'!BV132","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,"Opening Balance",{"$f":"$F$58","v":"New Loans raised"},{"$f":"$F$59","v":"Principal payment"},{"$f":"$F$60","v":"Interest payment"},{"$f":"$F$61","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$58","v":"New Loans raised"},{"$f":"$F$59","v":"Principal payment"},{"$f":"$F$60","v":"Interest payment"},{"$f":"$F$61","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$58","v":"New Loans raised"},{"$f":"$F$59","v":"Principal payment"},{"$f":"$F$60","v":"Interest payment"},{"$f":"$F$61","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$58","v":"New Loans raised"},{"$f":"$F$59","v":"Principal payment"},{"$f":"$F$60","v":"Interest payment"},{"$f":"$F$61","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$58","v":"New Loans raised"},{"$f":"$F$59","v":"Principal payment"},{"$f":"$F$60","v":"Interest payment"},{"$f":"$F$61","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$58","v":"New Loans raised"},{"$f":"$F$59","v":"Principal payment"},{"$f":"$F$60","v":"Interest payment"},{"$f":"$F$61","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$58","v":"New Loans raised"},{"$f":"$F$59","v":"Principal payment"},{"$f":"$F$60","v":"Interest payment"},{"$f":"$F$61","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$58","v":"New Loans raised"},{"$f":"$F$59","v":"Principal payment"},{"$f":"$F$60","v":"Interest payment"},{"$f":"$F$61","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$58","v":"New Loans raised"},{"$f":"$F$59","v":"Principal payment"},{"$f":"$F$60","v":"Interest payment"},{"$f":"$F$61","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$58","v":"New Loans raised"},{"$f":"$F$59","v":"Principal payment"},{"$f":"$F$60","v":"Interest payment"},{"$f":"$F$61","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$58","v":"New Loans raised"},{"$f":"$F$59","v":"Principal payment"},{"$f":"$F$60","v":"Interest payment"},{"$f":"$F$61","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$58","v":"New Loans raised"},{"$f":"$F$59","v":"Principal payment"},{"$f":"$F$60","v":"Interest payment"},{"$f":"$F$61","v":"Total Outstanding"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,{"$f":"N2","v":"2014/15"},{"$f":"N2","v":"2014/15"},{"$f":"N2","v":"2014/15"},{"$f":"N2","v":"2014/15"},{"$f":"N2","v":"2014/15"},{"$f":"S2","v":"2015/16"},{"$f":"S2","v":"2015/16"},{"$f":"S2","v":"2015/16"},{"$f":"S2","v":"2015/16"},{"$f":"S2","v":"2015/16"},{"$f":"X2","v":"2016/17"},{"$f":"X2","v":"2016/17"},{"$f":"X2","v":"2016/17"},{"$f":"X2","v":"2016/17"},{"$f":"X2","v":"2016/17"},{"$f":"AC2","v":"2017/18"},{"$f":"AC2","v":"2017/18"},{"$f":"AC2","v":"2017/18"},{"$f":"AC2","v":"2017/18"},{"$f":"AC2","v":"2017/18"},{"$f":"AH2","v":"2018/19"},{"$f":"AH2","v":"2018/19"},{"$f":"AH2","v":"2018/19"},{"$f":"AH2","v":"2018/19"},{"$f":"AH2","v":"2018/19"},{"$f":"AM2","v":"2019/20"},{"$f":"AM2","v":"2019/20"},{"$f":"AM2","v":"2019/20"},{"$f":"AM2","v":"2019/20"},{"$f":"AM2","v":"2019/20"},{"$f":"AR2","v":"2020/21"},{"$f":"AR2","v":"2020/21"},{"$f":"AR2","v":"2020/21"},{"$f":"AR2","v":"2020/21"},{"$f":"AR2","v":"2020/21"},{"$f":"AW2","v":"2021/22"},{"$f":"AW2","v":"2021/22"},{"$f":"AW2","v":"2021/22"},{"$f":"AW2","v":"2021/22"},{"$f":"AW2","v":"2021/22"},{"$f":"BB2","v":"2022/23"},{"$f":"BB2","v":"2022/23"},{"$f":"BB2","v":"2022/23"},{"$f":"BB2","v":"2022/23"},{"$f":"BB2","v":"2022/23"},{"$f":"BG2","v":"2023/24"},{"$f":"BG2","v":"2023/24"},{"$f":"BG2","v":"2023/24"},{"$f":"BG2","v":"2023/24"},{"$f":"BG2","v":"2023/24"},{"$f":"BL2","v":"2024/25"},{"$f":"BL2","v":"2024/25"},{"$f":"BL2","v":"2024/25"},{"$f":"BL2","v":"2024/25"},{"$f":"BL2","v":"2024/25"},{"$f":"BQ2","v":"2025/26"},{"$f":"BQ2","v":"2025/26"},{"$f":"BQ2","v":"2025/26"},{"$f":"BQ2","v":"2025/26"},{"$f":"BQ2","v":"2025/26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,{"$f":"'Income Statement'!F4","v":"2014/15"},{"$f":"'Income Statement'!H4","v":"2015/16"},{"$f":"'Income Statement'!I4","v":"2016/17"},{"$f":"'Income Statement'!J4","v":"2017/18"},{"$f":"'Income Statement'!K4","v":"2018/19"},{"$f":"'Income Statement'!L4","v":"2019/20"},{"$f":"'Income Statement'!M4","v":"2020/21"},{"$f":"'Income Statement'!N4","v":"2021/22"},{"$f":"'Income Statement'!O4","v":"2022/23"},{"$f":"'Income Statement'!P4","v":"2023/24"},{"$f":"'Income Statement'!Q4","v":"2024/25"},{"$f":"BQ2","v":"2025/26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"New Loans raised",null,null,null,{"$f":"K46","v":0},{"$f":"P46","v":0},{"$f":"U46","v":0},{"$f":"Z46","v":0},{"$f":"AE46","v":0},{"$f":"AJ46","v":0},{"$f":"AO46","v":0},{"$f":"AT46","v":0},{"$f":"AY46","v":0},{"$f":"BD46","v":0},{"$f":"BI46","v":0},{"$f":"BN46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Principal payment",null,null,null,{"$f":"L46","v":1281065},{"$f":"Q46","v":510132},{"$f":"V46","v":539956},{"$f":"AA46","v":573642},{"$f":"AF46","v":608303},{"$f":"AK46","v":645058},{"$f":"AP46","v":508112},{"$f":"AU46","v":0},{"$f":"AZ46","v":0},{"$f":"BE46","v":0},{"$f":"BJ46","v":0},{"$f":"BO46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Interest payment",null,null,null,{"$f":"M46","v":269960},{"$f":"R46","v":188892.55},{"$f":"W46","v":159069},{"$f":"AB46","v":125383},{"$f":"AG46","v":90722},{"$f":"AL46","v":53966},{"$f":"AQ46","v":15023.19},{"$f":"AV46","v":0},{"$f":"BA46","v":0},{"$f":"BF46","v":0},{"$f":"BK46","v":0},{"$f":"BP46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Total Outstanding",null,null,null,{"$f":"N46","v":3385202.91},{"$f":"S46","v":2875070.91},{"$f":"X46","v":2335114.91},{"$f":"AC46","v":1761472.9100000001},{"$f":"AH46","v":1153169.9100000001},{"$f":"AM46","v":508111.91000000015},{"$f":"AR46","v":-8.9999999850988388E-2},{"$f":"AW46","v":-8.9999999850988388E-2},{"$f":"BB46","v":-8.9999999850988388E-2},{"$f":"BG46","v":-8.9999999850988388E-2},{"$f":"BL46","v":-8.9999999850988388E-2},{"$f":"BQ46","v":-8.9999999850988388E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Current o/s",null,null,null,{"$f":"L49","v":1281065},{"$f":"Q49","v":510132},{"$f":"V49","v":539956},{"$f":"AA49","v":573642},{"$f":"AF49","v":608303},{"$f":"AK49","v":645058},{"$f":"AP49","v":508112},{"$f":"AU49","v":0},{"$f":"AZ49","v":0},{"$f":"BE49","v":0},{"$f":"BJ49","v":0},{"$f":"BO49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,"New Loans","Interest payment",null,null,null,{"$f":"M37+M39+M41+M43","v":0},{"$f":"R37+R39+R41+R43","v":0},{"$f":"W37+W39+W41+W43","v":0},{"$f":"AB37+AB39+AB41+AB43","v":0},{"$f":"AG37+AG39+AG41+AG43","v":0},{"$f":"AL37+AL39+AL41+AL43","v":0},{"$f":"AQ37+AQ39+AQ41+AQ43","v":0},{"$f":"AV37+AV39+AV41+AV43","v":0},{"$f":"BA37+BA39+BA41+BA43","v":0},{"$f":"BF37+BF39+BF41+BF43","v":0},{"$f":"BK37+BK39+BK41+BK43","v":0},{"$f":"BP37+BP39+BP41+BP43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(J8=\"\",K8=\"\",L8=\"\",M8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(Q8=\"\",R8=\"\"),0,1)","v":1},null,null,null,null,{"$f":"IF(OR(V8=\"\",W8=\"\"),0,1)","v":1},null,null,null,null,{"$f":"IF(OR(AA8=\"\",AB8=\"\"),0,1)","v":1},null,null,null,null,{"$f":"IF(OR(AF8=\"\",AG8=\"\"),0,1)","v":1},null,null,null,null,{"$f":"IF(OR(AK8=\"\",AL8=\"\"),0,1)","v":1},null,null,null,null,{"$f":"IF(OR(AP8=\"\",AQ8=\"\"),0,1)","v":1},null,null,null,null,{"$f":"IF(OR(AU8=\"\",AV8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(AZ8=\"\",BA8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(BE8=\"\",BF8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(BJ8=\"\",BK8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(BO8=\"\",BP8=\"\"),0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"New Loans raised",null,null,null,{"$f":"ROUND(J58,0)-ROUND('Budget Summary 1'!J76,0)","v":0},{"$f":"ROUND(K58,0)-ROUND('Budget Summary 1'!L76,0)","v":0},{"$f":"ROUND(L58,0)-ROUND('Budget Summary 1'!M76,0)","v":0},{"$f":"ROUND(M58,0)-ROUND('Budget Summary 1'!N76,0)","v":0},{"$f":"ROUND(N58,0)-ROUND('Budget Summary 1'!O76,0)","v":0},{"$f":"ROUND(O58,0)-ROUND('Budget Summary 1'!P76,0)","v":0},{"$f":"ROUND(P58,0)-ROUND('Budget Summary 1'!Q76,0)","v":0},{"$f":"ROUND(Q58,0)-ROUND('Budget Summary 1'!R76,0)","v":0},{"$f":"ROUND(R58,0)-ROUND('Budget Summary 1'!S76,0)","v":0},{"$f":"ROUND(S58,0)-ROUND('Budget Summary 1'!T76,0)","v":0},{"$f":"ROUND(T58,0)-ROUND('Budget Summary 1'!U76,0)","v":0},{"$f":"ROUND(U58,0)-ROUND('Budget Summary 1'!V76,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Centres/Units",null,null,null,{"$f":"ROUND('Budget Summary 1'!J76,0)","v":0},{"$f":"ROUND('Budget Summary 1'!L76,0)","v":0},{"$f":"ROUND('Budget Summary 1'!M76,0)","v":0},{"$f":"ROUND('Budget Summary 1'!N76,0)","v":0},{"$f":"ROUND('Budget Summary 1'!O76,0)","v":0},{"$f":"ROUND('Budget Summary 1'!P76,0)","v":0},{"$f":"ROUND('Budget Summary 1'!Q76,0)","v":0},{"$f":"ROUND('Budget Summary 1'!R76,0)","v":0},{"$f":"ROUND('Budget Summary 1'!S76,0)","v":0},{"$f":"ROUND('Budget Summary 1'!T76,0)","v":0},{"$f":"ROUND('Budget Summary 1'!U76,0)","v":0},{"$f":"ROUND('Budget Summary 1'!V76,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Loan Schedule",null,null,null,{"$f":"ROUND(J58,0)","v":0},{"$f":"ROUND(K58,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Principal payment",null,null,null,{"$f":"ROUND(J59,0)-ROUND('Budget Summary 1'!J95,0)","v":0},{"$f":"ROUND(K59,0)-ROUND('Budget Summary 1'!L95,0)","v":-318},{"$f":"ROUND(L59,0)-ROUND('Budget Summary 1'!M95,0)","v":0},{"$f":"ROUND(M59,0)-ROUND('Budget Summary 1'!N95,0)","v":0},{"$f":"ROUND(N59,0)-ROUND('Budget Summary 1'!O95,0)","v":0},{"$f":"ROUND(O59,0)-ROUND('Budget Summary 1'!P95,0)","v":0},{"$f":"ROUND(P59,0)-ROUND('Budget Summary 1'!Q95,0)","v":1090},{"$f":"ROUND(Q59,0)-ROUND('Budget Summary 1'!R95,0)","v":0},{"$f":"ROUND(R59,0)-ROUND('Budget Summary 1'!S95,0)","v":0},{"$f":"ROUND(S59,0)-ROUND('Budget Summary 1'!T95,0)","v":0},{"$f":"ROUND(T59,0)-ROUND('Budget Summary 1'!U95,0)","v":0},{"$f":"ROUND(U59,0)-ROUND('Budget Summary 1'!V95,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Centres/Units",null,null,null,{"$f":"ROUND('Budget Summary 1'!J95,0)","v":1281065},{"$f":"ROUND('Budget Summary 1'!L95,0)","v":510450},{"$f":"ROUND('Budget Summary 1'!M95,0)","v":539956},{"$f":"ROUND('Budget Summary 1'!N95,0)","v":573642},{"$f":"ROUND('Budget Summary 1'!O95,0)","v":608303},{"$f":"ROUND('Budget Summary 1'!P95,0)","v":645058},{"$f":"ROUND('Budget Summary 1'!Q95,0)","v":507022},{"$f":"ROUND('Budget Summary 1'!R95,0)","v":0},{"$f":"ROUND('Budget Summary 1'!S95,0)","v":0},{"$f":"ROUND('Budget Summary 1'!T95,0)","v":0},{"$f":"ROUND('Budget Summary 1'!U95,0)","v":0},{"$f":"ROUND('Budget Summary 1'!V95,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Loan Schedule",null,null,null,{"$f":"ROUND(J59,0)","v":1281065},{"$f":"ROUND(K59,0)","v":510132},539956,573642,608303,645058,508112,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Interest payment",null,null,null,{"$f":"ROUND(J60,0)-ROUND('Budget Summary 1'!J41,0)","v":0},{"$f":"ROUND(K60,0)-ROUND('Budget Summary 1'!L41,0)","v":-18107},{"$f":"ROUND(L60,0)-ROUND('Budget Summary 1'!M41,0)","v":0},{"$f":"ROUND(M60,0)-ROUND('Budget Summary 1'!N41,0)","v":0},{"$f":"ROUND(N60,0)-ROUND('Budget Summary 1'!O41,0)","v":0},{"$f":"ROUND(O60,0)-ROUND('Budget Summary 1'!P41,0)","v":-1},{"$f":"ROUND(P60,0)-ROUND('Budget Summary 1'!Q41,0)","v":0},{"$f":"ROUND(Q60,0)-ROUND('Budget Summary 1'!R41,0)","v":0},{"$f":"ROUND(R60,0)-ROUND('Budget Summary 1'!S41,0)","v":0},{"$f":"ROUND(S60,0)-ROUND('Budget Summary 1'!T41,0)","v":0},{"$f":"ROUND(T60,0)-ROUND('Budget Summary 1'!U41,0)","v":0},{"$f":"ROUND(U60,0)-ROUND('Budget Summary 1'!V41,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Centres/Units",null,null,null,{"$f":"ROUND('Budget Summary 1'!J41,0)","v":269960},{"$f":"ROUND('Budget Summary 1'!L41,0)","v":207000},{"$f":"ROUND('Budget Summary 1'!M41,0)","v":159069},{"$f":"ROUND('Budget Summary 1'!N41,0)","v":125383},{"$f":"ROUND('Budget Summary 1'!O41,0)","v":90722},{"$f":"ROUND('Budget Summary 1'!P41,0)","v":53967},{"$f":"ROUND('Budget Summary 1'!Q41,0)","v":15023},{"$f":"ROUND('Budget Summary 1'!R41,0)","v":0},{"$f":"ROUND('Budget Summary 1'!S41,0)","v":0},{"$f":"ROUND('Budget Summary 1'!T41,0)","v":0},{"$f":"ROUND('Budget Summary 1'!U41,0)","v":0},{"$f":"ROUND('Budget Summary 1'!V41,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Loan Schedule",null,null,null,{"$f":"ROUND(J60,0)","v":269960},{"$f":"ROUND(K60,0)","v":188893},159069,125383,90722,53966,15023,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,"Opening","Interest payment",null,null,null,{"$f":"M11","v":269960},{"$f":"R11","v":188892.55},{"$f":"W11","v":159069},{"$f":"AB11","v":125383},{"$f":"AG11","v":90722},{"$f":"AL11","v":53966},{"$f":"AQ11","v":15023.19},{"$f":"AV11","v":0},{"$f":"BA11","v":0},{"$f":"BF11","v":0},{"$f":"BK11","v":0},{"$f":"BP11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,"General Purpose","Interest payment",null,null,null,{"$f":"M37","v":0},{"$f":"R37","v":0},{"$f":"W37","v":0},{"$f":"AB37","v":0},{"$f":"AG37","v":0},{"$f":"AL37","v":0},{"$f":"AQ37","v":0},{"$f":"AV37","v":0},{"$f":"BA37","v":0},{"$f":"BF37","v":0},{"$f":"BK37","v":0},{"$f":"BP37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,"CAPEX","Interest payment",null,null,null,{"$f":"M39","v":0},{"$f":"R39","v":0},{"$f":"W39","v":0},{"$f":"AB39","v":0},{"$f":"AG39","v":0},{"$f":"AL39","v":0},{"$f":"AQ39","v":0},{"$f":"AV39","v":0},{"$f":"BA39","v":0},{"$f":"BF39","v":0},{"$f":"BK39","v":0},{"$f":"BP39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,"Major Projects","Interest payment",null,null,null,{"$f":"M41","v":0},{"$f":"R41","v":0},{"$f":"W41","v":0},{"$f":"AB41","v":0},{"$f":"AG41","v":0},{"$f":"AL41","v":0},{"$f":"AQ41","v":0},{"$f":"AV41","v":0},{"$f":"BA41","v":0},{"$f":"BF41","v":0},{"$f":"BK41","v":0},{"$f":"BP41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,"Real Estate","Interest payment",null,null,null,{"$f":"M43","v":0},{"$f":"R43","v":0},{"$f":"W43","v":0},{"$f":"AB43","v":0},{"$f":"AG43","v":0},{"$f":"AL43","v":0},{"$f":"AQ43","v":0},{"$f":"AV43","v":0},{"$f":"BA43","v":0},{"$f":"BF43","v":0},{"$f":"BK43","v":0},{"$f":"BP43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Loans Payable - Internal","index":69,"n_rows":83,"n_cols":133,"rows_kept":83,"cut":false,"hidden":false,"merged":[[20,8,21,8]]}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide","hide",{"$f":"N2","v":"2014/15"},"hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide"," "," "," "]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},null,null,null,null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},null,null,null,null,{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},null,null,null,null,{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},null,null,null,null,{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},null,null,null,null,{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},null,null,null,null,{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},null,null,null,null,{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},null,null,null,null,{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},null,null,null,null,{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},null,null,null,null,{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},null,null,null,null,{"$f":"Starting_year_general+10&\"/\"&RIGHT(Starting_year_general+11,2)","v":"2025/26"},null,null,{"$f":"S2","v":"2015/16"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"\"LOANS PAYABLE (INTERNAL) - \"&UPPER(general_fund_name)","v":"LOANS PAYABLE (INTERNAL) - GENERAL FUND"},null,null,null,null,null,null,null,null,"Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing",null,null,{"$f":"X2","v":"2016/17"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,null,null,null,null,null,null,null,"Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance",null,null,{"$f":"AC2","v":"2017/18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2","v":"2018/19"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2","v":"2019/20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"\"1. Existing Internal Loans payable (including take-up to 30 June \"&'Chart Data'!$F$8&\")\"","v":"1. Existing Internal Loans payable (including take-up to 30 June 2014)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR2","v":"2020/21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Existing Loans",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J8+K8-L8","v":0},{"$f":"N8","v":0},null,null,null,{"$f":"O8+P8-Q8","v":0},{"$f":"S8","v":0},null,null,null,{"$f":"T8+U8-V8","v":0},{"$f":"X8","v":0},null,null,null,{"$f":"Y8+Z8-AA8","v":0},{"$f":"AC8","v":0},null,null,null,{"$f":"AD8+AE8-AF8","v":0},{"$f":"AH8","v":0},null,null,null,{"$f":"AI8+AJ8-AK8","v":0},{"$f":"AM8","v":0},null,null,null,{"$f":"AN8+AO8-AP8","v":0},{"$f":"AR8","v":0},null,null,null,{"$f":"AS8+AT8-AU8","v":0},{"$f":"AW8","v":0},null,null,null,{"$f":"AX8+AY8-AZ8","v":0},{"$f":"BB8","v":0},null,null,null,{"$f":"BC8+BD8-BE8","v":0},{"$f":"BG8","v":0},null,null,null,{"$f":"BH8+BI8-BJ8","v":0},{"$f":"BL8","v":0},null,null,null,{"$f":"BM8+BN8-BO8","v":0},null,null,{"$f":"AW2","v":"2021/22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["New Loans",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J9+K9-L9","v":0},{"$f":"N9","v":0},null,null,null,{"$f":"O9+P9-Q9","v":0},{"$f":"S9","v":0},null,null,null,{"$f":"T9+U9-V9","v":0},{"$f":"X9","v":0},null,null,null,{"$f":"Y9+Z9-AA9","v":0},{"$f":"AC9","v":0},null,null,null,{"$f":"AD9+AE9-AF9","v":0},{"$f":"AH9","v":0},null,null,null,{"$f":"AI9+AJ9-AK9","v":0},{"$f":"AM9","v":0},null,null,null,{"$f":"AN9+AO9-AP9","v":0},{"$f":"AR9","v":0},null,null,null,{"$f":"AS9+AT9-AU9","v":0},{"$f":"AW9","v":0},null,null,null,{"$f":"AX9+AY9-AZ9","v":0},{"$f":"BB9","v":0},null,null,null,{"$f":"BC9+BD9-BE9","v":0},{"$f":"BG9","v":0},null,null,null,{"$f":"BH9+BI9-BJ9","v":0},{"$f":"BL9","v":0},null,null,null,{"$f":"BM9+BN9-BO9","v":0},null,null,{"$f":"BB2","v":"2022/23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Manual Adjustments",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J10+K10-L10","v":0},{"$f":"N10","v":0},null,null,null,{"$f":"O10+P10-Q10","v":0},{"$f":"S10","v":0},null,null,null,{"$f":"T10+U10-V10","v":0},{"$f":"X10","v":0},null,null,null,{"$f":"Y10+Z10-AA10","v":0},{"$f":"AC10","v":0},null,null,null,{"$f":"AD10+AE10-AF10","v":0},{"$f":"AH10","v":0},null,null,null,{"$f":"AI10+AJ10-AK10","v":0},{"$f":"AM10","v":0},null,null,null,{"$f":"AN10+AO10-AP10","v":0},{"$f":"AR10","v":0},null,null,null,{"$f":"AS10+AT10-AU10","v":0},{"$f":"AW10","v":0},null,null,null,{"$f":"AX10+AY10-AZ10","v":0},{"$f":"BB10","v":0},null,null,null,{"$f":"BC10+BD10-BE10","v":0},{"$f":"BG10","v":0},null,null,null,{"$f":"BH10+BI10-BJ10","v":0},{"$f":"BL10","v":0},null,null,null,{"$f":"BM10+BN10-BO10","v":0},null,null,{"$f":"BG2","v":"2023/24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total",null,null,null,null,null,null,null,null,{"$f":"SUM(J8:J10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP8:AP10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"BL2","v":"2024/25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"Take Up","Take Up","Loan","Loan","Loan","Payment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["2. New Internal Loans taken up",null,"Year","Month","Amount","Term (yrs)","Int Rate","Frequency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 1",{"$f":"IF(CH17=\"\",\"\",IF(CH17=\"ok\",1,-2))","v":""},{"$f":"IF(LSGInt1!D$10=\"\",\"\",LSGInt1!D$10)","v":""},{"$f":"IF(LSGInt1!D$11=\"\",\"\",LSGInt1!D$11)","v":""},{"$f":"IF(LSGInt1!Loans_general_Loan_Amount=\"\",\"\",LSGInt1!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGInt1!Loans_general_Loan_Years=\"\",\"\",LSGInt1!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGInt1!Loans_general_Interest_Rate=\"\",\"\",LSGInt1!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGInt1!D$9=\"\",\"\",LSGInt1!D$9)","v":""},null,null,{"$f":"IF($B17=-2,0,IF($C17=\"\",0,IF($C17=$N$2,+$E17,0)))","v":0},{"$f":"LSGInt1!$F$622","v":0},{"$f":"LSGInt1!$G$622","v":0},{"$f":"J17+K17-L17","v":0},{"$f":"N17","v":0},{"$f":"IF($B17=-2,0,IF($C17=\"\",0,IF($C17=S$2,+$E17,0)))","v":0},{"$f":"LSGInt1!$F$623","v":0},{"$f":"LSGInt1!$G$623","v":0},{"$f":"O17+P17-Q17","v":0},{"$f":"S17","v":0},{"$f":"IF($B17=-2,0,IF($C17=\"\",0,IF($C17=X$2,+$E17,0)))","v":0},{"$f":"LSGInt1!$F$624","v":0},{"$f":"LSGInt1!$G$624","v":0},{"$f":"T17+U17-V17","v":0},{"$f":"X17","v":0},{"$f":"IF($B17=-2,0,IF($C17=\"\",0,IF($C17=AC$2,+$E17,0)))","v":0},{"$f":"LSGInt1!$F$625","v":0},{"$f":"LSGInt1!$G$625","v":0},{"$f":"Y17+Z17-AA17","v":0},{"$f":"AC17","v":0},{"$f":"IF($B17=-2,0,IF($C17=\"\",0,IF($C17=AH$2,+$E17,0)))","v":0},{"$f":"LSGInt1!$F$626","v":0},{"$f":"LSGInt1!$G$626","v":0},{"$f":"AD17+AE17-AF17","v":0},{"$f":"AH17","v":0},{"$f":"IF($B17=-2,0,IF($C17=\"\",0,IF($C17=AM$2,+$E17,0)))","v":0},{"$f":"LSGInt1!$F$627","v":0},{"$f":"LSGInt1!$G$627","v":0},{"$f":"AI17+AJ17-AK17","v":0},{"$f":"AM17","v":0},{"$f":"IF($B17=-2,0,IF($C17=\"\",0,IF($C17=AR$2,+$E17,0)))","v":0},{"$f":"LSGInt1!$F$628","v":0},{"$f":"LSGInt1!$G$628","v":0},{"$f":"AN17+AO17-AP17","v":0},{"$f":"AR17","v":0},{"$f":"IF($B17=-2,0,IF($C17=\"\",0,IF($C17=AW$2,+$E17,0)))","v":0},{"$f":"LSGInt1!$F$629","v":0},{"$f":"LSGInt1!$G$629","v":0},{"$f":"AS17+AT17-AU17","v":0},{"$f":"AW17","v":0},{"$f":"IF($B17=-2,0,IF($C17=\"\",0,IF($C17=BB$2,+$E17,0)))","v":0},{"$f":"LSGInt1!$F$630","v":0},{"$f":"LSGInt1!$G$630","v":0},{"$f":"AX17+AY17-AZ17","v":0},{"$f":"BB17","v":0},{"$f":"IF($B17=-2,0,IF($C17=\"\",0,IF($C17=BG$2,+$E17,0)))","v":0},{"$f":"LSGInt1!$F$631","v":0},{"$f":"LSGInt1!$G$631","v":0},{"$f":"BC17+BD17-BE17","v":0},{"$f":"BG17","v":0},{"$f":"IF($B17=-2,0,IF($C17=\"\",0,IF($C17=BL$2,+$E17,0)))","v":0},{"$f":"LSGInt1!$F$632","v":0},{"$f":"LSGInt1!$G$632","v":0},{"$f":"BH17+BI17-BJ17","v":0},{"$f":"BL17","v":0},{"$f":"IF($B17=-2,0,IF($C17=\"\",0,IF($C17=BQ$2,+$E17,0)))","v":0},{"$f":"LSGInt1!$F$633","v":0},{"$f":"LSGInt1!$G$633","v":0},{"$f":"BM17+BN17-BO17","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($C17=\"\",OR($D17<>\"\",$E17<>\"\",$F17<>\"\",$G17<>\"\",$H17<>\"\")),\"Select year\",IF($C17=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($D17=\"\",OR($C17<>\"\",$E17<>\"\",$F17<>\"\",$G17<>\"\",$H17<>\"\")),\"Select month\",IF($D17=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($E17=\"\",OR($C17<>\"\",$D17<>\"\",$F17<>\"\",$G17<>\"\",$H17<>\"\")),\"Enter amount\",IF($E17=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($F17=\"\",OR($C17<>\"\",$D17<>\"\",$E17<>\"\",$G17<>\"\",$H17<>\"\")),\"Enter term\",IF($F17=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($G17=\"\",OR($C17<>\"\",$D17<>\"\",$E17<>\"\",$F17<>\"\",$H17<>\"\")),\"Enter rate\",IF($G17=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($H17=\"\",OR($C17<>\"\",$D17<>\"\",$E17<>\"\",$F17<>\"\",$G17<>\"\")),\"Select frequency\",IF($H17=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(COUNTBLANK(CB17:CG17)=6,\"\",IF(COUNTIF(CB17:CG17,\"ok\")=6,\"ok\",\"x\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 2","",{"$f":"IF(LSGInt2!D$10=\"\",\"\",LSGInt2!D$10)","v":""},{"$f":"IF(LSGInt2!D$11=\"\",\"\",LSGInt2!D$11)","v":""},{"$f":"IF(LSGInt2!Loans_general_Loan_Amount=\"\",\"\",LSGInt2!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGInt2!Loans_general_Loan_Years=\"\",\"\",LSGInt2!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGInt2!Loans_general_Interest_Rate=\"\",\"\",LSGInt2!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGInt2!D$9=\"\",\"\",LSGInt2!D$9)","v":""},null,null,0,{"$f":"LSGInt2!$F$622","v":0},{"$f":"LSGInt2!$G$622","v":0},0,0,0,{"$f":"LSGInt2!$F$623","v":0},{"$f":"LSGInt2!$G$623","v":0},0,0,0,{"$f":"LSGInt2!$F$624","v":0},{"$f":"LSGInt2!$G$624","v":0},0,0,0,{"$f":"LSGInt2!$F$625","v":0},{"$f":"LSGInt2!$G$625","v":0},0,0,0,{"$f":"LSGInt2!$F$626","v":0},{"$f":"LSGInt2!$G$626","v":0},0,0,0,{"$f":"LSGInt2!$F$627","v":0},{"$f":"LSGInt2!$G$627","v":0},0,0,0,{"$f":"LSGInt2!$F$628","v":0},{"$f":"LSGInt2!$G$628","v":0},0,0,0,{"$f":"LSGInt2!$F$629","v":0},{"$f":"LSGInt2!$G$629","v":0},0,0,0,{"$f":"LSGInt2!$F$630","v":0},{"$f":"LSGInt2!$G$630","v":0},0,0,0,{"$f":"LSGInt2!$F$631","v":0},{"$f":"LSGInt2!$G$631","v":0},0,0,0,{"$f":"LSGInt2!$F$632","v":0},{"$f":"LSGInt2!$G$632","v":0},0,0,0,{"$f":"LSGInt2!$F$633","v":0},{"$f":"LSGInt2!$G$633","v":0},0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 3","",{"$f":"IF(LSGInt3!D$10=\"\",\"\",LSGInt3!D$10)","v":""},{"$f":"IF(LSGInt3!D$11=\"\",\"\",LSGInt3!D$11)","v":""},{"$f":"IF(LSGInt3!Loans_general_Loan_Amount=\"\",\"\",LSGInt3!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGInt3!Loans_general_Loan_Years=\"\",\"\",LSGInt3!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGInt3!Loans_general_Interest_Rate=\"\",\"\",LSGInt3!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGInt3!D$9=\"\",\"\",LSGInt3!D$9)","v":""},null,null,0,{"$f":"LSGInt3!$F$622","v":0},{"$f":"LSGInt3!$G$622","v":0},0,0,0,{"$f":"LSGInt3!$F$623","v":0},{"$f":"LSGInt3!$G$623","v":0},0,0,0,{"$f":"LSGInt3!$F$624","v":0},{"$f":"LSGInt3!$G$624","v":0},0,0,0,{"$f":"LSGInt3!$F$625","v":0},{"$f":"LSGInt3!$G$625","v":0},0,0,0,{"$f":"LSGInt3!$F$626","v":0},{"$f":"LSGInt3!$G$626","v":0},0,0,0,{"$f":"LSGInt3!$F$627","v":0},{"$f":"LSGInt3!$G$627","v":0},0,0,0,{"$f":"LSGInt3!$F$628","v":0},{"$f":"LSGInt3!$G$628","v":0},0,0,0,{"$f":"LSGInt3!$F$629","v":0},{"$f":"LSGInt3!$G$629","v":0},0,0,0,{"$f":"LSGInt3!$F$630","v":0},{"$f":"LSGInt3!$G$630","v":0},0,0,0,{"$f":"LSGInt3!$F$631","v":0},{"$f":"LSGInt3!$G$631","v":0},0,0,0,{"$f":"LSGInt3!$F$632","v":0},{"$f":"LSGInt3!$G$632","v":0},0,0,0,{"$f":"LSGInt3!$F$633","v":0},{"$f":"LSGInt3!$G$633","v":0},0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 4","",{"$f":"IF(LSGInt4!D$10=\"\",\"\",LSGInt4!D$10)","v":""},{"$f":"IF(LSGInt4!D$11=\"\",\"\",LSGInt4!D$11)","v":""},{"$f":"IF(LSGInt4!Loans_general_Loan_Amount=\"\",\"\",LSGInt4!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGInt4!Loans_general_Loan_Years=\"\",\"\",LSGInt4!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGInt4!Loans_general_Interest_Rate=\"\",\"\",LSGInt4!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGInt4!D$9=\"\",\"\",LSGInt4!D$9)","v":""},null,null,0,{"$f":"LSGInt4!$F$622","v":0},{"$f":"LSGInt4!$G$622","v":0},0,0,0,{"$f":"LSGInt4!$F$623","v":0},{"$f":"LSGInt4!$G$623","v":0},0,0,0,{"$f":"LSGInt4!$F$624","v":0},{"$f":"LSGInt4!$G$624","v":0},0,0,0,{"$f":"LSGInt4!$F$625","v":0},{"$f":"LSGInt4!$G$625","v":0},0,0,0,{"$f":"LSGInt4!$F$626","v":0},{"$f":"LSGInt4!$G$626","v":0},0,0,0,{"$f":"LSGInt4!$F$627","v":0},{"$f":"LSGInt4!$G$627","v":0},0,0,0,{"$f":"LSGInt4!$F$628","v":0},{"$f":"LSGInt4!$G$628","v":0},0,0,0,{"$f":"LSGInt4!$F$629","v":0},{"$f":"LSGInt4!$G$629","v":0},0,0,0,{"$f":"LSGInt4!$F$630","v":0},{"$f":"LSGInt4!$G$630","v":0},0,0,0,{"$f":"LSGInt4!$F$631","v":0},{"$f":"LSGInt4!$G$631","v":0},0,0,0,{"$f":"LSGInt4!$F$632","v":0},{"$f":"LSGInt4!$G$632","v":0},0,0,0,{"$f":"LSGInt4!$F$633","v":0},{"$f":"LSGInt4!$G$633","v":0},0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 5","",{"$f":"IF(LSGInt5!D$10=\"\",\"\",LSGInt5!D$10)","v":""},{"$f":"IF(LSGInt5!D$11=\"\",\"\",LSGInt5!D$11)","v":""},{"$f":"IF(LSGInt5!Loans_general_Loan_Amount=\"\",\"\",LSGInt5!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGInt5!Loans_general_Loan_Years=\"\",\"\",LSGInt5!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGInt5!Loans_general_Interest_Rate=\"\",\"\",LSGInt5!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGInt5!D$9=\"\",\"\",LSGInt5!D$9)","v":""},"Enter Loan details in the individual Loan Schedules.",null,0,{"$f":"LSGInt5!$F$622","v":0},{"$f":"LSGInt5!$G$622","v":0},0,0,0,{"$f":"LSGInt5!$F$623","v":0},{"$f":"LSGInt5!$G$623","v":0},0,0,0,{"$f":"LSGInt5!$F$624","v":0},{"$f":"LSGInt5!$G$624","v":0},0,0,0,{"$f":"LSGInt5!$F$625","v":0},{"$f":"LSGInt5!$G$625","v":0},0,0,0,{"$f":"LSGInt5!$F$626","v":0},{"$f":"LSGInt5!$G$626","v":0},0,0,0,{"$f":"LSGInt5!$F$627","v":0},{"$f":"LSGInt5!$G$627","v":0},0,0,0,{"$f":"LSGInt5!$F$628","v":0},{"$f":"LSGInt5!$G$628","v":0},0,0,0,{"$f":"LSGInt5!$F$629","v":0},{"$f":"LSGInt5!$G$629","v":0},0,0,0,{"$f":"LSGInt5!$F$630","v":0},{"$f":"LSGInt5!$G$630","v":0},0,0,0,{"$f":"LSGInt5!$F$631","v":0},{"$f":"LSGInt5!$G$631","v":0},0,0,0,{"$f":"LSGInt5!$F$632","v":0},{"$f":"LSGInt5!$G$632","v":0},0,0,0,{"$f":"LSGInt5!$F$633","v":0},{"$f":"LSGInt5!$G$633","v":0},0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 6","",{"$f":"IF(LSGInt6!D$10=\"\",\"\",LSGInt6!D$10)","v":""},{"$f":"IF(LSGInt6!D$11=\"\",\"\",LSGInt6!D$11)","v":""},{"$f":"IF(LSGInt6!Loans_general_Loan_Amount=\"\",\"\",LSGInt6!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGInt6!Loans_general_Loan_Years=\"\",\"\",LSGInt6!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGInt6!Loans_general_Interest_Rate=\"\",\"\",LSGInt6!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGInt6!D$9=\"\",\"\",LSGInt6!D$9)","v":""},null,null,0,{"$f":"LSGInt6!$F$622","v":0},{"$f":"LSGInt6!$G$622","v":0},0,0,0,{"$f":"LSGInt6!$F$623","v":0},{"$f":"LSGInt6!$G$623","v":0},0,0,0,{"$f":"LSGInt6!$F$624","v":0},{"$f":"LSGInt6!$G$624","v":0},0,0,0,{"$f":"LSGInt6!$F$625","v":0},{"$f":"LSGInt6!$G$625","v":0},0,0,0,{"$f":"LSGInt6!$F$626","v":0},{"$f":"LSGInt6!$G$626","v":0},0,0,0,{"$f":"LSGInt6!$F$627","v":0},{"$f":"LSGInt6!$G$627","v":0},0,0,0,{"$f":"LSGInt6!$F$628","v":0},{"$f":"LSGInt6!$G$628","v":0},0,0,0,{"$f":"LSGInt6!$F$629","v":0},{"$f":"LSGInt6!$G$629","v":0},0,0,0,{"$f":"LSGInt6!$F$630","v":0},{"$f":"LSGInt6!$G$630","v":0},0,0,0,{"$f":"LSGInt6!$F$631","v":0},{"$f":"LSGInt6!$G$631","v":0},0,0,0,{"$f":"LSGInt6!$F$632","v":0},{"$f":"LSGInt6!$G$632","v":0},0,0,0,{"$f":"LSGInt6!$F$633","v":0},{"$f":"LSGInt6!$G$633","v":0},0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 7","",{"$f":"IF(LSGInt7!D$10=\"\",\"\",LSGInt7!D$10)","v":""},{"$f":"IF(LSGInt7!D$11=\"\",\"\",LSGInt7!D$11)","v":""},{"$f":"IF(LSGInt7!Loans_general_Loan_Amount=\"\",\"\",LSGInt7!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGInt7!Loans_general_Loan_Years=\"\",\"\",LSGInt7!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGInt7!Loans_general_Interest_Rate=\"\",\"\",LSGInt7!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGInt7!D$9=\"\",\"\",LSGInt7!D$9)","v":""},null,null,0,{"$f":"LSGInt7!$F$622","v":0},{"$f":"LSGInt7!$G$622","v":0},0,0,0,{"$f":"LSGInt7!$F$623","v":0},{"$f":"LSGInt7!$G$623","v":0},0,0,0,{"$f":"LSGInt7!$F$624","v":0},{"$f":"LSGInt7!$G$624","v":0},0,0,0,{"$f":"LSGInt7!$F$625","v":0},{"$f":"LSGInt7!$G$625","v":0},0,0,0,{"$f":"LSGInt7!$F$626","v":0},{"$f":"LSGInt7!$G$626","v":0},0,0,0,{"$f":"LSGInt7!$F$627","v":0},{"$f":"LSGInt7!$G$627","v":0},0,0,0,{"$f":"LSGInt7!$F$628","v":0},{"$f":"LSGInt7!$G$628","v":0},0,0,0,{"$f":"LSGInt7!$F$629","v":0},{"$f":"LSGInt7!$G$629","v":0},0,0,0,{"$f":"LSGInt7!$F$630","v":0},{"$f":"LSGInt7!$G$630","v":0},0,0,0,{"$f":"LSGInt7!$F$631","v":0},{"$f":"LSGInt7!$G$631","v":0},0,0,0,{"$f":"LSGInt7!$F$632","v":0},{"$f":"LSGInt7!$G$632","v":0},0,0,0,{"$f":"LSGInt7!$F$633","v":0},{"$f":"LSGInt7!$G$633","v":0},0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 8","",{"$f":"IF(LSGInt8!D$10=\"\",\"\",LSGInt8!D$10)","v":""},{"$f":"IF(LSGInt8!D$11=\"\",\"\",LSGInt8!D$11)","v":""},{"$f":"IF(LSGInt8!Loans_general_Loan_Amount=\"\",\"\",LSGInt8!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGInt8!Loans_general_Loan_Years=\"\",\"\",LSGInt8!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGInt8!Loans_general_Interest_Rate=\"\",\"\",LSGInt8!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGInt8!D$9=\"\",\"\",LSGInt8!D$9)","v":""},null,null,0,{"$f":"LSGInt8!$F$622","v":0},{"$f":"LSGInt8!$G$622","v":0},0,0,0,{"$f":"LSGInt8!$F$623","v":0},{"$f":"LSGInt8!$G$623","v":0},0,0,0,{"$f":"LSGInt8!$F$624","v":0},{"$f":"LSGInt8!$G$624","v":0},0,0,0,{"$f":"LSGInt8!$F$625","v":0},{"$f":"LSGInt8!$G$625","v":0},0,0,0,{"$f":"LSGInt8!$F$626","v":0},{"$f":"LSGInt8!$G$626","v":0},0,0,0,{"$f":"LSGInt8!$F$627","v":0},{"$f":"LSGInt8!$G$627","v":0},0,0,0,{"$f":"LSGInt8!$F$628","v":0},{"$f":"LSGInt8!$G$628","v":0},0,0,0,{"$f":"LSGInt8!$F$629","v":0},{"$f":"LSGInt8!$G$629","v":0},0,0,0,{"$f":"LSGInt8!$F$630","v":0},{"$f":"LSGInt8!$G$630","v":0},0,0,0,{"$f":"LSGInt8!$F$631","v":0},{"$f":"LSGInt8!$G$631","v":0},0,0,0,{"$f":"LSGInt8!$F$632","v":0},{"$f":"LSGInt8!$G$632","v":0},0,0,0,{"$f":"LSGInt8!$F$633","v":0},{"$f":"LSGInt8!$G$633","v":0},0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 9","",{"$f":"IF(LSGInt9!D$10=\"\",\"\",LSGInt9!D$10)","v":""},{"$f":"IF(LSGInt9!D$11=\"\",\"\",LSGInt9!D$11)","v":""},{"$f":"IF(LSGInt9!Loans_general_Loan_Amount=\"\",\"\",LSGInt9!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGInt9!Loans_general_Loan_Years=\"\",\"\",LSGInt9!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGInt9!Loans_general_Interest_Rate=\"\",\"\",LSGInt9!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGInt9!D$9=\"\",\"\",LSGInt9!D$9)","v":""},null,null,0,{"$f":"LSGInt9!$F$622","v":0},{"$f":"LSGInt9!$G$622","v":0},0,0,0,{"$f":"LSGInt9!$F$623","v":0},{"$f":"LSGInt9!$G$623","v":0},0,0,0,{"$f":"LSGInt9!$F$624","v":0},{"$f":"LSGInt9!$G$624","v":0},0,0,0,{"$f":"LSGInt9!$F$625","v":0},{"$f":"LSGInt9!$G$625","v":0},0,0,0,{"$f":"LSGInt9!$F$626","v":0},{"$f":"LSGInt9!$G$626","v":0},0,0,0,{"$f":"LSGInt9!$F$627","v":0},{"$f":"LSGInt9!$G$627","v":0},0,0,0,{"$f":"LSGInt9!$F$628","v":0},{"$f":"LSGInt9!$G$628","v":0},0,0,0,{"$f":"LSGInt9!$F$629","v":0},{"$f":"LSGInt9!$G$629","v":0},0,0,0,{"$f":"LSGInt9!$F$630","v":0},{"$f":"LSGInt9!$G$630","v":0},0,0,0,{"$f":"LSGInt9!$F$631","v":0},{"$f":"LSGInt9!$G$631","v":0},0,0,0,{"$f":"LSGInt9!$F$632","v":0},{"$f":"LSGInt9!$G$632","v":0},0,0,0,{"$f":"LSGInt9!$F$633","v":0},{"$f":"LSGInt9!$G$633","v":0},0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 10","",{"$f":"IF(LSGInt10!D$10=\"\",\"\",LSGInt10!D$10)","v":""},{"$f":"IF(LSGInt10!D$11=\"\",\"\",LSGInt10!D$11)","v":""},{"$f":"IF(LSGInt10!Loans_general_Loan_Amount=\"\",\"\",LSGInt10!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGInt10!Loans_general_Loan_Years=\"\",\"\",LSGInt10!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGInt10!Loans_general_Interest_Rate=\"\",\"\",LSGInt10!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGInt10!D$9=\"\",\"\",LSGInt10!D$9)","v":""},null,null,0,{"$f":"LSGInt10!$F$622","v":0},{"$f":"LSGInt10!$G$622","v":0},0,0,0,{"$f":"LSGInt10!$F$623","v":0},{"$f":"LSGInt10!$G$623","v":0},0,0,0,{"$f":"LSGInt10!$F$624","v":0},{"$f":"LSGInt10!$G$624","v":0},0,0,0,{"$f":"LSGInt10!$F$625","v":0},{"$f":"LSGInt10!$G$625","v":0},0,0,0,{"$f":"LSGInt10!$F$626","v":0},{"$f":"LSGInt10!$G$626","v":0},0,0,0,{"$f":"LSGInt10!$F$627","v":0},{"$f":"LSGInt10!$G$627","v":0},0,0,0,{"$f":"LSGInt10!$F$628","v":0},{"$f":"LSGInt10!$G$628","v":0},0,0,0,{"$f":"LSGInt10!$F$629","v":0},{"$f":"LSGInt10!$G$629","v":0},0,0,0,{"$f":"LSGInt10!$F$630","v":0},{"$f":"LSGInt10!$G$630","v":0},0,0,0,{"$f":"LSGInt10!$F$631","v":0},{"$f":"LSGInt10!$G$631","v":0},0,0,0,{"$f":"LSGInt10!$F$632","v":0},{"$f":"LSGInt10!$G$632","v":0},0,0,0,{"$f":"LSGInt10!$F$633","v":0},{"$f":"LSGInt10!$G$633","v":0},0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["2. New Internal Loans",null,null,null,null,null,null,null,null,{"$f":"SUM(J17:J26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP17:AP26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check loans entered correctly",{"$f":"IF(COUNTIF(CH17:CH26,\"x\")>0,\"Error\",\"ok\")","v":"ok"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total Internal Loans payable",null,null,null,null,null,null,null,null,{"$f":"J11+J27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP11+AP27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(L8:L10,K8:K10,\"=0\")+SUMIFS(L8:L10,K8:K10,\"\")+SUMIFS(L17:L26,K17:K26,\"=0\")+'CAPEX Summary'!S127+'Major Projects summary'!S132","v":0},null,null,null,null,{"$f":"SUMIFS(Q8:Q10,P8:P10,\"=0\")+SUMIFS(Q8:Q10,P8:P10,\"\")+SUMIFS(Q17:Q26,P17:P26,\"=0\")+'CAPEX Summary'!X127+'Major Projects summary'!X132","v":0},null,null,null,null,{"$f":"SUMIFS(V8:V10,U8:U10,\"=0\")+SUMIFS(V8:V10,U8:U10,\"\")+SUMIFS(V17:V26,U17:U26,\"=0\")+'CAPEX Summary'!AC127+'Major Projects summary'!AC132","v":0},null,null,null,null,{"$f":"SUMIFS(AA8:AA10,Z8:Z10,\"=0\")+SUMIFS(AA8:AA10,Z8:Z10,\"\")+SUMIFS(AA17:AA26,Z17:Z26,\"=0\")+'CAPEX Summary'!AH127+'Major Projects summary'!AH132","v":0},null,null,null,null,{"$f":"SUMIFS(AF8:AF10,AE8:AE10,\"=0\")+SUMIFS(AF8:AF10,AE8:AE10,\"\")+SUMIFS(AF17:AF26,AE17:AE26,\"=0\")+'CAPEX Summary'!AM127+'Major Projects summary'!AM132","v":0},null,null,null,null,{"$f":"SUMIFS(AK8:AK10,AJ8:AJ10,\"=0\")+SUMIFS(AK8:AK10,AJ8:AJ10,\"\")+SUMIFS(AK17:AK26,AJ17:AJ26,\"=0\")+'CAPEX Summary'!AR127+'Major Projects summary'!AR132","v":0},null,null,null,null,{"$f":"SUMIFS(AP8:AP10,AO8:AO10,\"=0\")+SUMIFS(AP8:AP10,AO8:AO10,\"\")+SUMIFS(AP17:AP26,AO17:AO26,\"=0\")+'CAPEX Summary'!AW127+'Major Projects summary'!AW132","v":0},null,null,null,null,{"$f":"SUMIFS(AU8:AU10,AT8:AT10,\"=0\")+SUMIFS(AU8:AU10,AT8:AT10,\"\")+SUMIFS(AU17:AU26,AT17:AT26,\"=0\")+'CAPEX Summary'!BB127+'Major Projects summary'!BB132","v":0},null,null,null,null,{"$f":"SUMIFS(AZ8:AZ10,AY8:AY10,\"=0\")+SUMIFS(AZ8:AZ10,AY8:AY10,\"\")+SUMIFS(AZ17:AZ26,AY17:AY26,\"=0\")+'CAPEX Summary'!BG127+'Major Projects summary'!BG132","v":0},null,null,null,null,{"$f":"SUMIFS(BE8:BE10,BD8:BD10,\"=0\")+SUMIFS(BE8:BE10,BD8:BD10,\"\")+SUMIFS(BE17:BE26,BD17:BD26,\"=0\")+'CAPEX Summary'!BL127+'Major Projects summary'!BL132","v":0},null,null,null,null,{"$f":"SUMIFS(BJ8:BJ10,BI8:BI10,\"=0\")+SUMIFS(BJ8:BJ10,BI8:BI10,\"\")+SUMIFS(BJ17:BJ26,BI17:BI26,\"=0\")+'CAPEX Summary'!BQ127+'Major Projects summary'!BQ132","v":0},null,null,null,null,{"$f":"SUMIFS(BO8:BO10,BN8:BN10,\"=0\")+SUMIFS(BO8:BO10,BN8:BN10,\"\")+SUMIFS(BO17:BO26,BN17:BN26,\"=0\")+'CAPEX Summary'!BV127+'Major Projects summary'!BV132","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,"Opening Balance",{"$f":"$F$42","v":"New Loans raised"},{"$f":"$F$43","v":"Principal payment"},{"$f":"$F$44","v":"Interest payment"},{"$f":"$F$45","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$42","v":"New Loans raised"},{"$f":"$F$43","v":"Principal payment"},{"$f":"$F$44","v":"Interest payment"},{"$f":"$F$45","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$42","v":"New Loans raised"},{"$f":"$F$43","v":"Principal payment"},{"$f":"$F$44","v":"Interest payment"},{"$f":"$F$45","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$42","v":"New Loans raised"},{"$f":"$F$43","v":"Principal payment"},{"$f":"$F$44","v":"Interest payment"},{"$f":"$F$45","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$42","v":"New Loans raised"},{"$f":"$F$43","v":"Principal payment"},{"$f":"$F$44","v":"Interest payment"},{"$f":"$F$45","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$42","v":"New Loans raised"},{"$f":"$F$43","v":"Principal payment"},{"$f":"$F$44","v":"Interest payment"},{"$f":"$F$45","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$42","v":"New Loans raised"},{"$f":"$F$43","v":"Principal payment"},{"$f":"$F$44","v":"Interest payment"},{"$f":"$F$45","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$42","v":"New Loans raised"},{"$f":"$F$43","v":"Principal payment"},{"$f":"$F$44","v":"Interest payment"},{"$f":"$F$45","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$42","v":"New Loans raised"},{"$f":"$F$43","v":"Principal payment"},{"$f":"$F$44","v":"Interest payment"},{"$f":"$F$45","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$42","v":"New Loans raised"},{"$f":"$F$43","v":"Principal payment"},{"$f":"$F$44","v":"Interest payment"},{"$f":"$F$45","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$42","v":"New Loans raised"},{"$f":"$F$43","v":"Principal payment"},{"$f":"$F$44","v":"Interest payment"},{"$f":"$F$45","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$42","v":"New Loans raised"},{"$f":"$F$43","v":"Principal payment"},{"$f":"$F$44","v":"Interest payment"},{"$f":"$F$45","v":"Total Outstanding"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,{"$f":"N2","v":"2014/15"},{"$f":"N2","v":"2014/15"},{"$f":"N2","v":"2014/15"},{"$f":"N2","v":"2014/15"},{"$f":"N2","v":"2014/15"},{"$f":"S2","v":"2015/16"},{"$f":"S2","v":"2015/16"},{"$f":"S2","v":"2015/16"},{"$f":"S2","v":"2015/16"},{"$f":"S2","v":"2015/16"},{"$f":"X2","v":"2016/17"},{"$f":"X2","v":"2016/17"},{"$f":"X2","v":"2016/17"},{"$f":"X2","v":"2016/17"},{"$f":"X2","v":"2016/17"},{"$f":"AC2","v":"2017/18"},{"$f":"AC2","v":"2017/18"},{"$f":"AC2","v":"2017/18"},{"$f":"AC2","v":"2017/18"},{"$f":"AC2","v":"2017/18"},{"$f":"AH2","v":"2018/19"},{"$f":"AH2","v":"2018/19"},{"$f":"AH2","v":"2018/19"},{"$f":"AH2","v":"2018/19"},{"$f":"AH2","v":"2018/19"},{"$f":"AM2","v":"2019/20"},{"$f":"AM2","v":"2019/20"},{"$f":"AM2","v":"2019/20"},{"$f":"AM2","v":"2019/20"},{"$f":"AM2","v":"2019/20"},{"$f":"AR2","v":"2020/21"},{"$f":"AR2","v":"2020/21"},{"$f":"AR2","v":"2020/21"},{"$f":"AR2","v":"2020/21"},{"$f":"AR2","v":"2020/21"},{"$f":"AW2","v":"2021/22"},{"$f":"AW2","v":"2021/22"},{"$f":"AW2","v":"2021/22"},{"$f":"AW2","v":"2021/22"},{"$f":"AW2","v":"2021/22"},{"$f":"BB2","v":"2022/23"},{"$f":"BB2","v":"2022/23"},{"$f":"BB2","v":"2022/23"},{"$f":"BB2","v":"2022/23"},{"$f":"BB2","v":"2022/23"},{"$f":"BG2","v":"2023/24"},{"$f":"BG2","v":"2023/24"},{"$f":"BG2","v":"2023/24"},{"$f":"BG2","v":"2023/24"},{"$f":"BG2","v":"2023/24"},{"$f":"BL2","v":"2024/25"},{"$f":"BL2","v":"2024/25"},{"$f":"BL2","v":"2024/25"},{"$f":"BL2","v":"2024/25"},{"$f":"BL2","v":"2024/25"},{"$f":"BQ2","v":"2025/26"},{"$f":"BQ2","v":"2025/26"},{"$f":"BQ2","v":"2025/26"},{"$f":"BQ2","v":"2025/26"},{"$f":"BQ2","v":"2025/26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,{"$f":"'Income Statement'!F4","v":"2014/15"},{"$f":"'Income Statement'!H4","v":"2015/16"},{"$f":"'Income Statement'!I4","v":"2016/17"},{"$f":"'Income Statement'!J4","v":"2017/18"},{"$f":"'Income Statement'!K4","v":"2018/19"},{"$f":"'Income Statement'!L4","v":"2019/20"},{"$f":"'Income Statement'!M4","v":"2020/21"},{"$f":"'Income Statement'!N4","v":"2021/22"},{"$f":"'Income Statement'!O4","v":"2022/23"},{"$f":"'Income Statement'!P4","v":"2023/24"},{"$f":"'Income Statement'!Q4","v":"2024/25"},{"$f":"BQ2","v":"2025/26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"New Loans raised",null,null,null,{"$f":"K30","v":0},{"$f":"P30","v":0},{"$f":"U30","v":0},{"$f":"Z30","v":0},{"$f":"AE30","v":0},{"$f":"AJ30","v":0},{"$f":"AO30","v":0},{"$f":"AT30","v":0},{"$f":"AY30","v":0},{"$f":"BD30","v":0},{"$f":"BI30","v":0},{"$f":"BN30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Principal payment",null,null,null,{"$f":"L30","v":0},{"$f":"Q30","v":0},{"$f":"V30","v":0},{"$f":"AA30","v":0},{"$f":"AF30","v":0},{"$f":"AK30","v":0},{"$f":"AP30","v":0},{"$f":"AU30","v":0},{"$f":"AZ30","v":0},{"$f":"BE30","v":0},{"$f":"BJ30","v":0},{"$f":"BO30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Interest payment",null,null,null,{"$f":"M30","v":0},{"$f":"R30","v":0},{"$f":"W30","v":0},{"$f":"AB30","v":0},{"$f":"AG30","v":0},{"$f":"AL30","v":0},{"$f":"AQ30","v":0},{"$f":"AV30","v":0},{"$f":"BA30","v":0},{"$f":"BF30","v":0},{"$f":"BK30","v":0},{"$f":"BP30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Total Outstanding",null,null,null,{"$f":"N30","v":0},{"$f":"S30","v":0},{"$f":"X30","v":0},{"$f":"AC30","v":0},{"$f":"AH30","v":0},{"$f":"AM30","v":0},{"$f":"AR30","v":0},{"$f":"AW30","v":0},{"$f":"BB30","v":0},{"$f":"BG30","v":0},{"$f":"BL30","v":0},{"$f":"BQ30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Current o/s",null,null,null,{"$f":"L33","v":0},{"$f":"Q33","v":0},{"$f":"V33","v":0},{"$f":"AA33","v":0},{"$f":"AF33","v":0},{"$f":"AK33","v":0},{"$f":"AP33","v":0},{"$f":"AU33","v":0},{"$f":"AZ33","v":0},{"$f":"BE33","v":0},{"$f":"BJ33","v":0},{"$f":"BO33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,"New Loans","Interest payment",null,null,null,{"$f":"M27","v":0},{"$f":"R27","v":0},{"$f":"W27","v":0},{"$f":"AB27","v":0},{"$f":"AG27","v":0},{"$f":"AL27","v":0},{"$f":"AQ27","v":0},{"$f":"AV27","v":0},{"$f":"BA27","v":0},{"$f":"BF27","v":0},{"$f":"BK27","v":0},{"$f":"BP27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(J8=\"\",K8=\"\",L8=\"\",M8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(Q8=\"\",R8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(V8=\"\",W8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(AA8=\"\",AB8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(AF8=\"\",AG8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(AK8=\"\",AL8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(AP8=\"\",AQ8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(AU8=\"\",AV8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(AZ8=\"\",BA8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(BE8=\"\",BF8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(BJ8=\"\",BK8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(BO8=\"\",BP8=\"\"),0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"New Loans raised",null,null,null,{"$f":"ROUND(J42,0)-ROUND('Budget Summary 1'!J130,0)","v":0},{"$f":"ROUND(K42,0)-ROUND('Budget Summary 1'!L130,0)","v":0},{"$f":"ROUND(L42,0)-ROUND('Budget Summary 1'!M130,0)","v":0},{"$f":"ROUND(M42,0)-ROUND('Budget Summary 1'!N130,0)","v":0},{"$f":"ROUND(N42,0)-ROUND('Budget Summary 1'!O130,0)","v":0},{"$f":"ROUND(O42,0)-ROUND('Budget Summary 1'!P130,0)","v":0},{"$f":"ROUND(P42,0)-ROUND('Budget Summary 1'!Q130,0)","v":0},{"$f":"ROUND(Q42,0)-ROUND('Budget Summary 1'!R130,0)","v":0},{"$f":"ROUND(R42,0)-ROUND('Budget Summary 1'!S130,0)","v":0},{"$f":"ROUND(S42,0)-ROUND('Budget Summary 1'!T130,0)","v":0},{"$f":"ROUND(T42,0)-ROUND('Budget Summary 1'!U130,0)","v":0},{"$f":"ROUND(U42,0)-ROUND('Budget Summary 1'!V130,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Centres/Units",null,null,null,{"$f":"ROUND('Budget Summary 1'!J130,0)","v":0},{"$f":"ROUND('Budget Summary 1'!L130,0)","v":0},{"$f":"ROUND('Budget Summary 1'!M130,0)","v":0},{"$f":"ROUND('Budget Summary 1'!N130,0)","v":0},{"$f":"ROUND('Budget Summary 1'!O130,0)","v":0},{"$f":"ROUND('Budget Summary 1'!P130,0)","v":0},{"$f":"ROUND('Budget Summary 1'!Q130,0)","v":0},{"$f":"ROUND('Budget Summary 1'!R130,0)","v":0},{"$f":"ROUND('Budget Summary 1'!S130,0)","v":0},{"$f":"ROUND('Budget Summary 1'!T130,0)","v":0},{"$f":"ROUND('Budget Summary 1'!U130,0)","v":0},{"$f":"ROUND('Budget Summary 1'!V130,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Loan Schedule",null,null,null,{"$f":"ROUND(J42,0)","v":0},{"$f":"ROUND(K42,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Principal payment",null,null,null,{"$f":"ROUND(J43,0)-ROUND('Budget Summary 1'!J137,0)","v":0},{"$f":"ROUND(K43,0)-ROUND('Budget Summary 1'!L137,0)","v":0},{"$f":"ROUND(L43,0)-ROUND('Budget Summary 1'!M137,0)","v":0},{"$f":"ROUND(M43,0)-ROUND('Budget Summary 1'!N137,0)","v":0},{"$f":"ROUND(N43,0)-ROUND('Budget Summary 1'!O137,0)","v":0},{"$f":"ROUND(O43,0)-ROUND('Budget Summary 1'!P137,0)","v":0},{"$f":"ROUND(P43,0)-ROUND('Budget Summary 1'!Q137,0)","v":0},{"$f":"ROUND(Q43,0)-ROUND('Budget Summary 1'!R137,0)","v":0},{"$f":"ROUND(R43,0)-ROUND('Budget Summary 1'!S137,0)","v":0},{"$f":"ROUND(S43,0)-ROUND('Budget Summary 1'!T137,0)","v":0},{"$f":"ROUND(T43,0)-ROUND('Budget Summary 1'!U137,0)","v":0},{"$f":"ROUND(U43,0)-ROUND('Budget Summary 1'!V137,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Centres/Units",null,null,null,{"$f":"ROUND('Budget Summary 1'!J137,0)","v":0},{"$f":"ROUND('Budget Summary 1'!L137,0)","v":0},{"$f":"ROUND('Budget Summary 1'!M137,0)","v":0},{"$f":"ROUND('Budget Summary 1'!N137,0)","v":0},{"$f":"ROUND('Budget Summary 1'!O137,0)","v":0},{"$f":"ROUND('Budget Summary 1'!P137,0)","v":0},{"$f":"ROUND('Budget Summary 1'!Q137,0)","v":0},{"$f":"ROUND('Budget Summary 1'!R137,0)","v":0},{"$f":"ROUND('Budget Summary 1'!S137,0)","v":0},{"$f":"ROUND('Budget Summary 1'!T137,0)","v":0},{"$f":"ROUND('Budget Summary 1'!U137,0)","v":0},{"$f":"ROUND('Budget Summary 1'!V137,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Loan Schedule",null,null,null,{"$f":"ROUND(J43,0)","v":0},{"$f":"ROUND(K43,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Interest payment",null,null,null,{"$f":"ROUND(J44,0)-ROUND('Budget Summary 1'!J136,0)","v":0},{"$f":"ROUND(K44,0)-ROUND('Budget Summary 1'!L136,0)","v":0},{"$f":"ROUND(L44,0)-ROUND('Budget Summary 1'!M136,0)","v":0},{"$f":"ROUND(M44,0)-ROUND('Budget Summary 1'!N136,0)","v":0},{"$f":"ROUND(N44,0)-ROUND('Budget Summary 1'!O136,0)","v":0},{"$f":"ROUND(O44,0)-ROUND('Budget Summary 1'!P136,0)","v":0},{"$f":"ROUND(P44,0)-ROUND('Budget Summary 1'!Q136,0)","v":0},{"$f":"ROUND(Q44,0)-ROUND('Budget Summary 1'!R136,0)","v":0},{"$f":"ROUND(R44,0)-ROUND('Budget Summary 1'!S136,0)","v":0},{"$f":"ROUND(S44,0)-ROUND('Budget Summary 1'!T136,0)","v":0},{"$f":"ROUND(T44,0)-ROUND('Budget Summary 1'!U136,0)","v":0},{"$f":"ROUND(U44,0)-ROUND('Budget Summary 1'!V136,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Centres/Units",null,null,null,{"$f":"ROUND('Budget Summary 1'!J136,0)","v":0},{"$f":"ROUND('Budget Summary 1'!L136,0)","v":0},{"$f":"ROUND('Budget Summary 1'!M136,0)","v":0},{"$f":"ROUND('Budget Summary 1'!N136,0)","v":0},{"$f":"ROUND('Budget Summary 1'!O136,0)","v":0},{"$f":"ROUND('Budget Summary 1'!P136,0)","v":0},{"$f":"ROUND('Budget Summary 1'!Q136,0)","v":0},{"$f":"ROUND('Budget Summary 1'!R136,0)","v":0},{"$f":"ROUND('Budget Summary 1'!S136,0)","v":0},{"$f":"ROUND('Budget Summary 1'!T136,0)","v":0},{"$f":"ROUND('Budget Summary 1'!U136,0)","v":0},{"$f":"ROUND('Budget Summary 1'!V136,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Loan Schedule",null,null,null,{"$f":"ROUND(J44,0)","v":0},{"$f":"ROUND(K44,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,"Opening","Interest payment",null,null,null,{"$f":"M11","v":0},{"$f":"R11","v":0},{"$f":"W11","v":0},{"$f":"AB11","v":0},{"$f":"AG11","v":0},{"$f":"AL11","v":0},{"$f":"AQ11","v":0},{"$f":"AV11","v":0},{"$f":"BA11","v":0},{"$f":"BF11","v":0},{"$f":"BK11","v":0},{"$f":"BP11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,"General Purpose","Interest payment",null,null,null,{"$f":"M27","v":0},{"$f":"R27","v":0},{"$f":"W27","v":0},{"$f":"AB27","v":0},{"$f":"AG27","v":0},{"$f":"AL27","v":0},{"$f":"AQ27","v":0},{"$f":"AV27","v":0},{"$f":"BA27","v":0},{"$f":"BF27","v":0},{"$f":"BK27","v":0},{"$f":"BP27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end"," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Loans Receivable - Internal","index":70,"n_rows":82,"n_cols":133,"rows_kept":82,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide","hide",{"$f":"N2","v":"2014/15"},"hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide"," "," "," "]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},null,null,null,null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},null,null,null,null,{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},null,null,null,null,{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},null,null,null,null,{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},null,null,null,null,{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},null,null,null,null,{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},null,null,null,null,{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},null,null,null,null,{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},null,null,null,null,{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},null,null,null,null,{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},null,null,null,null,{"$f":"Starting_year_general+10&\"/\"&RIGHT(Starting_year_general+11,2)","v":"2025/26"},null,null,{"$f":"S2","v":"2015/16"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"\"LOANS RECEIVABLE (INTERNAL) - \"&UPPER(general_fund_name)","v":"LOANS RECEIVABLE (INTERNAL) - GENERAL FUND"},null,null,null,null,null,null,null,null,"Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing",null,null,{"$f":"X2","v":"2016/17"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,null,null,null,null,null,null,null,"Balance","Loans","Receipts","Receipts","Balance","Balance","Loans","Receipts","Receipts","Balance","Balance","Loans","Receipts","Receipts","Balance","Balance","Loans","Receipts","Receipts","Balance","Balance","Loans","Receipts","Receipts","Balance","Balance","Loans","Receipts","Receipts","Balance","Balance","Loans","Receipts","Receipts","Balance","Balance","Loans","Receipts","Receipts","Balance","Balance","Loans","Receipts","Receipts","Balance","Balance","Loans","Receipts","Receipts","Balance","Balance","Loans","Receipts","Receipts","Balance","Balance","Loans","Receipts","Receipts","Balance",null,null,{"$f":"AC2","v":"2017/18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2","v":"2018/19"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2","v":"2019/20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"\"1. Existing Internal Loans receivable (including take-up to 30 June \"&'Chart Data'!$F$8&\")\"","v":"1. Existing Internal Loans receivable (including take-up to 30 June 2014)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR2","v":"2020/21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Existing Loans",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J8+K8-L8","v":0},{"$f":"N8","v":0},null,null,null,{"$f":"O8+P8-Q8","v":0},{"$f":"S8","v":0},null,null,null,{"$f":"T8+U8-V8","v":0},{"$f":"X8","v":0},null,null,null,{"$f":"Y8+Z8-AA8","v":0},{"$f":"AC8","v":0},null,null,null,{"$f":"AD8+AE8-AF8","v":0},{"$f":"AH8","v":0},null,null,null,{"$f":"AI8+AJ8-AK8","v":0},{"$f":"AM8","v":0},null,null,null,{"$f":"AN8+AO8-AP8","v":0},{"$f":"AR8","v":0},null,null,null,{"$f":"AS8+AT8-AU8","v":0},{"$f":"AW8","v":0},null,null,null,{"$f":"AX8+AY8-AZ8","v":0},{"$f":"BB8","v":0},null,null,null,{"$f":"BC8+BD8-BE8","v":0},{"$f":"BG8","v":0},null,null,null,{"$f":"BH8+BI8-BJ8","v":0},{"$f":"BL8","v":0},null,null,null,{"$f":"BM8+BN8-BO8","v":0},null,null,{"$f":"AW2","v":"2021/22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["New Loans",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J9+K9-L9","v":0},{"$f":"N9","v":0},null,null,null,{"$f":"O9+P9-Q9","v":0},{"$f":"S9","v":0},null,null,null,{"$f":"T9+U9-V9","v":0},{"$f":"X9","v":0},null,null,null,{"$f":"Y9+Z9-AA9","v":0},{"$f":"AC9","v":0},null,null,null,{"$f":"AD9+AE9-AF9","v":0},{"$f":"AH9","v":0},null,null,null,{"$f":"AI9+AJ9-AK9","v":0},{"$f":"AM9","v":0},null,null,null,{"$f":"AN9+AO9-AP9","v":0},{"$f":"AR9","v":0},null,null,null,{"$f":"AS9+AT9-AU9","v":0},{"$f":"AW9","v":0},null,null,null,{"$f":"AX9+AY9-AZ9","v":0},{"$f":"BB9","v":0},null,null,null,{"$f":"BC9+BD9-BE9","v":0},{"$f":"BG9","v":0},null,null,null,{"$f":"BH9+BI9-BJ9","v":0},{"$f":"BL9","v":0},null,null,null,{"$f":"BM9+BN9-BO9","v":0},null,null,{"$f":"BB2","v":"2022/23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Manual Adjustments",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J10+K10-L10","v":0},{"$f":"N10","v":0},null,null,null,{"$f":"O10+P10-Q10","v":0},{"$f":"S10","v":0},null,null,null,{"$f":"T10+U10-V10","v":0},{"$f":"X10","v":0},null,null,null,{"$f":"Y10+Z10-AA10","v":0},{"$f":"AC10","v":0},null,null,null,{"$f":"AD10+AE10-AF10","v":0},{"$f":"AH10","v":0},null,null,null,{"$f":"AI10+AJ10-AK10","v":0},{"$f":"AM10","v":0},null,null,null,{"$f":"AN10+AO10-AP10","v":0},{"$f":"AR10","v":0},null,null,null,{"$f":"AS10+AT10-AU10","v":0},{"$f":"AW10","v":0},null,null,null,{"$f":"AX10+AY10-AZ10","v":0},{"$f":"BB10","v":0},null,null,null,{"$f":"BC10+BD10-BE10","v":0},{"$f":"BG10","v":0},null,null,null,{"$f":"BH10+BI10-BJ10","v":0},{"$f":"BL10","v":0},null,null,null,{"$f":"BM10+BN10-BO10","v":0},null,null,{"$f":"BG2","v":"2023/24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total",null,null,null,null,null,null,null,null,{"$f":"SUM(J8:J10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP8:AP10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"BL2","v":"2024/25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"Take Up","Take Up","Loan","Loan","Loan","Payment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["2. New Internal Loans provided",null,"Year","Month","Amount","Term (yrs)","Int Rate","Frequency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 1",{"$f":"IF(CH17=\"\",\"\",IF(CH17=\"ok\",1,-2))","v":""},{"$f":"IF(LSGInt1!D$10=\"\",\"\",LSGInt1!D$10)","v":""},{"$f":"IF(LSGInt1!D$11=\"\",\"\",LSGInt1!D$11)","v":""},{"$f":"IF(LSGInt1!Loans_general_Loan_Amount=\"\",\"\",LSGInt1!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGInt1!Loans_general_Loan_Years=\"\",\"\",LSGInt1!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGInt1!Loans_general_Interest_Rate=\"\",\"\",LSGInt1!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGInt1!D$9=\"\",\"\",LSGInt1!D$9)","v":""},null,0,null,null,null,{"$f":"J17+K17-L17","v":0},{"$f":"N17","v":0},null,null,null,{"$f":"O17+P17-Q17","v":0},{"$f":"S17","v":0},null,null,null,{"$f":"T17+U17-V17","v":0},{"$f":"X17","v":0},null,null,null,{"$f":"Y17+Z17-AA17","v":0},{"$f":"AC17","v":0},null,null,null,{"$f":"AD17+AE17-AF17","v":0},{"$f":"AH17","v":0},null,null,null,{"$f":"AI17+AJ17-AK17","v":0},{"$f":"AM17","v":0},null,null,null,{"$f":"AN17+AO17-AP17","v":0},{"$f":"AR17","v":0},null,null,null,{"$f":"AS17+AT17-AU17","v":0},{"$f":"AW17","v":0},null,null,null,{"$f":"AX17+AY17-AZ17","v":0},{"$f":"BB17","v":0},null,null,null,{"$f":"BC17+BD17-BE17","v":0},{"$f":"BG17","v":0},null,null,null,{"$f":"BH17+BI17-BJ17","v":0},{"$f":"BL17","v":0},null,null,null,{"$f":"BM17+BN17-BO17","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($C17=\"\",OR($D17<>\"\",$E17<>\"\",$F17<>\"\",$G17<>\"\",$H17<>\"\")),\"Select year\",IF($C17=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($D17=\"\",OR($C17<>\"\",$E17<>\"\",$F17<>\"\",$G17<>\"\",$H17<>\"\")),\"Select month\",IF($D17=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($E17=\"\",OR($C17<>\"\",$D17<>\"\",$F17<>\"\",$G17<>\"\",$H17<>\"\")),\"Enter amount\",IF($E17=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($F17=\"\",OR($C17<>\"\",$D17<>\"\",$E17<>\"\",$G17<>\"\",$H17<>\"\")),\"Enter term\",IF($F17=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($G17=\"\",OR($C17<>\"\",$D17<>\"\",$E17<>\"\",$F17<>\"\",$H17<>\"\")),\"Enter rate\",IF($G17=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($H17=\"\",OR($C17<>\"\",$D17<>\"\",$E17<>\"\",$F17<>\"\",$G17<>\"\")),\"Select frequency\",IF($H17=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(COUNTBLANK(CB17:CG17)=6,\"\",IF(COUNTIF(CB17:CG17,\"ok\")=6,\"ok\",\"x\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 2","",{"$f":"IF(LSGInt2!D$10=\"\",\"\",LSGInt2!D$10)","v":""},{"$f":"IF(LSGInt2!D$11=\"\",\"\",LSGInt2!D$11)","v":""},{"$f":"IF(LSGInt2!Loans_general_Loan_Amount=\"\",\"\",LSGInt2!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGInt2!Loans_general_Loan_Years=\"\",\"\",LSGInt2!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGInt2!Loans_general_Interest_Rate=\"\",\"\",LSGInt2!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGInt2!D$9=\"\",\"\",LSGInt2!D$9)","v":""},null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 3","",{"$f":"IF(LSGInt3!D$10=\"\",\"\",LSGInt3!D$10)","v":""},{"$f":"IF(LSGInt3!D$11=\"\",\"\",LSGInt3!D$11)","v":""},{"$f":"IF(LSGInt3!Loans_general_Loan_Amount=\"\",\"\",LSGInt3!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGInt3!Loans_general_Loan_Years=\"\",\"\",LSGInt3!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGInt3!Loans_general_Interest_Rate=\"\",\"\",LSGInt3!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGInt3!D$9=\"\",\"\",LSGInt3!D$9)","v":""},null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 4","",{"$f":"IF(LSGInt4!D$10=\"\",\"\",LSGInt4!D$10)","v":""},{"$f":"IF(LSGInt4!D$11=\"\",\"\",LSGInt4!D$11)","v":""},{"$f":"IF(LSGInt4!Loans_general_Loan_Amount=\"\",\"\",LSGInt4!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGInt4!Loans_general_Loan_Years=\"\",\"\",LSGInt4!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGInt4!Loans_general_Interest_Rate=\"\",\"\",LSGInt4!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGInt4!D$9=\"\",\"\",LSGInt4!D$9)","v":""},null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 5","",{"$f":"IF(LSGInt5!D$10=\"\",\"\",LSGInt5!D$10)","v":""},{"$f":"IF(LSGInt5!D$11=\"\",\"\",LSGInt5!D$11)","v":""},{"$f":"IF(LSGInt5!Loans_general_Loan_Amount=\"\",\"\",LSGInt5!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGInt5!Loans_general_Loan_Years=\"\",\"\",LSGInt5!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGInt5!Loans_general_Interest_Rate=\"\",\"\",LSGInt5!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGInt5!D$9=\"\",\"\",LSGInt5!D$9)","v":""},null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 6","",{"$f":"IF(LSGInt6!D$10=\"\",\"\",LSGInt6!D$10)","v":""},{"$f":"IF(LSGInt6!D$11=\"\",\"\",LSGInt6!D$11)","v":""},{"$f":"IF(LSGInt6!Loans_general_Loan_Amount=\"\",\"\",LSGInt6!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGInt6!Loans_general_Loan_Years=\"\",\"\",LSGInt6!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGInt6!Loans_general_Interest_Rate=\"\",\"\",LSGInt6!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGInt6!D$9=\"\",\"\",LSGInt6!D$9)","v":""},null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 7","",{"$f":"IF(LSGInt7!D$10=\"\",\"\",LSGInt7!D$10)","v":""},{"$f":"IF(LSGInt7!D$11=\"\",\"\",LSGInt7!D$11)","v":""},{"$f":"IF(LSGInt7!Loans_general_Loan_Amount=\"\",\"\",LSGInt7!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGInt7!Loans_general_Loan_Years=\"\",\"\",LSGInt7!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGInt7!Loans_general_Interest_Rate=\"\",\"\",LSGInt7!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGInt7!D$9=\"\",\"\",LSGInt7!D$9)","v":""},null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 8","",{"$f":"IF(LSGInt8!D$10=\"\",\"\",LSGInt8!D$10)","v":""},{"$f":"IF(LSGInt8!D$11=\"\",\"\",LSGInt8!D$11)","v":""},{"$f":"IF(LSGInt8!Loans_general_Loan_Amount=\"\",\"\",LSGInt8!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGInt8!Loans_general_Loan_Years=\"\",\"\",LSGInt8!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGInt8!Loans_general_Interest_Rate=\"\",\"\",LSGInt8!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGInt8!D$9=\"\",\"\",LSGInt8!D$9)","v":""},null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 9","",{"$f":"IF(LSGInt9!D$10=\"\",\"\",LSGInt9!D$10)","v":""},{"$f":"IF(LSGInt9!D$11=\"\",\"\",LSGInt9!D$11)","v":""},{"$f":"IF(LSGInt9!Loans_general_Loan_Amount=\"\",\"\",LSGInt9!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGInt9!Loans_general_Loan_Years=\"\",\"\",LSGInt9!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGInt9!Loans_general_Interest_Rate=\"\",\"\",LSGInt9!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGInt9!D$9=\"\",\"\",LSGInt9!D$9)","v":""},null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Loan 10","",{"$f":"IF(LSGInt10!D$10=\"\",\"\",LSGInt10!D$10)","v":""},{"$f":"IF(LSGInt10!D$11=\"\",\"\",LSGInt10!D$11)","v":""},{"$f":"IF(LSGInt10!Loans_general_Loan_Amount=\"\",\"\",LSGInt10!Loans_general_Loan_Amount)","v":""},{"$f":"IF(LSGInt10!Loans_general_Loan_Years=\"\",\"\",LSGInt10!Loans_general_Loan_Years)","v":""},{"$f":"IF(LSGInt10!Loans_general_Interest_Rate=\"\",\"\",LSGInt10!Loans_general_Interest_Rate)","v":""},{"$f":"IF(LSGInt10!D$9=\"\",\"\",LSGInt10!D$9)","v":""},null,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["2. New Internal Loans",null,null,null,null,null,null,null,null,{"$f":"SUM(J17:J26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP17:AP26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check loans entered correctly",{"$f":"IF(COUNTIF(CH17:CH26,\"x\")>0,\"Error\",\"ok\")","v":"ok"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total Internal Loans receivable",null,null,null,null,null,null,null,null,{"$f":"J11+J27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP11+AP27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(L8:L10,K8:K10,\"=0\")+SUMIFS(L8:L10,K8:K10,\"\")+SUMIFS(L17:L26,K17:K26,\"=0\")+'CAPEX Summary'!S127+'Major Projects summary'!S132","v":0},null,null,null,null,{"$f":"SUMIFS(Q8:Q10,P8:P10,\"=0\")+SUMIFS(Q8:Q10,P8:P10,\"\")+SUMIFS(Q17:Q26,P17:P26,\"=0\")+'CAPEX Summary'!X127+'Major Projects summary'!X132","v":0},null,null,null,null,{"$f":"SUMIFS(V8:V10,U8:U10,\"=0\")+SUMIFS(V8:V10,U8:U10,\"\")+SUMIFS(V17:V26,U17:U26,\"=0\")+'CAPEX Summary'!AC127+'Major Projects summary'!AC132","v":0},null,null,null,null,{"$f":"SUMIFS(AA8:AA10,Z8:Z10,\"=0\")+SUMIFS(AA8:AA10,Z8:Z10,\"\")+SUMIFS(AA17:AA26,Z17:Z26,\"=0\")+'CAPEX Summary'!AH127+'Major Projects summary'!AH132","v":0},null,null,null,null,{"$f":"SUMIFS(AF8:AF10,AE8:AE10,\"=0\")+SUMIFS(AF8:AF10,AE8:AE10,\"\")+SUMIFS(AF17:AF26,AE17:AE26,\"=0\")+'CAPEX Summary'!AM127+'Major Projects summary'!AM132","v":0},null,null,null,null,{"$f":"SUMIFS(AK8:AK10,AJ8:AJ10,\"=0\")+SUMIFS(AK8:AK10,AJ8:AJ10,\"\")+SUMIFS(AK17:AK26,AJ17:AJ26,\"=0\")+'CAPEX Summary'!AR127+'Major Projects summary'!AR132","v":0},null,null,null,null,{"$f":"SUMIFS(AP8:AP10,AO8:AO10,\"=0\")+SUMIFS(AP8:AP10,AO8:AO10,\"\")+SUMIFS(AP17:AP26,AO17:AO26,\"=0\")+'CAPEX Summary'!AW127+'Major Projects summary'!AW132","v":0},null,null,null,null,{"$f":"SUMIFS(AU8:AU10,AT8:AT10,\"=0\")+SUMIFS(AU8:AU10,AT8:AT10,\"\")+SUMIFS(AU17:AU26,AT17:AT26,\"=0\")+'CAPEX Summary'!BB127+'Major Projects summary'!BB132","v":0},null,null,null,null,{"$f":"SUMIFS(AZ8:AZ10,AY8:AY10,\"=0\")+SUMIFS(AZ8:AZ10,AY8:AY10,\"\")+SUMIFS(AZ17:AZ26,AY17:AY26,\"=0\")+'CAPEX Summary'!BG127+'Major Projects summary'!BG132","v":0},null,null,null,null,{"$f":"SUMIFS(BE8:BE10,BD8:BD10,\"=0\")+SUMIFS(BE8:BE10,BD8:BD10,\"\")+SUMIFS(BE17:BE26,BD17:BD26,\"=0\")+'CAPEX Summary'!BL127+'Major Projects summary'!BL132","v":0},null,null,null,null,{"$f":"SUMIFS(BJ8:BJ10,BI8:BI10,\"=0\")+SUMIFS(BJ8:BJ10,BI8:BI10,\"\")+SUMIFS(BJ17:BJ26,BI17:BI26,\"=0\")+'CAPEX Summary'!BQ127+'Major Projects summary'!BQ132","v":0},null,null,null,null,{"$f":"SUMIFS(BO8:BO10,BN8:BN10,\"=0\")+SUMIFS(BO8:BO10,BN8:BN10,\"\")+SUMIFS(BO17:BO26,BN17:BN26,\"=0\")+'CAPEX Summary'!BV127+'Major Projects summary'!BV132","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,"Opening Balance",{"$f":"$F$42","v":"New Loans raised"},{"$f":"$F$43","v":"Principal payment"},{"$f":"$F$44","v":"Interest payment"},{"$f":"$F$45","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$42","v":"New Loans raised"},{"$f":"$F$43","v":"Principal payment"},{"$f":"$F$44","v":"Interest payment"},{"$f":"$F$45","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$42","v":"New Loans raised"},{"$f":"$F$43","v":"Principal payment"},{"$f":"$F$44","v":"Interest payment"},{"$f":"$F$45","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$42","v":"New Loans raised"},{"$f":"$F$43","v":"Principal payment"},{"$f":"$F$44","v":"Interest payment"},{"$f":"$F$45","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$42","v":"New Loans raised"},{"$f":"$F$43","v":"Principal payment"},{"$f":"$F$44","v":"Interest payment"},{"$f":"$F$45","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$42","v":"New Loans raised"},{"$f":"$F$43","v":"Principal payment"},{"$f":"$F$44","v":"Interest payment"},{"$f":"$F$45","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$42","v":"New Loans raised"},{"$f":"$F$43","v":"Principal payment"},{"$f":"$F$44","v":"Interest payment"},{"$f":"$F$45","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$42","v":"New Loans raised"},{"$f":"$F$43","v":"Principal payment"},{"$f":"$F$44","v":"Interest payment"},{"$f":"$F$45","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$42","v":"New Loans raised"},{"$f":"$F$43","v":"Principal payment"},{"$f":"$F$44","v":"Interest payment"},{"$f":"$F$45","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$42","v":"New Loans raised"},{"$f":"$F$43","v":"Principal payment"},{"$f":"$F$44","v":"Interest payment"},{"$f":"$F$45","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$42","v":"New Loans raised"},{"$f":"$F$43","v":"Principal payment"},{"$f":"$F$44","v":"Interest payment"},{"$f":"$F$45","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$42","v":"New Loans raised"},{"$f":"$F$43","v":"Principal payment"},{"$f":"$F$44","v":"Interest payment"},{"$f":"$F$45","v":"Total Outstanding"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,{"$f":"N2","v":"2014/15"},{"$f":"N2","v":"2014/15"},{"$f":"N2","v":"2014/15"},{"$f":"N2","v":"2014/15"},{"$f":"N2","v":"2014/15"},{"$f":"S2","v":"2015/16"},{"$f":"S2","v":"2015/16"},{"$f":"S2","v":"2015/16"},{"$f":"S2","v":"2015/16"},{"$f":"S2","v":"2015/16"},{"$f":"X2","v":"2016/17"},{"$f":"X2","v":"2016/17"},{"$f":"X2","v":"2016/17"},{"$f":"X2","v":"2016/17"},{"$f":"X2","v":"2016/17"},{"$f":"AC2","v":"2017/18"},{"$f":"AC2","v":"2017/18"},{"$f":"AC2","v":"2017/18"},{"$f":"AC2","v":"2017/18"},{"$f":"AC2","v":"2017/18"},{"$f":"AH2","v":"2018/19"},{"$f":"AH2","v":"2018/19"},{"$f":"AH2","v":"2018/19"},{"$f":"AH2","v":"2018/19"},{"$f":"AH2","v":"2018/19"},{"$f":"AM2","v":"2019/20"},{"$f":"AM2","v":"2019/20"},{"$f":"AM2","v":"2019/20"},{"$f":"AM2","v":"2019/20"},{"$f":"AM2","v":"2019/20"},{"$f":"AR2","v":"2020/21"},{"$f":"AR2","v":"2020/21"},{"$f":"AR2","v":"2020/21"},{"$f":"AR2","v":"2020/21"},{"$f":"AR2","v":"2020/21"},{"$f":"AW2","v":"2021/22"},{"$f":"AW2","v":"2021/22"},{"$f":"AW2","v":"2021/22"},{"$f":"AW2","v":"2021/22"},{"$f":"AW2","v":"2021/22"},{"$f":"BB2","v":"2022/23"},{"$f":"BB2","v":"2022/23"},{"$f":"BB2","v":"2022/23"},{"$f":"BB2","v":"2022/23"},{"$f":"BB2","v":"2022/23"},{"$f":"BG2","v":"2023/24"},{"$f":"BG2","v":"2023/24"},{"$f":"BG2","v":"2023/24"},{"$f":"BG2","v":"2023/24"},{"$f":"BG2","v":"2023/24"},{"$f":"BL2","v":"2024/25"},{"$f":"BL2","v":"2024/25"},{"$f":"BL2","v":"2024/25"},{"$f":"BL2","v":"2024/25"},{"$f":"BL2","v":"2024/25"},{"$f":"BQ2","v":"2025/26"},{"$f":"BQ2","v":"2025/26"},{"$f":"BQ2","v":"2025/26"},{"$f":"BQ2","v":"2025/26"},{"$f":"BQ2","v":"2025/26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,{"$f":"'Income Statement'!F4","v":"2014/15"},{"$f":"'Income Statement'!H4","v":"2015/16"},{"$f":"'Income Statement'!I4","v":"2016/17"},{"$f":"'Income Statement'!J4","v":"2017/18"},{"$f":"'Income Statement'!K4","v":"2018/19"},{"$f":"'Income Statement'!L4","v":"2019/20"},{"$f":"'Income Statement'!M4","v":"2020/21"},{"$f":"'Income Statement'!N4","v":"2021/22"},{"$f":"'Income Statement'!O4","v":"2022/23"},{"$f":"'Income Statement'!P4","v":"2023/24"},{"$f":"'Income Statement'!Q4","v":"2024/25"},{"$f":"BQ2","v":"2025/26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"New Loans raised",null,null,"New Loans provided",{"$f":"K30","v":0},{"$f":"P30","v":0},{"$f":"U30","v":0},{"$f":"Z30","v":0},{"$f":"AE30","v":0},{"$f":"AJ30","v":0},{"$f":"AO30","v":0},{"$f":"AT30","v":0},{"$f":"AY30","v":0},{"$f":"BD30","v":0},{"$f":"BI30","v":0},{"$f":"BN30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Principal payment",null,null,"Principal receipt",{"$f":"L30","v":0},{"$f":"Q30","v":0},{"$f":"V30","v":0},{"$f":"AA30","v":0},{"$f":"AF30","v":0},{"$f":"AK30","v":0},{"$f":"AP30","v":0},{"$f":"AU30","v":0},{"$f":"AZ30","v":0},{"$f":"BE30","v":0},{"$f":"BJ30","v":0},{"$f":"BO30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Interest payment",null,null,"Interest receipt",{"$f":"M30","v":0},{"$f":"R30","v":0},{"$f":"W30","v":0},{"$f":"AB30","v":0},{"$f":"AG30","v":0},{"$f":"AL30","v":0},{"$f":"AQ30","v":0},{"$f":"AV30","v":0},{"$f":"BA30","v":0},{"$f":"BF30","v":0},{"$f":"BK30","v":0},{"$f":"BP30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Total Outstanding",null,null,"Total receivable",{"$f":"N30","v":0},{"$f":"S30","v":0},{"$f":"X30","v":0},{"$f":"AC30","v":0},{"$f":"AH30","v":0},{"$f":"AM30","v":0},{"$f":"AR30","v":0},{"$f":"AW30","v":0},{"$f":"BB30","v":0},{"$f":"BG30","v":0},{"$f":"BL30","v":0},{"$f":"BQ30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Current o/s",null,null,"Current receivable",{"$f":"L33","v":0},{"$f":"Q33","v":0},{"$f":"V33","v":0},{"$f":"AA33","v":0},{"$f":"AF33","v":0},{"$f":"AK33","v":0},{"$f":"AP33","v":0},{"$f":"AU33","v":0},{"$f":"AZ33","v":0},{"$f":"BE33","v":0},{"$f":"BJ33","v":0},{"$f":"BO33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Interest payment",null,null,"Interest receipt on new loans",{"$f":"M27","v":0},{"$f":"R27","v":0},{"$f":"W27","v":0},{"$f":"AB27","v":0},{"$f":"AG27","v":0},{"$f":"AL27","v":0},{"$f":"AQ27","v":0},{"$f":"AV27","v":0},{"$f":"BA27","v":0},{"$f":"BF27","v":0},{"$f":"BK27","v":0},{"$f":"BP27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(J8=\"\",K8=\"\",L8=\"\",M8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(Q8=\"\",R8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(V8=\"\",W8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(AA8=\"\",AB8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(AF8=\"\",AG8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(AK8=\"\",AL8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(AP8=\"\",AQ8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(AU8=\"\",AV8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(AZ8=\"\",BA8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(BE8=\"\",BF8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(BJ8=\"\",BK8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(BO8=\"\",BP8=\"\"),0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"New Loans raised",null,null,"New Loans provided",{"$f":"ROUND(J42,0)-ROUND('Budget Summary 1'!J138,0)","v":0},{"$f":"ROUND(K42,0)-ROUND('Budget Summary 1'!L138,0)","v":0},{"$f":"ROUND(L42,0)-ROUND('Budget Summary 1'!M138,0)","v":0},{"$f":"ROUND(M42,0)-ROUND('Budget Summary 1'!N138,0)","v":0},{"$f":"ROUND(N42,0)-ROUND('Budget Summary 1'!O138,0)","v":0},{"$f":"ROUND(O42,0)-ROUND('Budget Summary 1'!P138,0)","v":0},{"$f":"ROUND(P42,0)-ROUND('Budget Summary 1'!Q138,0)","v":0},{"$f":"ROUND(Q42,0)-ROUND('Budget Summary 1'!R138,0)","v":0},{"$f":"ROUND(R42,0)-ROUND('Budget Summary 1'!S138,0)","v":0},{"$f":"ROUND(S42,0)-ROUND('Budget Summary 1'!T138,0)","v":0},{"$f":"ROUND(T42,0)-ROUND('Budget Summary 1'!U138,0)","v":0},{"$f":"ROUND(U42,0)-ROUND('Budget Summary 1'!V138,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Centres/Units",null,null,"Centres/Units",{"$f":"ROUND('Budget Summary 1'!J138,0)","v":0},{"$f":"ROUND('Budget Summary 1'!L138,0)","v":0},{"$f":"ROUND('Budget Summary 1'!M138,0)","v":0},{"$f":"ROUND('Budget Summary 1'!N138,0)","v":0},{"$f":"ROUND('Budget Summary 1'!O138,0)","v":0},{"$f":"ROUND('Budget Summary 1'!P138,0)","v":0},{"$f":"ROUND('Budget Summary 1'!Q138,0)","v":0},{"$f":"ROUND('Budget Summary 1'!R138,0)","v":0},{"$f":"ROUND('Budget Summary 1'!S138,0)","v":0},{"$f":"ROUND('Budget Summary 1'!T138,0)","v":0},{"$f":"ROUND('Budget Summary 1'!U138,0)","v":0},{"$f":"ROUND('Budget Summary 1'!V138,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Loan Schedule",null,null,"Loan Schedule",{"$f":"ROUND(J42,0)","v":0},{"$f":"ROUND(K42,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Principal payment",null,null,"Principal receipt",{"$f":"ROUND(J43,0)-ROUND('Budget Summary 1'!J129,0)","v":0},{"$f":"ROUND(K43,0)-ROUND('Budget Summary 1'!L129,0)","v":0},{"$f":"ROUND(L43,0)-ROUND('Budget Summary 1'!M129,0)","v":0},{"$f":"ROUND(M43,0)-ROUND('Budget Summary 1'!N129,0)","v":0},{"$f":"ROUND(N43,0)-ROUND('Budget Summary 1'!O129,0)","v":0},{"$f":"ROUND(O43,0)-ROUND('Budget Summary 1'!P129,0)","v":0},{"$f":"ROUND(P43,0)-ROUND('Budget Summary 1'!Q129,0)","v":0},{"$f":"ROUND(Q43,0)-ROUND('Budget Summary 1'!R129,0)","v":0},{"$f":"ROUND(R43,0)-ROUND('Budget Summary 1'!S129,0)","v":0},{"$f":"ROUND(S43,0)-ROUND('Budget Summary 1'!T129,0)","v":0},{"$f":"ROUND(T43,0)-ROUND('Budget Summary 1'!U129,0)","v":0},{"$f":"ROUND(U43,0)-ROUND('Budget Summary 1'!V129,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Centres/Units",null,null,"Centres/Units",{"$f":"ROUND('Budget Summary 1'!J129,0)","v":0},{"$f":"ROUND('Budget Summary 1'!L129,0)","v":0},{"$f":"ROUND('Budget Summary 1'!M129,0)","v":0},{"$f":"ROUND('Budget Summary 1'!N129,0)","v":0},{"$f":"ROUND('Budget Summary 1'!O129,0)","v":0},{"$f":"ROUND('Budget Summary 1'!P129,0)","v":0},{"$f":"ROUND('Budget Summary 1'!Q129,0)","v":0},{"$f":"ROUND('Budget Summary 1'!R129,0)","v":0},{"$f":"ROUND('Budget Summary 1'!S129,0)","v":0},{"$f":"ROUND('Budget Summary 1'!T129,0)","v":0},{"$f":"ROUND('Budget Summary 1'!U129,0)","v":0},{"$f":"ROUND('Budget Summary 1'!V129,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Loan Schedule",null,null,"Loan Schedule",{"$f":"ROUND(J43,0)","v":0},{"$f":"ROUND(K43,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Interest payment",null,null,"Interest receipt",{"$f":"ROUND(J44,0)-ROUND('Budget Summary 1'!J128,0)","v":0},{"$f":"ROUND(K44,0)-ROUND('Budget Summary 1'!L128,0)","v":0},{"$f":"ROUND(L44,0)-ROUND('Budget Summary 1'!M128,0)","v":0},{"$f":"ROUND(M44,0)-ROUND('Budget Summary 1'!N128,0)","v":0},{"$f":"ROUND(N44,0)-ROUND('Budget Summary 1'!O128,0)","v":0},{"$f":"ROUND(O44,0)-ROUND('Budget Summary 1'!P128,0)","v":0},{"$f":"ROUND(P44,0)-ROUND('Budget Summary 1'!Q128,0)","v":0},{"$f":"ROUND(Q44,0)-ROUND('Budget Summary 1'!R128,0)","v":0},{"$f":"ROUND(R44,0)-ROUND('Budget Summary 1'!S128,0)","v":0},{"$f":"ROUND(S44,0)-ROUND('Budget Summary 1'!T128,0)","v":0},{"$f":"ROUND(T44,0)-ROUND('Budget Summary 1'!U128,0)","v":0},{"$f":"ROUND(U44,0)-ROUND('Budget Summary 1'!V128,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Centres/Units",null,null,"Centres/Units",{"$f":"ROUND('Budget Summary 1'!J128,0)","v":0},{"$f":"ROUND('Budget Summary 1'!L128,0)","v":0},{"$f":"ROUND('Budget Summary 1'!M128,0)","v":0},{"$f":"ROUND('Budget Summary 1'!N128,0)","v":0},{"$f":"ROUND('Budget Summary 1'!O128,0)","v":0},{"$f":"ROUND('Budget Summary 1'!P128,0)","v":0},{"$f":"ROUND('Budget Summary 1'!Q128,0)","v":0},{"$f":"ROUND('Budget Summary 1'!R128,0)","v":0},{"$f":"ROUND('Budget Summary 1'!S128,0)","v":0},{"$f":"ROUND('Budget Summary 1'!T128,0)","v":0},{"$f":"ROUND('Budget Summary 1'!U128,0)","v":0},{"$f":"ROUND('Budget Summary 1'!V128,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Loan Schedule",null,null,"Loan Schedule",{"$f":"ROUND(J44,0)","v":0},{"$f":"ROUND(K44,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Interest payment",null,null,"Interest receipt - opening",{"$f":"M11","v":0},{"$f":"R11","v":0},{"$f":"W11","v":0},{"$f":"AB11","v":0},{"$f":"AG11","v":0},{"$f":"AL11","v":0},{"$f":"AQ11","v":0},{"$f":"AV11","v":0},{"$f":"BA11","v":0},{"$f":"BF11","v":0},{"$f":"BK11","v":0},{"$f":"BP11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Interest payment",null,null,"Interest receipt - new loans",{"$f":"M27","v":0},{"$f":"R27","v":0},{"$f":"W27","v":0},{"$f":"AB27","v":0},{"$f":"AG27","v":0},{"$f":"AL27","v":0},{"$f":"AQ27","v":0},{"$f":"AV27","v":0},{"$f":"BA27","v":0},{"$f":"BF27","v":0},{"$f":"BK27","v":0},{"$f":"BP27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end"," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Finance Leases","index":71,"n_rows":82,"n_cols":133,"rows_kept":82,"cut":false,"hidden":false,"merged":[[20,8,21,8]]}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide","hide",{"$f":"N2","v":"2014/15"},"hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide"," "," "," "]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},null,null,null,null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},null,null,null,null,{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},null,null,null,null,{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},null,null,null,null,{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},null,null,null,null,{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},null,null,null,null,{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},null,null,null,null,{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},null,null,null,null,{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},null,null,null,null,{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},null,null,null,null,{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},null,null,null,null,{"$f":"Starting_year_general+10&\"/\"&RIGHT(Starting_year_general+11,2)","v":"2025/26"},null,null,{"$f":"S2","v":"2015/16"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"\"FINANCE LEASES - \"&UPPER(general_fund_name)","v":"FINANCE LEASES - GENERAL FUND"},null,null,null,null,null,null,null,null,"Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing","Opening","New","Principal","Interest","Closing",null,null,{"$f":"X2","v":"2016/17"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,null,null,null,null,null,null,null,"Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance","Balance","Loans","Repayments","Payments","Balance",null,null,{"$f":"AC2","v":"2017/18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2","v":"2018/19"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM2","v":"2019/20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"\"1. Existing Finance Leases (including take-up to 30 June \"&'Chart Data'!$F$8&\")\"","v":"1. Existing Finance Leases (including take-up to 30 June 2014)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR2","v":"2020/21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Existing Finance Leases",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J8+K8-L8","v":0},{"$f":"N8","v":0},null,null,null,{"$f":"O8+P8-Q8","v":0},{"$f":"S8","v":0},null,null,null,{"$f":"T8+U8-V8","v":0},{"$f":"X8","v":0},null,null,null,{"$f":"Y8+Z8-AA8","v":0},{"$f":"AC8","v":0},null,null,null,{"$f":"AD8+AE8-AF8","v":0},{"$f":"AH8","v":0},null,null,null,{"$f":"AI8+AJ8-AK8","v":0},{"$f":"AM8","v":0},null,null,null,{"$f":"AN8+AO8-AP8","v":0},{"$f":"AR8","v":0},null,null,null,{"$f":"AS8+AT8-AU8","v":0},{"$f":"AW8","v":0},null,null,null,{"$f":"AX8+AY8-AZ8","v":0},{"$f":"BB8","v":0},null,null,null,{"$f":"BC8+BD8-BE8","v":0},{"$f":"BG8","v":0},null,null,null,{"$f":"BH8+BI8-BJ8","v":0},{"$f":"BL8","v":0},null,null,null,{"$f":"BM8+BN8-BO8","v":0},null,null,{"$f":"AW2","v":"2021/22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["New Finance Leases",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J9+K9-L9","v":0},{"$f":"N9","v":0},null,null,null,{"$f":"O9+P9-Q9","v":0},{"$f":"S9","v":0},null,null,null,{"$f":"T9+U9-V9","v":0},{"$f":"X9","v":0},null,null,null,{"$f":"Y9+Z9-AA9","v":0},{"$f":"AC9","v":0},null,null,null,{"$f":"AD9+AE9-AF9","v":0},{"$f":"AH9","v":0},null,null,null,{"$f":"AI9+AJ9-AK9","v":0},{"$f":"AM9","v":0},null,null,null,{"$f":"AN9+AO9-AP9","v":0},{"$f":"AR9","v":0},null,null,null,{"$f":"AS9+AT9-AU9","v":0},{"$f":"AW9","v":0},null,null,null,{"$f":"AX9+AY9-AZ9","v":0},{"$f":"BB9","v":0},null,null,null,{"$f":"BC9+BD9-BE9","v":0},{"$f":"BG9","v":0},null,null,null,{"$f":"BH9+BI9-BJ9","v":0},{"$f":"BL9","v":0},null,null,null,{"$f":"BM9+BN9-BO9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Manual Adjustments",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J10+K10-L10","v":0},{"$f":"N10","v":0},null,null,null,{"$f":"O10+P10-Q10","v":0},{"$f":"S10","v":0},null,null,null,{"$f":"T10+U10-V10","v":0},{"$f":"X10","v":0},null,null,null,{"$f":"Y10+Z10-AA10","v":0},{"$f":"AC10","v":0},null,null,null,{"$f":"AD10+AE10-AF10","v":0},{"$f":"AH10","v":0},null,null,null,{"$f":"AI10+AJ10-AK10","v":0},{"$f":"AM10","v":0},null,null,null,{"$f":"AN10+AO10-AP10","v":0},{"$f":"AR10","v":0},null,null,null,{"$f":"AS10+AT10-AU10","v":0},{"$f":"AW10","v":0},null,null,null,{"$f":"AX10+AY10-AZ10","v":0},{"$f":"BB10","v":0},null,null,null,{"$f":"BC10+BD10-BE10","v":0},{"$f":"BG10","v":0},null,null,null,{"$f":"BH10+BI10-BJ10","v":0},{"$f":"BL10","v":0},null,null,null,{"$f":"BM10+BN10-BO10","v":0},null,null,{"$f":"BB2","v":"2022/23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total",null,null,null,null,null,null,null,null,{"$f":"SUM(J8:J10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP8:AP10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"BG2","v":"2023/24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL2","v":"2024/25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,"Take Up","Take Up","Loan","Loan","Loan","Payment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["2. New Finance Leases",null,"Year","Month","Amount","Term (yrs)","Int Rate","Frequency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Lease 1",{"$f":"IF(CH17=\"\",\"\",IF(CH17=\"ok\",1,-2))","v":""},{"$f":"IF(FinLSG1!D$10=\"\",\"\",FinLSG1!D$10)","v":""},{"$f":"IF(FinLSG1!D$11=\"\",\"\",FinLSG1!D$11)","v":""},{"$f":"IF(FinLSG1!Loans_general_Loan_Amount=\"\",\"\",FinLSG1!Loans_general_Loan_Amount)","v":""},{"$f":"IF(FinLSG1!Loans_general_Loan_Years=\"\",\"\",FinLSG1!Loans_general_Loan_Years)","v":""},{"$f":"IF(FinLSG1!Loans_general_Interest_Rate=\"\",\"\",FinLSG1!Loans_general_Interest_Rate)","v":""},{"$f":"IF(FinLSG1!D$9=\"\",\"\",FinLSG1!D$9)","v":""},null,null,{"$f":"IF($B17=-2,0,IF($C17=\"\",0,IF($C17=$N$2,+$E17,0)))","v":0},{"$f":"FinLSG1!$F$622","v":0},{"$f":"FinLSG1!$G$622","v":0},{"$f":"J17+K17-L17","v":0},{"$f":"N17","v":0},{"$f":"IF($B17=-2,0,IF($C17=\"\",0,IF($C17=S$2,+$E17,0)))","v":0},{"$f":"FinLSG1!$F$623","v":0},{"$f":"FinLSG1!$G$623","v":0},{"$f":"O17+P17-Q17","v":0},{"$f":"S17","v":0},{"$f":"IF($B17=-2,0,IF($C17=\"\",0,IF($C17=X$2,+$E17,0)))","v":0},{"$f":"FinLSG1!$F$624","v":0},{"$f":"FinLSG1!$G$624","v":0},{"$f":"T17+U17-V17","v":0},{"$f":"X17","v":0},{"$f":"IF($B17=-2,0,IF($C17=\"\",0,IF($C17=AC$2,+$E17,0)))","v":0},{"$f":"FinLSG1!$F$625","v":0},{"$f":"FinLSG1!$G$625","v":0},{"$f":"Y17+Z17-AA17","v":0},{"$f":"AC17","v":0},{"$f":"IF($B17=-2,0,IF($C17=\"\",0,IF($C17=AH$2,+$E17,0)))","v":0},{"$f":"FinLSG1!$F$626","v":0},{"$f":"FinLSG1!$G$626","v":0},{"$f":"AD17+AE17-AF17","v":0},{"$f":"AH17","v":0},{"$f":"IF($B17=-2,0,IF($C17=\"\",0,IF($C17=AM$2,+$E17,0)))","v":0},{"$f":"FinLSG1!$F$627","v":0},{"$f":"FinLSG1!$G$627","v":0},{"$f":"AI17+AJ17-AK17","v":0},{"$f":"AM17","v":0},{"$f":"IF($B17=-2,0,IF($C17=\"\",0,IF($C17=AR$2,+$E17,0)))","v":0},{"$f":"FinLSG1!$F$628","v":0},{"$f":"FinLSG1!$G$628","v":0},{"$f":"AN17+AO17-AP17","v":0},{"$f":"AR17","v":0},{"$f":"IF($B17=-2,0,IF($C17=\"\",0,IF($C17=AW$2,+$E17,0)))","v":0},{"$f":"FinLSG1!$F$629","v":0},{"$f":"FinLSG1!$G$629","v":0},{"$f":"AS17+AT17-AU17","v":0},{"$f":"AW17","v":0},{"$f":"IF($B17=-2,0,IF($C17=\"\",0,IF($C17=BB$2,+$E17,0)))","v":0},{"$f":"FinLSG1!$F$630","v":0},{"$f":"FinLSG1!$G$630","v":0},{"$f":"AX17+AY17-AZ17","v":0},{"$f":"BB17","v":0},{"$f":"IF($B17=-2,0,IF($C17=\"\",0,IF($C17=BG$2,+$E17,0)))","v":0},{"$f":"FinLSG1!$F$631","v":0},{"$f":"FinLSG1!$G$631","v":0},{"$f":"BC17+BD17-BE17","v":0},{"$f":"BG17","v":0},{"$f":"IF($B17=-2,0,IF($C17=\"\",0,IF($C17=BL$2,+$E17,0)))","v":0},{"$f":"FinLSG1!$F$632","v":0},{"$f":"FinLSG1!$G$632","v":0},{"$f":"BH17+BI17-BJ17","v":0},{"$f":"BL17","v":0},{"$f":"IF($B17=-2,0,IF($C17=\"\",0,IF($C17=BQ$2,+$E17,0)))","v":0},{"$f":"FinLSG1!$F$633","v":0},{"$f":"FinLSG1!$G$633","v":0},{"$f":"BM17+BN17-BO17","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($C17=\"\",OR($D17<>\"\",$E17<>\"\",$F17<>\"\",$G17<>\"\",$H17<>\"\")),\"Select year\",IF($C17=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($D17=\"\",OR($C17<>\"\",$E17<>\"\",$F17<>\"\",$G17<>\"\",$H17<>\"\")),\"Select month\",IF($D17=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($E17=\"\",OR($C17<>\"\",$D17<>\"\",$F17<>\"\",$G17<>\"\",$H17<>\"\")),\"Enter amount\",IF($E17=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($F17=\"\",OR($C17<>\"\",$D17<>\"\",$E17<>\"\",$G17<>\"\",$H17<>\"\")),\"Enter term\",IF($F17=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($G17=\"\",OR($C17<>\"\",$D17<>\"\",$E17<>\"\",$F17<>\"\",$H17<>\"\")),\"Enter rate\",IF($G17=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($H17=\"\",OR($C17<>\"\",$D17<>\"\",$E17<>\"\",$F17<>\"\",$G17<>\"\")),\"Select frequency\",IF($H17=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(COUNTBLANK(CB17:CG17)=6,\"\",IF(COUNTIF(CB17:CG17,\"ok\")=6,\"ok\",\"x\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CAPEX Summary'!U78","v":"July"},null,{"$f":"'CAPEX Summary'!Y78","v":"Annually"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Lease 2",{"$f":"IF(CH18=\"\",\"\",IF(CH18=\"ok\",1,-2))","v":""},{"$f":"IF(FinLSG2!D$10=\"\",\"\",FinLSG2!D$10)","v":""},{"$f":"IF(FinLSG2!D$11=\"\",\"\",FinLSG2!D$11)","v":""},{"$f":"IF(FinLSG2!Loans_general_Loan_Amount=\"\",\"\",FinLSG2!Loans_general_Loan_Amount)","v":""},{"$f":"IF(FinLSG2!Loans_general_Loan_Years=\"\",\"\",FinLSG2!Loans_general_Loan_Years)","v":""},{"$f":"IF(FinLSG2!Loans_general_Interest_Rate=\"\",\"\",FinLSG2!Loans_general_Interest_Rate)","v":""},{"$f":"IF(FinLSG2!D$9=\"\",\"\",FinLSG2!D$9)","v":""},null,null,{"$f":"IF($B18=-2,0,IF($C18=\"\",0,IF($C18=$N$2,+$E18,0)))","v":0},{"$f":"FinLSG2!$F$622","v":0},{"$f":"FinLSG2!$G$622","v":0},0,{"$f":"N18","v":0},{"$f":"IF($B18=-2,0,IF($C18=\"\",0,IF($C18=S$2,+$E18,0)))","v":0},{"$f":"FinLSG2!$F$623","v":0},{"$f":"FinLSG2!$G$623","v":0},0,0,{"$f":"IF($B18=-2,0,IF($C18=\"\",0,IF($C18=X$2,+$E18,0)))","v":0},{"$f":"FinLSG2!$F$624","v":0},{"$f":"FinLSG2!$G$624","v":0},0,0,{"$f":"IF($B18=-2,0,IF($C18=\"\",0,IF($C18=AC$2,+$E18,0)))","v":0},{"$f":"FinLSG2!$F$625","v":0},{"$f":"FinLSG2!$G$625","v":0},0,0,{"$f":"IF($B18=-2,0,IF($C18=\"\",0,IF($C18=AH$2,+$E18,0)))","v":0},{"$f":"FinLSG2!$F$626","v":0},{"$f":"FinLSG2!$G$626","v":0},0,0,{"$f":"IF($B18=-2,0,IF($C18=\"\",0,IF($C18=AM$2,+$E18,0)))","v":0},{"$f":"FinLSG2!$F$627","v":0},{"$f":"FinLSG2!$G$627","v":0},0,0,{"$f":"IF($B18=-2,0,IF($C18=\"\",0,IF($C18=AR$2,+$E18,0)))","v":0},{"$f":"FinLSG2!$F$628","v":0},{"$f":"FinLSG2!$G$628","v":0},0,0,{"$f":"IF($B18=-2,0,IF($C18=\"\",0,IF($C18=AW$2,+$E18,0)))","v":0},{"$f":"FinLSG2!$F$629","v":0},{"$f":"FinLSG2!$G$629","v":0},0,0,{"$f":"IF($B18=-2,0,IF($C18=\"\",0,IF($C18=BB$2,+$E18,0)))","v":0},{"$f":"FinLSG2!$F$630","v":0},{"$f":"FinLSG2!$G$630","v":0},0,0,{"$f":"IF($B18=-2,0,IF($C18=\"\",0,IF($C18=BG$2,+$E18,0)))","v":0},{"$f":"FinLSG2!$F$631","v":0},{"$f":"FinLSG2!$G$631","v":0},0,0,{"$f":"IF($B18=-2,0,IF($C18=\"\",0,IF($C18=BL$2,+$E18,0)))","v":0},{"$f":"FinLSG2!$F$632","v":0},{"$f":"FinLSG2!$G$632","v":0},0,0,{"$f":"IF($B18=-2,0,IF($C18=\"\",0,IF($C18=BQ$2,+$E18,0)))","v":0},{"$f":"FinLSG2!$F$633","v":0},{"$f":"FinLSG2!$G$633","v":0},0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($C18=\"\",OR($D18<>\"\",$E18<>\"\",$F18<>\"\",$G18<>\"\",$H18<>\"\")),\"Select year\",IF($C18=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($D18=\"\",OR($C18<>\"\",$E18<>\"\",$F18<>\"\",$G18<>\"\",$H18<>\"\")),\"Select month\",IF($D18=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($E18=\"\",OR($C18<>\"\",$D18<>\"\",$F18<>\"\",$G18<>\"\",$H18<>\"\")),\"Enter amount\",IF($E18=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($F18=\"\",OR($C18<>\"\",$D18<>\"\",$E18<>\"\",$G18<>\"\",$H18<>\"\")),\"Enter term\",IF($F18=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($G18=\"\",OR($C18<>\"\",$D18<>\"\",$E18<>\"\",$F18<>\"\",$H18<>\"\")),\"Enter rate\",IF($G18=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(AND($H18=\"\",OR($C18<>\"\",$D18<>\"\",$E18<>\"\",$F18<>\"\",$G18<>\"\")),\"Select frequency\",IF($H18=\"\",\"\",\"ok\"))","v":""},{"$f":"IF(COUNTBLANK(CB18:CG18)=6,\"\",IF(COUNTIF(CB18:CG18,\"ok\")=6,\"ok\",\"x\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CAPEX Summary'!U79","v":"August"},null,{"$f":"'CAPEX Summary'!Y79","v":"Semi-Annually"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Lease 3",{"$f":"IF(CH19=\"\",\"\",IF(CH19=\"ok\",1,-2))","v":""},{"$f":"IF(FinLSG3!D$10=\"\",\"\",FinLSG3!D$10)","v":""},{"$f":"IF(FinLSG3!D$11=\"\",\"\",FinLSG3!D$11)","v":""},{"$f":"IF(FinLSG3!Loans_general_Loan_Amount=\"\",\"\",FinLSG3!Loans_general_Loan_Amount)","v":""},{"$f":"IF(FinLSG3!Loans_general_Loan_Years=\"\",\"\",FinLSG3!Loans_general_Loan_Years)","v":""},{"$f":"IF(FinLSG3!Loans_general_Interest_Rate=\"\",\"\",FinLSG3!Loans_general_Interest_Rate)","v":""},{"$f":"IF(FinLSG3!D$9=\"\",\"\",FinLSG3!D$9)","v":""},null,null,0,{"$f":"FinLSG3!$F$622","v":0},{"$f":"FinLSG3!$G$622","v":0},0,0,0,{"$f":"FinLSG3!$F$623","v":0},{"$f":"FinLSG3!$G$623","v":0},0,0,0,{"$f":"FinLSG3!$F$624","v":0},{"$f":"FinLSG3!$G$624","v":0},0,0,0,{"$f":"FinLSG3!$F$625","v":0},{"$f":"FinLSG3!$G$625","v":0},0,0,0,{"$f":"FinLSG3!$F$626","v":0},{"$f":"FinLSG3!$G$626","v":0},0,0,0,{"$f":"FinLSG3!$F$627","v":0},{"$f":"FinLSG3!$G$627","v":0},0,0,0,{"$f":"FinLSG3!$F$628","v":0},{"$f":"FinLSG3!$G$628","v":0},0,0,0,{"$f":"FinLSG3!$F$629","v":0},{"$f":"FinLSG3!$G$629","v":0},0,0,0,{"$f":"FinLSG3!$F$630","v":0},{"$f":"FinLSG3!$G$630","v":0},0,0,0,{"$f":"FinLSG3!$F$631","v":0},{"$f":"FinLSG3!$G$631","v":0},0,0,0,{"$f":"FinLSG3!$F$632","v":0},{"$f":"FinLSG3!$G$632","v":0},0,0,0,{"$f":"FinLSG3!$F$633","v":0},{"$f":"FinLSG3!$G$633","v":0},0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CAPEX Summary'!U80","v":"September"},null,{"$f":"'CAPEX Summary'!Y80","v":"Quarterly"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Lease 4","",{"$f":"IF(FinLSG4!D$10=\"\",\"\",FinLSG4!D$10)","v":""},{"$f":"IF(FinLSG4!D$11=\"\",\"\",FinLSG4!D$11)","v":""},{"$f":"IF(FinLSG4!Loans_general_Loan_Amount=\"\",\"\",FinLSG4!Loans_general_Loan_Amount)","v":""},{"$f":"IF(FinLSG4!Loans_general_Loan_Years=\"\",\"\",FinLSG4!Loans_general_Loan_Years)","v":""},{"$f":"IF(FinLSG4!Loans_general_Interest_Rate=\"\",\"\",FinLSG4!Loans_general_Interest_Rate)","v":""},{"$f":"IF(FinLSG4!D$9=\"\",\"\",FinLSG4!D$9)","v":""},null,null,0,{"$f":"FinLSG4!$F$622","v":0},{"$f":"FinLSG4!$G$622","v":0},0,0,0,{"$f":"FinLSG4!$F$623","v":0},{"$f":"FinLSG4!$G$623","v":0},0,0,0,{"$f":"FinLSG4!$F$624","v":0},{"$f":"FinLSG4!$G$624","v":0},0,0,0,{"$f":"FinLSG4!$F$625","v":0},{"$f":"FinLSG4!$G$625","v":0},0,0,0,{"$f":"FinLSG4!$F$626","v":0},{"$f":"FinLSG4!$G$626","v":0},0,0,0,{"$f":"FinLSG4!$F$627","v":0},{"$f":"FinLSG4!$G$627","v":0},0,0,0,{"$f":"FinLSG4!$F$628","v":0},{"$f":"FinLSG4!$G$628","v":0},0,0,0,{"$f":"FinLSG4!$F$629","v":0},{"$f":"FinLSG4!$G$629","v":0},0,0,0,{"$f":"FinLSG4!$F$630","v":0},{"$f":"FinLSG4!$G$630","v":0},0,0,0,{"$f":"FinLSG4!$F$631","v":0},{"$f":"FinLSG4!$G$631","v":0},0,0,0,{"$f":"FinLSG4!$F$632","v":0},{"$f":"FinLSG4!$G$632","v":0},0,0,0,{"$f":"FinLSG4!$F$633","v":0},{"$f":"FinLSG4!$G$633","v":0},0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CAPEX Summary'!U81","v":"October"},null,{"$f":"'CAPEX Summary'!Y81","v":"Monthly"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Lease 5","",{"$f":"IF(FinLSG5!D$10=\"\",\"\",FinLSG5!D$10)","v":""},{"$f":"IF(FinLSG5!D$11=\"\",\"\",FinLSG5!D$11)","v":""},{"$f":"IF(FinLSG5!Loans_general_Loan_Amount=\"\",\"\",FinLSG5!Loans_general_Loan_Amount)","v":""},{"$f":"IF(FinLSG5!Loans_general_Loan_Years=\"\",\"\",FinLSG5!Loans_general_Loan_Years)","v":""},{"$f":"IF(FinLSG5!Loans_general_Interest_Rate=\"\",\"\",FinLSG5!Loans_general_Interest_Rate)","v":""},{"$f":"IF(FinLSG5!D$9=\"\",\"\",FinLSG5!D$9)","v":""},"Enter Lease details in the individual Lease Schedules.",null,0,{"$f":"FinLSG5!$F$622","v":0},{"$f":"FinLSG5!$G$622","v":0},0,0,0,{"$f":"FinLSG5!$F$623","v":0},{"$f":"FinLSG5!$G$623","v":0},0,0,0,{"$f":"FinLSG5!$F$624","v":0},{"$f":"FinLSG5!$G$624","v":0},0,0,0,{"$f":"FinLSG5!$F$625","v":0},{"$f":"FinLSG5!$G$625","v":0},0,0,0,{"$f":"FinLSG5!$F$626","v":0},{"$f":"FinLSG5!$G$626","v":0},0,0,0,{"$f":"FinLSG5!$F$627","v":0},{"$f":"FinLSG5!$G$627","v":0},0,0,0,{"$f":"FinLSG5!$F$628","v":0},{"$f":"FinLSG5!$G$628","v":0},0,0,0,{"$f":"FinLSG5!$F$629","v":0},{"$f":"FinLSG5!$G$629","v":0},0,0,0,{"$f":"FinLSG5!$F$630","v":0},{"$f":"FinLSG5!$G$630","v":0},0,0,0,{"$f":"FinLSG5!$F$631","v":0},{"$f":"FinLSG5!$G$631","v":0},0,0,0,{"$f":"FinLSG5!$F$632","v":0},{"$f":"FinLSG5!$G$632","v":0},0,0,0,{"$f":"FinLSG5!$F$633","v":0},{"$f":"FinLSG5!$G$633","v":0},0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CAPEX Summary'!U82","v":"November"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Lease 6","",{"$f":"IF(FinLSG6!D$10=\"\",\"\",FinLSG6!D$10)","v":""},{"$f":"IF(FinLSG6!D$11=\"\",\"\",FinLSG6!D$11)","v":""},{"$f":"IF(FinLSG6!Loans_general_Loan_Amount=\"\",\"\",FinLSG6!Loans_general_Loan_Amount)","v":""},{"$f":"IF(FinLSG6!Loans_general_Loan_Years=\"\",\"\",FinLSG6!Loans_general_Loan_Years)","v":""},{"$f":"IF(FinLSG6!Loans_general_Interest_Rate=\"\",\"\",FinLSG6!Loans_general_Interest_Rate)","v":""},{"$f":"IF(FinLSG6!D$9=\"\",\"\",FinLSG6!D$9)","v":""},null,null,0,{"$f":"FinLSG6!$F$622","v":0},{"$f":"FinLSG6!$G$622","v":0},0,0,0,{"$f":"FinLSG6!$F$623","v":0},{"$f":"FinLSG6!$G$623","v":0},0,0,0,{"$f":"FinLSG6!$F$624","v":0},{"$f":"FinLSG6!$G$624","v":0},0,0,0,{"$f":"FinLSG6!$F$625","v":0},{"$f":"FinLSG6!$G$625","v":0},0,0,0,{"$f":"FinLSG6!$F$626","v":0},{"$f":"FinLSG6!$G$626","v":0},0,0,0,{"$f":"FinLSG6!$F$627","v":0},{"$f":"FinLSG6!$G$627","v":0},0,0,0,{"$f":"FinLSG6!$F$628","v":0},{"$f":"FinLSG6!$G$628","v":0},0,0,0,{"$f":"FinLSG6!$F$629","v":0},{"$f":"FinLSG6!$G$629","v":0},0,0,0,{"$f":"FinLSG6!$F$630","v":0},{"$f":"FinLSG6!$G$630","v":0},0,0,0,{"$f":"FinLSG6!$F$631","v":0},{"$f":"FinLSG6!$G$631","v":0},0,0,0,{"$f":"FinLSG6!$F$632","v":0},{"$f":"FinLSG6!$G$632","v":0},0,0,0,{"$f":"FinLSG6!$F$633","v":0},{"$f":"FinLSG6!$G$633","v":0},0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CAPEX Summary'!U83","v":"December"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Lease 7","",{"$f":"IF(FinLSG7!D$10=\"\",\"\",FinLSG7!D$10)","v":""},{"$f":"IF(FinLSG7!D$11=\"\",\"\",FinLSG7!D$11)","v":""},{"$f":"IF(FinLSG7!Loans_general_Loan_Amount=\"\",\"\",FinLSG7!Loans_general_Loan_Amount)","v":""},{"$f":"IF(FinLSG7!Loans_general_Loan_Years=\"\",\"\",FinLSG7!Loans_general_Loan_Years)","v":""},{"$f":"IF(FinLSG7!Loans_general_Interest_Rate=\"\",\"\",FinLSG7!Loans_general_Interest_Rate)","v":""},{"$f":"IF(FinLSG7!D$9=\"\",\"\",FinLSG7!D$9)","v":""},null,null,0,{"$f":"FinLSG7!$F$622","v":0},{"$f":"FinLSG7!$G$622","v":0},0,0,0,{"$f":"FinLSG7!$F$623","v":0},{"$f":"FinLSG7!$G$623","v":0},0,0,0,{"$f":"FinLSG7!$F$624","v":0},{"$f":"FinLSG7!$G$624","v":0},0,0,0,{"$f":"FinLSG7!$F$625","v":0},{"$f":"FinLSG7!$G$625","v":0},0,0,0,{"$f":"FinLSG7!$F$626","v":0},{"$f":"FinLSG7!$G$626","v":0},0,0,0,{"$f":"FinLSG7!$F$627","v":0},{"$f":"FinLSG7!$G$627","v":0},0,0,0,{"$f":"FinLSG7!$F$628","v":0},{"$f":"FinLSG7!$G$628","v":0},0,0,0,{"$f":"FinLSG7!$F$629","v":0},{"$f":"FinLSG7!$G$629","v":0},0,0,0,{"$f":"FinLSG7!$F$630","v":0},{"$f":"FinLSG7!$G$630","v":0},0,0,0,{"$f":"FinLSG7!$F$631","v":0},{"$f":"FinLSG7!$G$631","v":0},0,0,0,{"$f":"FinLSG7!$F$632","v":0},{"$f":"FinLSG7!$G$632","v":0},0,0,0,{"$f":"FinLSG7!$F$633","v":0},{"$f":"FinLSG7!$G$633","v":0},0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CAPEX Summary'!U84","v":"January"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Lease 8","",{"$f":"IF(FinLSG8!D$10=\"\",\"\",FinLSG8!D$10)","v":""},{"$f":"IF(FinLSG8!D$11=\"\",\"\",FinLSG8!D$11)","v":""},{"$f":"IF(FinLSG8!Loans_general_Loan_Amount=\"\",\"\",FinLSG8!Loans_general_Loan_Amount)","v":""},{"$f":"IF(FinLSG8!Loans_general_Loan_Years=\"\",\"\",FinLSG8!Loans_general_Loan_Years)","v":""},{"$f":"IF(FinLSG8!Loans_general_Interest_Rate=\"\",\"\",FinLSG8!Loans_general_Interest_Rate)","v":""},{"$f":"IF(FinLSG8!D$9=\"\",\"\",FinLSG8!D$9)","v":""},null,null,0,{"$f":"FinLSG8!$F$622","v":0},{"$f":"FinLSG8!$G$622","v":0},0,0,0,{"$f":"FinLSG8!$F$623","v":0},{"$f":"FinLSG8!$G$623","v":0},0,0,0,{"$f":"FinLSG8!$F$624","v":0},{"$f":"FinLSG8!$G$624","v":0},0,0,0,{"$f":"FinLSG8!$F$625","v":0},{"$f":"FinLSG8!$G$625","v":0},0,0,0,{"$f":"FinLSG8!$F$626","v":0},{"$f":"FinLSG8!$G$626","v":0},0,0,0,{"$f":"FinLSG8!$F$627","v":0},{"$f":"FinLSG8!$G$627","v":0},0,0,0,{"$f":"FinLSG8!$F$628","v":0},{"$f":"FinLSG8!$G$628","v":0},0,0,0,{"$f":"FinLSG8!$F$629","v":0},{"$f":"FinLSG8!$G$629","v":0},0,0,0,{"$f":"FinLSG8!$F$630","v":0},{"$f":"FinLSG8!$G$630","v":0},0,0,0,{"$f":"FinLSG8!$F$631","v":0},{"$f":"FinLSG8!$G$631","v":0},0,0,0,{"$f":"FinLSG8!$F$632","v":0},{"$f":"FinLSG8!$G$632","v":0},0,0,0,{"$f":"FinLSG8!$F$633","v":0},{"$f":"FinLSG8!$G$633","v":0},0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CAPEX Summary'!U85","v":"February"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Lease 9","",{"$f":"IF(FinLSG9!D$10=\"\",\"\",FinLSG9!D$10)","v":""},{"$f":"IF(FinLSG9!D$11=\"\",\"\",FinLSG9!D$11)","v":""},{"$f":"IF(FinLSG9!Loans_general_Loan_Amount=\"\",\"\",FinLSG9!Loans_general_Loan_Amount)","v":""},{"$f":"IF(FinLSG9!Loans_general_Loan_Years=\"\",\"\",FinLSG9!Loans_general_Loan_Years)","v":""},{"$f":"IF(FinLSG9!Loans_general_Interest_Rate=\"\",\"\",FinLSG9!Loans_general_Interest_Rate)","v":""},{"$f":"IF(FinLSG9!D$9=\"\",\"\",FinLSG9!D$9)","v":""},null,null,0,{"$f":"FinLSG9!$F$622","v":0},{"$f":"FinLSG9!$G$622","v":0},0,0,0,{"$f":"FinLSG9!$F$623","v":0},{"$f":"FinLSG9!$G$623","v":0},0,0,0,{"$f":"FinLSG9!$F$624","v":0},{"$f":"FinLSG9!$G$624","v":0},0,0,0,{"$f":"FinLSG9!$F$625","v":0},{"$f":"FinLSG9!$G$625","v":0},0,0,0,{"$f":"FinLSG9!$F$626","v":0},{"$f":"FinLSG9!$G$626","v":0},0,0,0,{"$f":"FinLSG9!$F$627","v":0},{"$f":"FinLSG9!$G$627","v":0},0,0,0,{"$f":"FinLSG9!$F$628","v":0},{"$f":"FinLSG9!$G$628","v":0},0,0,0,{"$f":"FinLSG9!$F$629","v":0},{"$f":"FinLSG9!$G$629","v":0},0,0,0,{"$f":"FinLSG9!$F$630","v":0},{"$f":"FinLSG9!$G$630","v":0},0,0,0,{"$f":"FinLSG9!$F$631","v":0},{"$f":"FinLSG9!$G$631","v":0},0,0,0,{"$f":"FinLSG9!$F$632","v":0},{"$f":"FinLSG9!$G$632","v":0},0,0,0,{"$f":"FinLSG9!$F$633","v":0},{"$f":"FinLSG9!$G$633","v":0},0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CAPEX Summary'!U86","v":"March"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Lease 10","",{"$f":"IF(FinLSG10!D$10=\"\",\"\",FinLSG10!D$10)","v":""},{"$f":"IF(FinLSG10!D$11=\"\",\"\",FinLSG10!D$11)","v":""},{"$f":"IF(FinLSG10!Loans_general_Loan_Amount=\"\",\"\",FinLSG10!Loans_general_Loan_Amount)","v":""},{"$f":"IF(FinLSG10!Loans_general_Loan_Years=\"\",\"\",FinLSG10!Loans_general_Loan_Years)","v":""},{"$f":"IF(FinLSG10!Loans_general_Interest_Rate=\"\",\"\",FinLSG10!Loans_general_Interest_Rate)","v":""},{"$f":"IF(FinLSG10!D$9=\"\",\"\",FinLSG10!D$9)","v":""},null,null,0,{"$f":"FinLSG10!$F$622","v":0},{"$f":"FinLSG10!$G$622","v":0},0,0,0,{"$f":"FinLSG10!$F$623","v":0},{"$f":"FinLSG10!$G$623","v":0},0,0,0,{"$f":"FinLSG10!$F$624","v":0},{"$f":"FinLSG10!$G$624","v":0},0,0,0,{"$f":"FinLSG10!$F$625","v":0},{"$f":"FinLSG10!$G$625","v":0},0,0,0,{"$f":"FinLSG10!$F$626","v":0},{"$f":"FinLSG10!$G$626","v":0},0,0,0,{"$f":"FinLSG10!$F$627","v":0},{"$f":"FinLSG10!$G$627","v":0},0,0,0,{"$f":"FinLSG10!$F$628","v":0},{"$f":"FinLSG10!$G$628","v":0},0,0,0,{"$f":"FinLSG10!$F$629","v":0},{"$f":"FinLSG10!$G$629","v":0},0,0,0,{"$f":"FinLSG10!$F$630","v":0},{"$f":"FinLSG10!$G$630","v":0},0,0,0,{"$f":"FinLSG10!$F$631","v":0},{"$f":"FinLSG10!$G$631","v":0},0,0,0,{"$f":"FinLSG10!$F$632","v":0},{"$f":"FinLSG10!$G$632","v":0},0,0,0,{"$f":"FinLSG10!$F$633","v":0},{"$f":"FinLSG10!$G$633","v":0},0,null,null,null,null,null,null,null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CAPEX Summary'!U87","v":"April"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["2. New Finance Leases",null,null,null,null,null,null,null,null,{"$f":"SUM(J17:J26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP17:AP26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Total",null,null,null,null,null,null,null,null,{"$f":"J11+J27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP11+AP27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(L8:L10,K8:K10,\"=0\")+SUMIFS(L8:L10,K8:K10,\"\")+SUMIFS(L17:L26,K17:K26,\"=0\")+'CAPEX Summary'!S127+'Major Projects summary'!S132","v":0},null,null,null,null,{"$f":"SUMIFS(Q8:Q10,P8:P10,\"=0\")+SUMIFS(Q8:Q10,P8:P10,\"\")+SUMIFS(Q17:Q26,P17:P26,\"=0\")+'CAPEX Summary'!X127+'Major Projects summary'!X132","v":0},null,null,null,null,{"$f":"SUMIFS(V8:V10,U8:U10,\"=0\")+SUMIFS(V8:V10,U8:U10,\"\")+SUMIFS(V17:V26,U17:U26,\"=0\")+'CAPEX Summary'!AC127+'Major Projects summary'!AC132","v":0},null,null,null,null,{"$f":"SUMIFS(AA8:AA10,Z8:Z10,\"=0\")+SUMIFS(AA8:AA10,Z8:Z10,\"\")+SUMIFS(AA17:AA26,Z17:Z26,\"=0\")+'CAPEX Summary'!AH127+'Major Projects summary'!AH132","v":0},null,null,null,null,{"$f":"SUMIFS(AF8:AF10,AE8:AE10,\"=0\")+SUMIFS(AF8:AF10,AE8:AE10,\"\")+SUMIFS(AF17:AF26,AE17:AE26,\"=0\")+'CAPEX Summary'!AM127+'Major Projects summary'!AM132","v":0},null,null,null,null,{"$f":"SUMIFS(AK8:AK10,AJ8:AJ10,\"=0\")+SUMIFS(AK8:AK10,AJ8:AJ10,\"\")+SUMIFS(AK17:AK26,AJ17:AJ26,\"=0\")+'CAPEX Summary'!AR127+'Major Projects summary'!AR132","v":0},null,null,null,null,{"$f":"SUMIFS(AP8:AP10,AO8:AO10,\"=0\")+SUMIFS(AP8:AP10,AO8:AO10,\"\")+SUMIFS(AP17:AP26,AO17:AO26,\"=0\")+'CAPEX Summary'!AW127+'Major Projects summary'!AW132","v":0},null,null,null,null,{"$f":"SUMIFS(AU8:AU10,AT8:AT10,\"=0\")+SUMIFS(AU8:AU10,AT8:AT10,\"\")+SUMIFS(AU17:AU26,AT17:AT26,\"=0\")+'CAPEX Summary'!BB127+'Major Projects summary'!BB132","v":0},null,null,null,null,{"$f":"SUMIFS(AZ8:AZ10,AY8:AY10,\"=0\")+SUMIFS(AZ8:AZ10,AY8:AY10,\"\")+SUMIFS(AZ17:AZ26,AY17:AY26,\"=0\")+'CAPEX Summary'!BG127+'Major Projects summary'!BG132","v":0},null,null,null,null,{"$f":"SUMIFS(BE8:BE10,BD8:BD10,\"=0\")+SUMIFS(BE8:BE10,BD8:BD10,\"\")+SUMIFS(BE17:BE26,BD17:BD26,\"=0\")+'CAPEX Summary'!BL127+'Major Projects summary'!BL132","v":0},null,null,null,null,{"$f":"SUMIFS(BJ8:BJ10,BI8:BI10,\"=0\")+SUMIFS(BJ8:BJ10,BI8:BI10,\"\")+SUMIFS(BJ17:BJ26,BI17:BI26,\"=0\")+'CAPEX Summary'!BQ127+'Major Projects summary'!BQ132","v":0},null,null,null,null,{"$f":"SUMIFS(BO8:BO10,BN8:BN10,\"=0\")+SUMIFS(BO8:BO10,BN8:BN10,\"\")+SUMIFS(BO17:BO26,BN17:BN26,\"=0\")+'CAPEX Summary'!BV127+'Major Projects summary'!BV132","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,"Opening Balance",{"$f":"$F$42","v":"New Leases"},{"$f":"$F$43","v":"Principal payment"},{"$f":"$F$44","v":"Interest payment"},{"$f":"$F$45","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$42","v":"New Leases"},{"$f":"$F$43","v":"Principal payment"},{"$f":"$F$44","v":"Interest payment"},{"$f":"$F$45","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$42","v":"New Leases"},{"$f":"$F$43","v":"Principal payment"},{"$f":"$F$44","v":"Interest payment"},{"$f":"$F$45","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$42","v":"New Leases"},{"$f":"$F$43","v":"Principal payment"},{"$f":"$F$44","v":"Interest payment"},{"$f":"$F$45","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$42","v":"New Leases"},{"$f":"$F$43","v":"Principal payment"},{"$f":"$F$44","v":"Interest payment"},{"$f":"$F$45","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$42","v":"New Leases"},{"$f":"$F$43","v":"Principal payment"},{"$f":"$F$44","v":"Interest payment"},{"$f":"$F$45","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$42","v":"New Leases"},{"$f":"$F$43","v":"Principal payment"},{"$f":"$F$44","v":"Interest payment"},{"$f":"$F$45","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$42","v":"New Leases"},{"$f":"$F$43","v":"Principal payment"},{"$f":"$F$44","v":"Interest payment"},{"$f":"$F$45","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$42","v":"New Leases"},{"$f":"$F$43","v":"Principal payment"},{"$f":"$F$44","v":"Interest payment"},{"$f":"$F$45","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$42","v":"New Leases"},{"$f":"$F$43","v":"Principal payment"},{"$f":"$F$44","v":"Interest payment"},{"$f":"$F$45","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$42","v":"New Leases"},{"$f":"$F$43","v":"Principal payment"},{"$f":"$F$44","v":"Interest payment"},{"$f":"$F$45","v":"Total Outstanding"},"Opening Balance",{"$f":"$F$42","v":"New Leases"},{"$f":"$F$43","v":"Principal payment"},{"$f":"$F$44","v":"Interest payment"},{"$f":"$F$45","v":"Total Outstanding"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,{"$f":"N2","v":"2014/15"},{"$f":"N2","v":"2014/15"},{"$f":"N2","v":"2014/15"},{"$f":"N2","v":"2014/15"},{"$f":"N2","v":"2014/15"},{"$f":"S2","v":"2015/16"},{"$f":"S2","v":"2015/16"},{"$f":"S2","v":"2015/16"},{"$f":"S2","v":"2015/16"},{"$f":"S2","v":"2015/16"},{"$f":"X2","v":"2016/17"},{"$f":"X2","v":"2016/17"},{"$f":"X2","v":"2016/17"},{"$f":"X2","v":"2016/17"},{"$f":"X2","v":"2016/17"},{"$f":"AC2","v":"2017/18"},{"$f":"AC2","v":"2017/18"},{"$f":"AC2","v":"2017/18"},{"$f":"AC2","v":"2017/18"},{"$f":"AC2","v":"2017/18"},{"$f":"AH2","v":"2018/19"},{"$f":"AH2","v":"2018/19"},{"$f":"AH2","v":"2018/19"},{"$f":"AH2","v":"2018/19"},{"$f":"AH2","v":"2018/19"},{"$f":"AM2","v":"2019/20"},{"$f":"AM2","v":"2019/20"},{"$f":"AM2","v":"2019/20"},{"$f":"AM2","v":"2019/20"},{"$f":"AM2","v":"2019/20"},{"$f":"AR2","v":"2020/21"},{"$f":"AR2","v":"2020/21"},{"$f":"AR2","v":"2020/21"},{"$f":"AR2","v":"2020/21"},{"$f":"AR2","v":"2020/21"},{"$f":"AW2","v":"2021/22"},{"$f":"AW2","v":"2021/22"},{"$f":"AW2","v":"2021/22"},{"$f":"AW2","v":"2021/22"},{"$f":"AW2","v":"2021/22"},{"$f":"BB2","v":"2022/23"},{"$f":"BB2","v":"2022/23"},{"$f":"BB2","v":"2022/23"},{"$f":"BB2","v":"2022/23"},{"$f":"BB2","v":"2022/23"},{"$f":"BG2","v":"2023/24"},{"$f":"BG2","v":"2023/24"},{"$f":"BG2","v":"2023/24"},{"$f":"BG2","v":"2023/24"},{"$f":"BG2","v":"2023/24"},{"$f":"BL2","v":"2024/25"},{"$f":"BL2","v":"2024/25"},{"$f":"BL2","v":"2024/25"},{"$f":"BL2","v":"2024/25"},{"$f":"BL2","v":"2024/25"},{"$f":"BQ2","v":"2025/26"},{"$f":"BQ2","v":"2025/26"},{"$f":"BQ2","v":"2025/26"},{"$f":"BQ2","v":"2025/26"},{"$f":"BQ2","v":"2025/26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,{"$f":"'Income Statement'!F4","v":"2014/15"},{"$f":"'Income Statement'!H4","v":"2015/16"},{"$f":"'Income Statement'!I4","v":"2016/17"},{"$f":"'Income Statement'!J4","v":"2017/18"},{"$f":"'Income Statement'!K4","v":"2018/19"},{"$f":"'Income Statement'!L4","v":"2019/20"},{"$f":"'Income Statement'!M4","v":"2020/21"},{"$f":"'Income Statement'!N4","v":"2021/22"},{"$f":"'Income Statement'!O4","v":"2022/23"},{"$f":"'Income Statement'!P4","v":"2023/24"},{"$f":"'Income Statement'!Q4","v":"2024/25"},{"$f":"BQ2","v":"2025/26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"New Leases",null,null,null,{"$f":"K30","v":0},{"$f":"P30","v":0},{"$f":"U30","v":0},{"$f":"Z30","v":0},{"$f":"AE30","v":0},{"$f":"AJ30","v":0},{"$f":"AO30","v":0},{"$f":"AT30","v":0},{"$f":"AY30","v":0},{"$f":"BD30","v":0},{"$f":"BI30","v":0},{"$f":"BN30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Principal payment",null,null,null,{"$f":"L30","v":0},{"$f":"Q30","v":0},{"$f":"V30","v":0},{"$f":"AA30","v":0},{"$f":"AF30","v":0},{"$f":"AK30","v":0},{"$f":"AP30","v":0},{"$f":"AU30","v":0},{"$f":"AZ30","v":0},{"$f":"BE30","v":0},{"$f":"BJ30","v":0},{"$f":"BO30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Interest payment",null,null,null,{"$f":"M30","v":0},{"$f":"R30","v":0},{"$f":"W30","v":0},{"$f":"AB30","v":0},{"$f":"AG30","v":0},{"$f":"AL30","v":0},{"$f":"AQ30","v":0},{"$f":"AV30","v":0},{"$f":"BA30","v":0},{"$f":"BF30","v":0},{"$f":"BK30","v":0},{"$f":"BP30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Total Outstanding",null,null,null,{"$f":"N30","v":0},{"$f":"S30","v":0},{"$f":"X30","v":0},{"$f":"AC30","v":0},{"$f":"AH30","v":0},{"$f":"AM30","v":0},{"$f":"AR30","v":0},{"$f":"AW30","v":0},{"$f":"BB30","v":0},{"$f":"BG30","v":0},{"$f":"BL30","v":0},{"$f":"BQ30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Current o/s",null,null,null,{"$f":"L33","v":0},{"$f":"Q33","v":0},{"$f":"V33","v":0},{"$f":"AA33","v":0},{"$f":"AF33","v":0},{"$f":"AK33","v":0},{"$f":"AP33","v":0},{"$f":"AU33","v":0},{"$f":"AZ33","v":0},{"$f":"BE33","v":0},{"$f":"BJ33","v":0},{"$f":"BO33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,"New Leases","Interest payment",null,null,null,{"$f":"M27","v":0},{"$f":"R27","v":0},{"$f":"W27","v":0},{"$f":"AB27","v":0},{"$f":"AG27","v":0},{"$f":"AL27","v":0},{"$f":"AQ27","v":0},{"$f":"AV27","v":0},{"$f":"BA27","v":0},{"$f":"BF27","v":0},{"$f":"BK27","v":0},{"$f":"BP27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(J8=\"\",K8=\"\",L8=\"\",M8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(Q8=\"\",R8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(V8=\"\",W8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(AA8=\"\",AB8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(AF8=\"\",AG8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(AK8=\"\",AL8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(AP8=\"\",AQ8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(AU8=\"\",AV8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(AZ8=\"\",BA8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(BE8=\"\",BF8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(BJ8=\"\",BK8=\"\"),0,1)","v":0},null,null,null,null,{"$f":"IF(OR(BO8=\"\",BP8=\"\"),0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"New Leases",null,null,null,{"$f":"ROUND(J42,0)-0","v":0},{"$f":"ROUND(K42,0)-0","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Centres/Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Lease Schedule",null,null,null,{"$f":"ROUND(J42,0)","v":0},{"$f":"ROUND(K42,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Principal payment",null,null,null,{"$f":"ROUND(J43,0)-ROUND('Budget Summary 1'!J96,0)","v":0},{"$f":"ROUND(K43,0)-ROUND('Budget Summary 1'!L96,0)","v":0},{"$f":"ROUND(L43,0)-ROUND('Budget Summary 1'!M96,0)","v":0},{"$f":"ROUND(M43,0)-ROUND('Budget Summary 1'!N96,0)","v":0},{"$f":"ROUND(N43,0)-ROUND('Budget Summary 1'!O96,0)","v":0},{"$f":"ROUND(O43,0)-ROUND('Budget Summary 1'!P96,0)","v":0},{"$f":"ROUND(P43,0)-ROUND('Budget Summary 1'!Q96,0)","v":0},{"$f":"ROUND(Q43,0)-ROUND('Budget Summary 1'!R96,0)","v":0},{"$f":"ROUND(R43,0)-ROUND('Budget Summary 1'!S96,0)","v":0},{"$f":"ROUND(S43,0)-ROUND('Budget Summary 1'!T96,0)","v":0},{"$f":"ROUND(T43,0)-ROUND('Budget Summary 1'!U96,0)","v":0},{"$f":"ROUND(U43,0)-ROUND('Budget Summary 1'!V96,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Centres/Units",null,null,null,{"$f":"ROUND('Budget Summary 1'!J96,0)","v":0},{"$f":"ROUND('Budget Summary 1'!L96,0)","v":0},{"$f":"ROUND('Budget Summary 1'!M96,0)","v":0},{"$f":"ROUND('Budget Summary 1'!N96,0)","v":0},{"$f":"ROUND('Budget Summary 1'!O96,0)","v":0},{"$f":"ROUND('Budget Summary 1'!P96,0)","v":0},{"$f":"ROUND('Budget Summary 1'!Q96,0)","v":0},{"$f":"ROUND('Budget Summary 1'!R96,0)","v":0},{"$f":"ROUND('Budget Summary 1'!S96,0)","v":0},{"$f":"ROUND('Budget Summary 1'!T96,0)","v":0},{"$f":"ROUND('Budget Summary 1'!U96,0)","v":0},{"$f":"ROUND('Budget Summary 1'!V96,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Lease Schedule",null,null,null,{"$f":"ROUND(J43,0)","v":0},{"$f":"ROUND(K43,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Interest payment",null,null,null,{"$f":"ROUND(J44,0)-ROUND('Budget Summary 1'!J42,0)","v":0},{"$f":"ROUND(K44,0)-ROUND('Budget Summary 1'!L42,0)","v":0},{"$f":"ROUND(L44,0)-ROUND('Budget Summary 1'!M42,0)","v":0},{"$f":"ROUND(M44,0)-ROUND('Budget Summary 1'!N42,0)","v":0},{"$f":"ROUND(N44,0)-ROUND('Budget Summary 1'!O42,0)","v":0},{"$f":"ROUND(O44,0)-ROUND('Budget Summary 1'!P42,0)","v":0},{"$f":"ROUND(P44,0)-ROUND('Budget Summary 1'!Q42,0)","v":0},{"$f":"ROUND(Q44,0)-ROUND('Budget Summary 1'!R42,0)","v":0},{"$f":"ROUND(R44,0)-ROUND('Budget Summary 1'!S42,0)","v":0},{"$f":"ROUND(S44,0)-ROUND('Budget Summary 1'!T42,0)","v":0},{"$f":"ROUND(T44,0)-ROUND('Budget Summary 1'!U42,0)","v":0},{"$f":"ROUND(U44,0)-ROUND('Budget Summary 1'!V42,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Centres/Units",null,null,null,{"$f":"ROUND('Budget Summary 1'!J42,0)","v":0},{"$f":"ROUND('Budget Summary 1'!L42,0)","v":0},{"$f":"ROUND('Budget Summary 1'!M42,0)","v":0},{"$f":"ROUND('Budget Summary 1'!N42,0)","v":0},{"$f":"ROUND('Budget Summary 1'!O42,0)","v":0},{"$f":"ROUND('Budget Summary 1'!P42,0)","v":0},{"$f":"ROUND('Budget Summary 1'!Q42,0)","v":0},{"$f":"ROUND('Budget Summary 1'!R42,0)","v":0},{"$f":"ROUND('Budget Summary 1'!S42,0)","v":0},{"$f":"ROUND('Budget Summary 1'!T42,0)","v":0},{"$f":"ROUND('Budget Summary 1'!U42,0)","v":0},{"$f":"ROUND('Budget Summary 1'!V42,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,"Lease Schedule",null,null,null,{"$f":"ROUND(J44,0)","v":0},{"$f":"ROUND(K44,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,"Opening","Interest payment",null,null,null,{"$f":"M11","v":0},{"$f":"R11","v":0},{"$f":"W11","v":0},{"$f":"AB11","v":0},{"$f":"AG11","v":0},{"$f":"AL11","v":0},{"$f":"AQ11","v":0},{"$f":"AV11","v":0},{"$f":"BA11","v":0},{"$f":"BF11","v":0},{"$f":"BK11","v":0},{"$f":"BP11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,"General Purpose","Interest payment",null,null,null,{"$f":"M27","v":0},{"$f":"R27","v":0},{"$f":"W27","v":0},{"$f":"AB27","v":0},{"$f":"AG27","v":0},{"$f":"AL27","v":0},{"$f":"AQ27","v":0},{"$f":"AV27","v":0},{"$f":"BA27","v":0},{"$f":"BF27","v":0},{"$f":"BK27","v":0},{"$f":"BP27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end"," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Internal Reserves","index":72,"n_rows":1164,"n_cols":107,"rows_kept":139,"cut":true,"hidden":false,"merged":[[2,1,3,1],[3,25,3,26],[2,4,2,5],[2,7,2,26],[3,15,3,16],[3,17,3,18],[3,19,3,20],[3,21,3,22],[3,23,3,24],[3,4,3,5],[3,7,3,8],[3,9,3,10],[3,11,3,12],[3,13,3,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide"," "," "," "]
[null,{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"MID('Cover Page'!$A$5,1,FIND(\"ending\",'Cover Page'!$A$5)+6)&CHAR(10)&MID('Cover Page'!$A$5,FIND(\"ending\",'Cover Page'!$A$5)+7,LEN('Cover Page'!$A$5))","v":"10 Year Financial Plan for the Years ending \n30 June 2025"},null,null,"Current Year",null,null,"Projected Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},null,null,{"$f":"E4","v":"2014/15"},{"$f":"H4","v":"2015/16"},{"$f":"J4","v":"2016/17"},{"$f":"L4","v":"2017/18"},{"$f":"N4","v":"2018/19"},{"$f":"P4","v":"2019/20"},{"$f":"R4","v":"2020/21"},{"$f":"T4","v":"2021/22"},{"$f":"V4","v":"2022/23"},{"$f":"X4","v":"2023/24"},{"$f":"Z4","v":"2024/25"},null,{"$f":"AD4","v":"2014/15"},{"$f":"AE4","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,{"$f":"AD4","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,{"$f":"AD4","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,{"$f":"AD4","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"\"INTERNAL RESERVES - \"&UPPER(general_fund_name)","v":"INTERNAL RESERVES - GENERAL FUND"},"Opening",null,null,"Closing",null,null,"Closing",null,"Closing",null,"Closing",null,"Closing",null,"Closing",null,"Closing",null,"Closing",null,"Closing",null,"Closing",null,"Closing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},"Balance",null,"Movement","Balance",null,"Movement","Balance","Movement","Balance","Movement","Balance","Movement","Balance","Movement","Balance","Movement","Balance","Movement","Balance","Movement","Balance","Movement","Balance","Movement","Balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Internal Reserves",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B9=\"\",\"\",'[1]Internal Reserves'!B9)","v":"Plant and Vehicle Replacement"},678532.29,null,{"$f":"E202+E402+E602","v":-90153},{"$f":"C9+E9","v":588379.29},null,{"$f":"H202+H402+H602","v":-358332},{"$f":"F9+H9","v":230047.29000000004},{"$f":"J202+J402+J602","v":304619},{"$f":"I9+J9","v":534666.29},{"$f":"L202+L402+L602","v":293802},{"$f":"K9+L9","v":828468.29},{"$f":"N202+N402+N602","v":272230},{"$f":"M9+N9","v":1100698.29},{"$f":"P202+P402+P602","v":260624},{"$f":"O9+P9","v":1361322.29},{"$f":"R202+R402+R602","v":247853},{"$f":"Q9+R9","v":1609175.29},{"$f":"T202+T402+T602","v":233848},{"$f":"S9+T9","v":1843023.29},{"$f":"V202+V402+V602","v":218540},{"$f":"U9+V9","v":2061563.29},{"$f":"X202+X402+X602","v":170720},{"$f":"W9+X9","v":2232283.29},{"$f":"Z202+Z402+Z602","v":151643},{"$f":"Y9+Z9","v":2383926.29},null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B9,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A9&$B9)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A9&$B9)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A9&$B9)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A9&$B9))","v":1150000},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B9,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A9&$B9)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A9&$B9)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A9&$B9)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A9&$B9))","v":675000},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B9,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A9&$B9)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A9&$B9)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A9&$B9)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A9&$B9))","v":25563},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B9,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A9&$B9)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A9&$B9)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A9&$B9)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A9&$B9))","v":26202},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B9,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A9&$B9)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A9&$B9)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A9&$B9)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A9&$B9))","v":26857},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B9,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A9&$B9)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A9&$B9)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A9&$B9)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A9&$B9))","v":27662},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B9,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A9&$B9)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A9&$B9)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A9&$B9)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A9&$B9))","v":28492},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B9,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A9&$B9)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A9&$B9)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A9&$B9)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A9&$B9))","v":29347},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B9,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A9&$B9)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A9&$B9)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A9&$B9)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A9&$B9))","v":30227},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B9,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A9&$B9)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A9&$B9)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A9&$B9)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A9&$B9))","v":31134},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B9,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A9&$B9)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A9&$B9)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A9&$B9)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A9&$B9))","v":32068},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B10=\"\",\"\",'[1]Internal Reserves'!B10)","v":"Employee Leave Entitlement"},542670.22,null,{"$f":"E203+E403+E603","v":0},{"$f":"C10+E10","v":542670.22},null,{"$f":"H203+H403+H603","v":0},{"$f":"F10+H10","v":542670.22},{"$f":"J203+J403+J603","v":0},{"$f":"I10+J10","v":542670.22},{"$f":"L203+L403+L603","v":0},{"$f":"K10+L10","v":542670.22},{"$f":"N203+N403+N603","v":0},{"$f":"M10+N10","v":542670.22},{"$f":"P203+P403+P603","v":0},{"$f":"O10+P10","v":542670.22},{"$f":"R203+R403+R603","v":0},{"$f":"Q10+R10","v":542670.22},{"$f":"T203+T403+T603","v":0},{"$f":"S10+T10","v":542670.22},{"$f":"V203+V403+V603","v":0},{"$f":"U10+V10","v":542670.22},{"$f":"X203+X403+X603","v":0},{"$f":"W10+X10","v":542670.22},{"$f":"Z203+Z403+Z603","v":0},{"$f":"Y10+Z10","v":542670.22},null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B10,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A10&$B10)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A10&$B10)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A10&$B10)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A10&$B10))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B10,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A10&$B10)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A10&$B10)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A10&$B10)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A10&$B10))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B10,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A10&$B10)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A10&$B10)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A10&$B10)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A10&$B10))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B10,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A10&$B10)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A10&$B10)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A10&$B10)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A10&$B10))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B10,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A10&$B10)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A10&$B10)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A10&$B10)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A10&$B10))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B10,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A10&$B10)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A10&$B10)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A10&$B10)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A10&$B10))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B10,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A10&$B10)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A10&$B10)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A10&$B10)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A10&$B10))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B10,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A10&$B10)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A10&$B10)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A10&$B10)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A10&$B10))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B10,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A10&$B10)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A10&$B10)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A10&$B10)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A10&$B10))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B10,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A10&$B10)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A10&$B10)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A10&$B10)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A10&$B10))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B10,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A10&$B10)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A10&$B10)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A10&$B10)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A10&$B10))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B11=\"\",\"\",'[1]Internal Reserves'!B11)","v":"Carry Over Works"},1819175,null,-1026011,793164,null,167802,960966,57712,1018678,52379,1071057,46530,1117587,39996,1157583,32870,1190453,25113,1215566,16687,1232253,38683,1270936,29723,1300659,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B11,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A11&$B11)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A11&$B11)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A11&$B11)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A11&$B11))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B11,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A11&$B11)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A11&$B11)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A11&$B11)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A11&$B11))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B11,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A11&$B11)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A11&$B11)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A11&$B11)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A11&$B11))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B11,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A11&$B11)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A11&$B11)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A11&$B11)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A11&$B11))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B11,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A11&$B11)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A11&$B11)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A11&$B11)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A11&$B11))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B11,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A11&$B11)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A11&$B11)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A11&$B11)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A11&$B11))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B11,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A11&$B11)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A11&$B11)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A11&$B11)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A11&$B11))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B11,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A11&$B11)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A11&$B11)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A11&$B11)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A11&$B11))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B11,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A11&$B11)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A11&$B11)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A11&$B11)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A11&$B11))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B11,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A11&$B11)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A11&$B11)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A11&$B11)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A11&$B11))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B11,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A11&$B11)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A11&$B11)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A11&$B11)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A11&$B11))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B12=\"\",\"\",'[1]Internal Reserves'!B12)","v":"Land & Assets"},1050244.5900000001,null,0,1050244.5900000001,null,0,1050244.5900000001,-81800,968444.59000000008,-524031,444413.59000000008,-322279,122134.59000000008,-221298,-99163.409999999916,-227937,-327100.40999999992,0,-327100.40999999992,0,-327100.40999999992,0,-327100.40999999992,0,-327100.40999999992,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B12,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A12&$B12)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A12&$B12)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A12&$B12)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A12&$B12))","v":100000},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B12,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A12&$B12)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A12&$B12)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A12&$B12)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A12&$B12))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B12,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A12&$B12)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A12&$B12)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A12&$B12)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A12&$B12))","v":132925},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B12,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A12&$B12)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A12&$B12)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A12&$B12)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A12&$B12))","v":838450},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B12,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A12&$B12)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A12&$B12)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A12&$B12)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A12&$B12))","v":322279},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B12,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A12&$B12)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A12&$B12)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A12&$B12)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A12&$B12))","v":221298},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B12,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A12&$B12)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A12&$B12)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A12&$B12)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A12&$B12))","v":227937},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B12,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A12&$B12)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A12&$B12)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A12&$B12)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A12&$B12))","v":234775},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B12,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A12&$B12)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A12&$B12)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A12&$B12)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A12&$B12))","v":241819},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B12,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A12&$B12)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A12&$B12)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A12&$B12)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A12&$B12))","v":249073},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B12,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A12&$B12)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A12&$B12)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A12&$B12)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A12&$B12))","v":256545},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B13=\"\",\"\",'[1]Internal Reserves'!B13)","v":"Local Government Elections"},20000,null,20000,40000,null,20000,60000,0,60000,0,60000,0,60000,0,60000,0,60000,0,60000,0,60000,0,60000,0,60000,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B13,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A13&$B13)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A13&$B13)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A13&$B13)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A13&$B13))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B13,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A13&$B13)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A13&$B13)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A13&$B13)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A13&$B13))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B13,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A13&$B13)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A13&$B13)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A13&$B13)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A13&$B13))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B13,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A13&$B13)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A13&$B13)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A13&$B13)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A13&$B13))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B13,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A13&$B13)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A13&$B13)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A13&$B13)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A13&$B13))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B13,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A13&$B13)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A13&$B13)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A13&$B13)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A13&$B13))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B13,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A13&$B13)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A13&$B13)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A13&$B13)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A13&$B13))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B13,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A13&$B13)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A13&$B13)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A13&$B13)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A13&$B13))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B13,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A13&$B13)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A13&$B13)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A13&$B13)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A13&$B13))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B13,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A13&$B13)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A13&$B13)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A13&$B13)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A13&$B13))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B13,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A13&$B13)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A13&$B13)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A13&$B13)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A13&$B13))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B14=\"\",\"\",'[1]Internal Reserves'!B14)","v":"Roads"},841051.21,null,0,841051.21,null,0,841051.21,0,841051.21,0,841051.21,0,841051.21,0,841051.21,0,841051.21,0,841051.21,0,841051.21,0,841051.21,0,841051.21,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B14,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A14&$B14)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A14&$B14)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A14&$B14)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A14&$B14))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B14,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A14&$B14)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A14&$B14)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A14&$B14)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A14&$B14))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B14,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A14&$B14)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A14&$B14)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A14&$B14)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A14&$B14))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B14,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A14&$B14)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A14&$B14)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A14&$B14)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A14&$B14))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B14,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A14&$B14)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A14&$B14)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A14&$B14)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A14&$B14))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B14,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A14&$B14)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A14&$B14)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A14&$B14)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A14&$B14))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B14,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A14&$B14)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A14&$B14)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A14&$B14)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A14&$B14))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B14,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A14&$B14)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A14&$B14)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A14&$B14)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A14&$B14))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B14,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A14&$B14)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A14&$B14)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A14&$B14)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A14&$B14))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B14,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A14&$B14)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A14&$B14)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A14&$B14)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A14&$B14))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B14,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A14&$B14)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A14&$B14)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A14&$B14)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A14&$B14))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B15=\"\",\"\",'[1]Internal Reserves'!B15)","v":"Victoria Park Precinct"},978044.39,null,-201549,776495.39,null,-205000,571495.39,-158550,412945.39,-72211,340734.39,-74016,266718.39,-76237,190481.39,-78523,111958.39000000001,-10879,101079.39000000001,-13306,87773.390000000014,-15805,71968.390000000014,-18379,53589.390000000014,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B15,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A15&$B15)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A15&$B15)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A15&$B15)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A15&$B15))","v":168285},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B15,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A15&$B15)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A15&$B15)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A15&$B15)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A15&$B15))","v":205000},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B15,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A15&$B15)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A15&$B15)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A15&$B15)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A15&$B15))","v":158550},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B15,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A15&$B15)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A15&$B15)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A15&$B15)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A15&$B15))","v":72211},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B15,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A15&$B15)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A15&$B15)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A15&$B15)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A15&$B15))","v":74016},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B15,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A15&$B15)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A15&$B15)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A15&$B15)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A15&$B15))","v":76237},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B15,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A15&$B15)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A15&$B15)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A15&$B15)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A15&$B15))","v":78523},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B15,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A15&$B15)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A15&$B15)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A15&$B15)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A15&$B15))","v":80879},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B15,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A15&$B15)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A15&$B15)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A15&$B15)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A15&$B15))","v":83306},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B15,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A15&$B15)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A15&$B15)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A15&$B15)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A15&$B15))","v":85805},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B15,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A15&$B15)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A15&$B15)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A15&$B15)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A15&$B15))","v":88379},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B16=\"\",\"\",'[1]Internal Reserves'!B16)","v":"Comur Street Rehabilitation"},43130.75,null,0,43130.75,null,0,43130.75,0,43130.75,0,43130.75,0,43130.75,0,43130.75,0,43130.75,0,43130.75,0,43130.75,0,43130.75,0,43130.75,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B16,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A16&$B16)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A16&$B16)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A16&$B16)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A16&$B16))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B16,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A16&$B16)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A16&$B16)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A16&$B16)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A16&$B16))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B16,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A16&$B16)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A16&$B16)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A16&$B16)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A16&$B16))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B16,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A16&$B16)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A16&$B16)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A16&$B16)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A16&$B16))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B16,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A16&$B16)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A16&$B16)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A16&$B16)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A16&$B16))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B16,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A16&$B16)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A16&$B16)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A16&$B16)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A16&$B16))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B16,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A16&$B16)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A16&$B16)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A16&$B16)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A16&$B16))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B16,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A16&$B16)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A16&$B16)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A16&$B16)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A16&$B16))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B16,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A16&$B16)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A16&$B16)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A16&$B16)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A16&$B16))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B16,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A16&$B16)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A16&$B16)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A16&$B16)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A16&$B16))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B16,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A16&$B16)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A16&$B16)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A16&$B16)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A16&$B16))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B17=\"\",\"\",'[1]Internal Reserves'!B17)","v":"Community Art Works"},0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B17,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A17&$B17)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A17&$B17)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A17&$B17)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A17&$B17))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B17,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A17&$B17)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A17&$B17)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A17&$B17)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A17&$B17))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B17,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A17&$B17)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A17&$B17)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A17&$B17)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A17&$B17))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B17,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A17&$B17)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A17&$B17)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A17&$B17)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A17&$B17))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B17,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A17&$B17)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A17&$B17)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A17&$B17)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A17&$B17))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B17,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A17&$B17)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A17&$B17)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A17&$B17)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A17&$B17))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B17,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A17&$B17)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A17&$B17)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A17&$B17)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A17&$B17))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B17,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A17&$B17)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A17&$B17)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A17&$B17)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A17&$B17))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B17,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A17&$B17)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A17&$B17)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A17&$B17)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A17&$B17))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B17,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A17&$B17)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A17&$B17)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A17&$B17)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A17&$B17))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B17,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A17&$B17)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A17&$B17)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A17&$B17)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A17&$B17))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B18=\"\",\"\",'[1]Internal Reserves'!B18)","v":"Murrumbateman S355"},49309.41,null,0,49309.41,null,0,49309.41,0,49309.41,0,49309.41,0,49309.41,0,49309.41,0,49309.41,0,49309.41,0,49309.41,0,49309.41,0,49309.41,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B18,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A18&$B18)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A18&$B18)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A18&$B18)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A18&$B18))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B18,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A18&$B18)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A18&$B18)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A18&$B18)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A18&$B18))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B18,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A18&$B18)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A18&$B18)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A18&$B18)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A18&$B18))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B18,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A18&$B18)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A18&$B18)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A18&$B18)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A18&$B18))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B18,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A18&$B18)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A18&$B18)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A18&$B18)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A18&$B18))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B18,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A18&$B18)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A18&$B18)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A18&$B18)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A18&$B18))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B18,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A18&$B18)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A18&$B18)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A18&$B18)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A18&$B18))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B18,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A18&$B18)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A18&$B18)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A18&$B18)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A18&$B18))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B18,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A18&$B18)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A18&$B18)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A18&$B18)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A18&$B18))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B18,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A18&$B18)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A18&$B18)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A18&$B18)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A18&$B18))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B18,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A18&$B18)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A18&$B18)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A18&$B18)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A18&$B18))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B19=\"\",\"\",'[1]Internal Reserves'!B19)","v":"Quarry Rehabilitation (Council)"},18250,null,0,18250,null,0,18250,0,18250,0,18250,0,18250,0,18250,0,18250,0,18250,0,18250,0,18250,0,18250,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B19,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A19&$B19)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A19&$B19)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A19&$B19)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A19&$B19))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B19,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A19&$B19)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A19&$B19)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A19&$B19)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A19&$B19))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B19,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A19&$B19)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A19&$B19)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A19&$B19)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A19&$B19))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B19,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A19&$B19)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A19&$B19)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A19&$B19)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A19&$B19))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B19,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A19&$B19)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A19&$B19)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A19&$B19)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A19&$B19))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B19,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A19&$B19)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A19&$B19)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A19&$B19)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A19&$B19))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B19,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A19&$B19)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A19&$B19)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A19&$B19)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A19&$B19))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B19,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A19&$B19)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A19&$B19)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A19&$B19)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A19&$B19))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B19,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A19&$B19)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A19&$B19)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A19&$B19)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A19&$B19))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B19,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A19&$B19)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A19&$B19)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A19&$B19)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A19&$B19))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B19,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A19&$B19)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A19&$B19)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A19&$B19)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A19&$B19))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B20=\"\",\"\",'[1]Internal Reserves'!B20)","v":"z_unallocated internal"},0,null,-1686043,-1686043,null,517000,-1169043,219983,-949060,624803,-324257,500988,176731,684744,861475,965547,1827022,1146389,2973411,1230939,4204350,1337573,5541923,1445508,6987431,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B20,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A20&$B20)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A20&$B20)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A20&$B20)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A20&$B20))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B20,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A20&$B20)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A20&$B20)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A20&$B20)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A20&$B20))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B20,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A20&$B20)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A20&$B20)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A20&$B20)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A20&$B20))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B20,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A20&$B20)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A20&$B20)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A20&$B20)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A20&$B20))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B20,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A20&$B20)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A20&$B20)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A20&$B20)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A20&$B20))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B20,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A20&$B20)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A20&$B20)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A20&$B20)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A20&$B20))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B20,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A20&$B20)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A20&$B20)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A20&$B20)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A20&$B20))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B20,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A20&$B20)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A20&$B20)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A20&$B20)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A20&$B20))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B20,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A20&$B20)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A20&$B20)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A20&$B20)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A20&$B20))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B20,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A20&$B20)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A20&$B20)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A20&$B20)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A20&$B20))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B20,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A20&$B20)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A20&$B20)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A20&$B20)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A20&$B20))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B21=\"\",\"\",'[1]Internal Reserves'!B21)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B21,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A21&$B21)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A21&$B21)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A21&$B21)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A21&$B21))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B21,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A21&$B21)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A21&$B21)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A21&$B21)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A21&$B21))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B21,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A21&$B21)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A21&$B21)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A21&$B21)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A21&$B21))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B21,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A21&$B21)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A21&$B21)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A21&$B21)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A21&$B21))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B21,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A21&$B21)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A21&$B21)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A21&$B21)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A21&$B21))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B21,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A21&$B21)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A21&$B21)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A21&$B21)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A21&$B21))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B21,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A21&$B21)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A21&$B21)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A21&$B21)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A21&$B21))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B21,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A21&$B21)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A21&$B21)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A21&$B21)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A21&$B21))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B21,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A21&$B21)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A21&$B21)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A21&$B21)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A21&$B21))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B21,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A21&$B21)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A21&$B21)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A21&$B21)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A21&$B21))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B21,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A21&$B21)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A21&$B21)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A21&$B21)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A21&$B21))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B22=\"\",\"\",'[1]Internal Reserves'!B22)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B22,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A22&$B22)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A22&$B22)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A22&$B22)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A22&$B22))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B22,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A22&$B22)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A22&$B22)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A22&$B22)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A22&$B22))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B22,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A22&$B22)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A22&$B22)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A22&$B22)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A22&$B22))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B22,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A22&$B22)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A22&$B22)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A22&$B22)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A22&$B22))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B22,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A22&$B22)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A22&$B22)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A22&$B22)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A22&$B22))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B22,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A22&$B22)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A22&$B22)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A22&$B22)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A22&$B22))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B22,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A22&$B22)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A22&$B22)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A22&$B22)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A22&$B22))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B22,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A22&$B22)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A22&$B22)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A22&$B22)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A22&$B22))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B22,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A22&$B22)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A22&$B22)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A22&$B22)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A22&$B22))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B22,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A22&$B22)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A22&$B22)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A22&$B22)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A22&$B22))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B22,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A22&$B22)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A22&$B22)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A22&$B22)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A22&$B22))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B23=\"\",\"\",'[1]Internal Reserves'!B23)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B23,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A23&$B23)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A23&$B23)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A23&$B23)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A23&$B23))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B23,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A23&$B23)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A23&$B23)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A23&$B23)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A23&$B23))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B23,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A23&$B23)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A23&$B23)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A23&$B23)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A23&$B23))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B23,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A23&$B23)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A23&$B23)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A23&$B23)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A23&$B23))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B23,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A23&$B23)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A23&$B23)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A23&$B23)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A23&$B23))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B23,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A23&$B23)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A23&$B23)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A23&$B23)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A23&$B23))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B23,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A23&$B23)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A23&$B23)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A23&$B23)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A23&$B23))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B23,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A23&$B23)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A23&$B23)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A23&$B23)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A23&$B23))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B23,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A23&$B23)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A23&$B23)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A23&$B23)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A23&$B23))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B23,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A23&$B23)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A23&$B23)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A23&$B23)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A23&$B23))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B23,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A23&$B23)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A23&$B23)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A23&$B23)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A23&$B23))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B24=\"\",\"\",'[1]Internal Reserves'!B24)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B24,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A24&$B24)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A24&$B24)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A24&$B24)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A24&$B24))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B24,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A24&$B24)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A24&$B24)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A24&$B24)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A24&$B24))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B24,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A24&$B24)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A24&$B24)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A24&$B24)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A24&$B24))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B24,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A24&$B24)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A24&$B24)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A24&$B24)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A24&$B24))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B24,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A24&$B24)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A24&$B24)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A24&$B24)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A24&$B24))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B24,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A24&$B24)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A24&$B24)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A24&$B24)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A24&$B24))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B24,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A24&$B24)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A24&$B24)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A24&$B24)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A24&$B24))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B24,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A24&$B24)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A24&$B24)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A24&$B24)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A24&$B24))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B24,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A24&$B24)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A24&$B24)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A24&$B24)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A24&$B24))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B24,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A24&$B24)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A24&$B24)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A24&$B24)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A24&$B24))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B24,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A24&$B24)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A24&$B24)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A24&$B24)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A24&$B24))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B25=\"\",\"\",'[1]Internal Reserves'!B25)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B25,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A25&$B25)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A25&$B25)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A25&$B25)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A25&$B25))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B25,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A25&$B25)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A25&$B25)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A25&$B25)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A25&$B25))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B25,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A25&$B25)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A25&$B25)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A25&$B25)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A25&$B25))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B25,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A25&$B25)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A25&$B25)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A25&$B25)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A25&$B25))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B25,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A25&$B25)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A25&$B25)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A25&$B25)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A25&$B25))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B25,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A25&$B25)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A25&$B25)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A25&$B25)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A25&$B25))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B25,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A25&$B25)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A25&$B25)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A25&$B25)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A25&$B25))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B25,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A25&$B25)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A25&$B25)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A25&$B25)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A25&$B25))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B25,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A25&$B25)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A25&$B25)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A25&$B25)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A25&$B25))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B25,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A25&$B25)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A25&$B25)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A25&$B25)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A25&$B25))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B25,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A25&$B25)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A25&$B25)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A25&$B25)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A25&$B25))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B26=\"\",\"\",'[1]Internal Reserves'!B26)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B26,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A26&$B26)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A26&$B26)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A26&$B26)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A26&$B26))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B26,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A26&$B26)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A26&$B26)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A26&$B26)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A26&$B26))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B26,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A26&$B26)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A26&$B26)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A26&$B26)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A26&$B26))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B26,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A26&$B26)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A26&$B26)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A26&$B26)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A26&$B26))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B26,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A26&$B26)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A26&$B26)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A26&$B26)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A26&$B26))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B26,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A26&$B26)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A26&$B26)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A26&$B26)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A26&$B26))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B26,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A26&$B26)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A26&$B26)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A26&$B26)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A26&$B26))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B26,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A26&$B26)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A26&$B26)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A26&$B26)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A26&$B26))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B26,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A26&$B26)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A26&$B26)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A26&$B26)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A26&$B26))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B26,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A26&$B26)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A26&$B26)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A26&$B26)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A26&$B26))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B26,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A26&$B26)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A26&$B26)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A26&$B26)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A26&$B26))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B27=\"\",\"\",'[1]Internal Reserves'!B27)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B27,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A27&$B27)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A27&$B27)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A27&$B27)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A27&$B27))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B27,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A27&$B27)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A27&$B27)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A27&$B27)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A27&$B27))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B27,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A27&$B27)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A27&$B27)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A27&$B27)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A27&$B27))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B27,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A27&$B27)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A27&$B27)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A27&$B27)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A27&$B27))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B27,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A27&$B27)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A27&$B27)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A27&$B27)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A27&$B27))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B27,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A27&$B27)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A27&$B27)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A27&$B27)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A27&$B27))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B27,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A27&$B27)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A27&$B27)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A27&$B27)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A27&$B27))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B27,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A27&$B27)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A27&$B27)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A27&$B27)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A27&$B27))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B27,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A27&$B27)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A27&$B27)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A27&$B27)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A27&$B27))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B27,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A27&$B27)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A27&$B27)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A27&$B27)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A27&$B27))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B27,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A27&$B27)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A27&$B27)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A27&$B27)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A27&$B27))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B28=\"\",\"\",'[1]Internal Reserves'!B28)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B28,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A28&$B28)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A28&$B28)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A28&$B28)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A28&$B28))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B28,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A28&$B28)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A28&$B28)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A28&$B28)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A28&$B28))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B28,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A28&$B28)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A28&$B28)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A28&$B28)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A28&$B28))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B28,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A28&$B28)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A28&$B28)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A28&$B28)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A28&$B28))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B28,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A28&$B28)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A28&$B28)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A28&$B28)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A28&$B28))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B28,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A28&$B28)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A28&$B28)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A28&$B28)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A28&$B28))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B28,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A28&$B28)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A28&$B28)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A28&$B28)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A28&$B28))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B28,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A28&$B28)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A28&$B28)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A28&$B28)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A28&$B28))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B28,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A28&$B28)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A28&$B28)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A28&$B28)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A28&$B28))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B28,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A28&$B28)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A28&$B28)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A28&$B28)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A28&$B28))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B28,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A28&$B28)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A28&$B28)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A28&$B28)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A28&$B28))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B29=\"\",\"\",'[1]Internal Reserves'!B29)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B29,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A29&$B29)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A29&$B29)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A29&$B29)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A29&$B29))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B29,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A29&$B29)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A29&$B29)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A29&$B29)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A29&$B29))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B29,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A29&$B29)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A29&$B29)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A29&$B29)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A29&$B29))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B29,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A29&$B29)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A29&$B29)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A29&$B29)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A29&$B29))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B29,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A29&$B29)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A29&$B29)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A29&$B29)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A29&$B29))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B29,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A29&$B29)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A29&$B29)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A29&$B29)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A29&$B29))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B29,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A29&$B29)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A29&$B29)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A29&$B29)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A29&$B29))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B29,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A29&$B29)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A29&$B29)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A29&$B29)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A29&$B29))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B29,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A29&$B29)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A29&$B29)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A29&$B29)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A29&$B29))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B29,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A29&$B29)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A29&$B29)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A29&$B29)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A29&$B29))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B29,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A29&$B29)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A29&$B29)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A29&$B29)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A29&$B29))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B30=\"\",\"\",'[1]Internal Reserves'!B30)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B30,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A30&$B30)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A30&$B30)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A30&$B30)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A30&$B30))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B30,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A30&$B30)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A30&$B30)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A30&$B30)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A30&$B30))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B30,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A30&$B30)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A30&$B30)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A30&$B30)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A30&$B30))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B30,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A30&$B30)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A30&$B30)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A30&$B30)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A30&$B30))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B30,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A30&$B30)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A30&$B30)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A30&$B30)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A30&$B30))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B30,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A30&$B30)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A30&$B30)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A30&$B30)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A30&$B30))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B30,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A30&$B30)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A30&$B30)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A30&$B30)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A30&$B30))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B30,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A30&$B30)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A30&$B30)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A30&$B30)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A30&$B30))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B30,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A30&$B30)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A30&$B30)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A30&$B30)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A30&$B30))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B30,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A30&$B30)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A30&$B30)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A30&$B30)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A30&$B30))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B30,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A30&$B30)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A30&$B30)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A30&$B30)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A30&$B30))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B31=\"\",\"\",'[1]Internal Reserves'!B31)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B31,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A31&$B31)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A31&$B31)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A31&$B31)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A31&$B31))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B31,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A31&$B31)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A31&$B31)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A31&$B31)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A31&$B31))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B31,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A31&$B31)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A31&$B31)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A31&$B31)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A31&$B31))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B31,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A31&$B31)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A31&$B31)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A31&$B31)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A31&$B31))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B31,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A31&$B31)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A31&$B31)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A31&$B31)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A31&$B31))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B31,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A31&$B31)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A31&$B31)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A31&$B31)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A31&$B31))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B31,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A31&$B31)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A31&$B31)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A31&$B31)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A31&$B31))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B31,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A31&$B31)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A31&$B31)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A31&$B31)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A31&$B31))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B31,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A31&$B31)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A31&$B31)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A31&$B31)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A31&$B31))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B31,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A31&$B31)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A31&$B31)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A31&$B31)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A31&$B31))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B31,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A31&$B31)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A31&$B31)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A31&$B31)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A31&$B31))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B32=\"\",\"\",'[1]Internal Reserves'!B32)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B32,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A32&$B32)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A32&$B32)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A32&$B32)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A32&$B32))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B32,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A32&$B32)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A32&$B32)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A32&$B32)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A32&$B32))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B32,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A32&$B32)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A32&$B32)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A32&$B32)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A32&$B32))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B32,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A32&$B32)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A32&$B32)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A32&$B32)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A32&$B32))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B32,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A32&$B32)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A32&$B32)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A32&$B32)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A32&$B32))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B32,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A32&$B32)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A32&$B32)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A32&$B32)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A32&$B32))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B32,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A32&$B32)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A32&$B32)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A32&$B32)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A32&$B32))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B32,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A32&$B32)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A32&$B32)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A32&$B32)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A32&$B32))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B32,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A32&$B32)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A32&$B32)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A32&$B32)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A32&$B32))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B32,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A32&$B32)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A32&$B32)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A32&$B32)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A32&$B32))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B32,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A32&$B32)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A32&$B32)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A32&$B32)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A32&$B32))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B33=\"\",\"\",'[1]Internal Reserves'!B33)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B33,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A33&$B33)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A33&$B33)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A33&$B33)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A33&$B33))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B33,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A33&$B33)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A33&$B33)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A33&$B33)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A33&$B33))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B33,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A33&$B33)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A33&$B33)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A33&$B33)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A33&$B33))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B33,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A33&$B33)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A33&$B33)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A33&$B33)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A33&$B33))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B33,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A33&$B33)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A33&$B33)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A33&$B33)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A33&$B33))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B33,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A33&$B33)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A33&$B33)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A33&$B33)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A33&$B33))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B33,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A33&$B33)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A33&$B33)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A33&$B33)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A33&$B33))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B33,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A33&$B33)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A33&$B33)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A33&$B33)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A33&$B33))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B33,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A33&$B33)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A33&$B33)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A33&$B33)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A33&$B33))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B33,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A33&$B33)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A33&$B33)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A33&$B33)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A33&$B33))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B33,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A33&$B33)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A33&$B33)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A33&$B33)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A33&$B33))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B34=\"\",\"\",'[1]Internal Reserves'!B34)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B34,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A34&$B34)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A34&$B34)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A34&$B34)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A34&$B34))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B34,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A34&$B34)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A34&$B34)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A34&$B34)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A34&$B34))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B34,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A34&$B34)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A34&$B34)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A34&$B34)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A34&$B34))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B34,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A34&$B34)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A34&$B34)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A34&$B34)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A34&$B34))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B34,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A34&$B34)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A34&$B34)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A34&$B34)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A34&$B34))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B34,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A34&$B34)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A34&$B34)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A34&$B34)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A34&$B34))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B34,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A34&$B34)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A34&$B34)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A34&$B34)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A34&$B34))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B34,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A34&$B34)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A34&$B34)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A34&$B34)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A34&$B34))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B34,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A34&$B34)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A34&$B34)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A34&$B34)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A34&$B34))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B34,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A34&$B34)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A34&$B34)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A34&$B34)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A34&$B34))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B34,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A34&$B34)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A34&$B34)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A34&$B34)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A34&$B34))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B35=\"\",\"\",'[1]Internal Reserves'!B35)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B35,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A35&$B35)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A35&$B35)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A35&$B35)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A35&$B35))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B35,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A35&$B35)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A35&$B35)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A35&$B35)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A35&$B35))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B35,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A35&$B35)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A35&$B35)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A35&$B35)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A35&$B35))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B35,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A35&$B35)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A35&$B35)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A35&$B35)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A35&$B35))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B35,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A35&$B35)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A35&$B35)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A35&$B35)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A35&$B35))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B35,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A35&$B35)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A35&$B35)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A35&$B35)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A35&$B35))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B35,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A35&$B35)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A35&$B35)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A35&$B35)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A35&$B35))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B35,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A35&$B35)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A35&$B35)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A35&$B35)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A35&$B35))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B35,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A35&$B35)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A35&$B35)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A35&$B35)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A35&$B35))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B35,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A35&$B35)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A35&$B35)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A35&$B35)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A35&$B35))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B35,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A35&$B35)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A35&$B35)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A35&$B35)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A35&$B35))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B36=\"\",\"\",'[1]Internal Reserves'!B36)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B36,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A36&$B36)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A36&$B36)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A36&$B36)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A36&$B36))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B36,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A36&$B36)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A36&$B36)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A36&$B36)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A36&$B36))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B36,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A36&$B36)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A36&$B36)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A36&$B36)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A36&$B36))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B36,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A36&$B36)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A36&$B36)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A36&$B36)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A36&$B36))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B36,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A36&$B36)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A36&$B36)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A36&$B36)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A36&$B36))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B36,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A36&$B36)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A36&$B36)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A36&$B36)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A36&$B36))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B36,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A36&$B36)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A36&$B36)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A36&$B36)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A36&$B36))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B36,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A36&$B36)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A36&$B36)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A36&$B36)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A36&$B36))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B36,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A36&$B36)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A36&$B36)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A36&$B36)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A36&$B36))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B36,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A36&$B36)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A36&$B36)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A36&$B36)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A36&$B36))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B36,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A36&$B36)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A36&$B36)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A36&$B36)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A36&$B36))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B37=\"\",\"\",'[1]Internal Reserves'!B37)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B37,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A37&$B37)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A37&$B37)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A37&$B37)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A37&$B37))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B37,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A37&$B37)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A37&$B37)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A37&$B37)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A37&$B37))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B37,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A37&$B37)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A37&$B37)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A37&$B37)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A37&$B37))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B37,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A37&$B37)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A37&$B37)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A37&$B37)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A37&$B37))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B37,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A37&$B37)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A37&$B37)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A37&$B37)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A37&$B37))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B37,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A37&$B37)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A37&$B37)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A37&$B37)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A37&$B37))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B37,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A37&$B37)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A37&$B37)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A37&$B37)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A37&$B37))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B37,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A37&$B37)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A37&$B37)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A37&$B37)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A37&$B37))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B37,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A37&$B37)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A37&$B37)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A37&$B37)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A37&$B37))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B37,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A37&$B37)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A37&$B37)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A37&$B37)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A37&$B37))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B37,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A37&$B37)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A37&$B37)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A37&$B37)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A37&$B37))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B38=\"\",\"\",'[1]Internal Reserves'!B38)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B38,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A38&$B38)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A38&$B38)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A38&$B38)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A38&$B38))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B38,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A38&$B38)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A38&$B38)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A38&$B38)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A38&$B38))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B38,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A38&$B38)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A38&$B38)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A38&$B38)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A38&$B38))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B38,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A38&$B38)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A38&$B38)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A38&$B38)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A38&$B38))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B38,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A38&$B38)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A38&$B38)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A38&$B38)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A38&$B38))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B38,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A38&$B38)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A38&$B38)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A38&$B38)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A38&$B38))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B38,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A38&$B38)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A38&$B38)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A38&$B38)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A38&$B38))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B38,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A38&$B38)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A38&$B38)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A38&$B38)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A38&$B38))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B38,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A38&$B38)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A38&$B38)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A38&$B38)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A38&$B38))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B38,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A38&$B38)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A38&$B38)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A38&$B38)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A38&$B38))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B38,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A38&$B38)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A38&$B38)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A38&$B38)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A38&$B38))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B39=\"\",\"\",'[1]Internal Reserves'!B39)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B39,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A39&$B39)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A39&$B39)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A39&$B39)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A39&$B39))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B39,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A39&$B39)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A39&$B39)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A39&$B39)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A39&$B39))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B39,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A39&$B39)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A39&$B39)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A39&$B39)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A39&$B39))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B39,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A39&$B39)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A39&$B39)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A39&$B39)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A39&$B39))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B39,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A39&$B39)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A39&$B39)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A39&$B39)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A39&$B39))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B39,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A39&$B39)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A39&$B39)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A39&$B39)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A39&$B39))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B39,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A39&$B39)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A39&$B39)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A39&$B39)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A39&$B39))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B39,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A39&$B39)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A39&$B39)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A39&$B39)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A39&$B39))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B39,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A39&$B39)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A39&$B39)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A39&$B39)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A39&$B39))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B39,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A39&$B39)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A39&$B39)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A39&$B39)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A39&$B39))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B39,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A39&$B39)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A39&$B39)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A39&$B39)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A39&$B39))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B40=\"\",\"\",'[1]Internal Reserves'!B40)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B40,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A40&$B40)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A40&$B40)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A40&$B40)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A40&$B40))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B40,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A40&$B40)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A40&$B40)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A40&$B40)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A40&$B40))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B40,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A40&$B40)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A40&$B40)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A40&$B40)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A40&$B40))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B40,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A40&$B40)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A40&$B40)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A40&$B40)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A40&$B40))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B40,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A40&$B40)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A40&$B40)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A40&$B40)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A40&$B40))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B40,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A40&$B40)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A40&$B40)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A40&$B40)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A40&$B40))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B40,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A40&$B40)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A40&$B40)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A40&$B40)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A40&$B40))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B40,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A40&$B40)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A40&$B40)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A40&$B40)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A40&$B40))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B40,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A40&$B40)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A40&$B40)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A40&$B40)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A40&$B40))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B40,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A40&$B40)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A40&$B40)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A40&$B40)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A40&$B40))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B40,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A40&$B40)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A40&$B40)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A40&$B40)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A40&$B40))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B41=\"\",\"\",'[1]Internal Reserves'!B41)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B41,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A41&$B41)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A41&$B41)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A41&$B41)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A41&$B41))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B41,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A41&$B41)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A41&$B41)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A41&$B41)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A41&$B41))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B41,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A41&$B41)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A41&$B41)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A41&$B41)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A41&$B41))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B41,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A41&$B41)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A41&$B41)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A41&$B41)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A41&$B41))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B41,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A41&$B41)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A41&$B41)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A41&$B41)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A41&$B41))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B41,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A41&$B41)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A41&$B41)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A41&$B41)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A41&$B41))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B41,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A41&$B41)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A41&$B41)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A41&$B41)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A41&$B41))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B41,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A41&$B41)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A41&$B41)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A41&$B41)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A41&$B41))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B41,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A41&$B41)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A41&$B41)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A41&$B41)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A41&$B41))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B41,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A41&$B41)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A41&$B41)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A41&$B41)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A41&$B41))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B41,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A41&$B41)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A41&$B41)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A41&$B41)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A41&$B41))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B42=\"\",\"\",'[1]Internal Reserves'!B42)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B42,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A42&$B42)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A42&$B42)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A42&$B42)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A42&$B42))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B42,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A42&$B42)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A42&$B42)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A42&$B42)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A42&$B42))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B42,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A42&$B42)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A42&$B42)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A42&$B42)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A42&$B42))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B42,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A42&$B42)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A42&$B42)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A42&$B42)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A42&$B42))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B42,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A42&$B42)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A42&$B42)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A42&$B42)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A42&$B42))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B42,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A42&$B42)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A42&$B42)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A42&$B42)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A42&$B42))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B42,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A42&$B42)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A42&$B42)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A42&$B42)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A42&$B42))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B42,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A42&$B42)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A42&$B42)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A42&$B42)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A42&$B42))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B42,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A42&$B42)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A42&$B42)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A42&$B42)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A42&$B42))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B42,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A42&$B42)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A42&$B42)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A42&$B42)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A42&$B42))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B42,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A42&$B42)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A42&$B42)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A42&$B42)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A42&$B42))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B43=\"\",\"\",'[1]Internal Reserves'!B43)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B43,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A43&$B43)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A43&$B43)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A43&$B43)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A43&$B43))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B43,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A43&$B43)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A43&$B43)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A43&$B43)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A43&$B43))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B43,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A43&$B43)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A43&$B43)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A43&$B43)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A43&$B43))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B43,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A43&$B43)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A43&$B43)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A43&$B43)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A43&$B43))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B43,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A43&$B43)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A43&$B43)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A43&$B43)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A43&$B43))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B43,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A43&$B43)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A43&$B43)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A43&$B43)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A43&$B43))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B43,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A43&$B43)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A43&$B43)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A43&$B43)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A43&$B43))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B43,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A43&$B43)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A43&$B43)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A43&$B43)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A43&$B43))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B43,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A43&$B43)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A43&$B43)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A43&$B43)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A43&$B43))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B43,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A43&$B43)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A43&$B43)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A43&$B43)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A43&$B43))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B43,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A43&$B43)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A43&$B43)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A43&$B43)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A43&$B43))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B44=\"\",\"\",'[1]Internal Reserves'!B44)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B44,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A44&$B44)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A44&$B44)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A44&$B44)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A44&$B44))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B44,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A44&$B44)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A44&$B44)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A44&$B44)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A44&$B44))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B44,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A44&$B44)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A44&$B44)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A44&$B44)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A44&$B44))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B44,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A44&$B44)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A44&$B44)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A44&$B44)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A44&$B44))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B44,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A44&$B44)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A44&$B44)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A44&$B44)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A44&$B44))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B44,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A44&$B44)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A44&$B44)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A44&$B44)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A44&$B44))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B44,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A44&$B44)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A44&$B44)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A44&$B44)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A44&$B44))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B44,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A44&$B44)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A44&$B44)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A44&$B44)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A44&$B44))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B44,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A44&$B44)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A44&$B44)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A44&$B44)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A44&$B44))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B44,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A44&$B44)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A44&$B44)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A44&$B44)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A44&$B44))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B44,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A44&$B44)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A44&$B44)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A44&$B44)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A44&$B44))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B45=\"\",\"\",'[1]Internal Reserves'!B45)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B45,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A45&$B45)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A45&$B45)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A45&$B45)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A45&$B45))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B45,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A45&$B45)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A45&$B45)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A45&$B45)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A45&$B45))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B45,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A45&$B45)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A45&$B45)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A45&$B45)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A45&$B45))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B45,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A45&$B45)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A45&$B45)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A45&$B45)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A45&$B45))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B45,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A45&$B45)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A45&$B45)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A45&$B45)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A45&$B45))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B45,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A45&$B45)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A45&$B45)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A45&$B45)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A45&$B45))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B45,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A45&$B45)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A45&$B45)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A45&$B45)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A45&$B45))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B45,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A45&$B45)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A45&$B45)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A45&$B45)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A45&$B45))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B45,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A45&$B45)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A45&$B45)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A45&$B45)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A45&$B45))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B45,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A45&$B45)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A45&$B45)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A45&$B45)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A45&$B45))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B45,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A45&$B45)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A45&$B45)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A45&$B45)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A45&$B45))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B46=\"\",\"\",'[1]Internal Reserves'!B46)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B46,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A46&$B46)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A46&$B46)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A46&$B46)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A46&$B46))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B46,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A46&$B46)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A46&$B46)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A46&$B46)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A46&$B46))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B46,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A46&$B46)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A46&$B46)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A46&$B46)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A46&$B46))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B46,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A46&$B46)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A46&$B46)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A46&$B46)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A46&$B46))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B46,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A46&$B46)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A46&$B46)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A46&$B46)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A46&$B46))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B46,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A46&$B46)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A46&$B46)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A46&$B46)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A46&$B46))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B46,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A46&$B46)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A46&$B46)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A46&$B46)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A46&$B46))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B46,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A46&$B46)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A46&$B46)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A46&$B46)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A46&$B46))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B46,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A46&$B46)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A46&$B46)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A46&$B46)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A46&$B46))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B46,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A46&$B46)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A46&$B46)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A46&$B46)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A46&$B46))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B46,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A46&$B46)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A46&$B46)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A46&$B46)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A46&$B46))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B47=\"\",\"\",'[1]Internal Reserves'!B47)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B47,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A47&$B47)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A47&$B47)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A47&$B47)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A47&$B47))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B47,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A47&$B47)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A47&$B47)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A47&$B47)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A47&$B47))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B47,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A47&$B47)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A47&$B47)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A47&$B47)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A47&$B47))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B47,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A47&$B47)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A47&$B47)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A47&$B47)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A47&$B47))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B47,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A47&$B47)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A47&$B47)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A47&$B47)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A47&$B47))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B47,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A47&$B47)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A47&$B47)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A47&$B47)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A47&$B47))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B47,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A47&$B47)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A47&$B47)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A47&$B47)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A47&$B47))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B47,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A47&$B47)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A47&$B47)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A47&$B47)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A47&$B47))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B47,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A47&$B47)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A47&$B47)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A47&$B47)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A47&$B47))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B47,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A47&$B47)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A47&$B47)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A47&$B47)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A47&$B47))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B47,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A47&$B47)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A47&$B47)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A47&$B47)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A47&$B47))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B48=\"\",\"\",'[1]Internal Reserves'!B48)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B48,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A48&$B48)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A48&$B48)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A48&$B48)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A48&$B48))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B48,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A48&$B48)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A48&$B48)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A48&$B48)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A48&$B48))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B48,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A48&$B48)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A48&$B48)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A48&$B48)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A48&$B48))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B48,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A48&$B48)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A48&$B48)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A48&$B48)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A48&$B48))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B48,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A48&$B48)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A48&$B48)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A48&$B48)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A48&$B48))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B48,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A48&$B48)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A48&$B48)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A48&$B48)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A48&$B48))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B48,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A48&$B48)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A48&$B48)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A48&$B48)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A48&$B48))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B48,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A48&$B48)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A48&$B48)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A48&$B48)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A48&$B48))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B48,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A48&$B48)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A48&$B48)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A48&$B48)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A48&$B48))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B48,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A48&$B48)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A48&$B48)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A48&$B48)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A48&$B48))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B48,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A48&$B48)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A48&$B48)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A48&$B48)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A48&$B48))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B49=\"\",\"\",'[1]Internal Reserves'!B49)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B49,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A49&$B49)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A49&$B49)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A49&$B49)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A49&$B49))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B49,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A49&$B49)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A49&$B49)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A49&$B49)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A49&$B49))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B49,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A49&$B49)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A49&$B49)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A49&$B49)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A49&$B49))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B49,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A49&$B49)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A49&$B49)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A49&$B49)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A49&$B49))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B49,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A49&$B49)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A49&$B49)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A49&$B49)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A49&$B49))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B49,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A49&$B49)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A49&$B49)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A49&$B49)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A49&$B49))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B49,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A49&$B49)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A49&$B49)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A49&$B49)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A49&$B49))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B49,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A49&$B49)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A49&$B49)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A49&$B49)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A49&$B49))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B49,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A49&$B49)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A49&$B49)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A49&$B49)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A49&$B49))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B49,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A49&$B49)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A49&$B49)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A49&$B49)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A49&$B49))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B49,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A49&$B49)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A49&$B49)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A49&$B49)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A49&$B49))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B50=\"\",\"\",'[1]Internal Reserves'!B50)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B50,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A50&$B50)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A50&$B50)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A50&$B50)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A50&$B50))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B50,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A50&$B50)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A50&$B50)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A50&$B50)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A50&$B50))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B50,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A50&$B50)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A50&$B50)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A50&$B50)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A50&$B50))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B50,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A50&$B50)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A50&$B50)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A50&$B50)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A50&$B50))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B50,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A50&$B50)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A50&$B50)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A50&$B50)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A50&$B50))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B50,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A50&$B50)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A50&$B50)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A50&$B50)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A50&$B50))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B50,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A50&$B50)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A50&$B50)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A50&$B50)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A50&$B50))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B50,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A50&$B50)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A50&$B50)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A50&$B50)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A50&$B50))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B50,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A50&$B50)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A50&$B50)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A50&$B50)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A50&$B50))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B50,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A50&$B50)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A50&$B50)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A50&$B50)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A50&$B50))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B50,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A50&$B50)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A50&$B50)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A50&$B50)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A50&$B50))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B51=\"\",\"\",'[1]Internal Reserves'!B51)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B51,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A51&$B51)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A51&$B51)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A51&$B51)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A51&$B51))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B51,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A51&$B51)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A51&$B51)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A51&$B51)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A51&$B51))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B51,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A51&$B51)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A51&$B51)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A51&$B51)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A51&$B51))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B51,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A51&$B51)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A51&$B51)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A51&$B51)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A51&$B51))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B51,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A51&$B51)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A51&$B51)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A51&$B51)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A51&$B51))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B51,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A51&$B51)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A51&$B51)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A51&$B51)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A51&$B51))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B51,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A51&$B51)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A51&$B51)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A51&$B51)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A51&$B51))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B51,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A51&$B51)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A51&$B51)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A51&$B51)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A51&$B51))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B51,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A51&$B51)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A51&$B51)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A51&$B51)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A51&$B51))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B51,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A51&$B51)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A51&$B51)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A51&$B51)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A51&$B51))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B51,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A51&$B51)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A51&$B51)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A51&$B51)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A51&$B51))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B52=\"\",\"\",'[1]Internal Reserves'!B52)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B52,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A52&$B52)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A52&$B52)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A52&$B52)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A52&$B52))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B52,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A52&$B52)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A52&$B52)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A52&$B52)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A52&$B52))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B52,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A52&$B52)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A52&$B52)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A52&$B52)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A52&$B52))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B52,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A52&$B52)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A52&$B52)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A52&$B52)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A52&$B52))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B52,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A52&$B52)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A52&$B52)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A52&$B52)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A52&$B52))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B52,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A52&$B52)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A52&$B52)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A52&$B52)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A52&$B52))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B52,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A52&$B52)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A52&$B52)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A52&$B52)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A52&$B52))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B52,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A52&$B52)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A52&$B52)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A52&$B52)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A52&$B52))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B52,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A52&$B52)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A52&$B52)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A52&$B52)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A52&$B52))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B52,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A52&$B52)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A52&$B52)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A52&$B52)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A52&$B52))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B52,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A52&$B52)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A52&$B52)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A52&$B52)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A52&$B52))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B53=\"\",\"\",'[1]Internal Reserves'!B53)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B53,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A53&$B53)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A53&$B53)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A53&$B53)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A53&$B53))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B53,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A53&$B53)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A53&$B53)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A53&$B53)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A53&$B53))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B53,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A53&$B53)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A53&$B53)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A53&$B53)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A53&$B53))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B53,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A53&$B53)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A53&$B53)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A53&$B53)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A53&$B53))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B53,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A53&$B53)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A53&$B53)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A53&$B53)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A53&$B53))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B53,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A53&$B53)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A53&$B53)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A53&$B53)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A53&$B53))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B53,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A53&$B53)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A53&$B53)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A53&$B53)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A53&$B53))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B53,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A53&$B53)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A53&$B53)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A53&$B53)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A53&$B53))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B53,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A53&$B53)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A53&$B53)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A53&$B53)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A53&$B53))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B53,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A53&$B53)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A53&$B53)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A53&$B53)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A53&$B53))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B53,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A53&$B53)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A53&$B53)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A53&$B53)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A53&$B53))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B54=\"\",\"\",'[1]Internal Reserves'!B54)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B54,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A54&$B54)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A54&$B54)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A54&$B54)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A54&$B54))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B54,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A54&$B54)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A54&$B54)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A54&$B54)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A54&$B54))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B54,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A54&$B54)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A54&$B54)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A54&$B54)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A54&$B54))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B54,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A54&$B54)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A54&$B54)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A54&$B54)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A54&$B54))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B54,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A54&$B54)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A54&$B54)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A54&$B54)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A54&$B54))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B54,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A54&$B54)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A54&$B54)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A54&$B54)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A54&$B54))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B54,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A54&$B54)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A54&$B54)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A54&$B54)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A54&$B54))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B54,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A54&$B54)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A54&$B54)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A54&$B54)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A54&$B54))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B54,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A54&$B54)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A54&$B54)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A54&$B54)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A54&$B54))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B54,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A54&$B54)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A54&$B54)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A54&$B54)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A54&$B54))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B54,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A54&$B54)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A54&$B54)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A54&$B54)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A54&$B54))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B55=\"\",\"\",'[1]Internal Reserves'!B55)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B55,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A55&$B55)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A55&$B55)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A55&$B55)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A55&$B55))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B55,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A55&$B55)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A55&$B55)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A55&$B55)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A55&$B55))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B55,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A55&$B55)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A55&$B55)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A55&$B55)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A55&$B55))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B55,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A55&$B55)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A55&$B55)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A55&$B55)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A55&$B55))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B55,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A55&$B55)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A55&$B55)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A55&$B55)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A55&$B55))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B55,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A55&$B55)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A55&$B55)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A55&$B55)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A55&$B55))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B55,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A55&$B55)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A55&$B55)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A55&$B55)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A55&$B55))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B55,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A55&$B55)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A55&$B55)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A55&$B55)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A55&$B55))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B55,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A55&$B55)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A55&$B55)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A55&$B55)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A55&$B55))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B55,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A55&$B55)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A55&$B55)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A55&$B55)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A55&$B55))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B55,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A55&$B55)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A55&$B55)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A55&$B55)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A55&$B55))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B56=\"\",\"\",'[1]Internal Reserves'!B56)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B56,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A56&$B56)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A56&$B56)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A56&$B56)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A56&$B56))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B56,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A56&$B56)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A56&$B56)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A56&$B56)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A56&$B56))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B56,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A56&$B56)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A56&$B56)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A56&$B56)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A56&$B56))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B56,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A56&$B56)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A56&$B56)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A56&$B56)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A56&$B56))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B56,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A56&$B56)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A56&$B56)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A56&$B56)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A56&$B56))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B56,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A56&$B56)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A56&$B56)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A56&$B56)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A56&$B56))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B56,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A56&$B56)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A56&$B56)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A56&$B56)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A56&$B56))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B56,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A56&$B56)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A56&$B56)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A56&$B56)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A56&$B56))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B56,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A56&$B56)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A56&$B56)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A56&$B56)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A56&$B56))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B56,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A56&$B56)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A56&$B56)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A56&$B56)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A56&$B56))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B56,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A56&$B56)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A56&$B56)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A56&$B56)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A56&$B56))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B57=\"\",\"\",'[1]Internal Reserves'!B57)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B57,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A57&$B57)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A57&$B57)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A57&$B57)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A57&$B57))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B57,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A57&$B57)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A57&$B57)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A57&$B57)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A57&$B57))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B57,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A57&$B57)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A57&$B57)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A57&$B57)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A57&$B57))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B57,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A57&$B57)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A57&$B57)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A57&$B57)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A57&$B57))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B57,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A57&$B57)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A57&$B57)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A57&$B57)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A57&$B57))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B57,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A57&$B57)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A57&$B57)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A57&$B57)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A57&$B57))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B57,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A57&$B57)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A57&$B57)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A57&$B57)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A57&$B57))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B57,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A57&$B57)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A57&$B57)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A57&$B57)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A57&$B57))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B57,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A57&$B57)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A57&$B57)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A57&$B57)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A57&$B57))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B57,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A57&$B57)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A57&$B57)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A57&$B57)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A57&$B57))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B57,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A57&$B57)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A57&$B57)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A57&$B57)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A57&$B57))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B58=\"\",\"\",'[1]Internal Reserves'!B58)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B58,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A58&$B58)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A58&$B58)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A58&$B58)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A58&$B58))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B58,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A58&$B58)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A58&$B58)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A58&$B58)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A58&$B58))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B58,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A58&$B58)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A58&$B58)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A58&$B58)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A58&$B58))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B58,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A58&$B58)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A58&$B58)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A58&$B58)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A58&$B58))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B58,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A58&$B58)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A58&$B58)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A58&$B58)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A58&$B58))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B58,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A58&$B58)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A58&$B58)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A58&$B58)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A58&$B58))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B58,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A58&$B58)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A58&$B58)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A58&$B58)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A58&$B58))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B58,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A58&$B58)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A58&$B58)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A58&$B58)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A58&$B58))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B58,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A58&$B58)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A58&$B58)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A58&$B58)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A58&$B58))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B58,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A58&$B58)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A58&$B58)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A58&$B58)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A58&$B58))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B58,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A58&$B58)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A58&$B58)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A58&$B58)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A58&$B58))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B59=\"\",\"\",'[1]Internal Reserves'!B59)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B59,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A59&$B59)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A59&$B59)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A59&$B59)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A59&$B59))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B59,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A59&$B59)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A59&$B59)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A59&$B59)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A59&$B59))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B59,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A59&$B59)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A59&$B59)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A59&$B59)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A59&$B59))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B59,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A59&$B59)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A59&$B59)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A59&$B59)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A59&$B59))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B59,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A59&$B59)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A59&$B59)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A59&$B59)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A59&$B59))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B59,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A59&$B59)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A59&$B59)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A59&$B59)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A59&$B59))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B59,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A59&$B59)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A59&$B59)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A59&$B59)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A59&$B59))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B59,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A59&$B59)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A59&$B59)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A59&$B59)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A59&$B59))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B59,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A59&$B59)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A59&$B59)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A59&$B59)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A59&$B59))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B59,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A59&$B59)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A59&$B59)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A59&$B59)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A59&$B59))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B59,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A59&$B59)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A59&$B59)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A59&$B59)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A59&$B59))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B60=\"\",\"\",'[1]Internal Reserves'!B60)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B60,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A60&$B60)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A60&$B60)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A60&$B60)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A60&$B60))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B60,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A60&$B60)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A60&$B60)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A60&$B60)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A60&$B60))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B60,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A60&$B60)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A60&$B60)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A60&$B60)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A60&$B60))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B60,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A60&$B60)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A60&$B60)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A60&$B60)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A60&$B60))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B60,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A60&$B60)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A60&$B60)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A60&$B60)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A60&$B60))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B60,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A60&$B60)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A60&$B60)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A60&$B60)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A60&$B60))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B60,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A60&$B60)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A60&$B60)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A60&$B60)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A60&$B60))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B60,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A60&$B60)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A60&$B60)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A60&$B60)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A60&$B60))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B60,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A60&$B60)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A60&$B60)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A60&$B60)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A60&$B60))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B60,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A60&$B60)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A60&$B60)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A60&$B60)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A60&$B60))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B60,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A60&$B60)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A60&$B60)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A60&$B60)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A60&$B60))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B61=\"\",\"\",'[1]Internal Reserves'!B61)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B61,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A61&$B61)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A61&$B61)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A61&$B61)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A61&$B61))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B61,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A61&$B61)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A61&$B61)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A61&$B61)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A61&$B61))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B61,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A61&$B61)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A61&$B61)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A61&$B61)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A61&$B61))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B61,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A61&$B61)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A61&$B61)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A61&$B61)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A61&$B61))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B61,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A61&$B61)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A61&$B61)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A61&$B61)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A61&$B61))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B61,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A61&$B61)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A61&$B61)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A61&$B61)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A61&$B61))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B61,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A61&$B61)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A61&$B61)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A61&$B61)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A61&$B61))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B61,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A61&$B61)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A61&$B61)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A61&$B61)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A61&$B61))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B61,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A61&$B61)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A61&$B61)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A61&$B61)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A61&$B61))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B61,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A61&$B61)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A61&$B61)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A61&$B61)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A61&$B61))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B61,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A61&$B61)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A61&$B61)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A61&$B61)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A61&$B61))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B62=\"\",\"\",'[1]Internal Reserves'!B62)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B62,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A62&$B62)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A62&$B62)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A62&$B62)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A62&$B62))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B62,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A62&$B62)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A62&$B62)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A62&$B62)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A62&$B62))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B62,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A62&$B62)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A62&$B62)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A62&$B62)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A62&$B62))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B62,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A62&$B62)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A62&$B62)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A62&$B62)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A62&$B62))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B62,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A62&$B62)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A62&$B62)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A62&$B62)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A62&$B62))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B62,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A62&$B62)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A62&$B62)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A62&$B62)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A62&$B62))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B62,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A62&$B62)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A62&$B62)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A62&$B62)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A62&$B62))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B62,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A62&$B62)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A62&$B62)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A62&$B62)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A62&$B62))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B62,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A62&$B62)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A62&$B62)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A62&$B62)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A62&$B62))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B62,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A62&$B62)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A62&$B62)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A62&$B62)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A62&$B62))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B62,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A62&$B62)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A62&$B62)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A62&$B62)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A62&$B62))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B66=\"\",\"\",'[1]Internal Reserves'!B66)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B66,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A66&$B66)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A66&$B66)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A66&$B66)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A66&$B66))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B66,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A66&$B66)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A66&$B66)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A66&$B66)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A66&$B66))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B66,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A66&$B66)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A66&$B66)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A66&$B66)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A66&$B66))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B66,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A66&$B66)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A66&$B66)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A66&$B66)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A66&$B66))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B66,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A66&$B66)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A66&$B66)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A66&$B66)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A66&$B66))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B66,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A66&$B66)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A66&$B66)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A66&$B66)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A66&$B66))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B66,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A66&$B66)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A66&$B66)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A66&$B66)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A66&$B66))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B66,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A66&$B66)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A66&$B66)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A66&$B66)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A66&$B66))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B66,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A66&$B66)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A66&$B66)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A66&$B66)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A66&$B66))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B66,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A66&$B66)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A66&$B66)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A66&$B66)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A66&$B66))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B66,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A66&$B66)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A66&$B66)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A66&$B66)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A66&$B66))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B84=\"\",\"\",'[1]Internal Reserves'!B84)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B84,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A84&$B84)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A84&$B84)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A84&$B84)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A84&$B84))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B84,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A84&$B84)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A84&$B84)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A84&$B84)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A84&$B84))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B84,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A84&$B84)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A84&$B84)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A84&$B84)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A84&$B84))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B84,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A84&$B84)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A84&$B84)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A84&$B84)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A84&$B84))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B84,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A84&$B84)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A84&$B84)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A84&$B84)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A84&$B84))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B84,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A84&$B84)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A84&$B84)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A84&$B84)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A84&$B84))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B84,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A84&$B84)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A84&$B84)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A84&$B84)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A84&$B84))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B84,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A84&$B84)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A84&$B84)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A84&$B84)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A84&$B84))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B84,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A84&$B84)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A84&$B84)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A84&$B84)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A84&$B84))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B84,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A84&$B84)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A84&$B84)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A84&$B84)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A84&$B84))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B84,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A84&$B84)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A84&$B84)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A84&$B84)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A84&$B84))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ",{"$f":"IF('[1]Internal Reserves'!B102=\"\",\"\",'[1]Internal Reserves'!B102)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B102,'Budget Summary 1'!J$329:J$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$L$10:$L$4927,$A102&$B102)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$O$10:$O$4927,$A102&$B102)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$R$10:$R$4927,$A102&$B102)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$4,'CAPEX program'!$U$10:$U$4927,$A102&$B102))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B102,'Budget Summary 1'!L$329:L$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$L$10:$L$4927,$A102&$B102)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$O$10:$O$4927,$A102&$B102)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$R$10:$R$4927,$A102&$B102)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$4,'CAPEX program'!$U$10:$U$4927,$A102&$B102))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B102,'Budget Summary 1'!M$329:M$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$L$10:$L$4927,$A102&$B102)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$O$10:$O$4927,$A102&$B102)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$R$10:$R$4927,$A102&$B102)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$4,'CAPEX program'!$U$10:$U$4927,$A102&$B102))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B102,'Budget Summary 1'!N$329:N$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$L$10:$L$4927,$A102&$B102)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$O$10:$O$4927,$A102&$B102)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$R$10:$R$4927,$A102&$B102)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$4,'CAPEX program'!$U$10:$U$4927,$A102&$B102))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B102,'Budget Summary 1'!O$329:O$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$L$10:$L$4927,$A102&$B102)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$O$10:$O$4927,$A102&$B102)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$R$10:$R$4927,$A102&$B102)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$4,'CAPEX program'!$U$10:$U$4927,$A102&$B102))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B102,'Budget Summary 1'!P$329:P$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$L$10:$L$4927,$A102&$B102)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$O$10:$O$4927,$A102&$B102)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$R$10:$R$4927,$A102&$B102)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$4,'CAPEX program'!$U$10:$U$4927,$A102&$B102))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B102,'Budget Summary 1'!Q$329:Q$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$L$10:$L$4927,$A102&$B102)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$O$10:$O$4927,$A102&$B102)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$R$10:$R$4927,$A102&$B102)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$4,'CAPEX program'!$U$10:$U$4927,$A102&$B102))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B102,'Budget Summary 1'!R$329:R$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$L$10:$L$4927,$A102&$B102)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$O$10:$O$4927,$A102&$B102)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$R$10:$R$4927,$A102&$B102)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$4,'CAPEX program'!$U$10:$U$4927,$A102&$B102))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B102,'Budget Summary 1'!S$329:S$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$L$10:$L$4927,$A102&$B102)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$O$10:$O$4927,$A102&$B102)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$R$10:$R$4927,$A102&$B102)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$4,'CAPEX program'!$U$10:$U$4927,$A102&$B102))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B102,'Budget Summary 1'!T$329:T$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$L$10:$L$4927,$A102&$B102)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$O$10:$O$4927,$A102&$B102)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$R$10:$R$4927,$A102&$B102)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$4,'CAPEX program'!$U$10:$U$4927,$A102&$B102))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B102,'Budget Summary 1'!U$329:U$428)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$L$10:$L$4927,$A102&$B102)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$O$10:$O$4927,$A102&$B102)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$R$10:$R$4927,$A102&$B102)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$4,'CAPEX program'!$U$10:$U$4927,$A102&$B102))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ","Community Art Works",null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B210,'Budget Summary 1'!J$329:J$428)+AP210+BB210+BN210+BZ210","v":0},null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B210,'Budget Summary 1'!L$329:L$428)+AQ210+BC210+BO210+CA210","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B210,'Budget Summary 1'!M$329:M$428)+AR210+BD210+BP210+CB210","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B210,'Budget Summary 1'!N$329:N$428)+AS210+BE210+BQ210+CC210","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B210,'Budget Summary 1'!O$329:O$428)+AT210+BF210+BR210+CD210","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B210,'Budget Summary 1'!P$329:P$428)+AU210+BG210+BS210+CE210","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B210,'Budget Summary 1'!Q$329:Q$428)+AV210+BH210+BT210+CF210","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B210,'Budget Summary 1'!R$329:R$428)+AW210+BI210+BU210+CG210","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B210,'Budget Summary 1'!S$329:S$428)+AX210+BJ210+BV210+CH210","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B210,'Budget Summary 1'!T$329:T$428)+AY210+BK210+BW210+CI210","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B210,'Budget Summary 1'!U$329:U$428)+AZ210+BL210+BX210+CJ210","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AP$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A210&$B210)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AP$4,'CAPEX program'!$L$22:$L$4927,$A210&$B210)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AP$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A210&$B210)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AP$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AQ$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A210&$B210)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AQ$4,'CAPEX program'!$L$22:$L$4927,$A210&$B210)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AQ$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A210&$B210)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AQ$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AR$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A210&$B210)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AR$4,'CAPEX program'!$L$22:$L$4927,$A210&$B210)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AR$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A210&$B210)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AR$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AS$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A210&$B210)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AS$4,'CAPEX program'!$L$22:$L$4927,$A210&$B210)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AS$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A210&$B210)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AS$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AT$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A210&$B210)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AT$4,'CAPEX program'!$L$22:$L$4927,$A210&$B210)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AT$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A210&$B210)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AT$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AU$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A210&$B210)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AU$4,'CAPEX program'!$L$22:$L$4927,$A210&$B210)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AU$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A210&$B210)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AU$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AV$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A210&$B210)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AV$4,'CAPEX program'!$L$22:$L$4927,$A210&$B210)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AV$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A210&$B210)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AV$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AW$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A210&$B210)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AW$4,'CAPEX program'!$L$22:$L$4927,$A210&$B210)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AW$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A210&$B210)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AW$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AX$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A210&$B210)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AX$4,'CAPEX program'!$L$22:$L$4927,$A210&$B210)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AX$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A210&$B210)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AX$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AY$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A210&$B210)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AY$4,'CAPEX program'!$L$22:$L$4927,$A210&$B210)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AY$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A210&$B210)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AY$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AZ$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A210&$B210)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AZ$4,'CAPEX program'!$L$22:$L$4927,$A210&$B210)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AZ$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A210&$B210)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AZ$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A210&$B210)","v":0},null,{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BB$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A210&$B210)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BB$4,'CAPEX program'!$O$22:$O$4927,$A210&$B210)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BB$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A210&$B210)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BB$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BC$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A210&$B210)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BC$4,'CAPEX program'!$O$22:$O$4927,$A210&$B210)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BC$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A210&$B210)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BC$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BD$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A210&$B210)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BD$4,'CAPEX program'!$O$22:$O$4927,$A210&$B210)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BD$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A210&$B210)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BD$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BE$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A210&$B210)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BE$4,'CAPEX program'!$O$22:$O$4927,$A210&$B210)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BE$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A210&$B210)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BE$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BF$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A210&$B210)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BF$4,'CAPEX program'!$O$22:$O$4927,$A210&$B210)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BF$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A210&$B210)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BF$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BG$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A210&$B210)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BG$4,'CAPEX program'!$O$22:$O$4927,$A210&$B210)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BG$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A210&$B210)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BG$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BH$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A210&$B210)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BH$4,'CAPEX program'!$O$22:$O$4927,$A210&$B210)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BH$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A210&$B210)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BH$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BI$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A210&$B210)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BI$4,'CAPEX program'!$O$22:$O$4927,$A210&$B210)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BI$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A210&$B210)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BI$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BJ$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A210&$B210)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BJ$4,'CAPEX program'!$O$22:$O$4927,$A210&$B210)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BJ$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A210&$B210)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BJ$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BK$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A210&$B210)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BK$4,'CAPEX program'!$O$22:$O$4927,$A210&$B210)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BK$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A210&$B210)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BK$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BL$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A210&$B210)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BL$4,'CAPEX program'!$O$22:$O$4927,$A210&$B210)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BL$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A210&$B210)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BL$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A210&$B210)","v":0},null,{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BN$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A210&$B210)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BN$4,'CAPEX program'!$R$22:$R$4927,$A210&$B210)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BN$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A210&$B210)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BN$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BO$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A210&$B210)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BO$4,'CAPEX program'!$R$22:$R$4927,$A210&$B210)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BO$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A210&$B210)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BO$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BP$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A210&$B210)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BP$4,'CAPEX program'!$R$22:$R$4927,$A210&$B210)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BP$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A210&$B210)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BP$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BQ$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A210&$B210)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BQ$4,'CAPEX program'!$R$22:$R$4927,$A210&$B210)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BQ$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A210&$B210)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BQ$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BR$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A210&$B210)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BR$4,'CAPEX program'!$R$22:$R$4927,$A210&$B210)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BR$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A210&$B210)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BR$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BS$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A210&$B210)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BS$4,'CAPEX program'!$R$22:$R$4927,$A210&$B210)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BS$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A210&$B210)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BS$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BT$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A210&$B210)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BT$4,'CAPEX program'!$R$22:$R$4927,$A210&$B210)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BT$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A210&$B210)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BT$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BU$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A210&$B210)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BU$4,'CAPEX program'!$R$22:$R$4927,$A210&$B210)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BU$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A210&$B210)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BU$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BV$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A210&$B210)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BV$4,'CAPEX program'!$R$22:$R$4927,$A210&$B210)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BV$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A210&$B210)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BV$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BW$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A210&$B210)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BW$4,'CAPEX program'!$R$22:$R$4927,$A210&$B210)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BW$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A210&$B210)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BW$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BX$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A210&$B210)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BX$4,'CAPEX program'!$R$22:$R$4927,$A210&$B210)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BX$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A210&$B210)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BX$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A210&$B210)","v":0},null,{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,BZ$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A210&$B210)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,BZ$4,'CAPEX program'!$U$22:$U$4927,$A210&$B210)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,BZ$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A210&$B210)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,BZ$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CA$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A210&$B210)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CA$4,'CAPEX program'!$U$22:$U$4927,$A210&$B210)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CA$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A210&$B210)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CA$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CB$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A210&$B210)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CB$4,'CAPEX program'!$U$22:$U$4927,$A210&$B210)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CB$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A210&$B210)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CB$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CC$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A210&$B210)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CC$4,'CAPEX program'!$U$22:$U$4927,$A210&$B210)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CC$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A210&$B210)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CC$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CD$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A210&$B210)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CD$4,'CAPEX program'!$U$22:$U$4927,$A210&$B210)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CD$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A210&$B210)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CD$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CE$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A210&$B210)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CE$4,'CAPEX program'!$U$22:$U$4927,$A210&$B210)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CE$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A210&$B210)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CE$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CF$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A210&$B210)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CF$4,'CAPEX program'!$U$22:$U$4927,$A210&$B210)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CF$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A210&$B210)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CF$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CG$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A210&$B210)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CG$4,'CAPEX program'!$U$22:$U$4927,$A210&$B210)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CG$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A210&$B210)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CG$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CH$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A210&$B210)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CH$4,'CAPEX program'!$U$22:$U$4927,$A210&$B210)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CH$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A210&$B210)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CH$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CI$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A210&$B210)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CI$4,'CAPEX program'!$U$22:$U$4927,$A210&$B210)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CI$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A210&$B210)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CI$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A210&$B210)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CJ$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A210&$B210)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CJ$4,'CAPEX program'!$U$22:$U$4927,$A210&$B210)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CJ$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A210&$B210)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CJ$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A210&$B210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ","",null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B224,'Budget Summary 1'!J$329:J$428)+AP224+BB224+BN224+BZ224","v":0},null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B224,'Budget Summary 1'!L$329:L$428)+AQ224+BC224+BO224+CA224","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B224,'Budget Summary 1'!M$329:M$428)+AR224+BD224+BP224+CB224","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B224,'Budget Summary 1'!N$329:N$428)+AS224+BE224+BQ224+CC224","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B224,'Budget Summary 1'!O$329:O$428)+AT224+BF224+BR224+CD224","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B224,'Budget Summary 1'!P$329:P$428)+AU224+BG224+BS224+CE224","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B224,'Budget Summary 1'!Q$329:Q$428)+AV224+BH224+BT224+CF224","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B224,'Budget Summary 1'!R$329:R$428)+AW224+BI224+BU224+CG224","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B224,'Budget Summary 1'!S$329:S$428)+AX224+BJ224+BV224+CH224","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B224,'Budget Summary 1'!T$329:T$428)+AY224+BK224+BW224+CI224","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B224,'Budget Summary 1'!U$329:U$428)+AZ224+BL224+BX224+CJ224","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AP$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A224&$B224)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AP$4,'CAPEX program'!$L$22:$L$4927,$A224&$B224)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AP$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A224&$B224)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AP$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AQ$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A224&$B224)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AQ$4,'CAPEX program'!$L$22:$L$4927,$A224&$B224)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AQ$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A224&$B224)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AQ$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AR$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A224&$B224)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AR$4,'CAPEX program'!$L$22:$L$4927,$A224&$B224)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AR$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A224&$B224)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AR$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AS$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A224&$B224)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AS$4,'CAPEX program'!$L$22:$L$4927,$A224&$B224)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AS$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A224&$B224)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AS$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AT$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A224&$B224)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AT$4,'CAPEX program'!$L$22:$L$4927,$A224&$B224)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AT$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A224&$B224)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AT$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AU$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A224&$B224)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AU$4,'CAPEX program'!$L$22:$L$4927,$A224&$B224)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AU$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A224&$B224)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AU$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AV$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A224&$B224)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AV$4,'CAPEX program'!$L$22:$L$4927,$A224&$B224)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AV$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A224&$B224)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AV$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AW$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A224&$B224)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AW$4,'CAPEX program'!$L$22:$L$4927,$A224&$B224)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AW$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A224&$B224)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AW$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AX$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A224&$B224)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AX$4,'CAPEX program'!$L$22:$L$4927,$A224&$B224)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AX$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A224&$B224)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AX$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AY$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A224&$B224)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AY$4,'CAPEX program'!$L$22:$L$4927,$A224&$B224)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AY$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A224&$B224)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AY$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AZ$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A224&$B224)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AZ$4,'CAPEX program'!$L$22:$L$4927,$A224&$B224)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AZ$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A224&$B224)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AZ$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A224&$B224)","v":0},null,{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BB$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A224&$B224)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BB$4,'CAPEX program'!$O$22:$O$4927,$A224&$B224)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BB$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A224&$B224)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BB$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BC$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A224&$B224)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BC$4,'CAPEX program'!$O$22:$O$4927,$A224&$B224)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BC$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A224&$B224)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BC$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BD$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A224&$B224)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BD$4,'CAPEX program'!$O$22:$O$4927,$A224&$B224)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BD$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A224&$B224)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BD$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BE$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A224&$B224)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BE$4,'CAPEX program'!$O$22:$O$4927,$A224&$B224)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BE$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A224&$B224)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BE$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BF$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A224&$B224)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BF$4,'CAPEX program'!$O$22:$O$4927,$A224&$B224)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BF$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A224&$B224)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BF$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BG$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A224&$B224)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BG$4,'CAPEX program'!$O$22:$O$4927,$A224&$B224)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BG$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A224&$B224)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BG$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BH$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A224&$B224)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BH$4,'CAPEX program'!$O$22:$O$4927,$A224&$B224)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BH$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A224&$B224)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BH$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BI$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A224&$B224)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BI$4,'CAPEX program'!$O$22:$O$4927,$A224&$B224)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BI$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A224&$B224)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BI$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BJ$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A224&$B224)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BJ$4,'CAPEX program'!$O$22:$O$4927,$A224&$B224)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BJ$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A224&$B224)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BJ$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BK$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A224&$B224)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BK$4,'CAPEX program'!$O$22:$O$4927,$A224&$B224)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BK$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A224&$B224)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BK$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BL$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A224&$B224)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BL$4,'CAPEX program'!$O$22:$O$4927,$A224&$B224)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BL$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A224&$B224)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BL$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A224&$B224)","v":0},null,{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BN$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A224&$B224)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BN$4,'CAPEX program'!$R$22:$R$4927,$A224&$B224)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BN$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A224&$B224)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BN$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BO$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A224&$B224)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BO$4,'CAPEX program'!$R$22:$R$4927,$A224&$B224)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BO$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A224&$B224)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BO$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BP$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A224&$B224)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BP$4,'CAPEX program'!$R$22:$R$4927,$A224&$B224)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BP$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A224&$B224)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BP$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BQ$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A224&$B224)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BQ$4,'CAPEX program'!$R$22:$R$4927,$A224&$B224)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BQ$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A224&$B224)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BQ$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BR$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A224&$B224)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BR$4,'CAPEX program'!$R$22:$R$4927,$A224&$B224)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BR$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A224&$B224)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BR$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BS$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A224&$B224)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BS$4,'CAPEX program'!$R$22:$R$4927,$A224&$B224)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BS$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A224&$B224)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BS$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BT$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A224&$B224)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BT$4,'CAPEX program'!$R$22:$R$4927,$A224&$B224)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BT$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A224&$B224)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BT$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BU$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A224&$B224)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BU$4,'CAPEX program'!$R$22:$R$4927,$A224&$B224)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BU$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A224&$B224)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BU$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BV$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A224&$B224)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BV$4,'CAPEX program'!$R$22:$R$4927,$A224&$B224)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BV$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A224&$B224)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BV$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BW$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A224&$B224)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BW$4,'CAPEX program'!$R$22:$R$4927,$A224&$B224)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BW$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A224&$B224)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BW$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BX$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A224&$B224)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BX$4,'CAPEX program'!$R$22:$R$4927,$A224&$B224)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BX$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A224&$B224)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BX$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A224&$B224)","v":0},null,{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,BZ$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A224&$B224)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,BZ$4,'CAPEX program'!$U$22:$U$4927,$A224&$B224)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,BZ$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A224&$B224)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,BZ$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CA$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A224&$B224)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CA$4,'CAPEX program'!$U$22:$U$4927,$A224&$B224)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CA$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A224&$B224)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CA$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CB$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A224&$B224)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CB$4,'CAPEX program'!$U$22:$U$4927,$A224&$B224)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CB$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A224&$B224)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CB$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CC$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A224&$B224)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CC$4,'CAPEX program'!$U$22:$U$4927,$A224&$B224)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CC$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A224&$B224)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CC$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CD$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A224&$B224)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CD$4,'CAPEX program'!$U$22:$U$4927,$A224&$B224)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CD$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A224&$B224)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CD$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CE$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A224&$B224)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CE$4,'CAPEX program'!$U$22:$U$4927,$A224&$B224)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CE$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A224&$B224)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CE$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CF$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A224&$B224)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CF$4,'CAPEX program'!$U$22:$U$4927,$A224&$B224)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CF$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A224&$B224)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CF$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CG$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A224&$B224)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CG$4,'CAPEX program'!$U$22:$U$4927,$A224&$B224)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CG$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A224&$B224)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CG$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CH$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A224&$B224)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CH$4,'CAPEX program'!$U$22:$U$4927,$A224&$B224)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CH$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A224&$B224)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CH$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CI$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A224&$B224)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CI$4,'CAPEX program'!$U$22:$U$4927,$A224&$B224)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CI$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A224&$B224)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CI$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A224&$B224)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CJ$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A224&$B224)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CJ$4,'CAPEX program'!$U$22:$U$4927,$A224&$B224)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CJ$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A224&$B224)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CJ$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A224&$B224)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ","",null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B245,'Budget Summary 1'!J$329:J$428)+AP245+BB245+BN245+BZ245","v":0},null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B245,'Budget Summary 1'!L$329:L$428)+AQ245+BC245+BO245+CA245","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B245,'Budget Summary 1'!M$329:M$428)+AR245+BD245+BP245+CB245","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B245,'Budget Summary 1'!N$329:N$428)+AS245+BE245+BQ245+CC245","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B245,'Budget Summary 1'!O$329:O$428)+AT245+BF245+BR245+CD245","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B245,'Budget Summary 1'!P$329:P$428)+AU245+BG245+BS245+CE245","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B245,'Budget Summary 1'!Q$329:Q$428)+AV245+BH245+BT245+CF245","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B245,'Budget Summary 1'!R$329:R$428)+AW245+BI245+BU245+CG245","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B245,'Budget Summary 1'!S$329:S$428)+AX245+BJ245+BV245+CH245","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B245,'Budget Summary 1'!T$329:T$428)+AY245+BK245+BW245+CI245","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B245,'Budget Summary 1'!U$329:U$428)+AZ245+BL245+BX245+CJ245","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AP$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A245&$B245)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AP$4,'CAPEX program'!$L$22:$L$4927,$A245&$B245)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AP$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A245&$B245)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AP$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AQ$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A245&$B245)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AQ$4,'CAPEX program'!$L$22:$L$4927,$A245&$B245)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AQ$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A245&$B245)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AQ$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AR$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A245&$B245)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AR$4,'CAPEX program'!$L$22:$L$4927,$A245&$B245)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AR$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A245&$B245)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AR$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AS$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A245&$B245)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AS$4,'CAPEX program'!$L$22:$L$4927,$A245&$B245)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AS$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A245&$B245)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AS$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AT$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A245&$B245)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AT$4,'CAPEX program'!$L$22:$L$4927,$A245&$B245)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AT$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A245&$B245)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AT$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AU$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A245&$B245)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AU$4,'CAPEX program'!$L$22:$L$4927,$A245&$B245)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AU$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A245&$B245)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AU$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AV$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A245&$B245)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AV$4,'CAPEX program'!$L$22:$L$4927,$A245&$B245)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AV$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A245&$B245)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AV$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AW$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A245&$B245)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AW$4,'CAPEX program'!$L$22:$L$4927,$A245&$B245)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AW$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A245&$B245)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AW$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AX$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A245&$B245)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AX$4,'CAPEX program'!$L$22:$L$4927,$A245&$B245)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AX$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A245&$B245)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AX$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AY$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A245&$B245)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AY$4,'CAPEX program'!$L$22:$L$4927,$A245&$B245)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AY$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A245&$B245)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AY$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AZ$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A245&$B245)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AZ$4,'CAPEX program'!$L$22:$L$4927,$A245&$B245)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AZ$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A245&$B245)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AZ$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A245&$B245)","v":0},null,{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BB$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A245&$B245)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BB$4,'CAPEX program'!$O$22:$O$4927,$A245&$B245)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BB$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A245&$B245)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BB$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BC$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A245&$B245)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BC$4,'CAPEX program'!$O$22:$O$4927,$A245&$B245)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BC$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A245&$B245)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BC$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BD$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A245&$B245)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BD$4,'CAPEX program'!$O$22:$O$4927,$A245&$B245)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BD$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A245&$B245)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BD$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BE$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A245&$B245)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BE$4,'CAPEX program'!$O$22:$O$4927,$A245&$B245)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BE$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A245&$B245)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BE$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BF$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A245&$B245)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BF$4,'CAPEX program'!$O$22:$O$4927,$A245&$B245)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BF$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A245&$B245)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BF$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BG$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A245&$B245)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BG$4,'CAPEX program'!$O$22:$O$4927,$A245&$B245)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BG$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A245&$B245)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BG$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BH$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A245&$B245)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BH$4,'CAPEX program'!$O$22:$O$4927,$A245&$B245)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BH$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A245&$B245)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BH$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BI$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A245&$B245)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BI$4,'CAPEX program'!$O$22:$O$4927,$A245&$B245)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BI$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A245&$B245)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BI$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BJ$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A245&$B245)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BJ$4,'CAPEX program'!$O$22:$O$4927,$A245&$B245)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BJ$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A245&$B245)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BJ$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BK$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A245&$B245)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BK$4,'CAPEX program'!$O$22:$O$4927,$A245&$B245)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BK$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A245&$B245)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BK$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BL$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A245&$B245)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BL$4,'CAPEX program'!$O$22:$O$4927,$A245&$B245)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BL$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A245&$B245)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BL$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A245&$B245)","v":0},null,{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BN$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A245&$B245)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BN$4,'CAPEX program'!$R$22:$R$4927,$A245&$B245)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BN$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A245&$B245)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BN$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BO$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A245&$B245)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BO$4,'CAPEX program'!$R$22:$R$4927,$A245&$B245)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BO$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A245&$B245)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BO$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BP$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A245&$B245)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BP$4,'CAPEX program'!$R$22:$R$4927,$A245&$B245)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BP$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A245&$B245)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BP$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BQ$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A245&$B245)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BQ$4,'CAPEX program'!$R$22:$R$4927,$A245&$B245)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BQ$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A245&$B245)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BQ$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BR$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A245&$B245)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BR$4,'CAPEX program'!$R$22:$R$4927,$A245&$B245)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BR$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A245&$B245)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BR$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BS$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A245&$B245)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BS$4,'CAPEX program'!$R$22:$R$4927,$A245&$B245)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BS$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A245&$B245)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BS$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BT$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A245&$B245)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BT$4,'CAPEX program'!$R$22:$R$4927,$A245&$B245)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BT$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A245&$B245)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BT$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BU$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A245&$B245)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BU$4,'CAPEX program'!$R$22:$R$4927,$A245&$B245)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BU$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A245&$B245)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BU$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BV$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A245&$B245)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BV$4,'CAPEX program'!$R$22:$R$4927,$A245&$B245)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BV$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A245&$B245)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BV$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BW$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A245&$B245)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BW$4,'CAPEX program'!$R$22:$R$4927,$A245&$B245)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BW$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A245&$B245)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BW$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BX$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A245&$B245)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BX$4,'CAPEX program'!$R$22:$R$4927,$A245&$B245)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BX$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A245&$B245)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BX$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A245&$B245)","v":0},null,{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,BZ$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A245&$B245)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,BZ$4,'CAPEX program'!$U$22:$U$4927,$A245&$B245)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,BZ$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A245&$B245)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,BZ$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CA$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A245&$B245)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CA$4,'CAPEX program'!$U$22:$U$4927,$A245&$B245)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CA$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A245&$B245)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CA$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CB$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A245&$B245)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CB$4,'CAPEX program'!$U$22:$U$4927,$A245&$B245)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CB$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A245&$B245)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CB$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CC$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A245&$B245)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CC$4,'CAPEX program'!$U$22:$U$4927,$A245&$B245)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CC$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A245&$B245)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CC$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CD$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A245&$B245)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CD$4,'CAPEX program'!$U$22:$U$4927,$A245&$B245)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CD$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A245&$B245)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CD$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CE$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A245&$B245)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CE$4,'CAPEX program'!$U$22:$U$4927,$A245&$B245)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CE$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A245&$B245)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CE$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CF$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A245&$B245)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CF$4,'CAPEX program'!$U$22:$U$4927,$A245&$B245)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CF$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A245&$B245)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CF$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CG$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A245&$B245)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CG$4,'CAPEX program'!$U$22:$U$4927,$A245&$B245)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CG$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A245&$B245)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CG$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CH$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A245&$B245)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CH$4,'CAPEX program'!$U$22:$U$4927,$A245&$B245)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CH$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A245&$B245)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CH$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CI$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A245&$B245)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CI$4,'CAPEX program'!$U$22:$U$4927,$A245&$B245)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CI$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A245&$B245)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CI$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A245&$B245)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CJ$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A245&$B245)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CJ$4,'CAPEX program'!$U$22:$U$4927,$A245&$B245)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CJ$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A245&$B245)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CJ$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A245&$B245)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ","",null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B269,'Budget Summary 1'!J$329:J$428)+AP269+BB269+BN269+BZ269","v":0},null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B269,'Budget Summary 1'!L$329:L$428)+AQ269+BC269+BO269+CA269","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B269,'Budget Summary 1'!M$329:M$428)+AR269+BD269+BP269+CB269","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B269,'Budget Summary 1'!N$329:N$428)+AS269+BE269+BQ269+CC269","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B269,'Budget Summary 1'!O$329:O$428)+AT269+BF269+BR269+CD269","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B269,'Budget Summary 1'!P$329:P$428)+AU269+BG269+BS269+CE269","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B269,'Budget Summary 1'!Q$329:Q$428)+AV269+BH269+BT269+CF269","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B269,'Budget Summary 1'!R$329:R$428)+AW269+BI269+BU269+CG269","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B269,'Budget Summary 1'!S$329:S$428)+AX269+BJ269+BV269+CH269","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B269,'Budget Summary 1'!T$329:T$428)+AY269+BK269+BW269+CI269","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B269,'Budget Summary 1'!U$329:U$428)+AZ269+BL269+BX269+CJ269","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AP$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A269&$B269)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AP$4,'CAPEX program'!$L$22:$L$4927,$A269&$B269)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AP$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A269&$B269)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AP$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AQ$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A269&$B269)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AQ$4,'CAPEX program'!$L$22:$L$4927,$A269&$B269)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AQ$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A269&$B269)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AQ$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AR$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A269&$B269)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AR$4,'CAPEX program'!$L$22:$L$4927,$A269&$B269)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AR$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A269&$B269)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AR$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AS$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A269&$B269)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AS$4,'CAPEX program'!$L$22:$L$4927,$A269&$B269)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AS$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A269&$B269)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AS$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AT$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A269&$B269)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AT$4,'CAPEX program'!$L$22:$L$4927,$A269&$B269)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AT$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A269&$B269)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AT$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AU$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A269&$B269)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AU$4,'CAPEX program'!$L$22:$L$4927,$A269&$B269)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AU$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A269&$B269)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AU$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AV$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A269&$B269)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AV$4,'CAPEX program'!$L$22:$L$4927,$A269&$B269)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AV$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A269&$B269)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AV$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AW$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A269&$B269)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AW$4,'CAPEX program'!$L$22:$L$4927,$A269&$B269)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AW$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A269&$B269)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AW$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AX$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A269&$B269)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AX$4,'CAPEX program'!$L$22:$L$4927,$A269&$B269)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AX$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A269&$B269)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AX$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AY$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A269&$B269)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AY$4,'CAPEX program'!$L$22:$L$4927,$A269&$B269)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AY$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A269&$B269)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AY$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AZ$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A269&$B269)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AZ$4,'CAPEX program'!$L$22:$L$4927,$A269&$B269)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AZ$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A269&$B269)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AZ$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A269&$B269)","v":0},null,{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BB$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A269&$B269)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BB$4,'CAPEX program'!$O$22:$O$4927,$A269&$B269)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BB$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A269&$B269)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BB$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BC$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A269&$B269)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BC$4,'CAPEX program'!$O$22:$O$4927,$A269&$B269)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BC$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A269&$B269)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BC$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BD$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A269&$B269)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BD$4,'CAPEX program'!$O$22:$O$4927,$A269&$B269)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BD$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A269&$B269)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BD$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BE$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A269&$B269)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BE$4,'CAPEX program'!$O$22:$O$4927,$A269&$B269)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BE$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A269&$B269)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BE$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BF$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A269&$B269)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BF$4,'CAPEX program'!$O$22:$O$4927,$A269&$B269)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BF$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A269&$B269)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BF$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BG$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A269&$B269)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BG$4,'CAPEX program'!$O$22:$O$4927,$A269&$B269)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BG$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A269&$B269)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BG$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BH$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A269&$B269)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BH$4,'CAPEX program'!$O$22:$O$4927,$A269&$B269)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BH$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A269&$B269)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BH$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BI$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A269&$B269)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BI$4,'CAPEX program'!$O$22:$O$4927,$A269&$B269)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BI$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A269&$B269)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BI$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BJ$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A269&$B269)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BJ$4,'CAPEX program'!$O$22:$O$4927,$A269&$B269)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BJ$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A269&$B269)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BJ$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BK$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A269&$B269)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BK$4,'CAPEX program'!$O$22:$O$4927,$A269&$B269)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BK$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A269&$B269)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BK$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BL$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A269&$B269)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BL$4,'CAPEX program'!$O$22:$O$4927,$A269&$B269)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BL$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A269&$B269)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BL$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A269&$B269)","v":0},null,{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BN$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A269&$B269)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BN$4,'CAPEX program'!$R$22:$R$4927,$A269&$B269)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BN$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A269&$B269)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BN$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BO$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A269&$B269)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BO$4,'CAPEX program'!$R$22:$R$4927,$A269&$B269)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BO$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A269&$B269)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BO$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BP$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A269&$B269)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BP$4,'CAPEX program'!$R$22:$R$4927,$A269&$B269)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BP$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A269&$B269)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BP$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BQ$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A269&$B269)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BQ$4,'CAPEX program'!$R$22:$R$4927,$A269&$B269)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BQ$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A269&$B269)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BQ$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BR$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A269&$B269)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BR$4,'CAPEX program'!$R$22:$R$4927,$A269&$B269)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BR$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A269&$B269)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BR$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BS$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A269&$B269)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BS$4,'CAPEX program'!$R$22:$R$4927,$A269&$B269)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BS$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A269&$B269)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BS$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BT$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A269&$B269)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BT$4,'CAPEX program'!$R$22:$R$4927,$A269&$B269)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BT$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A269&$B269)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BT$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BU$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A269&$B269)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BU$4,'CAPEX program'!$R$22:$R$4927,$A269&$B269)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BU$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A269&$B269)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BU$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BV$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A269&$B269)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BV$4,'CAPEX program'!$R$22:$R$4927,$A269&$B269)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BV$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A269&$B269)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BV$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BW$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A269&$B269)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BW$4,'CAPEX program'!$R$22:$R$4927,$A269&$B269)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BW$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A269&$B269)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BW$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BX$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A269&$B269)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BX$4,'CAPEX program'!$R$22:$R$4927,$A269&$B269)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BX$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A269&$B269)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BX$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A269&$B269)","v":0},null,{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,BZ$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A269&$B269)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,BZ$4,'CAPEX program'!$U$22:$U$4927,$A269&$B269)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,BZ$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A269&$B269)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,BZ$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CA$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A269&$B269)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CA$4,'CAPEX program'!$U$22:$U$4927,$A269&$B269)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CA$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A269&$B269)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CA$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CB$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A269&$B269)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CB$4,'CAPEX program'!$U$22:$U$4927,$A269&$B269)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CB$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A269&$B269)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CB$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CC$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A269&$B269)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CC$4,'CAPEX program'!$U$22:$U$4927,$A269&$B269)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CC$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A269&$B269)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CC$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CD$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A269&$B269)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CD$4,'CAPEX program'!$U$22:$U$4927,$A269&$B269)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CD$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A269&$B269)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CD$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CE$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A269&$B269)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CE$4,'CAPEX program'!$U$22:$U$4927,$A269&$B269)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CE$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A269&$B269)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CE$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CF$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A269&$B269)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CF$4,'CAPEX program'!$U$22:$U$4927,$A269&$B269)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CF$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A269&$B269)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CF$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CG$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A269&$B269)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CG$4,'CAPEX program'!$U$22:$U$4927,$A269&$B269)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CG$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A269&$B269)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CG$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CH$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A269&$B269)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CH$4,'CAPEX program'!$U$22:$U$4927,$A269&$B269)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CH$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A269&$B269)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CH$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CI$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A269&$B269)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CI$4,'CAPEX program'!$U$22:$U$4927,$A269&$B269)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CI$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A269&$B269)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CI$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A269&$B269)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CJ$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A269&$B269)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CJ$4,'CAPEX program'!$U$22:$U$4927,$A269&$B269)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CJ$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A269&$B269)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CJ$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A269&$B269)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ","",null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B281,'Budget Summary 1'!J$329:J$428)+AP281+BB281+BN281+BZ281","v":0},null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B281,'Budget Summary 1'!L$329:L$428)+AQ281+BC281+BO281+CA281","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B281,'Budget Summary 1'!M$329:M$428)+AR281+BD281+BP281+CB281","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B281,'Budget Summary 1'!N$329:N$428)+AS281+BE281+BQ281+CC281","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B281,'Budget Summary 1'!O$329:O$428)+AT281+BF281+BR281+CD281","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B281,'Budget Summary 1'!P$329:P$428)+AU281+BG281+BS281+CE281","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B281,'Budget Summary 1'!Q$329:Q$428)+AV281+BH281+BT281+CF281","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B281,'Budget Summary 1'!R$329:R$428)+AW281+BI281+BU281+CG281","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B281,'Budget Summary 1'!S$329:S$428)+AX281+BJ281+BV281+CH281","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B281,'Budget Summary 1'!T$329:T$428)+AY281+BK281+BW281+CI281","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B281,'Budget Summary 1'!U$329:U$428)+AZ281+BL281+BX281+CJ281","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AP$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A281&$B281)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AP$4,'CAPEX program'!$L$22:$L$4927,$A281&$B281)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AP$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A281&$B281)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AP$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AQ$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A281&$B281)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AQ$4,'CAPEX program'!$L$22:$L$4927,$A281&$B281)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AQ$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A281&$B281)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AQ$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AR$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A281&$B281)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AR$4,'CAPEX program'!$L$22:$L$4927,$A281&$B281)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AR$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A281&$B281)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AR$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AS$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A281&$B281)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AS$4,'CAPEX program'!$L$22:$L$4927,$A281&$B281)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AS$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A281&$B281)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AS$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AT$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A281&$B281)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AT$4,'CAPEX program'!$L$22:$L$4927,$A281&$B281)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AT$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A281&$B281)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AT$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AU$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A281&$B281)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AU$4,'CAPEX program'!$L$22:$L$4927,$A281&$B281)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AU$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A281&$B281)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AU$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AV$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A281&$B281)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AV$4,'CAPEX program'!$L$22:$L$4927,$A281&$B281)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AV$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A281&$B281)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AV$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AW$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A281&$B281)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AW$4,'CAPEX program'!$L$22:$L$4927,$A281&$B281)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AW$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A281&$B281)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AW$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AX$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A281&$B281)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AX$4,'CAPEX program'!$L$22:$L$4927,$A281&$B281)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AX$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A281&$B281)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AX$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AY$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A281&$B281)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AY$4,'CAPEX program'!$L$22:$L$4927,$A281&$B281)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AY$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A281&$B281)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AY$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AZ$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A281&$B281)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AZ$4,'CAPEX program'!$L$22:$L$4927,$A281&$B281)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AZ$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A281&$B281)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AZ$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A281&$B281)","v":0},null,{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BB$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A281&$B281)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BB$4,'CAPEX program'!$O$22:$O$4927,$A281&$B281)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BB$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A281&$B281)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BB$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BC$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A281&$B281)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BC$4,'CAPEX program'!$O$22:$O$4927,$A281&$B281)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BC$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A281&$B281)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BC$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BD$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A281&$B281)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BD$4,'CAPEX program'!$O$22:$O$4927,$A281&$B281)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BD$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A281&$B281)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BD$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BE$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A281&$B281)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BE$4,'CAPEX program'!$O$22:$O$4927,$A281&$B281)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BE$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A281&$B281)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BE$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BF$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A281&$B281)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BF$4,'CAPEX program'!$O$22:$O$4927,$A281&$B281)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BF$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A281&$B281)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BF$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BG$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A281&$B281)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BG$4,'CAPEX program'!$O$22:$O$4927,$A281&$B281)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BG$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A281&$B281)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BG$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BH$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A281&$B281)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BH$4,'CAPEX program'!$O$22:$O$4927,$A281&$B281)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BH$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A281&$B281)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BH$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BI$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A281&$B281)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BI$4,'CAPEX program'!$O$22:$O$4927,$A281&$B281)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BI$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A281&$B281)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BI$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BJ$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A281&$B281)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BJ$4,'CAPEX program'!$O$22:$O$4927,$A281&$B281)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BJ$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A281&$B281)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BJ$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BK$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A281&$B281)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BK$4,'CAPEX program'!$O$22:$O$4927,$A281&$B281)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BK$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A281&$B281)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BK$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BL$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A281&$B281)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BL$4,'CAPEX program'!$O$22:$O$4927,$A281&$B281)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BL$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A281&$B281)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BL$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A281&$B281)","v":0},null,{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BN$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A281&$B281)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BN$4,'CAPEX program'!$R$22:$R$4927,$A281&$B281)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BN$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A281&$B281)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BN$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BO$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A281&$B281)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BO$4,'CAPEX program'!$R$22:$R$4927,$A281&$B281)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BO$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A281&$B281)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BO$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BP$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A281&$B281)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BP$4,'CAPEX program'!$R$22:$R$4927,$A281&$B281)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BP$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A281&$B281)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BP$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BQ$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A281&$B281)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BQ$4,'CAPEX program'!$R$22:$R$4927,$A281&$B281)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BQ$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A281&$B281)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BQ$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BR$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A281&$B281)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BR$4,'CAPEX program'!$R$22:$R$4927,$A281&$B281)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BR$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A281&$B281)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BR$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BS$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A281&$B281)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BS$4,'CAPEX program'!$R$22:$R$4927,$A281&$B281)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BS$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A281&$B281)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BS$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BT$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A281&$B281)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BT$4,'CAPEX program'!$R$22:$R$4927,$A281&$B281)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BT$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A281&$B281)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BT$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BU$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A281&$B281)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BU$4,'CAPEX program'!$R$22:$R$4927,$A281&$B281)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BU$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A281&$B281)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BU$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BV$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A281&$B281)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BV$4,'CAPEX program'!$R$22:$R$4927,$A281&$B281)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BV$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A281&$B281)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BV$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BW$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A281&$B281)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BW$4,'CAPEX program'!$R$22:$R$4927,$A281&$B281)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BW$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A281&$B281)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BW$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BX$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A281&$B281)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BX$4,'CAPEX program'!$R$22:$R$4927,$A281&$B281)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BX$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A281&$B281)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BX$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A281&$B281)","v":0},null,{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,BZ$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A281&$B281)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,BZ$4,'CAPEX program'!$U$22:$U$4927,$A281&$B281)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,BZ$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A281&$B281)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,BZ$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CA$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A281&$B281)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CA$4,'CAPEX program'!$U$22:$U$4927,$A281&$B281)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CA$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A281&$B281)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CA$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CB$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A281&$B281)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CB$4,'CAPEX program'!$U$22:$U$4927,$A281&$B281)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CB$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A281&$B281)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CB$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CC$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A281&$B281)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CC$4,'CAPEX program'!$U$22:$U$4927,$A281&$B281)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CC$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A281&$B281)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CC$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CD$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A281&$B281)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CD$4,'CAPEX program'!$U$22:$U$4927,$A281&$B281)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CD$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A281&$B281)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CD$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CE$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A281&$B281)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CE$4,'CAPEX program'!$U$22:$U$4927,$A281&$B281)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CE$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A281&$B281)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CE$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CF$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A281&$B281)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CF$4,'CAPEX program'!$U$22:$U$4927,$A281&$B281)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CF$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A281&$B281)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CF$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CG$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A281&$B281)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CG$4,'CAPEX program'!$U$22:$U$4927,$A281&$B281)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CG$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A281&$B281)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CG$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CH$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A281&$B281)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CH$4,'CAPEX program'!$U$22:$U$4927,$A281&$B281)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CH$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A281&$B281)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CH$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CI$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A281&$B281)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CI$4,'CAPEX program'!$U$22:$U$4927,$A281&$B281)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CI$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A281&$B281)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CI$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A281&$B281)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CJ$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A281&$B281)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CJ$4,'CAPEX program'!$U$22:$U$4927,$A281&$B281)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CJ$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A281&$B281)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CJ$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A281&$B281)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["Internal - ","",null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B292,'Budget Summary 1'!J$329:J$428)+AP292+BB292+BN292+BZ292","v":0},null,null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B292,'Budget Summary 1'!L$329:L$428)+AQ292+BC292+BO292+CA292","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B292,'Budget Summary 1'!M$329:M$428)+AR292+BD292+BP292+CB292","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B292,'Budget Summary 1'!N$329:N$428)+AS292+BE292+BQ292+CC292","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B292,'Budget Summary 1'!O$329:O$428)+AT292+BF292+BR292+CD292","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B292,'Budget Summary 1'!P$329:P$428)+AU292+BG292+BS292+CE292","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B292,'Budget Summary 1'!Q$329:Q$428)+AV292+BH292+BT292+CF292","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B292,'Budget Summary 1'!R$329:R$428)+AW292+BI292+BU292+CG292","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B292,'Budget Summary 1'!S$329:S$428)+AX292+BJ292+BV292+CH292","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B292,'Budget Summary 1'!T$329:T$428)+AY292+BK292+BW292+CI292","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$329:$D$428,$B292,'Budget Summary 1'!U$329:U$428)+AZ292+BL292+BX292+CJ292","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AP$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A292&$B292)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AP$4,'CAPEX program'!$L$22:$L$4927,$A292&$B292)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AP$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A292&$B292)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AP$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AQ$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A292&$B292)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AQ$4,'CAPEX program'!$L$22:$L$4927,$A292&$B292)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AQ$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A292&$B292)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AQ$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AR$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A292&$B292)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AR$4,'CAPEX program'!$L$22:$L$4927,$A292&$B292)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AR$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A292&$B292)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AR$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AS$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A292&$B292)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AS$4,'CAPEX program'!$L$22:$L$4927,$A292&$B292)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AS$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A292&$B292)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AS$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AT$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A292&$B292)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AT$4,'CAPEX program'!$L$22:$L$4927,$A292&$B292)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AT$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A292&$B292)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AT$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AU$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A292&$B292)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AU$4,'CAPEX program'!$L$22:$L$4927,$A292&$B292)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AU$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A292&$B292)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AU$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AV$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A292&$B292)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AV$4,'CAPEX program'!$L$22:$L$4927,$A292&$B292)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AV$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A292&$B292)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AV$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AW$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A292&$B292)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AW$4,'CAPEX program'!$L$22:$L$4927,$A292&$B292)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AW$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A292&$B292)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AW$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AX$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A292&$B292)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AX$4,'CAPEX program'!$L$22:$L$4927,$A292&$B292)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AX$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A292&$B292)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AX$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AY$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A292&$B292)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AY$4,'CAPEX program'!$L$22:$L$4927,$A292&$B292)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AY$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A292&$B292)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AY$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AZ$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A292&$B292)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AZ$4,'CAPEX program'!$L$22:$L$4927,$A292&$B292)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AZ$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A292&$B292)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AZ$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A292&$B292)","v":0},null,{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BB$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A292&$B292)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BB$4,'CAPEX program'!$O$22:$O$4927,$A292&$B292)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BB$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A292&$B292)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BB$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BC$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A292&$B292)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BC$4,'CAPEX program'!$O$22:$O$4927,$A292&$B292)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BC$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A292&$B292)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BC$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BD$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A292&$B292)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BD$4,'CAPEX program'!$O$22:$O$4927,$A292&$B292)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BD$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A292&$B292)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BD$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BE$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A292&$B292)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BE$4,'CAPEX program'!$O$22:$O$4927,$A292&$B292)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BE$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A292&$B292)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BE$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BF$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A292&$B292)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BF$4,'CAPEX program'!$O$22:$O$4927,$A292&$B292)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BF$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A292&$B292)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BF$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BG$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A292&$B292)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BG$4,'CAPEX program'!$O$22:$O$4927,$A292&$B292)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BG$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A292&$B292)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BG$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BH$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A292&$B292)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BH$4,'CAPEX program'!$O$22:$O$4927,$A292&$B292)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BH$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A292&$B292)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BH$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BI$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A292&$B292)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BI$4,'CAPEX program'!$O$22:$O$4927,$A292&$B292)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BI$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A292&$B292)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BI$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BJ$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A292&$B292)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BJ$4,'CAPEX program'!$O$22:$O$4927,$A292&$B292)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BJ$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A292&$B292)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BJ$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BK$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A292&$B292)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BK$4,'CAPEX program'!$O$22:$O$4927,$A292&$B292)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BK$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A292&$B292)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BK$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BL$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A292&$B292)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BL$4,'CAPEX program'!$O$22:$O$4927,$A292&$B292)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BL$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A292&$B292)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BL$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A292&$B292)","v":0},null,{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BN$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A292&$B292)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BN$4,'CAPEX program'!$R$22:$R$4927,$A292&$B292)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BN$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A292&$B292)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BN$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BO$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A292&$B292)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BO$4,'CAPEX program'!$R$22:$R$4927,$A292&$B292)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BO$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A292&$B292)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BO$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BP$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A292&$B292)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BP$4,'CAPEX program'!$R$22:$R$4927,$A292&$B292)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BP$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A292&$B292)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BP$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BQ$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A292&$B292)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BQ$4,'CAPEX program'!$R$22:$R$4927,$A292&$B292)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BQ$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A292&$B292)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BQ$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BR$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A292&$B292)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BR$4,'CAPEX program'!$R$22:$R$4927,$A292&$B292)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BR$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A292&$B292)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BR$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BS$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A292&$B292)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BS$4,'CAPEX program'!$R$22:$R$4927,$A292&$B292)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BS$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A292&$B292)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BS$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BT$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A292&$B292)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BT$4,'CAPEX program'!$R$22:$R$4927,$A292&$B292)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BT$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A292&$B292)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BT$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BU$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A292&$B292)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BU$4,'CAPEX program'!$R$22:$R$4927,$A292&$B292)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BU$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A292&$B292)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BU$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BV$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A292&$B292)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BV$4,'CAPEX program'!$R$22:$R$4927,$A292&$B292)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BV$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A292&$B292)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BV$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BW$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A292&$B292)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BW$4,'CAPEX program'!$R$22:$R$4927,$A292&$B292)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BW$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A292&$B292)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BW$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BX$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A292&$B292)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BX$4,'CAPEX program'!$R$22:$R$4927,$A292&$B292)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BX$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A292&$B292)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BX$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A292&$B292)","v":0},null,{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,BZ$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A292&$B292)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,BZ$4,'CAPEX program'!$U$22:$U$4927,$A292&$B292)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,BZ$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A292&$B292)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,BZ$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CA$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A292&$B292)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CA$4,'CAPEX program'!$U$22:$U$4927,$A292&$B292)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CA$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A292&$B292)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CA$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CB$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A292&$B292)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CB$4,'CAPEX program'!$U$22:$U$4927,$A292&$B292)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CB$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A292&$B292)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CB$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CC$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A292&$B292)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CC$4,'CAPEX program'!$U$22:$U$4927,$A292&$B292)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CC$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A292&$B292)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CC$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CD$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A292&$B292)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CD$4,'CAPEX program'!$U$22:$U$4927,$A292&$B292)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CD$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A292&$B292)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CD$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CE$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A292&$B292)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CE$4,'CAPEX program'!$U$22:$U$4927,$A292&$B292)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CE$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A292&$B292)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CE$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CF$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A292&$B292)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CF$4,'CAPEX program'!$U$22:$U$4927,$A292&$B292)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CF$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A292&$B292)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CF$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CG$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A292&$B292)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CG$4,'CAPEX program'!$U$22:$U$4927,$A292&$B292)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CG$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A292&$B292)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CG$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CH$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A292&$B292)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CH$4,'CAPEX program'!$U$22:$U$4927,$A292&$B292)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CH$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A292&$B292)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CH$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CI$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A292&$B292)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CI$4,'CAPEX program'!$U$22:$U$4927,$A292&$B292)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CI$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A292&$B292)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CI$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A292&$B292)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CJ$4,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A292&$B292)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CJ$4,'CAPEX program'!$U$22:$U$4927,$A292&$B292)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CJ$4,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A292&$B292)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CJ$4,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A292&$B292)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Roads",null,null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B407,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B407,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B407,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B407,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B407,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B407,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B407,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B407,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B407,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B407,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B407,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B407,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B407,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B407,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B407,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B407,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B407,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B407,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B407,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B407,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B407,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B407,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B407,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B407,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B407,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B407,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B407,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B407,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B407,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B407,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B407,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B407,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B407,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B407,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B407,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B407,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B407,'Major Projects dump'!$BD$10:$BD$179,R$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B407,'Major Projects dump'!$H$10:$H$179,R$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B407,'Major Projects dump'!$BD$10:$BD$179,R$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B407,'Major Projects dump'!$H$10:$H$179,R$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B407,'Major Projects dump'!$BD$10:$BD$179,R$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B407,'Major Projects dump'!$H$10:$H$179,R$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B407,'Major Projects dump'!$BD$10:$BD$179,T$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B407,'Major Projects dump'!$H$10:$H$179,T$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B407,'Major Projects dump'!$BD$10:$BD$179,T$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B407,'Major Projects dump'!$H$10:$H$179,T$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B407,'Major Projects dump'!$BD$10:$BD$179,T$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B407,'Major Projects dump'!$H$10:$H$179,T$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B407,'Major Projects dump'!$BD$10:$BD$179,V$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B407,'Major Projects dump'!$H$10:$H$179,V$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B407,'Major Projects dump'!$BD$10:$BD$179,V$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B407,'Major Projects dump'!$H$10:$H$179,V$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B407,'Major Projects dump'!$BD$10:$BD$179,V$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B407,'Major Projects dump'!$H$10:$H$179,V$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B407,'Major Projects dump'!$BD$10:$BD$179,X$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B407,'Major Projects dump'!$H$10:$H$179,X$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B407,'Major Projects dump'!$BD$10:$BD$179,X$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B407,'Major Projects dump'!$H$10:$H$179,X$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B407,'Major Projects dump'!$BD$10:$BD$179,X$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B407,'Major Projects dump'!$H$10:$H$179,X$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B407,'Major Projects dump'!$BD$10:$BD$179,Z$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B407,'Major Projects dump'!$H$10:$H$179,Z$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B407,'Major Projects dump'!$BD$10:$BD$179,Z$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B407,'Major Projects dump'!$H$10:$H$179,Z$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B407,'Major Projects dump'!$BD$10:$BD$179,Z$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B407,'Major Projects dump'!$H$10:$H$179,Z$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"",null,null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B430,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B430,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B430,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B430,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B430,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B430,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B430,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B430,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B430,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B430,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B430,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B430,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B430,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B430,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B430,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B430,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B430,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B430,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B430,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B430,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B430,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B430,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B430,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B430,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B430,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B430,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B430,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B430,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B430,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B430,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B430,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B430,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B430,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B430,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B430,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B430,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B430,'Major Projects dump'!$BD$10:$BD$179,R$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B430,'Major Projects dump'!$H$10:$H$179,R$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B430,'Major Projects dump'!$BD$10:$BD$179,R$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B430,'Major Projects dump'!$H$10:$H$179,R$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B430,'Major Projects dump'!$BD$10:$BD$179,R$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B430,'Major Projects dump'!$H$10:$H$179,R$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B430,'Major Projects dump'!$BD$10:$BD$179,T$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B430,'Major Projects dump'!$H$10:$H$179,T$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B430,'Major Projects dump'!$BD$10:$BD$179,T$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B430,'Major Projects dump'!$H$10:$H$179,T$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B430,'Major Projects dump'!$BD$10:$BD$179,T$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B430,'Major Projects dump'!$H$10:$H$179,T$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B430,'Major Projects dump'!$BD$10:$BD$179,V$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B430,'Major Projects dump'!$H$10:$H$179,V$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B430,'Major Projects dump'!$BD$10:$BD$179,V$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B430,'Major Projects dump'!$H$10:$H$179,V$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B430,'Major Projects dump'!$BD$10:$BD$179,V$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B430,'Major Projects dump'!$H$10:$H$179,V$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B430,'Major Projects dump'!$BD$10:$BD$179,X$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B430,'Major Projects dump'!$H$10:$H$179,X$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B430,'Major Projects dump'!$BD$10:$BD$179,X$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B430,'Major Projects dump'!$H$10:$H$179,X$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B430,'Major Projects dump'!$BD$10:$BD$179,X$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B430,'Major Projects dump'!$H$10:$H$179,X$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B430,'Major Projects dump'!$BD$10:$BD$179,Z$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B430,'Major Projects dump'!$H$10:$H$179,Z$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B430,'Major Projects dump'!$BD$10:$BD$179,Z$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B430,'Major Projects dump'!$H$10:$H$179,Z$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B430,'Major Projects dump'!$BD$10:$BD$179,Z$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B430,'Major Projects dump'!$H$10:$H$179,Z$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"",null,null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B443,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B443,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B443,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B443,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B443,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B443,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B443,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B443,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B443,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B443,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B443,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B443,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B443,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B443,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B443,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B443,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B443,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B443,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B443,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B443,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B443,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B443,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B443,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B443,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B443,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B443,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B443,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B443,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B443,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B443,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B443,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B443,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B443,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B443,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B443,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B443,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B443,'Major Projects dump'!$BD$10:$BD$179,R$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B443,'Major Projects dump'!$H$10:$H$179,R$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B443,'Major Projects dump'!$BD$10:$BD$179,R$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B443,'Major Projects dump'!$H$10:$H$179,R$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B443,'Major Projects dump'!$BD$10:$BD$179,R$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B443,'Major Projects dump'!$H$10:$H$179,R$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B443,'Major Projects dump'!$BD$10:$BD$179,T$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B443,'Major Projects dump'!$H$10:$H$179,T$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B443,'Major Projects dump'!$BD$10:$BD$179,T$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B443,'Major Projects dump'!$H$10:$H$179,T$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B443,'Major Projects dump'!$BD$10:$BD$179,T$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B443,'Major Projects dump'!$H$10:$H$179,T$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B443,'Major Projects dump'!$BD$10:$BD$179,V$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B443,'Major Projects dump'!$H$10:$H$179,V$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B443,'Major Projects dump'!$BD$10:$BD$179,V$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B443,'Major Projects dump'!$H$10:$H$179,V$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B443,'Major Projects dump'!$BD$10:$BD$179,V$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B443,'Major Projects dump'!$H$10:$H$179,V$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B443,'Major Projects dump'!$BD$10:$BD$179,X$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B443,'Major Projects dump'!$H$10:$H$179,X$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B443,'Major Projects dump'!$BD$10:$BD$179,X$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B443,'Major Projects dump'!$H$10:$H$179,X$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B443,'Major Projects dump'!$BD$10:$BD$179,X$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B443,'Major Projects dump'!$H$10:$H$179,X$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B443,'Major Projects dump'!$BD$10:$BD$179,Z$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B443,'Major Projects dump'!$H$10:$H$179,Z$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B443,'Major Projects dump'!$BD$10:$BD$179,Z$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B443,'Major Projects dump'!$H$10:$H$179,Z$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B443,'Major Projects dump'!$BD$10:$BD$179,Z$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B443,'Major Projects dump'!$H$10:$H$179,Z$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"",null,null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B457,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B457,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B457,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B457,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B457,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B457,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B457,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B457,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B457,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B457,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B457,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B457,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B457,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B457,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B457,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B457,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B457,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B457,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B457,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B457,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B457,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B457,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B457,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B457,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B457,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B457,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B457,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B457,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B457,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B457,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B457,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B457,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B457,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B457,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B457,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B457,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B457,'Major Projects dump'!$BD$10:$BD$179,R$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B457,'Major Projects dump'!$H$10:$H$179,R$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B457,'Major Projects dump'!$BD$10:$BD$179,R$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B457,'Major Projects dump'!$H$10:$H$179,R$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B457,'Major Projects dump'!$BD$10:$BD$179,R$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B457,'Major Projects dump'!$H$10:$H$179,R$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B457,'Major Projects dump'!$BD$10:$BD$179,T$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B457,'Major Projects dump'!$H$10:$H$179,T$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B457,'Major Projects dump'!$BD$10:$BD$179,T$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B457,'Major Projects dump'!$H$10:$H$179,T$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B457,'Major Projects dump'!$BD$10:$BD$179,T$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B457,'Major Projects dump'!$H$10:$H$179,T$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B457,'Major Projects dump'!$BD$10:$BD$179,V$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B457,'Major Projects dump'!$H$10:$H$179,V$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B457,'Major Projects dump'!$BD$10:$BD$179,V$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B457,'Major Projects dump'!$H$10:$H$179,V$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B457,'Major Projects dump'!$BD$10:$BD$179,V$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B457,'Major Projects dump'!$H$10:$H$179,V$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B457,'Major Projects dump'!$BD$10:$BD$179,X$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B457,'Major Projects dump'!$H$10:$H$179,X$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B457,'Major Projects dump'!$BD$10:$BD$179,X$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B457,'Major Projects dump'!$H$10:$H$179,X$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B457,'Major Projects dump'!$BD$10:$BD$179,X$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B457,'Major Projects dump'!$H$10:$H$179,X$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B457,'Major Projects dump'!$BD$10:$BD$179,Z$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B457,'Major Projects dump'!$H$10:$H$179,Z$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B457,'Major Projects dump'!$BD$10:$BD$179,Z$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B457,'Major Projects dump'!$H$10:$H$179,Z$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B457,'Major Projects dump'!$BD$10:$BD$179,Z$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B457,'Major Projects dump'!$H$10:$H$179,Z$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"",null,null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B478,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B478,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B478,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B478,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B478,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B478,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B478,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B478,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B478,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B478,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B478,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B478,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B478,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B478,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B478,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B478,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B478,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B478,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B478,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B478,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B478,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B478,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B478,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B478,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B478,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B478,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B478,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B478,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B478,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B478,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B478,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B478,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B478,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B478,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B478,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B478,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B478,'Major Projects dump'!$BD$10:$BD$179,R$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B478,'Major Projects dump'!$H$10:$H$179,R$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B478,'Major Projects dump'!$BD$10:$BD$179,R$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B478,'Major Projects dump'!$H$10:$H$179,R$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B478,'Major Projects dump'!$BD$10:$BD$179,R$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B478,'Major Projects dump'!$H$10:$H$179,R$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B478,'Major Projects dump'!$BD$10:$BD$179,T$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B478,'Major Projects dump'!$H$10:$H$179,T$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B478,'Major Projects dump'!$BD$10:$BD$179,T$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B478,'Major Projects dump'!$H$10:$H$179,T$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B478,'Major Projects dump'!$BD$10:$BD$179,T$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B478,'Major Projects dump'!$H$10:$H$179,T$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B478,'Major Projects dump'!$BD$10:$BD$179,V$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B478,'Major Projects dump'!$H$10:$H$179,V$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B478,'Major Projects dump'!$BD$10:$BD$179,V$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B478,'Major Projects dump'!$H$10:$H$179,V$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B478,'Major Projects dump'!$BD$10:$BD$179,V$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B478,'Major Projects dump'!$H$10:$H$179,V$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B478,'Major Projects dump'!$BD$10:$BD$179,X$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B478,'Major Projects dump'!$H$10:$H$179,X$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B478,'Major Projects dump'!$BD$10:$BD$179,X$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B478,'Major Projects dump'!$H$10:$H$179,X$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B478,'Major Projects dump'!$BD$10:$BD$179,X$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B478,'Major Projects dump'!$H$10:$H$179,X$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B478,'Major Projects dump'!$BD$10:$BD$179,Z$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B478,'Major Projects dump'!$H$10:$H$179,Z$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B478,'Major Projects dump'!$BD$10:$BD$179,Z$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B478,'Major Projects dump'!$H$10:$H$179,Z$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B478,'Major Projects dump'!$BD$10:$BD$179,Z$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B478,'Major Projects dump'!$H$10:$H$179,Z$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"",null,null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B484,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B484,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B484,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B484,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B484,'Major Projects dump'!$BD$10:$BD$179,E$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B484,'Major Projects dump'!$H$10:$H$179,E$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B484,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B484,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B484,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B484,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B484,'Major Projects dump'!$BD$10:$BD$179,H$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B484,'Major Projects dump'!$H$10:$H$179,H$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B484,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B484,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B484,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B484,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B484,'Major Projects dump'!$BD$10:$BD$179,J$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B484,'Major Projects dump'!$H$10:$H$179,J$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B484,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B484,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B484,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B484,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B484,'Major Projects dump'!$BD$10:$BD$179,L$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B484,'Major Projects dump'!$H$10:$H$179,L$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B484,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B484,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B484,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B484,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B484,'Major Projects dump'!$BD$10:$BD$179,N$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B484,'Major Projects dump'!$H$10:$H$179,N$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B484,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B484,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B484,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B484,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B484,'Major Projects dump'!$BD$10:$BD$179,P$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B484,'Major Projects dump'!$H$10:$H$179,P$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B484,'Major Projects dump'!$BD$10:$BD$179,R$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B484,'Major Projects dump'!$H$10:$H$179,R$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B484,'Major Projects dump'!$BD$10:$BD$179,R$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B484,'Major Projects dump'!$H$10:$H$179,R$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B484,'Major Projects dump'!$BD$10:$BD$179,R$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B484,'Major Projects dump'!$H$10:$H$179,R$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B484,'Major Projects dump'!$BD$10:$BD$179,T$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B484,'Major Projects dump'!$H$10:$H$179,T$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B484,'Major Projects dump'!$BD$10:$BD$179,T$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B484,'Major Projects dump'!$H$10:$H$179,T$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B484,'Major Projects dump'!$BD$10:$BD$179,T$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B484,'Major Projects dump'!$H$10:$H$179,T$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B484,'Major Projects dump'!$BD$10:$BD$179,V$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B484,'Major Projects dump'!$H$10:$H$179,V$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B484,'Major Projects dump'!$BD$10:$BD$179,V$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B484,'Major Projects dump'!$H$10:$H$179,V$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B484,'Major Projects dump'!$BD$10:$BD$179,V$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B484,'Major Projects dump'!$H$10:$H$179,V$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B484,'Major Projects dump'!$BD$10:$BD$179,X$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B484,'Major Projects dump'!$H$10:$H$179,X$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B484,'Major Projects dump'!$BD$10:$BD$179,X$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B484,'Major Projects dump'!$H$10:$H$179,X$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B484,'Major Projects dump'!$BD$10:$BD$179,X$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B484,'Major Projects dump'!$H$10:$H$179,X$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B484,'Major Projects dump'!$BD$10:$BD$179,Z$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"Internal - \"&$B484,'Major Projects dump'!$H$10:$H$179,Z$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B484,'Major Projects dump'!$BD$10:$BD$179,Z$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"Internal - \"&$B484,'Major Projects dump'!$H$10:$H$179,Z$4,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B484,'Major Projects dump'!$BD$10:$BD$179,Z$4,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"Internal - \"&$B484,'Major Projects dump'!$H$10:$H$179,Z$4,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"",null,null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B618,'Budget Summary 1'!J$188:J$318)","v":0},null,null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B618,'Budget Summary 1'!L$188:L$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B618,'Budget Summary 1'!M$188:M$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B618,'Budget Summary 1'!N$188:N$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B618,'Budget Summary 1'!O$188:O$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B618,'Budget Summary 1'!P$188:P$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B618,'Budget Summary 1'!Q$188:Q$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B618,'Budget Summary 1'!R$188:R$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B618,'Budget Summary 1'!S$188:S$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B618,'Budget Summary 1'!T$188:T$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B618,'Budget Summary 1'!U$188:U$318)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"",null,null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B640,'Budget Summary 1'!J$188:J$318)","v":0},null,null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B640,'Budget Summary 1'!L$188:L$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B640,'Budget Summary 1'!M$188:M$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B640,'Budget Summary 1'!N$188:N$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B640,'Budget Summary 1'!O$188:O$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B640,'Budget Summary 1'!P$188:P$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B640,'Budget Summary 1'!Q$188:Q$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B640,'Budget Summary 1'!R$188:R$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B640,'Budget Summary 1'!S$188:S$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B640,'Budget Summary 1'!T$188:T$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B640,'Budget Summary 1'!U$188:U$318)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"",null,null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B645,'Budget Summary 1'!J$188:J$318)","v":0},null,null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B645,'Budget Summary 1'!L$188:L$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B645,'Budget Summary 1'!M$188:M$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B645,'Budget Summary 1'!N$188:N$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B645,'Budget Summary 1'!O$188:O$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B645,'Budget Summary 1'!P$188:P$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B645,'Budget Summary 1'!Q$188:Q$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B645,'Budget Summary 1'!R$188:R$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B645,'Budget Summary 1'!S$188:S$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B645,'Budget Summary 1'!T$188:T$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B645,'Budget Summary 1'!U$188:U$318)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"",null,null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B675,'Budget Summary 1'!J$188:J$318)","v":0},null,null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B675,'Budget Summary 1'!L$188:L$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B675,'Budget Summary 1'!M$188:M$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B675,'Budget Summary 1'!N$188:N$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B675,'Budget Summary 1'!O$188:O$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B675,'Budget Summary 1'!P$188:P$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B675,'Budget Summary 1'!Q$188:Q$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B675,'Budget Summary 1'!R$188:R$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B675,'Budget Summary 1'!S$188:S$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B675,'Budget Summary 1'!T$188:T$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B675,'Budget Summary 1'!U$188:U$318)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"",null,null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B690,'Budget Summary 1'!J$188:J$318)","v":0},null,null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B690,'Budget Summary 1'!L$188:L$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B690,'Budget Summary 1'!M$188:M$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B690,'Budget Summary 1'!N$188:N$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B690,'Budget Summary 1'!O$188:O$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B690,'Budget Summary 1'!P$188:P$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B690,'Budget Summary 1'!Q$188:Q$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B690,'Budget Summary 1'!R$188:R$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B690,'Budget Summary 1'!S$188:S$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B690,'Budget Summary 1'!T$188:T$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B690,'Budget Summary 1'!U$188:U$318)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"",null,null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B694,'Budget Summary 1'!J$188:J$318)","v":0},null,null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B694,'Budget Summary 1'!L$188:L$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B694,'Budget Summary 1'!M$188:M$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B694,'Budget Summary 1'!N$188:N$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B694,'Budget Summary 1'!O$188:O$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B694,'Budget Summary 1'!P$188:P$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B694,'Budget Summary 1'!Q$188:Q$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B694,'Budget Summary 1'!R$188:R$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B694,'Budget Summary 1'!S$188:S$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B694,'Budget Summary 1'!T$188:T$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B694,'Budget Summary 1'!U$188:U$318)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"External - Developer Contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Internal - Murrumbateman S355",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,{"$f":"'Budget Summary 1'!J596","v":-3272165},null,null,{"$f":"'Budget Summary 1'!L596","v":-932762},null,{"$f":"'Budget Summary 1'!M596","v":-191976},null,{"$f":"'Budget Summary 1'!N596","v":53108},null,{"$f":"'Budget Summary 1'!O596","v":141600},null,{"$f":"'Budget Summary 1'!P596","v":400661},null,{"$f":"'Budget Summary 1'!Q596","v":647326},null,{"$f":"'Budget Summary 1'!R596","v":1154104},null,{"$f":"'Budget Summary 1'!S596","v":1209168},null,{"$f":"'Budget Summary 1'!T596","v":1284246},null,{"$f":"'Budget Summary 1'!U596","v":1358443},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end"," "," "," "]
[null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"External Reserves","index":73,"n_rows":646,"n_cols":107,"rows_kept":139,"cut":true,"hidden":false,"merged":[[1,1,2,1],[2,4,2,5],[2,7,2,8],[2,9,2,10],[2,11,2,12],[1,4,1,5],[1,7,1,26],[2,13,2,14],[2,23,2,24],[2,25,2,26],[2,15,2,16],[2,17,2,18],[2,19,2,20],[2,21,2,22]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide"," "," "," "]
[null,{"$f":"MID('Cover Page'!$A$5,1,FIND(\"ending\",'Cover Page'!$A$5)+6)&CHAR(10)&MID('Cover Page'!$A$5,FIND(\"ending\",'Cover Page'!$A$5)+7,LEN('Cover Page'!$A$5))","v":"10 Year Financial Plan for the Years ending \n30 June 2025"},null,null,"Current Year",null,null,"Projected Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},null,null,{"$f":"E3","v":"2014/15"},{"$f":"H3","v":"2015/16"},{"$f":"J3","v":"2016/17"},{"$f":"L3","v":"2017/18"},{"$f":"N3","v":"2018/19"},{"$f":"P3","v":"2019/20"},{"$f":"R3","v":"2020/21"},{"$f":"T3","v":"2021/22"},{"$f":"V3","v":"2022/23"},{"$f":"X3","v":"2023/24"},{"$f":"Z3","v":"2024/25"},null,{"$f":"AD3","v":"2014/15"},{"$f":"AE3","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,{"$f":"AD3","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,{"$f":"AD3","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,{"$f":"AD3","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"\"EXTERNAL RESERVES - \"&UPPER(general_fund_name)","v":"EXTERNAL RESERVES - GENERAL FUND"},"Opening",null,null,"Closing",null,null,"Closing",null,"Closing",null,"Closing",null,"Closing",null,"Closing",null,"Closing",null,"Closing",null,"Closing",null,"Closing",null,"Closing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},"Balance",null,"Movement","Balance",null,"Movement","Balance","Movement","Balance","Movement","Balance","Movement","Balance","Movement","Balance","Movement","Balance","Movement","Balance","Movement","Balance","Movement","Balance","Movement","Balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"External Reserves",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["External - ",{"$f":"IF('[1]External Reserves'!B9=\"\",\"\",'[1]External Reserves'!B9)","v":"Developer Contributions"},{"$f":"ROUND('S94 - Plan Summary'!D80,0)","v":7036315},null,{"$f":"ROUND((SUM('S94 - Plan Summary'!D81:D93)),0)","v":49230},{"$f":"C8+E8","v":7085545},null,{"$f":"ROUND((SUM('S94 - Plan Summary'!F81:F93)),0)","v":-1115000},{"$f":"F8+H8","v":5970545},{"$f":"ROUND((SUM('S94 - Plan Summary'!G81:G93)),0)","v":-486967},{"$f":"I8+J8","v":5483578},{"$f":"ROUND((SUM('S94 - Plan Summary'!H81:H93)),0)","v":-381044},{"$f":"K8+L8","v":5102534},{"$f":"ROUND((SUM('S94 - Plan Summary'!I81:I93)),0)","v":-343046},{"$f":"M8+N8","v":4759488},{"$f":"ROUND((SUM('S94 - Plan Summary'!J81:J93)),0)","v":-350196},{"$f":"O8+P8","v":4409292},{"$f":"ROUND((SUM('S94 - Plan Summary'!K81:K93)),0)","v":-357403},{"$f":"Q8+R8","v":4051889},{"$f":"ROUND((SUM('S94 - Plan Summary'!L81:L93)),0)","v":-307234},{"$f":"S8+T8","v":3744655},{"$f":"ROUND((SUM('S94 - Plan Summary'!M81:M93)),0)","v":-312565},{"$f":"U8+V8","v":3432090},{"$f":"ROUND((SUM('S94 - Plan Summary'!N81:N93)),0)","v":-317864},{"$f":"W8+X8","v":3114226},{"$f":"ROUND((SUM('S94 - Plan Summary'!O81:O93)),0)","v":-323119},{"$f":"Y8+Z8","v":2791107},null,null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B8,'Budget Summary 1'!J$430:J$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$L$10:$L$4927,$A8&$B8)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$O$10:$O$4927,$A8&$B8)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$R$10:$R$4927,$A8&$B8)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$U$10:$U$4927,$A8&$B8))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B8,'Budget Summary 1'!L$430:L$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$L$10:$L$4927,$A8&$B8)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$O$10:$O$4927,$A8&$B8)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$R$10:$R$4927,$A8&$B8)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$U$10:$U$4927,$A8&$B8))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B8,'Budget Summary 1'!M$430:M$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$L$10:$L$4927,$A8&$B8)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$O$10:$O$4927,$A8&$B8)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$R$10:$R$4927,$A8&$B8)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$U$10:$U$4927,$A8&$B8))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B8,'Budget Summary 1'!N$430:N$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$L$10:$L$4927,$A8&$B8)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$O$10:$O$4927,$A8&$B8)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$R$10:$R$4927,$A8&$B8)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$U$10:$U$4927,$A8&$B8))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B8,'Budget Summary 1'!O$430:O$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$L$10:$L$4927,$A8&$B8)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$O$10:$O$4927,$A8&$B8)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$R$10:$R$4927,$A8&$B8)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$U$10:$U$4927,$A8&$B8))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B8,'Budget Summary 1'!P$430:P$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$L$10:$L$4927,$A8&$B8)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$O$10:$O$4927,$A8&$B8)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$R$10:$R$4927,$A8&$B8)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$U$10:$U$4927,$A8&$B8))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B8,'Budget Summary 1'!Q$430:Q$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$L$10:$L$4927,$A8&$B8)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$O$10:$O$4927,$A8&$B8)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$R$10:$R$4927,$A8&$B8)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$U$10:$U$4927,$A8&$B8))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B8,'Budget Summary 1'!R$430:R$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$L$10:$L$4927,$A8&$B8)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$O$10:$O$4927,$A8&$B8)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$R$10:$R$4927,$A8&$B8)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$U$10:$U$4927,$A8&$B8))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B8,'Budget Summary 1'!S$430:S$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$L$10:$L$4927,$A8&$B8)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$O$10:$O$4927,$A8&$B8)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$R$10:$R$4927,$A8&$B8)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$U$10:$U$4927,$A8&$B8))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B8,'Budget Summary 1'!T$430:T$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$L$10:$L$4927,$A8&$B8)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$O$10:$O$4927,$A8&$B8)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$R$10:$R$4927,$A8&$B8)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$U$10:$U$4927,$A8&$B8))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B8,'Budget Summary 1'!U$430:U$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$L$10:$L$4927,$A8&$B8)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$O$10:$O$4927,$A8&$B8)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$R$10:$R$4927,$A8&$B8)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$U$10:$U$4927,$A8&$B8))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["External - ",{"$f":"IF('[1]External Reserves'!B10=\"\",\"\",'[1]External Reserves'!B10)","v":"Specific Purpose Unexpended Grants"},321000,null,{"$f":"E402+E502+E602","v":-237639},83361,null,{"$f":"H402+H502+H602","v":-15232},{"$f":"F9+H9","v":68129},{"$f":"J402+J502+J602","v":0},{"$f":"I9+J9","v":68129},{"$f":"L402+L502+L602","v":0},{"$f":"K9+L9","v":68129},{"$f":"N402+N502+N602","v":0},{"$f":"M9+N9","v":68129},{"$f":"P402+P502+P602","v":0},{"$f":"O9+P9","v":68129},{"$f":"R402+R502+R602","v":0},{"$f":"Q9+R9","v":68129},{"$f":"T402+T502+T602","v":0},{"$f":"S9+T9","v":68129},{"$f":"V402+V502+V602","v":0},{"$f":"U9+V9","v":68129},{"$f":"X402+X502+X602","v":0},{"$f":"W9+X9","v":68129},{"$f":"Z402+Z502+Z602","v":0},{"$f":"Y9+Z9","v":68129},null,null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B9,'Budget Summary 1'!J$430:J$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$L$10:$L$4927,$A9&$B9)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$O$10:$O$4927,$A9&$B9)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$R$10:$R$4927,$A9&$B9)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$U$10:$U$4927,$A9&$B9))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B9,'Budget Summary 1'!L$430:L$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$L$10:$L$4927,$A9&$B9)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$O$10:$O$4927,$A9&$B9)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$R$10:$R$4927,$A9&$B9)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$U$10:$U$4927,$A9&$B9))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B9,'Budget Summary 1'!M$430:M$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$L$10:$L$4927,$A9&$B9)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$O$10:$O$4927,$A9&$B9)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$R$10:$R$4927,$A9&$B9)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$U$10:$U$4927,$A9&$B9))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B9,'Budget Summary 1'!N$430:N$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$L$10:$L$4927,$A9&$B9)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$O$10:$O$4927,$A9&$B9)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$R$10:$R$4927,$A9&$B9)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$U$10:$U$4927,$A9&$B9))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B9,'Budget Summary 1'!O$430:O$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$L$10:$L$4927,$A9&$B9)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$O$10:$O$4927,$A9&$B9)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$R$10:$R$4927,$A9&$B9)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$U$10:$U$4927,$A9&$B9))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B9,'Budget Summary 1'!P$430:P$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$L$10:$L$4927,$A9&$B9)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$O$10:$O$4927,$A9&$B9)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$R$10:$R$4927,$A9&$B9)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$U$10:$U$4927,$A9&$B9))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B9,'Budget Summary 1'!Q$430:Q$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$L$10:$L$4927,$A9&$B9)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$O$10:$O$4927,$A9&$B9)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$R$10:$R$4927,$A9&$B9)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$U$10:$U$4927,$A9&$B9))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B9,'Budget Summary 1'!R$430:R$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$L$10:$L$4927,$A9&$B9)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$O$10:$O$4927,$A9&$B9)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$R$10:$R$4927,$A9&$B9)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$U$10:$U$4927,$A9&$B9))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B9,'Budget Summary 1'!S$430:S$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$L$10:$L$4927,$A9&$B9)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$O$10:$O$4927,$A9&$B9)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$R$10:$R$4927,$A9&$B9)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$U$10:$U$4927,$A9&$B9))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B9,'Budget Summary 1'!T$430:T$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$L$10:$L$4927,$A9&$B9)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$O$10:$O$4927,$A9&$B9)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$R$10:$R$4927,$A9&$B9)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$U$10:$U$4927,$A9&$B9))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B9,'Budget Summary 1'!U$430:U$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$L$10:$L$4927,$A9&$B9)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$O$10:$O$4927,$A9&$B9)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$R$10:$R$4927,$A9&$B9)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$U$10:$U$4927,$A9&$B9))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["External - ",{"$f":"IF('[1]External Reserves'!B11=\"\",\"\",'[1]External Reserves'!B11)","v":"Domestic Waste Management"},0,null,{"$f":"E403+E503+E603","v":0},0,null,0,{"$f":"F10+H10","v":0},0,{"$f":"I10+J10","v":0},0,{"$f":"K10+L10","v":0},0,{"$f":"M10+N10","v":0},0,{"$f":"O10+P10","v":0},0,{"$f":"Q10+R10","v":0},0,{"$f":"S10+T10","v":0},0,{"$f":"U10+V10","v":0},0,{"$f":"W10+X10","v":0},0,{"$f":"Y10+Z10","v":0},null,null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B10,'Budget Summary 1'!J$430:J$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$L$10:$L$4927,$A10&$B10)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$O$10:$O$4927,$A10&$B10)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$R$10:$R$4927,$A10&$B10)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$U$10:$U$4927,$A10&$B10))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B10,'Budget Summary 1'!L$430:L$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$L$10:$L$4927,$A10&$B10)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$O$10:$O$4927,$A10&$B10)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$R$10:$R$4927,$A10&$B10)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$U$10:$U$4927,$A10&$B10))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B10,'Budget Summary 1'!M$430:M$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$L$10:$L$4927,$A10&$B10)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$O$10:$O$4927,$A10&$B10)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$R$10:$R$4927,$A10&$B10)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$U$10:$U$4927,$A10&$B10))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B10,'Budget Summary 1'!N$430:N$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$L$10:$L$4927,$A10&$B10)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$O$10:$O$4927,$A10&$B10)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$R$10:$R$4927,$A10&$B10)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$U$10:$U$4927,$A10&$B10))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B10,'Budget Summary 1'!O$430:O$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$L$10:$L$4927,$A10&$B10)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$O$10:$O$4927,$A10&$B10)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$R$10:$R$4927,$A10&$B10)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$U$10:$U$4927,$A10&$B10))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B10,'Budget Summary 1'!P$430:P$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$L$10:$L$4927,$A10&$B10)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$O$10:$O$4927,$A10&$B10)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$R$10:$R$4927,$A10&$B10)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$U$10:$U$4927,$A10&$B10))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B10,'Budget Summary 1'!Q$430:Q$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$L$10:$L$4927,$A10&$B10)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$O$10:$O$4927,$A10&$B10)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$R$10:$R$4927,$A10&$B10)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$U$10:$U$4927,$A10&$B10))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B10,'Budget Summary 1'!R$430:R$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$L$10:$L$4927,$A10&$B10)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$O$10:$O$4927,$A10&$B10)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$R$10:$R$4927,$A10&$B10)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$U$10:$U$4927,$A10&$B10))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B10,'Budget Summary 1'!S$430:S$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$L$10:$L$4927,$A10&$B10)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$O$10:$O$4927,$A10&$B10)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$R$10:$R$4927,$A10&$B10)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$U$10:$U$4927,$A10&$B10))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B10,'Budget Summary 1'!T$430:T$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$L$10:$L$4927,$A10&$B10)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$O$10:$O$4927,$A10&$B10)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$R$10:$R$4927,$A10&$B10)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$U$10:$U$4927,$A10&$B10))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B10,'Budget Summary 1'!U$430:U$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$L$10:$L$4927,$A10&$B10)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$O$10:$O$4927,$A10&$B10)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$R$10:$R$4927,$A10&$B10)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$U$10:$U$4927,$A10&$B10))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["External - ",{"$f":"IF('[1]External Reserves'!B12=\"\",\"\",'[1]External Reserves'!B12)","v":"Water Fund"},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B11,'Budget Summary 1'!J$430:J$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$L$10:$L$4927,$A11&$B11)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$O$10:$O$4927,$A11&$B11)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$R$10:$R$4927,$A11&$B11)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$U$10:$U$4927,$A11&$B11))","v":80000},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B11,'Budget Summary 1'!L$430:L$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$L$10:$L$4927,$A11&$B11)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$O$10:$O$4927,$A11&$B11)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$R$10:$R$4927,$A11&$B11)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$U$10:$U$4927,$A11&$B11))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B11,'Budget Summary 1'!M$430:M$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$L$10:$L$4927,$A11&$B11)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$O$10:$O$4927,$A11&$B11)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$R$10:$R$4927,$A11&$B11)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$U$10:$U$4927,$A11&$B11))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B11,'Budget Summary 1'!N$430:N$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$L$10:$L$4927,$A11&$B11)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$O$10:$O$4927,$A11&$B11)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$R$10:$R$4927,$A11&$B11)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$U$10:$U$4927,$A11&$B11))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B11,'Budget Summary 1'!O$430:O$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$L$10:$L$4927,$A11&$B11)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$O$10:$O$4927,$A11&$B11)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$R$10:$R$4927,$A11&$B11)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$U$10:$U$4927,$A11&$B11))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B11,'Budget Summary 1'!P$430:P$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$L$10:$L$4927,$A11&$B11)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$O$10:$O$4927,$A11&$B11)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$R$10:$R$4927,$A11&$B11)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$U$10:$U$4927,$A11&$B11))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B11,'Budget Summary 1'!Q$430:Q$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$L$10:$L$4927,$A11&$B11)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$O$10:$O$4927,$A11&$B11)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$R$10:$R$4927,$A11&$B11)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$U$10:$U$4927,$A11&$B11))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B11,'Budget Summary 1'!R$430:R$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$L$10:$L$4927,$A11&$B11)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$O$10:$O$4927,$A11&$B11)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$R$10:$R$4927,$A11&$B11)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$U$10:$U$4927,$A11&$B11))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B11,'Budget Summary 1'!S$430:S$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$L$10:$L$4927,$A11&$B11)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$O$10:$O$4927,$A11&$B11)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$R$10:$R$4927,$A11&$B11)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$U$10:$U$4927,$A11&$B11))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B11,'Budget Summary 1'!T$430:T$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$L$10:$L$4927,$A11&$B11)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$O$10:$O$4927,$A11&$B11)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$R$10:$R$4927,$A11&$B11)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$U$10:$U$4927,$A11&$B11))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B11,'Budget Summary 1'!U$430:U$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$L$10:$L$4927,$A11&$B11)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$O$10:$O$4927,$A11&$B11)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$R$10:$R$4927,$A11&$B11)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$U$10:$U$4927,$A11&$B11))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["External - ",{"$f":"IF('[1]External Reserves'!B13=\"\",\"\",'[1]External Reserves'!B13)","v":"Sewer Fund"},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B12,'Budget Summary 1'!J$430:J$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$L$10:$L$4927,$A12&$B12)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$O$10:$O$4927,$A12&$B12)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$R$10:$R$4927,$A12&$B12)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$U$10:$U$4927,$A12&$B12))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B12,'Budget Summary 1'!L$430:L$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$L$10:$L$4927,$A12&$B12)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$O$10:$O$4927,$A12&$B12)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$R$10:$R$4927,$A12&$B12)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$U$10:$U$4927,$A12&$B12))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B12,'Budget Summary 1'!M$430:M$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$L$10:$L$4927,$A12&$B12)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$O$10:$O$4927,$A12&$B12)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$R$10:$R$4927,$A12&$B12)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$U$10:$U$4927,$A12&$B12))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B12,'Budget Summary 1'!N$430:N$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$L$10:$L$4927,$A12&$B12)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$O$10:$O$4927,$A12&$B12)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$R$10:$R$4927,$A12&$B12)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$U$10:$U$4927,$A12&$B12))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B12,'Budget Summary 1'!O$430:O$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$L$10:$L$4927,$A12&$B12)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$O$10:$O$4927,$A12&$B12)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$R$10:$R$4927,$A12&$B12)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$U$10:$U$4927,$A12&$B12))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B12,'Budget Summary 1'!P$430:P$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$L$10:$L$4927,$A12&$B12)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$O$10:$O$4927,$A12&$B12)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$R$10:$R$4927,$A12&$B12)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$U$10:$U$4927,$A12&$B12))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B12,'Budget Summary 1'!Q$430:Q$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$L$10:$L$4927,$A12&$B12)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$O$10:$O$4927,$A12&$B12)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$R$10:$R$4927,$A12&$B12)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$U$10:$U$4927,$A12&$B12))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B12,'Budget Summary 1'!R$430:R$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$L$10:$L$4927,$A12&$B12)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$O$10:$O$4927,$A12&$B12)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$R$10:$R$4927,$A12&$B12)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$U$10:$U$4927,$A12&$B12))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B12,'Budget Summary 1'!S$430:S$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$L$10:$L$4927,$A12&$B12)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$O$10:$O$4927,$A12&$B12)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$R$10:$R$4927,$A12&$B12)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$U$10:$U$4927,$A12&$B12))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B12,'Budget Summary 1'!T$430:T$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$L$10:$L$4927,$A12&$B12)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$O$10:$O$4927,$A12&$B12)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$R$10:$R$4927,$A12&$B12)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$U$10:$U$4927,$A12&$B12))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B12,'Budget Summary 1'!U$430:U$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$L$10:$L$4927,$A12&$B12)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$O$10:$O$4927,$A12&$B12)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$R$10:$R$4927,$A12&$B12)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$U$10:$U$4927,$A12&$B12))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["External - ",{"$f":"IF('[1]External Reserves'!B14=\"\",\"\",'[1]External Reserves'!B14)","v":"Waste Management"},0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B13,'Budget Summary 1'!J$430:J$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$L$10:$L$4927,$A13&$B13)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$O$10:$O$4927,$A13&$B13)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$R$10:$R$4927,$A13&$B13)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$U$10:$U$4927,$A13&$B13))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B13,'Budget Summary 1'!L$430:L$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$L$10:$L$4927,$A13&$B13)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$O$10:$O$4927,$A13&$B13)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$R$10:$R$4927,$A13&$B13)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$U$10:$U$4927,$A13&$B13))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B13,'Budget Summary 1'!M$430:M$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$L$10:$L$4927,$A13&$B13)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$O$10:$O$4927,$A13&$B13)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$R$10:$R$4927,$A13&$B13)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$U$10:$U$4927,$A13&$B13))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B13,'Budget Summary 1'!N$430:N$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$L$10:$L$4927,$A13&$B13)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$O$10:$O$4927,$A13&$B13)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$R$10:$R$4927,$A13&$B13)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$U$10:$U$4927,$A13&$B13))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B13,'Budget Summary 1'!O$430:O$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$L$10:$L$4927,$A13&$B13)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$O$10:$O$4927,$A13&$B13)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$R$10:$R$4927,$A13&$B13)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$U$10:$U$4927,$A13&$B13))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B13,'Budget Summary 1'!P$430:P$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$L$10:$L$4927,$A13&$B13)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$O$10:$O$4927,$A13&$B13)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$R$10:$R$4927,$A13&$B13)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$U$10:$U$4927,$A13&$B13))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B13,'Budget Summary 1'!Q$430:Q$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$L$10:$L$4927,$A13&$B13)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$O$10:$O$4927,$A13&$B13)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$R$10:$R$4927,$A13&$B13)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$U$10:$U$4927,$A13&$B13))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B13,'Budget Summary 1'!R$430:R$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$L$10:$L$4927,$A13&$B13)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$O$10:$O$4927,$A13&$B13)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$R$10:$R$4927,$A13&$B13)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$U$10:$U$4927,$A13&$B13))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B13,'Budget Summary 1'!S$430:S$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$L$10:$L$4927,$A13&$B13)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$O$10:$O$4927,$A13&$B13)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$R$10:$R$4927,$A13&$B13)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$U$10:$U$4927,$A13&$B13))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B13,'Budget Summary 1'!T$430:T$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$L$10:$L$4927,$A13&$B13)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$O$10:$O$4927,$A13&$B13)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$R$10:$R$4927,$A13&$B13)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$U$10:$U$4927,$A13&$B13))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B13,'Budget Summary 1'!U$430:U$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$L$10:$L$4927,$A13&$B13)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$O$10:$O$4927,$A13&$B13)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$R$10:$R$4927,$A13&$B13)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$U$10:$U$4927,$A13&$B13))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["External - ",{"$f":"IF('[1]External Reserves'!B15=\"\",\"\",'[1]External Reserves'!B15)","v":"Other 2 Fund"},0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B14,'Budget Summary 1'!J$430:J$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$L$10:$L$4927,$A14&$B14)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$O$10:$O$4927,$A14&$B14)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$R$10:$R$4927,$A14&$B14)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$U$10:$U$4927,$A14&$B14))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B14,'Budget Summary 1'!L$430:L$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$L$10:$L$4927,$A14&$B14)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$O$10:$O$4927,$A14&$B14)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$R$10:$R$4927,$A14&$B14)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$U$10:$U$4927,$A14&$B14))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B14,'Budget Summary 1'!M$430:M$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$L$10:$L$4927,$A14&$B14)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$O$10:$O$4927,$A14&$B14)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$R$10:$R$4927,$A14&$B14)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$U$10:$U$4927,$A14&$B14))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B14,'Budget Summary 1'!N$430:N$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$L$10:$L$4927,$A14&$B14)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$O$10:$O$4927,$A14&$B14)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$R$10:$R$4927,$A14&$B14)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$U$10:$U$4927,$A14&$B14))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B14,'Budget Summary 1'!O$430:O$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$L$10:$L$4927,$A14&$B14)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$O$10:$O$4927,$A14&$B14)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$R$10:$R$4927,$A14&$B14)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$U$10:$U$4927,$A14&$B14))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B14,'Budget Summary 1'!P$430:P$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$L$10:$L$4927,$A14&$B14)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$O$10:$O$4927,$A14&$B14)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$R$10:$R$4927,$A14&$B14)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$U$10:$U$4927,$A14&$B14))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B14,'Budget Summary 1'!Q$430:Q$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$L$10:$L$4927,$A14&$B14)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$O$10:$O$4927,$A14&$B14)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$R$10:$R$4927,$A14&$B14)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$U$10:$U$4927,$A14&$B14))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B14,'Budget Summary 1'!R$430:R$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$L$10:$L$4927,$A14&$B14)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$O$10:$O$4927,$A14&$B14)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$R$10:$R$4927,$A14&$B14)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$U$10:$U$4927,$A14&$B14))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B14,'Budget Summary 1'!S$430:S$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$L$10:$L$4927,$A14&$B14)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$O$10:$O$4927,$A14&$B14)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$R$10:$R$4927,$A14&$B14)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$U$10:$U$4927,$A14&$B14))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B14,'Budget Summary 1'!T$430:T$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$L$10:$L$4927,$A14&$B14)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$O$10:$O$4927,$A14&$B14)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$R$10:$R$4927,$A14&$B14)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$U$10:$U$4927,$A14&$B14))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B14,'Budget Summary 1'!U$430:U$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$L$10:$L$4927,$A14&$B14)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$O$10:$O$4927,$A14&$B14)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$R$10:$R$4927,$A14&$B14)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$U$10:$U$4927,$A14&$B14))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["External - ",{"$f":"IF('[1]External Reserves'!B16=\"\",\"\",'[1]External Reserves'!B16)","v":"Other 3 Fund"},0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B15,'Budget Summary 1'!J$430:J$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$L$10:$L$4927,$A15&$B15)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$O$10:$O$4927,$A15&$B15)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$R$10:$R$4927,$A15&$B15)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$U$10:$U$4927,$A15&$B15))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B15,'Budget Summary 1'!L$430:L$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$L$10:$L$4927,$A15&$B15)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$O$10:$O$4927,$A15&$B15)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$R$10:$R$4927,$A15&$B15)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$U$10:$U$4927,$A15&$B15))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B15,'Budget Summary 1'!M$430:M$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$L$10:$L$4927,$A15&$B15)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$O$10:$O$4927,$A15&$B15)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$R$10:$R$4927,$A15&$B15)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$U$10:$U$4927,$A15&$B15))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B15,'Budget Summary 1'!N$430:N$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$L$10:$L$4927,$A15&$B15)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$O$10:$O$4927,$A15&$B15)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$R$10:$R$4927,$A15&$B15)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$U$10:$U$4927,$A15&$B15))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B15,'Budget Summary 1'!O$430:O$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$L$10:$L$4927,$A15&$B15)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$O$10:$O$4927,$A15&$B15)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$R$10:$R$4927,$A15&$B15)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$U$10:$U$4927,$A15&$B15))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B15,'Budget Summary 1'!P$430:P$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$L$10:$L$4927,$A15&$B15)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$O$10:$O$4927,$A15&$B15)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$R$10:$R$4927,$A15&$B15)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$U$10:$U$4927,$A15&$B15))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B15,'Budget Summary 1'!Q$430:Q$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$L$10:$L$4927,$A15&$B15)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$O$10:$O$4927,$A15&$B15)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$R$10:$R$4927,$A15&$B15)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$U$10:$U$4927,$A15&$B15))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B15,'Budget Summary 1'!R$430:R$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$L$10:$L$4927,$A15&$B15)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$O$10:$O$4927,$A15&$B15)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$R$10:$R$4927,$A15&$B15)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$U$10:$U$4927,$A15&$B15))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B15,'Budget Summary 1'!S$430:S$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$L$10:$L$4927,$A15&$B15)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$O$10:$O$4927,$A15&$B15)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$R$10:$R$4927,$A15&$B15)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$U$10:$U$4927,$A15&$B15))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B15,'Budget Summary 1'!T$430:T$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$L$10:$L$4927,$A15&$B15)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$O$10:$O$4927,$A15&$B15)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$R$10:$R$4927,$A15&$B15)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$U$10:$U$4927,$A15&$B15))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B15,'Budget Summary 1'!U$430:U$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$L$10:$L$4927,$A15&$B15)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$O$10:$O$4927,$A15&$B15)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$R$10:$R$4927,$A15&$B15)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$U$10:$U$4927,$A15&$B15))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["External - ",{"$f":"IF('[1]External Reserves'!B17=\"\",\"\",'[1]External Reserves'!B17)","v":"Stormwater Management"},95252.32,null,-100000,-4747.679999999993,null,56000,51252.320000000007,-46973,4279.320000000007,59410,63689.320000000007,61193,124882.32,63028,187910.32,64919,252829.32,66867,319696.32,68873,388569.32,70939,459508.32,73067,532575.32000000007,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B16,'Budget Summary 1'!J$430:J$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$L$10:$L$4927,$A16&$B16)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$O$10:$O$4927,$A16&$B16)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$R$10:$R$4927,$A16&$B16)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$U$10:$U$4927,$A16&$B16))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B16,'Budget Summary 1'!L$430:L$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$L$10:$L$4927,$A16&$B16)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$O$10:$O$4927,$A16&$B16)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$R$10:$R$4927,$A16&$B16)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$U$10:$U$4927,$A16&$B16))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B16,'Budget Summary 1'!M$430:M$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$L$10:$L$4927,$A16&$B16)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$O$10:$O$4927,$A16&$B16)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$R$10:$R$4927,$A16&$B16)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$U$10:$U$4927,$A16&$B16))","v":104653},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B16,'Budget Summary 1'!N$430:N$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$L$10:$L$4927,$A16&$B16)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$O$10:$O$4927,$A16&$B16)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$R$10:$R$4927,$A16&$B16)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$U$10:$U$4927,$A16&$B16))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B16,'Budget Summary 1'!O$430:O$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$L$10:$L$4927,$A16&$B16)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$O$10:$O$4927,$A16&$B16)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$R$10:$R$4927,$A16&$B16)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$U$10:$U$4927,$A16&$B16))","v":107689},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B16,'Budget Summary 1'!P$430:P$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$L$10:$L$4927,$A16&$B16)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$O$10:$O$4927,$A16&$B16)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$R$10:$R$4927,$A16&$B16)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$U$10:$U$4927,$A16&$B16))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B16,'Budget Summary 1'!Q$430:Q$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$L$10:$L$4927,$A16&$B16)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$O$10:$O$4927,$A16&$B16)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$R$10:$R$4927,$A16&$B16)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$U$10:$U$4927,$A16&$B16))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B16,'Budget Summary 1'!R$430:R$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$L$10:$L$4927,$A16&$B16)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$O$10:$O$4927,$A16&$B16)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$R$10:$R$4927,$A16&$B16)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$U$10:$U$4927,$A16&$B16))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B16,'Budget Summary 1'!S$430:S$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$L$10:$L$4927,$A16&$B16)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$O$10:$O$4927,$A16&$B16)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$R$10:$R$4927,$A16&$B16)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$U$10:$U$4927,$A16&$B16))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B16,'Budget Summary 1'!T$430:T$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$L$10:$L$4927,$A16&$B16)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$O$10:$O$4927,$A16&$B16)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$R$10:$R$4927,$A16&$B16)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$U$10:$U$4927,$A16&$B16))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B16,'Budget Summary 1'!U$430:U$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$L$10:$L$4927,$A16&$B16)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$O$10:$O$4927,$A16&$B16)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$R$10:$R$4927,$A16&$B16)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$U$10:$U$4927,$A16&$B16))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["External - ",{"$f":"IF('[1]External Reserves'!B18=\"\",\"\",'[1]External Reserves'!B18)","v":"Specific Purpose Unexpended Loan-Water"},0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B17,'Budget Summary 1'!J$430:J$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$L$10:$L$4927,$A17&$B17)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$O$10:$O$4927,$A17&$B17)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$R$10:$R$4927,$A17&$B17)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$U$10:$U$4927,$A17&$B17))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B17,'Budget Summary 1'!L$430:L$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$L$10:$L$4927,$A17&$B17)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$O$10:$O$4927,$A17&$B17)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$R$10:$R$4927,$A17&$B17)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$U$10:$U$4927,$A17&$B17))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B17,'Budget Summary 1'!M$430:M$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$L$10:$L$4927,$A17&$B17)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$O$10:$O$4927,$A17&$B17)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$R$10:$R$4927,$A17&$B17)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$U$10:$U$4927,$A17&$B17))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B17,'Budget Summary 1'!N$430:N$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$L$10:$L$4927,$A17&$B17)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$O$10:$O$4927,$A17&$B17)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$R$10:$R$4927,$A17&$B17)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$U$10:$U$4927,$A17&$B17))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B17,'Budget Summary 1'!O$430:O$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$L$10:$L$4927,$A17&$B17)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$O$10:$O$4927,$A17&$B17)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$R$10:$R$4927,$A17&$B17)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$U$10:$U$4927,$A17&$B17))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B17,'Budget Summary 1'!P$430:P$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$L$10:$L$4927,$A17&$B17)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$O$10:$O$4927,$A17&$B17)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$R$10:$R$4927,$A17&$B17)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$U$10:$U$4927,$A17&$B17))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B17,'Budget Summary 1'!Q$430:Q$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$L$10:$L$4927,$A17&$B17)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$O$10:$O$4927,$A17&$B17)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$R$10:$R$4927,$A17&$B17)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$U$10:$U$4927,$A17&$B17))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B17,'Budget Summary 1'!R$430:R$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$L$10:$L$4927,$A17&$B17)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$O$10:$O$4927,$A17&$B17)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$R$10:$R$4927,$A17&$B17)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$U$10:$U$4927,$A17&$B17))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B17,'Budget Summary 1'!S$430:S$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$L$10:$L$4927,$A17&$B17)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$O$10:$O$4927,$A17&$B17)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$R$10:$R$4927,$A17&$B17)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$U$10:$U$4927,$A17&$B17))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B17,'Budget Summary 1'!T$430:T$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$L$10:$L$4927,$A17&$B17)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$O$10:$O$4927,$A17&$B17)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$R$10:$R$4927,$A17&$B17)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$U$10:$U$4927,$A17&$B17))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B17,'Budget Summary 1'!U$430:U$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$L$10:$L$4927,$A17&$B17)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$O$10:$O$4927,$A17&$B17)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$R$10:$R$4927,$A17&$B17)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$U$10:$U$4927,$A17&$B17))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["External - ",{"$f":"IF('[1]External Reserves'!B19=\"\",\"\",'[1]External Reserves'!B19)","v":"z_unallocated external"},0,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B18,'Budget Summary 1'!J$430:J$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$L$10:$L$4927,$A18&$B18)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$O$10:$O$4927,$A18&$B18)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$R$10:$R$4927,$A18&$B18)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$U$10:$U$4927,$A18&$B18))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B18,'Budget Summary 1'!L$430:L$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$L$10:$L$4927,$A18&$B18)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$O$10:$O$4927,$A18&$B18)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$R$10:$R$4927,$A18&$B18)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$U$10:$U$4927,$A18&$B18))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B18,'Budget Summary 1'!M$430:M$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$L$10:$L$4927,$A18&$B18)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$O$10:$O$4927,$A18&$B18)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$R$10:$R$4927,$A18&$B18)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$U$10:$U$4927,$A18&$B18))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B18,'Budget Summary 1'!N$430:N$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$L$10:$L$4927,$A18&$B18)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$O$10:$O$4927,$A18&$B18)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$R$10:$R$4927,$A18&$B18)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$U$10:$U$4927,$A18&$B18))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B18,'Budget Summary 1'!O$430:O$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$L$10:$L$4927,$A18&$B18)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$O$10:$O$4927,$A18&$B18)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$R$10:$R$4927,$A18&$B18)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$U$10:$U$4927,$A18&$B18))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B18,'Budget Summary 1'!P$430:P$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$L$10:$L$4927,$A18&$B18)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$O$10:$O$4927,$A18&$B18)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$R$10:$R$4927,$A18&$B18)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$U$10:$U$4927,$A18&$B18))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B18,'Budget Summary 1'!Q$430:Q$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$L$10:$L$4927,$A18&$B18)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$O$10:$O$4927,$A18&$B18)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$R$10:$R$4927,$A18&$B18)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$U$10:$U$4927,$A18&$B18))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B18,'Budget Summary 1'!R$430:R$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$L$10:$L$4927,$A18&$B18)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$O$10:$O$4927,$A18&$B18)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$R$10:$R$4927,$A18&$B18)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$U$10:$U$4927,$A18&$B18))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B18,'Budget Summary 1'!S$430:S$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$L$10:$L$4927,$A18&$B18)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$O$10:$O$4927,$A18&$B18)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$R$10:$R$4927,$A18&$B18)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$U$10:$U$4927,$A18&$B18))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B18,'Budget Summary 1'!T$430:T$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$L$10:$L$4927,$A18&$B18)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$O$10:$O$4927,$A18&$B18)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$R$10:$R$4927,$A18&$B18)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$U$10:$U$4927,$A18&$B18))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B18,'Budget Summary 1'!U$430:U$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$L$10:$L$4927,$A18&$B18)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$O$10:$O$4927,$A18&$B18)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$R$10:$R$4927,$A18&$B18)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$U$10:$U$4927,$A18&$B18))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["External - ",{"$f":"IF('[1]External Reserves'!B20=\"\",\"\",'[1]External Reserves'!B20)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B19,'Budget Summary 1'!J$430:J$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$L$10:$L$4927,$A19&$B19)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$O$10:$O$4927,$A19&$B19)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$R$10:$R$4927,$A19&$B19)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$U$10:$U$4927,$A19&$B19))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B19,'Budget Summary 1'!L$430:L$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$L$10:$L$4927,$A19&$B19)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$O$10:$O$4927,$A19&$B19)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$R$10:$R$4927,$A19&$B19)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$U$10:$U$4927,$A19&$B19))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B19,'Budget Summary 1'!M$430:M$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$L$10:$L$4927,$A19&$B19)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$O$10:$O$4927,$A19&$B19)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$R$10:$R$4927,$A19&$B19)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$U$10:$U$4927,$A19&$B19))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B19,'Budget Summary 1'!N$430:N$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$L$10:$L$4927,$A19&$B19)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$O$10:$O$4927,$A19&$B19)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$R$10:$R$4927,$A19&$B19)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$U$10:$U$4927,$A19&$B19))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B19,'Budget Summary 1'!O$430:O$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$L$10:$L$4927,$A19&$B19)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$O$10:$O$4927,$A19&$B19)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$R$10:$R$4927,$A19&$B19)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$U$10:$U$4927,$A19&$B19))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B19,'Budget Summary 1'!P$430:P$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$L$10:$L$4927,$A19&$B19)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$O$10:$O$4927,$A19&$B19)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$R$10:$R$4927,$A19&$B19)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$U$10:$U$4927,$A19&$B19))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B19,'Budget Summary 1'!Q$430:Q$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$L$10:$L$4927,$A19&$B19)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$O$10:$O$4927,$A19&$B19)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$R$10:$R$4927,$A19&$B19)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$U$10:$U$4927,$A19&$B19))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B19,'Budget Summary 1'!R$430:R$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$L$10:$L$4927,$A19&$B19)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$O$10:$O$4927,$A19&$B19)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$R$10:$R$4927,$A19&$B19)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$U$10:$U$4927,$A19&$B19))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B19,'Budget Summary 1'!S$430:S$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$L$10:$L$4927,$A19&$B19)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$O$10:$O$4927,$A19&$B19)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$R$10:$R$4927,$A19&$B19)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$U$10:$U$4927,$A19&$B19))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B19,'Budget Summary 1'!T$430:T$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$L$10:$L$4927,$A19&$B19)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$O$10:$O$4927,$A19&$B19)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$R$10:$R$4927,$A19&$B19)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$U$10:$U$4927,$A19&$B19))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B19,'Budget Summary 1'!U$430:U$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$L$10:$L$4927,$A19&$B19)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$O$10:$O$4927,$A19&$B19)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$R$10:$R$4927,$A19&$B19)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$U$10:$U$4927,$A19&$B19))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["External - ",{"$f":"IF('[1]External Reserves'!B21=\"\",\"\",'[1]External Reserves'!B21)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B20,'Budget Summary 1'!J$430:J$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$L$10:$L$4927,$A20&$B20)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$O$10:$O$4927,$A20&$B20)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$R$10:$R$4927,$A20&$B20)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$U$10:$U$4927,$A20&$B20))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B20,'Budget Summary 1'!L$430:L$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$L$10:$L$4927,$A20&$B20)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$O$10:$O$4927,$A20&$B20)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$R$10:$R$4927,$A20&$B20)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$U$10:$U$4927,$A20&$B20))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B20,'Budget Summary 1'!M$430:M$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$L$10:$L$4927,$A20&$B20)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$O$10:$O$4927,$A20&$B20)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$R$10:$R$4927,$A20&$B20)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$U$10:$U$4927,$A20&$B20))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B20,'Budget Summary 1'!N$430:N$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$L$10:$L$4927,$A20&$B20)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$O$10:$O$4927,$A20&$B20)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$R$10:$R$4927,$A20&$B20)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$U$10:$U$4927,$A20&$B20))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B20,'Budget Summary 1'!O$430:O$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$L$10:$L$4927,$A20&$B20)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$O$10:$O$4927,$A20&$B20)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$R$10:$R$4927,$A20&$B20)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$U$10:$U$4927,$A20&$B20))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B20,'Budget Summary 1'!P$430:P$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$L$10:$L$4927,$A20&$B20)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$O$10:$O$4927,$A20&$B20)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$R$10:$R$4927,$A20&$B20)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$U$10:$U$4927,$A20&$B20))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B20,'Budget Summary 1'!Q$430:Q$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$L$10:$L$4927,$A20&$B20)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$O$10:$O$4927,$A20&$B20)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$R$10:$R$4927,$A20&$B20)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$U$10:$U$4927,$A20&$B20))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B20,'Budget Summary 1'!R$430:R$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$L$10:$L$4927,$A20&$B20)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$O$10:$O$4927,$A20&$B20)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$R$10:$R$4927,$A20&$B20)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$U$10:$U$4927,$A20&$B20))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B20,'Budget Summary 1'!S$430:S$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$L$10:$L$4927,$A20&$B20)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$O$10:$O$4927,$A20&$B20)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$R$10:$R$4927,$A20&$B20)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$U$10:$U$4927,$A20&$B20))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B20,'Budget Summary 1'!T$430:T$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$L$10:$L$4927,$A20&$B20)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$O$10:$O$4927,$A20&$B20)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$R$10:$R$4927,$A20&$B20)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$U$10:$U$4927,$A20&$B20))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B20,'Budget Summary 1'!U$430:U$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$L$10:$L$4927,$A20&$B20)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$O$10:$O$4927,$A20&$B20)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$R$10:$R$4927,$A20&$B20)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$U$10:$U$4927,$A20&$B20))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["External - ",{"$f":"IF('[1]External Reserves'!B22=\"\",\"\",'[1]External Reserves'!B22)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B21,'Budget Summary 1'!J$430:J$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$L$10:$L$4927,$A21&$B21)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$O$10:$O$4927,$A21&$B21)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$R$10:$R$4927,$A21&$B21)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$U$10:$U$4927,$A21&$B21))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B21,'Budget Summary 1'!L$430:L$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$L$10:$L$4927,$A21&$B21)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$O$10:$O$4927,$A21&$B21)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$R$10:$R$4927,$A21&$B21)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$U$10:$U$4927,$A21&$B21))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B21,'Budget Summary 1'!M$430:M$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$L$10:$L$4927,$A21&$B21)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$O$10:$O$4927,$A21&$B21)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$R$10:$R$4927,$A21&$B21)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$U$10:$U$4927,$A21&$B21))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B21,'Budget Summary 1'!N$430:N$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$L$10:$L$4927,$A21&$B21)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$O$10:$O$4927,$A21&$B21)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$R$10:$R$4927,$A21&$B21)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$U$10:$U$4927,$A21&$B21))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B21,'Budget Summary 1'!O$430:O$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$L$10:$L$4927,$A21&$B21)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$O$10:$O$4927,$A21&$B21)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$R$10:$R$4927,$A21&$B21)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$U$10:$U$4927,$A21&$B21))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B21,'Budget Summary 1'!P$430:P$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$L$10:$L$4927,$A21&$B21)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$O$10:$O$4927,$A21&$B21)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$R$10:$R$4927,$A21&$B21)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$U$10:$U$4927,$A21&$B21))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B21,'Budget Summary 1'!Q$430:Q$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$L$10:$L$4927,$A21&$B21)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$O$10:$O$4927,$A21&$B21)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$R$10:$R$4927,$A21&$B21)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$U$10:$U$4927,$A21&$B21))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B21,'Budget Summary 1'!R$430:R$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$L$10:$L$4927,$A21&$B21)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$O$10:$O$4927,$A21&$B21)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$R$10:$R$4927,$A21&$B21)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$U$10:$U$4927,$A21&$B21))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B21,'Budget Summary 1'!S$430:S$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$L$10:$L$4927,$A21&$B21)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$O$10:$O$4927,$A21&$B21)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$R$10:$R$4927,$A21&$B21)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$U$10:$U$4927,$A21&$B21))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B21,'Budget Summary 1'!T$430:T$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$L$10:$L$4927,$A21&$B21)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$O$10:$O$4927,$A21&$B21)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$R$10:$R$4927,$A21&$B21)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$U$10:$U$4927,$A21&$B21))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B21,'Budget Summary 1'!U$430:U$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$L$10:$L$4927,$A21&$B21)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$O$10:$O$4927,$A21&$B21)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$R$10:$R$4927,$A21&$B21)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$U$10:$U$4927,$A21&$B21))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["External - ",{"$f":"IF('[1]External Reserves'!B23=\"\",\"\",'[1]External Reserves'!B23)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B22,'Budget Summary 1'!J$430:J$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$L$10:$L$4927,$A22&$B22)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$O$10:$O$4927,$A22&$B22)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$R$10:$R$4927,$A22&$B22)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$U$10:$U$4927,$A22&$B22))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B22,'Budget Summary 1'!L$430:L$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$L$10:$L$4927,$A22&$B22)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$O$10:$O$4927,$A22&$B22)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$R$10:$R$4927,$A22&$B22)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$U$10:$U$4927,$A22&$B22))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B22,'Budget Summary 1'!M$430:M$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$L$10:$L$4927,$A22&$B22)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$O$10:$O$4927,$A22&$B22)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$R$10:$R$4927,$A22&$B22)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$U$10:$U$4927,$A22&$B22))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B22,'Budget Summary 1'!N$430:N$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$L$10:$L$4927,$A22&$B22)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$O$10:$O$4927,$A22&$B22)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$R$10:$R$4927,$A22&$B22)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$U$10:$U$4927,$A22&$B22))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B22,'Budget Summary 1'!O$430:O$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$L$10:$L$4927,$A22&$B22)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$O$10:$O$4927,$A22&$B22)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$R$10:$R$4927,$A22&$B22)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$U$10:$U$4927,$A22&$B22))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B22,'Budget Summary 1'!P$430:P$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$L$10:$L$4927,$A22&$B22)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$O$10:$O$4927,$A22&$B22)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$R$10:$R$4927,$A22&$B22)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$U$10:$U$4927,$A22&$B22))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B22,'Budget Summary 1'!Q$430:Q$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$L$10:$L$4927,$A22&$B22)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$O$10:$O$4927,$A22&$B22)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$R$10:$R$4927,$A22&$B22)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$U$10:$U$4927,$A22&$B22))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B22,'Budget Summary 1'!R$430:R$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$L$10:$L$4927,$A22&$B22)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$O$10:$O$4927,$A22&$B22)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$R$10:$R$4927,$A22&$B22)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$U$10:$U$4927,$A22&$B22))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B22,'Budget Summary 1'!S$430:S$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$L$10:$L$4927,$A22&$B22)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$O$10:$O$4927,$A22&$B22)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$R$10:$R$4927,$A22&$B22)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$U$10:$U$4927,$A22&$B22))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B22,'Budget Summary 1'!T$430:T$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$L$10:$L$4927,$A22&$B22)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$O$10:$O$4927,$A22&$B22)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$R$10:$R$4927,$A22&$B22)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$U$10:$U$4927,$A22&$B22))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B22,'Budget Summary 1'!U$430:U$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$L$10:$L$4927,$A22&$B22)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$O$10:$O$4927,$A22&$B22)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$R$10:$R$4927,$A22&$B22)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$U$10:$U$4927,$A22&$B22))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["External - ",{"$f":"IF('[1]External Reserves'!B24=\"\",\"\",'[1]External Reserves'!B24)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B23,'Budget Summary 1'!J$430:J$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$L$10:$L$4927,$A23&$B23)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$O$10:$O$4927,$A23&$B23)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$R$10:$R$4927,$A23&$B23)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$U$10:$U$4927,$A23&$B23))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B23,'Budget Summary 1'!L$430:L$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$L$10:$L$4927,$A23&$B23)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$O$10:$O$4927,$A23&$B23)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$R$10:$R$4927,$A23&$B23)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$U$10:$U$4927,$A23&$B23))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B23,'Budget Summary 1'!M$430:M$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$L$10:$L$4927,$A23&$B23)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$O$10:$O$4927,$A23&$B23)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$R$10:$R$4927,$A23&$B23)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$U$10:$U$4927,$A23&$B23))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B23,'Budget Summary 1'!N$430:N$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$L$10:$L$4927,$A23&$B23)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$O$10:$O$4927,$A23&$B23)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$R$10:$R$4927,$A23&$B23)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$U$10:$U$4927,$A23&$B23))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B23,'Budget Summary 1'!O$430:O$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$L$10:$L$4927,$A23&$B23)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$O$10:$O$4927,$A23&$B23)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$R$10:$R$4927,$A23&$B23)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$U$10:$U$4927,$A23&$B23))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B23,'Budget Summary 1'!P$430:P$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$L$10:$L$4927,$A23&$B23)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$O$10:$O$4927,$A23&$B23)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$R$10:$R$4927,$A23&$B23)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$U$10:$U$4927,$A23&$B23))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B23,'Budget Summary 1'!Q$430:Q$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$L$10:$L$4927,$A23&$B23)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$O$10:$O$4927,$A23&$B23)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$R$10:$R$4927,$A23&$B23)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$U$10:$U$4927,$A23&$B23))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B23,'Budget Summary 1'!R$430:R$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$L$10:$L$4927,$A23&$B23)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$O$10:$O$4927,$A23&$B23)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$R$10:$R$4927,$A23&$B23)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$U$10:$U$4927,$A23&$B23))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B23,'Budget Summary 1'!S$430:S$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$L$10:$L$4927,$A23&$B23)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$O$10:$O$4927,$A23&$B23)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$R$10:$R$4927,$A23&$B23)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$U$10:$U$4927,$A23&$B23))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B23,'Budget Summary 1'!T$430:T$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$L$10:$L$4927,$A23&$B23)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$O$10:$O$4927,$A23&$B23)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$R$10:$R$4927,$A23&$B23)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$U$10:$U$4927,$A23&$B23))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B23,'Budget Summary 1'!U$430:U$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$L$10:$L$4927,$A23&$B23)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$O$10:$O$4927,$A23&$B23)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$R$10:$R$4927,$A23&$B23)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$U$10:$U$4927,$A23&$B23))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["External - ",{"$f":"IF('[1]External Reserves'!B25=\"\",\"\",'[1]External Reserves'!B25)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B24,'Budget Summary 1'!J$430:J$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$L$10:$L$4927,$A24&$B24)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$O$10:$O$4927,$A24&$B24)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$R$10:$R$4927,$A24&$B24)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$U$10:$U$4927,$A24&$B24))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B24,'Budget Summary 1'!L$430:L$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$L$10:$L$4927,$A24&$B24)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$O$10:$O$4927,$A24&$B24)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$R$10:$R$4927,$A24&$B24)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$U$10:$U$4927,$A24&$B24))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B24,'Budget Summary 1'!M$430:M$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$L$10:$L$4927,$A24&$B24)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$O$10:$O$4927,$A24&$B24)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$R$10:$R$4927,$A24&$B24)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$U$10:$U$4927,$A24&$B24))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B24,'Budget Summary 1'!N$430:N$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$L$10:$L$4927,$A24&$B24)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$O$10:$O$4927,$A24&$B24)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$R$10:$R$4927,$A24&$B24)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$U$10:$U$4927,$A24&$B24))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B24,'Budget Summary 1'!O$430:O$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$L$10:$L$4927,$A24&$B24)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$O$10:$O$4927,$A24&$B24)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$R$10:$R$4927,$A24&$B24)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$U$10:$U$4927,$A24&$B24))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B24,'Budget Summary 1'!P$430:P$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$L$10:$L$4927,$A24&$B24)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$O$10:$O$4927,$A24&$B24)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$R$10:$R$4927,$A24&$B24)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$U$10:$U$4927,$A24&$B24))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B24,'Budget Summary 1'!Q$430:Q$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$L$10:$L$4927,$A24&$B24)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$O$10:$O$4927,$A24&$B24)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$R$10:$R$4927,$A24&$B24)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$U$10:$U$4927,$A24&$B24))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B24,'Budget Summary 1'!R$430:R$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$L$10:$L$4927,$A24&$B24)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$O$10:$O$4927,$A24&$B24)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$R$10:$R$4927,$A24&$B24)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$U$10:$U$4927,$A24&$B24))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B24,'Budget Summary 1'!S$430:S$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$L$10:$L$4927,$A24&$B24)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$O$10:$O$4927,$A24&$B24)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$R$10:$R$4927,$A24&$B24)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$U$10:$U$4927,$A24&$B24))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B24,'Budget Summary 1'!T$430:T$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$L$10:$L$4927,$A24&$B24)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$O$10:$O$4927,$A24&$B24)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$R$10:$R$4927,$A24&$B24)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$U$10:$U$4927,$A24&$B24))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B24,'Budget Summary 1'!U$430:U$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$L$10:$L$4927,$A24&$B24)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$O$10:$O$4927,$A24&$B24)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$R$10:$R$4927,$A24&$B24)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$U$10:$U$4927,$A24&$B24))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["External - ",{"$f":"IF('[1]External Reserves'!B26=\"\",\"\",'[1]External Reserves'!B26)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B25,'Budget Summary 1'!J$430:J$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$L$10:$L$4927,$A25&$B25)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$O$10:$O$4927,$A25&$B25)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$R$10:$R$4927,$A25&$B25)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$U$10:$U$4927,$A25&$B25))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B25,'Budget Summary 1'!L$430:L$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$L$10:$L$4927,$A25&$B25)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$O$10:$O$4927,$A25&$B25)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$R$10:$R$4927,$A25&$B25)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$U$10:$U$4927,$A25&$B25))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B25,'Budget Summary 1'!M$430:M$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$L$10:$L$4927,$A25&$B25)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$O$10:$O$4927,$A25&$B25)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$R$10:$R$4927,$A25&$B25)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$U$10:$U$4927,$A25&$B25))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B25,'Budget Summary 1'!N$430:N$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$L$10:$L$4927,$A25&$B25)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$O$10:$O$4927,$A25&$B25)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$R$10:$R$4927,$A25&$B25)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$U$10:$U$4927,$A25&$B25))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B25,'Budget Summary 1'!O$430:O$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$L$10:$L$4927,$A25&$B25)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$O$10:$O$4927,$A25&$B25)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$R$10:$R$4927,$A25&$B25)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$U$10:$U$4927,$A25&$B25))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B25,'Budget Summary 1'!P$430:P$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$L$10:$L$4927,$A25&$B25)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$O$10:$O$4927,$A25&$B25)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$R$10:$R$4927,$A25&$B25)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$U$10:$U$4927,$A25&$B25))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B25,'Budget Summary 1'!Q$430:Q$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$L$10:$L$4927,$A25&$B25)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$O$10:$O$4927,$A25&$B25)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$R$10:$R$4927,$A25&$B25)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$U$10:$U$4927,$A25&$B25))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B25,'Budget Summary 1'!R$430:R$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$L$10:$L$4927,$A25&$B25)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$O$10:$O$4927,$A25&$B25)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$R$10:$R$4927,$A25&$B25)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$U$10:$U$4927,$A25&$B25))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B25,'Budget Summary 1'!S$430:S$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$L$10:$L$4927,$A25&$B25)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$O$10:$O$4927,$A25&$B25)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$R$10:$R$4927,$A25&$B25)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$U$10:$U$4927,$A25&$B25))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B25,'Budget Summary 1'!T$430:T$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$L$10:$L$4927,$A25&$B25)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$O$10:$O$4927,$A25&$B25)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$R$10:$R$4927,$A25&$B25)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$U$10:$U$4927,$A25&$B25))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B25,'Budget Summary 1'!U$430:U$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$L$10:$L$4927,$A25&$B25)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$O$10:$O$4927,$A25&$B25)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$R$10:$R$4927,$A25&$B25)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$U$10:$U$4927,$A25&$B25))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["External - ",{"$f":"IF('[1]External Reserves'!B27=\"\",\"\",'[1]External Reserves'!B27)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B26,'Budget Summary 1'!J$430:J$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$L$10:$L$4927,$A26&$B26)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$O$10:$O$4927,$A26&$B26)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$R$10:$R$4927,$A26&$B26)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$U$10:$U$4927,$A26&$B26))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B26,'Budget Summary 1'!L$430:L$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$L$10:$L$4927,$A26&$B26)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$O$10:$O$4927,$A26&$B26)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$R$10:$R$4927,$A26&$B26)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$U$10:$U$4927,$A26&$B26))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B26,'Budget Summary 1'!M$430:M$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$L$10:$L$4927,$A26&$B26)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$O$10:$O$4927,$A26&$B26)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$R$10:$R$4927,$A26&$B26)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$U$10:$U$4927,$A26&$B26))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B26,'Budget Summary 1'!N$430:N$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$L$10:$L$4927,$A26&$B26)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$O$10:$O$4927,$A26&$B26)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$R$10:$R$4927,$A26&$B26)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$U$10:$U$4927,$A26&$B26))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B26,'Budget Summary 1'!O$430:O$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$L$10:$L$4927,$A26&$B26)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$O$10:$O$4927,$A26&$B26)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$R$10:$R$4927,$A26&$B26)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$U$10:$U$4927,$A26&$B26))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B26,'Budget Summary 1'!P$430:P$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$L$10:$L$4927,$A26&$B26)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$O$10:$O$4927,$A26&$B26)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$R$10:$R$4927,$A26&$B26)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$U$10:$U$4927,$A26&$B26))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B26,'Budget Summary 1'!Q$430:Q$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$L$10:$L$4927,$A26&$B26)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$O$10:$O$4927,$A26&$B26)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$R$10:$R$4927,$A26&$B26)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$U$10:$U$4927,$A26&$B26))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B26,'Budget Summary 1'!R$430:R$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$L$10:$L$4927,$A26&$B26)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$O$10:$O$4927,$A26&$B26)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$R$10:$R$4927,$A26&$B26)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$U$10:$U$4927,$A26&$B26))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B26,'Budget Summary 1'!S$430:S$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$L$10:$L$4927,$A26&$B26)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$O$10:$O$4927,$A26&$B26)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$R$10:$R$4927,$A26&$B26)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$U$10:$U$4927,$A26&$B26))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B26,'Budget Summary 1'!T$430:T$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$L$10:$L$4927,$A26&$B26)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$O$10:$O$4927,$A26&$B26)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$R$10:$R$4927,$A26&$B26)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$U$10:$U$4927,$A26&$B26))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B26,'Budget Summary 1'!U$430:U$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$L$10:$L$4927,$A26&$B26)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$O$10:$O$4927,$A26&$B26)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$R$10:$R$4927,$A26&$B26)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$U$10:$U$4927,$A26&$B26))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["External - ",{"$f":"IF('[1]External Reserves'!B28=\"\",\"\",'[1]External Reserves'!B28)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B27,'Budget Summary 1'!J$430:J$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$L$10:$L$4927,$A27&$B27)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$O$10:$O$4927,$A27&$B27)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$R$10:$R$4927,$A27&$B27)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$U$10:$U$4927,$A27&$B27))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B27,'Budget Summary 1'!L$430:L$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$L$10:$L$4927,$A27&$B27)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$O$10:$O$4927,$A27&$B27)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$R$10:$R$4927,$A27&$B27)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$U$10:$U$4927,$A27&$B27))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B27,'Budget Summary 1'!M$430:M$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$L$10:$L$4927,$A27&$B27)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$O$10:$O$4927,$A27&$B27)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$R$10:$R$4927,$A27&$B27)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$U$10:$U$4927,$A27&$B27))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B27,'Budget Summary 1'!N$430:N$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$L$10:$L$4927,$A27&$B27)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$O$10:$O$4927,$A27&$B27)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$R$10:$R$4927,$A27&$B27)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$U$10:$U$4927,$A27&$B27))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B27,'Budget Summary 1'!O$430:O$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$L$10:$L$4927,$A27&$B27)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$O$10:$O$4927,$A27&$B27)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$R$10:$R$4927,$A27&$B27)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$U$10:$U$4927,$A27&$B27))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B27,'Budget Summary 1'!P$430:P$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$L$10:$L$4927,$A27&$B27)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$O$10:$O$4927,$A27&$B27)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$R$10:$R$4927,$A27&$B27)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$U$10:$U$4927,$A27&$B27))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B27,'Budget Summary 1'!Q$430:Q$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$L$10:$L$4927,$A27&$B27)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$O$10:$O$4927,$A27&$B27)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$R$10:$R$4927,$A27&$B27)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$U$10:$U$4927,$A27&$B27))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B27,'Budget Summary 1'!R$430:R$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$L$10:$L$4927,$A27&$B27)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$O$10:$O$4927,$A27&$B27)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$R$10:$R$4927,$A27&$B27)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$U$10:$U$4927,$A27&$B27))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B27,'Budget Summary 1'!S$430:S$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$L$10:$L$4927,$A27&$B27)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$O$10:$O$4927,$A27&$B27)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$R$10:$R$4927,$A27&$B27)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$U$10:$U$4927,$A27&$B27))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B27,'Budget Summary 1'!T$430:T$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$L$10:$L$4927,$A27&$B27)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$O$10:$O$4927,$A27&$B27)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$R$10:$R$4927,$A27&$B27)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$U$10:$U$4927,$A27&$B27))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B27,'Budget Summary 1'!U$430:U$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$L$10:$L$4927,$A27&$B27)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$O$10:$O$4927,$A27&$B27)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$R$10:$R$4927,$A27&$B27)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$U$10:$U$4927,$A27&$B27))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["External - ",{"$f":"IF('[1]External Reserves'!B29=\"\",\"\",'[1]External Reserves'!B29)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B28,'Budget Summary 1'!J$430:J$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$L$10:$L$4927,$A28&$B28)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$O$10:$O$4927,$A28&$B28)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$R$10:$R$4927,$A28&$B28)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$U$10:$U$4927,$A28&$B28))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B28,'Budget Summary 1'!L$430:L$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$L$10:$L$4927,$A28&$B28)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$O$10:$O$4927,$A28&$B28)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$R$10:$R$4927,$A28&$B28)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$U$10:$U$4927,$A28&$B28))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B28,'Budget Summary 1'!M$430:M$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$L$10:$L$4927,$A28&$B28)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$O$10:$O$4927,$A28&$B28)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$R$10:$R$4927,$A28&$B28)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$U$10:$U$4927,$A28&$B28))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B28,'Budget Summary 1'!N$430:N$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$L$10:$L$4927,$A28&$B28)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$O$10:$O$4927,$A28&$B28)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$R$10:$R$4927,$A28&$B28)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$U$10:$U$4927,$A28&$B28))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B28,'Budget Summary 1'!O$430:O$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$L$10:$L$4927,$A28&$B28)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$O$10:$O$4927,$A28&$B28)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$R$10:$R$4927,$A28&$B28)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$U$10:$U$4927,$A28&$B28))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B28,'Budget Summary 1'!P$430:P$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$L$10:$L$4927,$A28&$B28)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$O$10:$O$4927,$A28&$B28)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$R$10:$R$4927,$A28&$B28)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$U$10:$U$4927,$A28&$B28))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B28,'Budget Summary 1'!Q$430:Q$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$L$10:$L$4927,$A28&$B28)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$O$10:$O$4927,$A28&$B28)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$R$10:$R$4927,$A28&$B28)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$U$10:$U$4927,$A28&$B28))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B28,'Budget Summary 1'!R$430:R$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$L$10:$L$4927,$A28&$B28)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$O$10:$O$4927,$A28&$B28)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$R$10:$R$4927,$A28&$B28)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$U$10:$U$4927,$A28&$B28))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B28,'Budget Summary 1'!S$430:S$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$L$10:$L$4927,$A28&$B28)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$O$10:$O$4927,$A28&$B28)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$R$10:$R$4927,$A28&$B28)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$U$10:$U$4927,$A28&$B28))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B28,'Budget Summary 1'!T$430:T$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$L$10:$L$4927,$A28&$B28)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$O$10:$O$4927,$A28&$B28)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$R$10:$R$4927,$A28&$B28)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$U$10:$U$4927,$A28&$B28))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B28,'Budget Summary 1'!U$430:U$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$L$10:$L$4927,$A28&$B28)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$O$10:$O$4927,$A28&$B28)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$R$10:$R$4927,$A28&$B28)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$U$10:$U$4927,$A28&$B28))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["External - ",{"$f":"IF('[1]External Reserves'!B30=\"\",\"\",'[1]External Reserves'!B30)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B29,'Budget Summary 1'!J$430:J$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$L$10:$L$4927,$A29&$B29)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$O$10:$O$4927,$A29&$B29)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$R$10:$R$4927,$A29&$B29)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$U$10:$U$4927,$A29&$B29))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B29,'Budget Summary 1'!L$430:L$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$L$10:$L$4927,$A29&$B29)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$O$10:$O$4927,$A29&$B29)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$R$10:$R$4927,$A29&$B29)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$U$10:$U$4927,$A29&$B29))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B29,'Budget Summary 1'!M$430:M$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$L$10:$L$4927,$A29&$B29)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$O$10:$O$4927,$A29&$B29)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$R$10:$R$4927,$A29&$B29)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$U$10:$U$4927,$A29&$B29))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B29,'Budget Summary 1'!N$430:N$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$L$10:$L$4927,$A29&$B29)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$O$10:$O$4927,$A29&$B29)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$R$10:$R$4927,$A29&$B29)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$U$10:$U$4927,$A29&$B29))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B29,'Budget Summary 1'!O$430:O$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$L$10:$L$4927,$A29&$B29)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$O$10:$O$4927,$A29&$B29)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$R$10:$R$4927,$A29&$B29)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$U$10:$U$4927,$A29&$B29))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B29,'Budget Summary 1'!P$430:P$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$L$10:$L$4927,$A29&$B29)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$O$10:$O$4927,$A29&$B29)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$R$10:$R$4927,$A29&$B29)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$U$10:$U$4927,$A29&$B29))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B29,'Budget Summary 1'!Q$430:Q$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$L$10:$L$4927,$A29&$B29)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$O$10:$O$4927,$A29&$B29)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$R$10:$R$4927,$A29&$B29)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$U$10:$U$4927,$A29&$B29))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B29,'Budget Summary 1'!R$430:R$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$L$10:$L$4927,$A29&$B29)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$O$10:$O$4927,$A29&$B29)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$R$10:$R$4927,$A29&$B29)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$U$10:$U$4927,$A29&$B29))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B29,'Budget Summary 1'!S$430:S$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$L$10:$L$4927,$A29&$B29)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$O$10:$O$4927,$A29&$B29)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$R$10:$R$4927,$A29&$B29)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$U$10:$U$4927,$A29&$B29))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B29,'Budget Summary 1'!T$430:T$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$L$10:$L$4927,$A29&$B29)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$O$10:$O$4927,$A29&$B29)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$R$10:$R$4927,$A29&$B29)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$U$10:$U$4927,$A29&$B29))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B29,'Budget Summary 1'!U$430:U$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$L$10:$L$4927,$A29&$B29)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$O$10:$O$4927,$A29&$B29)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$R$10:$R$4927,$A29&$B29)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$U$10:$U$4927,$A29&$B29))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["External - ",{"$f":"IF('[1]External Reserves'!B31=\"\",\"\",'[1]External Reserves'!B31)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B30,'Budget Summary 1'!J$430:J$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$L$10:$L$4927,$A30&$B30)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$O$10:$O$4927,$A30&$B30)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$R$10:$R$4927,$A30&$B30)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$U$10:$U$4927,$A30&$B30))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B30,'Budget Summary 1'!L$430:L$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$L$10:$L$4927,$A30&$B30)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$O$10:$O$4927,$A30&$B30)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$R$10:$R$4927,$A30&$B30)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$U$10:$U$4927,$A30&$B30))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B30,'Budget Summary 1'!M$430:M$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$L$10:$L$4927,$A30&$B30)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$O$10:$O$4927,$A30&$B30)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$R$10:$R$4927,$A30&$B30)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$U$10:$U$4927,$A30&$B30))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B30,'Budget Summary 1'!N$430:N$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$L$10:$L$4927,$A30&$B30)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$O$10:$O$4927,$A30&$B30)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$R$10:$R$4927,$A30&$B30)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$U$10:$U$4927,$A30&$B30))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B30,'Budget Summary 1'!O$430:O$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$L$10:$L$4927,$A30&$B30)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$O$10:$O$4927,$A30&$B30)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$R$10:$R$4927,$A30&$B30)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$U$10:$U$4927,$A30&$B30))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B30,'Budget Summary 1'!P$430:P$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$L$10:$L$4927,$A30&$B30)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$O$10:$O$4927,$A30&$B30)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$R$10:$R$4927,$A30&$B30)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$U$10:$U$4927,$A30&$B30))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B30,'Budget Summary 1'!Q$430:Q$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$L$10:$L$4927,$A30&$B30)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$O$10:$O$4927,$A30&$B30)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$R$10:$R$4927,$A30&$B30)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$U$10:$U$4927,$A30&$B30))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B30,'Budget Summary 1'!R$430:R$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$L$10:$L$4927,$A30&$B30)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$O$10:$O$4927,$A30&$B30)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$R$10:$R$4927,$A30&$B30)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$U$10:$U$4927,$A30&$B30))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B30,'Budget Summary 1'!S$430:S$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$L$10:$L$4927,$A30&$B30)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$O$10:$O$4927,$A30&$B30)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$R$10:$R$4927,$A30&$B30)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$U$10:$U$4927,$A30&$B30))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B30,'Budget Summary 1'!T$430:T$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$L$10:$L$4927,$A30&$B30)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$O$10:$O$4927,$A30&$B30)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$R$10:$R$4927,$A30&$B30)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$U$10:$U$4927,$A30&$B30))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B30,'Budget Summary 1'!U$430:U$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$L$10:$L$4927,$A30&$B30)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$O$10:$O$4927,$A30&$B30)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$R$10:$R$4927,$A30&$B30)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$U$10:$U$4927,$A30&$B30))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["External - ",{"$f":"IF('[1]External Reserves'!B32=\"\",\"\",'[1]External Reserves'!B32)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B31,'Budget Summary 1'!J$430:J$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$L$10:$L$4927,$A31&$B31)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$O$10:$O$4927,$A31&$B31)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$R$10:$R$4927,$A31&$B31)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$U$10:$U$4927,$A31&$B31))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B31,'Budget Summary 1'!L$430:L$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$L$10:$L$4927,$A31&$B31)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$O$10:$O$4927,$A31&$B31)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$R$10:$R$4927,$A31&$B31)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$U$10:$U$4927,$A31&$B31))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B31,'Budget Summary 1'!M$430:M$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$L$10:$L$4927,$A31&$B31)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$O$10:$O$4927,$A31&$B31)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$R$10:$R$4927,$A31&$B31)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$U$10:$U$4927,$A31&$B31))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B31,'Budget Summary 1'!N$430:N$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$L$10:$L$4927,$A31&$B31)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$O$10:$O$4927,$A31&$B31)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$R$10:$R$4927,$A31&$B31)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$U$10:$U$4927,$A31&$B31))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B31,'Budget Summary 1'!O$430:O$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$L$10:$L$4927,$A31&$B31)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$O$10:$O$4927,$A31&$B31)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$R$10:$R$4927,$A31&$B31)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$U$10:$U$4927,$A31&$B31))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B31,'Budget Summary 1'!P$430:P$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$L$10:$L$4927,$A31&$B31)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$O$10:$O$4927,$A31&$B31)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$R$10:$R$4927,$A31&$B31)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$U$10:$U$4927,$A31&$B31))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B31,'Budget Summary 1'!Q$430:Q$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$L$10:$L$4927,$A31&$B31)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$O$10:$O$4927,$A31&$B31)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$R$10:$R$4927,$A31&$B31)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$U$10:$U$4927,$A31&$B31))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B31,'Budget Summary 1'!R$430:R$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$L$10:$L$4927,$A31&$B31)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$O$10:$O$4927,$A31&$B31)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$R$10:$R$4927,$A31&$B31)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$U$10:$U$4927,$A31&$B31))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B31,'Budget Summary 1'!S$430:S$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$L$10:$L$4927,$A31&$B31)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$O$10:$O$4927,$A31&$B31)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$R$10:$R$4927,$A31&$B31)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$U$10:$U$4927,$A31&$B31))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B31,'Budget Summary 1'!T$430:T$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$L$10:$L$4927,$A31&$B31)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$O$10:$O$4927,$A31&$B31)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$R$10:$R$4927,$A31&$B31)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$U$10:$U$4927,$A31&$B31))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B31,'Budget Summary 1'!U$430:U$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$L$10:$L$4927,$A31&$B31)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$O$10:$O$4927,$A31&$B31)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$R$10:$R$4927,$A31&$B31)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$U$10:$U$4927,$A31&$B31))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["External - ",{"$f":"IF('[1]External Reserves'!B33=\"\",\"\",'[1]External Reserves'!B33)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B32,'Budget Summary 1'!J$430:J$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$L$10:$L$4927,$A32&$B32)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$O$10:$O$4927,$A32&$B32)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$R$10:$R$4927,$A32&$B32)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$U$10:$U$4927,$A32&$B32))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B32,'Budget Summary 1'!L$430:L$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$L$10:$L$4927,$A32&$B32)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$O$10:$O$4927,$A32&$B32)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$R$10:$R$4927,$A32&$B32)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$U$10:$U$4927,$A32&$B32))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B32,'Budget Summary 1'!M$430:M$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$L$10:$L$4927,$A32&$B32)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$O$10:$O$4927,$A32&$B32)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$R$10:$R$4927,$A32&$B32)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$U$10:$U$4927,$A32&$B32))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B32,'Budget Summary 1'!N$430:N$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$L$10:$L$4927,$A32&$B32)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$O$10:$O$4927,$A32&$B32)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$R$10:$R$4927,$A32&$B32)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$U$10:$U$4927,$A32&$B32))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B32,'Budget Summary 1'!O$430:O$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$L$10:$L$4927,$A32&$B32)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$O$10:$O$4927,$A32&$B32)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$R$10:$R$4927,$A32&$B32)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$U$10:$U$4927,$A32&$B32))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B32,'Budget Summary 1'!P$430:P$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$L$10:$L$4927,$A32&$B32)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$O$10:$O$4927,$A32&$B32)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$R$10:$R$4927,$A32&$B32)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$U$10:$U$4927,$A32&$B32))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B32,'Budget Summary 1'!Q$430:Q$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$L$10:$L$4927,$A32&$B32)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$O$10:$O$4927,$A32&$B32)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$R$10:$R$4927,$A32&$B32)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$U$10:$U$4927,$A32&$B32))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B32,'Budget Summary 1'!R$430:R$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$L$10:$L$4927,$A32&$B32)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$O$10:$O$4927,$A32&$B32)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$R$10:$R$4927,$A32&$B32)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$U$10:$U$4927,$A32&$B32))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B32,'Budget Summary 1'!S$430:S$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$L$10:$L$4927,$A32&$B32)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$O$10:$O$4927,$A32&$B32)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$R$10:$R$4927,$A32&$B32)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$U$10:$U$4927,$A32&$B32))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B32,'Budget Summary 1'!T$430:T$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$L$10:$L$4927,$A32&$B32)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$O$10:$O$4927,$A32&$B32)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$R$10:$R$4927,$A32&$B32)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$U$10:$U$4927,$A32&$B32))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B32,'Budget Summary 1'!U$430:U$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$L$10:$L$4927,$A32&$B32)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$O$10:$O$4927,$A32&$B32)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$R$10:$R$4927,$A32&$B32)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$U$10:$U$4927,$A32&$B32))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["External - ",{"$f":"IF('[1]External Reserves'!B34=\"\",\"\",'[1]External Reserves'!B34)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B33,'Budget Summary 1'!J$430:J$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$L$10:$L$4927,$A33&$B33)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$O$10:$O$4927,$A33&$B33)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$R$10:$R$4927,$A33&$B33)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$U$10:$U$4927,$A33&$B33))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B33,'Budget Summary 1'!L$430:L$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$L$10:$L$4927,$A33&$B33)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$O$10:$O$4927,$A33&$B33)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$R$10:$R$4927,$A33&$B33)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$U$10:$U$4927,$A33&$B33))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B33,'Budget Summary 1'!M$430:M$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$L$10:$L$4927,$A33&$B33)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$O$10:$O$4927,$A33&$B33)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$R$10:$R$4927,$A33&$B33)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$U$10:$U$4927,$A33&$B33))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B33,'Budget Summary 1'!N$430:N$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$L$10:$L$4927,$A33&$B33)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$O$10:$O$4927,$A33&$B33)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$R$10:$R$4927,$A33&$B33)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$U$10:$U$4927,$A33&$B33))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B33,'Budget Summary 1'!O$430:O$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$L$10:$L$4927,$A33&$B33)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$O$10:$O$4927,$A33&$B33)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$R$10:$R$4927,$A33&$B33)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$U$10:$U$4927,$A33&$B33))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B33,'Budget Summary 1'!P$430:P$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$L$10:$L$4927,$A33&$B33)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$O$10:$O$4927,$A33&$B33)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$R$10:$R$4927,$A33&$B33)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$U$10:$U$4927,$A33&$B33))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B33,'Budget Summary 1'!Q$430:Q$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$L$10:$L$4927,$A33&$B33)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$O$10:$O$4927,$A33&$B33)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$R$10:$R$4927,$A33&$B33)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$U$10:$U$4927,$A33&$B33))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B33,'Budget Summary 1'!R$430:R$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$L$10:$L$4927,$A33&$B33)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$O$10:$O$4927,$A33&$B33)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$R$10:$R$4927,$A33&$B33)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$U$10:$U$4927,$A33&$B33))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B33,'Budget Summary 1'!S$430:S$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$L$10:$L$4927,$A33&$B33)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$O$10:$O$4927,$A33&$B33)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$R$10:$R$4927,$A33&$B33)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$U$10:$U$4927,$A33&$B33))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B33,'Budget Summary 1'!T$430:T$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$L$10:$L$4927,$A33&$B33)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$O$10:$O$4927,$A33&$B33)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$R$10:$R$4927,$A33&$B33)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$U$10:$U$4927,$A33&$B33))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B33,'Budget Summary 1'!U$430:U$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$L$10:$L$4927,$A33&$B33)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$O$10:$O$4927,$A33&$B33)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$R$10:$R$4927,$A33&$B33)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$U$10:$U$4927,$A33&$B33))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["External - ",{"$f":"IF('[1]External Reserves'!B35=\"\",\"\",'[1]External Reserves'!B35)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B34,'Budget Summary 1'!J$430:J$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$L$10:$L$4927,$A34&$B34)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$O$10:$O$4927,$A34&$B34)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$R$10:$R$4927,$A34&$B34)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$U$10:$U$4927,$A34&$B34))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B34,'Budget Summary 1'!L$430:L$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$L$10:$L$4927,$A34&$B34)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$O$10:$O$4927,$A34&$B34)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$R$10:$R$4927,$A34&$B34)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$U$10:$U$4927,$A34&$B34))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B34,'Budget Summary 1'!M$430:M$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$L$10:$L$4927,$A34&$B34)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$O$10:$O$4927,$A34&$B34)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$R$10:$R$4927,$A34&$B34)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$U$10:$U$4927,$A34&$B34))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B34,'Budget Summary 1'!N$430:N$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$L$10:$L$4927,$A34&$B34)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$O$10:$O$4927,$A34&$B34)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$R$10:$R$4927,$A34&$B34)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$U$10:$U$4927,$A34&$B34))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B34,'Budget Summary 1'!O$430:O$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$L$10:$L$4927,$A34&$B34)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$O$10:$O$4927,$A34&$B34)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$R$10:$R$4927,$A34&$B34)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$U$10:$U$4927,$A34&$B34))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B34,'Budget Summary 1'!P$430:P$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$L$10:$L$4927,$A34&$B34)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$O$10:$O$4927,$A34&$B34)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$R$10:$R$4927,$A34&$B34)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$U$10:$U$4927,$A34&$B34))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B34,'Budget Summary 1'!Q$430:Q$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$L$10:$L$4927,$A34&$B34)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$O$10:$O$4927,$A34&$B34)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$R$10:$R$4927,$A34&$B34)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$U$10:$U$4927,$A34&$B34))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B34,'Budget Summary 1'!R$430:R$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$L$10:$L$4927,$A34&$B34)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$O$10:$O$4927,$A34&$B34)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$R$10:$R$4927,$A34&$B34)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$U$10:$U$4927,$A34&$B34))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B34,'Budget Summary 1'!S$430:S$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$L$10:$L$4927,$A34&$B34)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$O$10:$O$4927,$A34&$B34)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$R$10:$R$4927,$A34&$B34)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$U$10:$U$4927,$A34&$B34))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B34,'Budget Summary 1'!T$430:T$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$L$10:$L$4927,$A34&$B34)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$O$10:$O$4927,$A34&$B34)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$R$10:$R$4927,$A34&$B34)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$U$10:$U$4927,$A34&$B34))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B34,'Budget Summary 1'!U$430:U$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$L$10:$L$4927,$A34&$B34)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$O$10:$O$4927,$A34&$B34)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$R$10:$R$4927,$A34&$B34)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$U$10:$U$4927,$A34&$B34))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["External - ",{"$f":"IF('[1]External Reserves'!B36=\"\",\"\",'[1]External Reserves'!B36)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B35,'Budget Summary 1'!J$430:J$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$L$10:$L$4927,$A35&$B35)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$O$10:$O$4927,$A35&$B35)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$R$10:$R$4927,$A35&$B35)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$U$10:$U$4927,$A35&$B35))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B35,'Budget Summary 1'!L$430:L$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$L$10:$L$4927,$A35&$B35)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$O$10:$O$4927,$A35&$B35)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$R$10:$R$4927,$A35&$B35)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$U$10:$U$4927,$A35&$B35))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B35,'Budget Summary 1'!M$430:M$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$L$10:$L$4927,$A35&$B35)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$O$10:$O$4927,$A35&$B35)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$R$10:$R$4927,$A35&$B35)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$U$10:$U$4927,$A35&$B35))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B35,'Budget Summary 1'!N$430:N$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$L$10:$L$4927,$A35&$B35)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$O$10:$O$4927,$A35&$B35)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$R$10:$R$4927,$A35&$B35)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$U$10:$U$4927,$A35&$B35))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B35,'Budget Summary 1'!O$430:O$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$L$10:$L$4927,$A35&$B35)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$O$10:$O$4927,$A35&$B35)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$R$10:$R$4927,$A35&$B35)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$U$10:$U$4927,$A35&$B35))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B35,'Budget Summary 1'!P$430:P$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$L$10:$L$4927,$A35&$B35)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$O$10:$O$4927,$A35&$B35)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$R$10:$R$4927,$A35&$B35)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$U$10:$U$4927,$A35&$B35))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B35,'Budget Summary 1'!Q$430:Q$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$L$10:$L$4927,$A35&$B35)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$O$10:$O$4927,$A35&$B35)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$R$10:$R$4927,$A35&$B35)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$U$10:$U$4927,$A35&$B35))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B35,'Budget Summary 1'!R$430:R$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$L$10:$L$4927,$A35&$B35)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$O$10:$O$4927,$A35&$B35)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$R$10:$R$4927,$A35&$B35)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$U$10:$U$4927,$A35&$B35))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B35,'Budget Summary 1'!S$430:S$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$L$10:$L$4927,$A35&$B35)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$O$10:$O$4927,$A35&$B35)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$R$10:$R$4927,$A35&$B35)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$U$10:$U$4927,$A35&$B35))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B35,'Budget Summary 1'!T$430:T$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$L$10:$L$4927,$A35&$B35)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$O$10:$O$4927,$A35&$B35)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$R$10:$R$4927,$A35&$B35)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$U$10:$U$4927,$A35&$B35))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B35,'Budget Summary 1'!U$430:U$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$L$10:$L$4927,$A35&$B35)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$O$10:$O$4927,$A35&$B35)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$R$10:$R$4927,$A35&$B35)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$U$10:$U$4927,$A35&$B35))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["External - ",{"$f":"IF('[1]External Reserves'!B37=\"\",\"\",'[1]External Reserves'!B37)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B36,'Budget Summary 1'!J$430:J$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$L$10:$L$4927,$A36&$B36)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$O$10:$O$4927,$A36&$B36)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$R$10:$R$4927,$A36&$B36)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$U$10:$U$4927,$A36&$B36))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B36,'Budget Summary 1'!L$430:L$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$L$10:$L$4927,$A36&$B36)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$O$10:$O$4927,$A36&$B36)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$R$10:$R$4927,$A36&$B36)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$U$10:$U$4927,$A36&$B36))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B36,'Budget Summary 1'!M$430:M$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$L$10:$L$4927,$A36&$B36)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$O$10:$O$4927,$A36&$B36)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$R$10:$R$4927,$A36&$B36)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$U$10:$U$4927,$A36&$B36))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B36,'Budget Summary 1'!N$430:N$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$L$10:$L$4927,$A36&$B36)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$O$10:$O$4927,$A36&$B36)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$R$10:$R$4927,$A36&$B36)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$U$10:$U$4927,$A36&$B36))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B36,'Budget Summary 1'!O$430:O$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$L$10:$L$4927,$A36&$B36)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$O$10:$O$4927,$A36&$B36)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$R$10:$R$4927,$A36&$B36)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$U$10:$U$4927,$A36&$B36))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B36,'Budget Summary 1'!P$430:P$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$L$10:$L$4927,$A36&$B36)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$O$10:$O$4927,$A36&$B36)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$R$10:$R$4927,$A36&$B36)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$U$10:$U$4927,$A36&$B36))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B36,'Budget Summary 1'!Q$430:Q$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$L$10:$L$4927,$A36&$B36)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$O$10:$O$4927,$A36&$B36)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$R$10:$R$4927,$A36&$B36)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$U$10:$U$4927,$A36&$B36))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B36,'Budget Summary 1'!R$430:R$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$L$10:$L$4927,$A36&$B36)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$O$10:$O$4927,$A36&$B36)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$R$10:$R$4927,$A36&$B36)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$U$10:$U$4927,$A36&$B36))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B36,'Budget Summary 1'!S$430:S$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$L$10:$L$4927,$A36&$B36)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$O$10:$O$4927,$A36&$B36)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$R$10:$R$4927,$A36&$B36)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$U$10:$U$4927,$A36&$B36))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B36,'Budget Summary 1'!T$430:T$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$L$10:$L$4927,$A36&$B36)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$O$10:$O$4927,$A36&$B36)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$R$10:$R$4927,$A36&$B36)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$U$10:$U$4927,$A36&$B36))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B36,'Budget Summary 1'!U$430:U$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$L$10:$L$4927,$A36&$B36)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$O$10:$O$4927,$A36&$B36)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$R$10:$R$4927,$A36&$B36)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$U$10:$U$4927,$A36&$B36))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["External - ",{"$f":"IF('[1]External Reserves'!B38=\"\",\"\",'[1]External Reserves'!B38)","v":""},null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B37,'Budget Summary 1'!J$430:J$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$L$10:$L$4927,$A37&$B37)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$O$10:$O$4927,$A37&$B37)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$R$10:$R$4927,$A37&$B37)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AD$3,'CAPEX program'!$U$10:$U$4927,$A37&$B37))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B37,'Budget Summary 1'!L$430:L$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$L$10:$L$4927,$A37&$B37)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$O$10:$O$4927,$A37&$B37)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$R$10:$R$4927,$A37&$B37)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AE$3,'CAPEX program'!$U$10:$U$4927,$A37&$B37))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B37,'Budget Summary 1'!M$430:M$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$L$10:$L$4927,$A37&$B37)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$O$10:$O$4927,$A37&$B37)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$R$10:$R$4927,$A37&$B37)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AF$3,'CAPEX program'!$U$10:$U$4927,$A37&$B37))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B37,'Budget Summary 1'!N$430:N$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$L$10:$L$4927,$A37&$B37)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$O$10:$O$4927,$A37&$B37)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$R$10:$R$4927,$A37&$B37)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AG$3,'CAPEX program'!$U$10:$U$4927,$A37&$B37))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B37,'Budget Summary 1'!O$430:O$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$L$10:$L$4927,$A37&$B37)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$O$10:$O$4927,$A37&$B37)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$R$10:$R$4927,$A37&$B37)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AH$3,'CAPEX program'!$U$10:$U$4927,$A37&$B37))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B37,'Budget Summary 1'!P$430:P$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$L$10:$L$4927,$A37&$B37)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$O$10:$O$4927,$A37&$B37)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$R$10:$R$4927,$A37&$B37)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AI$3,'CAPEX program'!$U$10:$U$4927,$A37&$B37))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B37,'Budget Summary 1'!Q$430:Q$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$L$10:$L$4927,$A37&$B37)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$O$10:$O$4927,$A37&$B37)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$R$10:$R$4927,$A37&$B37)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AJ$3,'CAPEX program'!$U$10:$U$4927,$A37&$B37))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B37,'Budget Summary 1'!R$430:R$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$L$10:$L$4927,$A37&$B37)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$O$10:$O$4927,$A37&$B37)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$R$10:$R$4927,$A37&$B37)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AK$3,'CAPEX program'!$U$10:$U$4927,$A37&$B37))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B37,'Budget Summary 1'!S$430:S$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$L$10:$L$4927,$A37&$B37)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$O$10:$O$4927,$A37&$B37)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$R$10:$R$4927,$A37&$B37)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AL$3,'CAPEX program'!$U$10:$U$4927,$A37&$B37))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B37,'Budget Summary 1'!T$430:T$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$L$10:$L$4927,$A37&$B37)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$O$10:$O$4927,$A37&$B37)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$R$10:$R$4927,$A37&$B37)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AM$3,'CAPEX program'!$U$10:$U$4927,$A37&$B37))","v":0},{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B37,'Budget Summary 1'!U$430:U$459)+(SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$L$10:$L$4927,$A37&$B37)+SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$O$10:$O$4927,$A37&$B37)+SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$R$10:$R$4927,$A37&$B37)+SUMIFS('CAPEX program'!$V$10:$V$4927,'CAPEX program'!$AS$10:$AS$4927,AN$3,'CAPEX program'!$U$10:$U$4927,$A37&$B37))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Total External Reserves",{"$f":"SUM(C7:C37)","v":7452567.3200000003},null,{"$f":"SUM(E7:E37)","v":-288409},{"$f":"SUM(F7:F37)","v":7164158.3200000003},null,-1074232,6089926.3200000003,-533940,5555986.3200000003,-321634,5234352.32,-281853,4952499.32,-287168,4665331.32,-292484,4372847.32,-240367,4132480.32,-243692,3888788.32,-246925,3641863.32,-250052,3391811.3200000003,null,"unreconciled",{"$f":"'CAPEX program'!$P$10","v":-80000},{"$f":"'CAPEX program'!$P$11","v":0},{"$f":"'CAPEX program'!$P$12","v":-104653},{"$f":"'CAPEX program'!$P$13","v":0},{"$f":"'CAPEX program'!$P$14","v":-107689},{"$f":"'CAPEX program'!$P$15","v":0},{"$f":"'CAPEX program'!$P$16","v":0},{"$f":"'CAPEX program'!$P$17","v":0},{"$f":"'CAPEX program'!$P$18","v":0},{"$f":"'CAPEX program'!$P$19","v":0},{"$f":"'CAPEX program'!$P$20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD8:AD38)","v":0},{"$f":"SUM(AE8:AE38)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(AD8:AD38,\"<>0\")>0,-2,1)","v":-2},{"$f":"IF(COUNTIF(AE8:AE38,\"<>0\")>0,-2,1)","v":1},-2,1,-2,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Check no closing balance negative",null,null,null,{"$f":"IF(COUNTIF(F8:F37,\"<0\")>0,-2,1)","v":-2},null,null,{"$f":"IF(COUNTIF(I8:I37,\"<0\")>0,-2,1)","v":1},null,{"$f":"IF(COUNTIF(K8:K37,\"<0\")>0,-2,1)","v":1},null,{"$f":"IF(COUNTIF(M8:M37,\"<0\")>0,-2,1)","v":1},null,{"$f":"IF(COUNTIF(O8:O37,\"<0\")>0,-2,1)","v":1},null,{"$f":"IF(COUNTIF(Q8:Q37,\"<0\")>0,-2,1)","v":1},null,{"$f":"IF(COUNTIF(S8:S37,\"<0\")>0,-2,1)","v":1},null,{"$f":"IF(COUNTIF(U8:U37,\"<0\")>0,-2,1)","v":1},null,{"$f":"IF(COUNTIF(W8:W37,\"<0\")>0,-2,1)","v":1},null,{"$f":"IF(COUNTIF(Y8:Y37,\"<0\")>0,-2,1)","v":1},null,{"$f":"IF(COUNTIF(AA8:AA37,\"<0\")>0,-2,1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"SUMIF(C8:C37,\">0\")","v":7452567.3200000003},null,null,{"$f":"SUMIF(F8:F37,\">0\")","v":7168906},null,null,{"$f":"SUMIF(I8:I37,\">0\")","v":6089926.3200000003},null,{"$f":"SUMIF(K8:K37,\">0\")","v":5555986.3200000003},null,{"$f":"SUMIF(M8:M37,\">0\")","v":5234352.32},null,{"$f":"SUMIF(O8:O37,\">0\")","v":4952499.32},null,{"$f":"SUMIF(Q8:Q37,\">0\")","v":4665331.32},null,{"$f":"SUMIF(S8:S37,\">0\")","v":4372847.32},null,{"$f":"SUMIF(U8:U37,\">0\")","v":4132480.32},null,{"$f":"SUMIF(W8:W37,\">0\")","v":3888788.32},null,{"$f":"SUMIF(Y8:Y37,\">0\")","v":3641863.32},null,{"$f":"SUMIF(AA8:AA37,\">0\")","v":3391811.3200000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Non-current external restrictions",{"$f":"IF(SUMIF('External Reserves'!C8:C37,\">0\")>'Balance Sheet'!C18,'Balance Sheet'!C18,SUMIF('External Reserves'!C8:C37,\">0\"))","v":6311000},null,null,{"$f":"IF(SUMIF('External Reserves'!F8:F37,\">0\")>'Balance Sheet'!E18,'Balance Sheet'!E18,SUMIF('External Reserves'!F8:F37,\">0\"))","v":6311000},null,null,{"$f":"IF(SUMIF('External Reserves'!I8:I37,\">0\")>'Balance Sheet'!G18,'Balance Sheet'!G18,SUMIF('External Reserves'!I8:I37,\">0\"))","v":6089926.3200000003},null,{"$f":"IF(SUMIF('External Reserves'!K8:K37,\">0\")>'Balance Sheet'!H18,'Balance Sheet'!H18,SUMIF('External Reserves'!K8:K37,\">0\"))","v":5555986.3200000003},null,{"$f":"IF(SUMIF('External Reserves'!M8:M37,\">0\")>'Balance Sheet'!I18,'Balance Sheet'!I18,SUMIF('External Reserves'!M8:M37,\">0\"))","v":5234352.32},null,{"$f":"IF(SUMIF('External Reserves'!O8:O37,\">0\")>'Balance Sheet'!J18,'Balance Sheet'!J18,SUMIF('External Reserves'!O8:O37,\">0\"))","v":4952499.32},null,{"$f":"IF(SUMIF('External Reserves'!Q8:Q37,\">0\")>'Balance Sheet'!K18,'Balance Sheet'!K18,SUMIF('External Reserves'!Q8:Q37,\">0\"))","v":4665331.32},null,{"$f":"IF(SUMIF('External Reserves'!S8:S37,\">0\")>'Balance Sheet'!L18,'Balance Sheet'!L18,SUMIF('External Reserves'!S8:S37,\">0\"))","v":4372847.32},null,{"$f":"IF(SUMIF('External Reserves'!U8:U37,\">0\")>'Balance Sheet'!M18,'Balance Sheet'!M18,SUMIF('External Reserves'!U8:U37,\">0\"))","v":4132480.32},null,{"$f":"IF(SUMIF('External Reserves'!W8:W37,\">0\")>'Balance Sheet'!N18,'Balance Sheet'!N18,SUMIF('External Reserves'!W8:W37,\">0\"))","v":3888788.32},null,{"$f":"IF(SUMIF('External Reserves'!Y8:Y37,\">0\")>'Balance Sheet'!O18,'Balance Sheet'!O18,SUMIF('External Reserves'!Y8:Y37,\">0\"))","v":3641863.32},null,{"$f":"IF(SUMIF('External Reserves'!AA8:AA37,\">0\")>'Balance Sheet'!P18,'Balance Sheet'!P18,SUMIF('External Reserves'!AA8:AA37,\">0\"))","v":3391811.3200000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Current external restrictions",{"$f":"SUMIF('External Reserves'!C8:C37,\">0\")-C45","v":1141567.3200000003},null,null,{"$f":"SUMIF('External Reserves'!F8:F37,\">0\")-F45","v":857906},null,null,{"$f":"SUMIF('External Reserves'!I8:I37,\">0\")-I45","v":0},null,{"$f":"SUMIF('External Reserves'!K8:K37,\">0\")-K45","v":0},null,{"$f":"SUMIF('External Reserves'!M8:M37,\">0\")-M45","v":0},null,{"$f":"SUMIF('External Reserves'!O8:O37,\">0\")-O45","v":0},null,{"$f":"SUMIF('External Reserves'!Q8:Q37,\">0\")-Q45","v":0},null,{"$f":"SUMIF('External Reserves'!S8:S37,\">0\")-S45","v":0},null,{"$f":"SUMIF('External Reserves'!U8:U37,\">0\")-U45","v":0},null,{"$f":"SUMIF('External Reserves'!W8:W37,\">0\")-W45","v":0},null,{"$f":"SUMIF('External Reserves'!Y8:Y37,\">0\")-Y45","v":0},null,{"$f":"SUMIF('External Reserves'!AA8:AA37,\">0\")-AA45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Capital transfer from per Centres/Units",null,null,{"$f":"SUM('Budget Summary 1'!J431:J459)","v":0},null,null,{"$f":"SUM('Budget Summary 1'!L431:L459)","v":0},null,{"$f":"SUM('Budget Summary 1'!M431:M459)","v":0},null,{"$f":"SUM('Budget Summary 1'!N431:N459)","v":0},null,{"$f":"SUM('Budget Summary 1'!O431:O459)","v":0},null,{"$f":"SUM('Budget Summary 1'!P431:P459)","v":0},null,{"$f":"SUM('Budget Summary 1'!Q431:Q459)","v":0},null,{"$f":"SUM('Budget Summary 1'!R431:R459)","v":0},null,{"$f":"SUM('Budget Summary 1'!S431:S459)","v":0},null,{"$f":"SUM('Budget Summary 1'!T431:T459)","v":0},null,{"$f":"SUM('Budget Summary 1'!U431:U459)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Capital transfer from per CAPEX",null,null,{"$f":"SUM(E402:E430)","v":0},null,null,{"$f":"SUM(H402:H430)","v":0},null,{"$f":"SUM(J402:J430)","v":0},null,{"$f":"SUM(L402:L430)","v":0},null,{"$f":"SUM(N402:N430)","v":0},null,{"$f":"SUM(P402:P430)","v":0},null,{"$f":"SUM(R402:R430)","v":0},null,{"$f":"SUM(T402:T430)","v":0},null,{"$f":"SUM(V402:V430)","v":0},null,{"$f":"SUM(X402:X430)","v":0},null,{"$f":"SUM(Z402:Z430)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Capital transfer from per Major Projects",null,null,{"$f":"SUM(E502:E530)","v":0},null,null,{"$f":"SUM(H502:H530)","v":0},null,{"$f":"SUM(J502:J530)","v":0},null,{"$f":"SUM(L502:L530)","v":0},null,{"$f":"SUM(N502:N530)","v":0},null,{"$f":"SUM(P502:P530)","v":0},null,{"$f":"SUM(R502:R530)","v":0},null,{"$f":"SUM(T502:T530)","v":0},null,{"$f":"SUM(V502:V530)","v":0},null,{"$f":"SUM(X502:X530)","v":0},null,{"$f":"SUM(Z502:Z530)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Variance",null,null,{"$f":"E48-SUM(E49:E50)","v":0},null,null,{"$f":"H48-SUM(H49:H50)","v":0},null,{"$f":"J48-SUM(J49:J50)","v":0},null,{"$f":"L48-SUM(L49:L50)","v":0},null,{"$f":"N48-SUM(N49:N50)","v":0},null,{"$f":"P48-SUM(P49:P50)","v":0},null,{"$f":"R48-SUM(R49:R50)","v":0},null,{"$f":"T48-SUM(T49:T50)","v":0},null,{"$f":"V48-SUM(V49:V50)","v":0},null,{"$f":"X48-SUM(X49:X50)","v":0},null,{"$f":"Z48-SUM(Z49:Z50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Capital transfer from agrees to Centres/Units",null,null,{"$f":"IF(AND(E52=0,'CAPEX Summary'!E333=0,'CAPEX Summary'!E334=0,E50=0),1,-1)","v":1},null,null,{"$f":"IF(AND(H52=0,'CAPEX Summary'!G333=0,'CAPEX Summary'!G334=0,H50=0),1,-1)","v":1},null,{"$f":"IF(AND(J52=0,'CAPEX Summary'!H333=0,'CAPEX Summary'!H334=0,J50=0),1,-1)","v":1},null,{"$f":"IF(AND(L52=0,'CAPEX Summary'!I333=0,'CAPEX Summary'!I334=0,L50=0),1,-1)","v":1},null,{"$f":"IF(AND(N52=0,'CAPEX Summary'!J333=0,'CAPEX Summary'!J334=0,N50=0),1,-1)","v":1},null,{"$f":"IF(AND(P52=0,'CAPEX Summary'!K333=0,'CAPEX Summary'!K334=0,P50=0),1,-1)","v":1},null,{"$f":"IF(AND(R52=0,'CAPEX Summary'!L333=0,'CAPEX Summary'!L334=0,R50=0),1,-1)","v":1},null,{"$f":"IF(AND(T52=0,'CAPEX Summary'!M333=0,'CAPEX Summary'!M334=0,T50=0),1,-1)","v":1},null,{"$f":"IF(AND(V52=0,'CAPEX Summary'!N333=0,'CAPEX Summary'!N334=0,V50=0),1,-1)","v":1},null,{"$f":"IF(AND(X52=0,'CAPEX Summary'!O333=0,'CAPEX Summary'!O334=0,X50=0),1,-1)","v":1},null,{"$f":"IF(AND(Z52=0,'CAPEX Summary'!P333=0,'CAPEX Summary'!P334=0,Z50=0),1,-1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Total Cash, Investments & Bank overdraft",{"$f":"'Balance Sheet'!C8+'Balance Sheet'!C9+'Balance Sheet'!C18-'Balance Sheet'!C32","v":12594000},null,null,{"$f":"'Balance Sheet'!E8+'Balance Sheet'!E9+'Balance Sheet'!E18-'Balance Sheet'!E32","v":8716663.4192737248},null,null,{"$f":"'Balance Sheet'!G8+'Balance Sheet'!G9+'Balance Sheet'!G18-'Balance Sheet'!G32","v":7766455.5646656966},null,{"$f":"'Balance Sheet'!H8+'Balance Sheet'!H9+'Balance Sheet'!H18-'Balance Sheet'!H32","v":7433486.8245009203},null,{"$f":"'Balance Sheet'!I8+'Balance Sheet'!I9+'Balance Sheet'!I18-'Balance Sheet'!I32","v":7427732.0846303226},null,{"$f":"'Balance Sheet'!J8+'Balance Sheet'!J9+'Balance Sheet'!J18-'Balance Sheet'!J32","v":7421638.121901284},null,{"$f":"'Balance Sheet'!K8+'Balance Sheet'!K9+'Balance Sheet'!K18-'Balance Sheet'!K32","v":7688861.9750525821},null,{"$f":"'Balance Sheet'!L8+'Balance Sheet'!L9+'Balance Sheet'!L18-'Balance Sheet'!L32","v":8248544.4960046411},null,{"$f":"'Balance Sheet'!M8+'Balance Sheet'!M9+'Balance Sheet'!M18-'Balance Sheet'!M32","v":9331532.4038999081},null,{"$f":"'Balance Sheet'!N8+'Balance Sheet'!N9+'Balance Sheet'!N18-'Balance Sheet'!N32","v":10467898.022274449},null,{"$f":"'Balance Sheet'!O8+'Balance Sheet'!O9+'Balance Sheet'!O18-'Balance Sheet'!O32","v":11675385.953555629},null,{"$f":"'Balance Sheet'!P8+'Balance Sheet'!P9+'Balance Sheet'!P18-'Balance Sheet'!P32","v":12954475.825900678},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Total External Restrictions",{"$f":"C38","v":7452567.3200000003},null,null,{"$f":"F38","v":7164158.3200000003},null,null,{"$f":"I38","v":6089926.3200000003},null,{"$f":"K38","v":5555986.3200000003},null,{"$f":"M38","v":5234352.32},null,{"$f":"O38","v":4952499.32},null,{"$f":"Q38","v":4665331.32},null,{"$f":"S38","v":4372847.32},null,{"$f":"U38","v":4132480.32},null,{"$f":"W38","v":3888788.32},null,{"$f":"Y38","v":3641863.32},null,{"$f":"AA38","v":3391811.3200000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Net Transfer Dev. Contributions per S94 Sheet",null,null,{"$f":"E72+E80","v":49230},null,null,{"$f":"H72+H80","v":-1115000},null,{"$f":"J72+J80","v":-486967},null,{"$f":"L72+L80","v":-381044},null,{"$f":"N72+N80","v":-343046},null,{"$f":"P72+P80","v":-350196},null,{"$f":"R72+R80","v":-357403},null,{"$f":"T72+T80","v":-307234},null,{"$f":"V72+V80","v":-312565},null,{"$f":"X72+X80","v":-317864},null,{"$f":"Z72+Z80","v":-323119},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"External - z_unallocated external",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["External - ",{"$f":"B8","v":"Developer Contributions"},null,null,{"$f":"-SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$L$10:$L$4927,\"External - \"&$B401,'CAPEX program'!$AS$10:$AS$4927,E$3,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$L$10:$L$4927,\"External - \"&$B401,'CAPEX program'!$G$10:$G$4927,E$3,'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$O$10:$O$4927,\"External - \"&$B401,'CAPEX program'!$AS$10:$AS$4927,E$3,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$O$10:$O$4927,\"External - \"&$B401,'CAPEX program'!$G$10:$G$4927,E$3,'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$R$10:$R$4927,\"External - \"&$B401,'CAPEX program'!$AS$10:$AS$4927,E$3,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$R$10:$R$4927,\"External - \"&$B401,'CAPEX program'!$G$10:$G$4927,E$3,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,null,{"$f":"-SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$L$10:$L$4927,\"External - \"&$B401,'CAPEX program'!$AS$10:$AS$4927,H$3,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$L$10:$L$4927,\"External - \"&$B401,'CAPEX program'!$G$10:$G$4927,H$3,'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$O$10:$O$4927,\"External - \"&$B401,'CAPEX program'!$AS$10:$AS$4927,H$3,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$O$10:$O$4927,\"External - \"&$B401,'CAPEX program'!$G$10:$G$4927,H$3,'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$R$10:$R$4927,\"External - \"&$B401,'CAPEX program'!$AS$10:$AS$4927,H$3,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$R$10:$R$4927,\"External - \"&$B401,'CAPEX program'!$G$10:$G$4927,H$3,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"-SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$L$10:$L$4927,\"External - \"&$B401,'CAPEX program'!$AS$10:$AS$4927,J$3,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$L$10:$L$4927,\"External - \"&$B401,'CAPEX program'!$G$10:$G$4927,J$3,'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$O$10:$O$4927,\"External - \"&$B401,'CAPEX program'!$AS$10:$AS$4927,J$3,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$O$10:$O$4927,\"External - \"&$B401,'CAPEX program'!$G$10:$G$4927,J$3,'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$R$10:$R$4927,\"External - \"&$B401,'CAPEX program'!$AS$10:$AS$4927,J$3,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$R$10:$R$4927,\"External - \"&$B401,'CAPEX program'!$G$10:$G$4927,J$3,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"-SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$L$10:$L$4927,\"External - \"&$B401,'CAPEX program'!$AS$10:$AS$4927,L$3,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$L$10:$L$4927,\"External - \"&$B401,'CAPEX program'!$G$10:$G$4927,L$3,'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$O$10:$O$4927,\"External - \"&$B401,'CAPEX program'!$AS$10:$AS$4927,L$3,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$O$10:$O$4927,\"External - \"&$B401,'CAPEX program'!$G$10:$G$4927,L$3,'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$R$10:$R$4927,\"External - \"&$B401,'CAPEX program'!$AS$10:$AS$4927,L$3,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$R$10:$R$4927,\"External - \"&$B401,'CAPEX program'!$G$10:$G$4927,L$3,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"-SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$L$10:$L$4927,\"External - \"&$B401,'CAPEX program'!$AS$10:$AS$4927,N$3,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$L$10:$L$4927,\"External - \"&$B401,'CAPEX program'!$G$10:$G$4927,N$3,'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$O$10:$O$4927,\"External - \"&$B401,'CAPEX program'!$AS$10:$AS$4927,N$3,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$O$10:$O$4927,\"External - \"&$B401,'CAPEX program'!$G$10:$G$4927,N$3,'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$R$10:$R$4927,\"External - \"&$B401,'CAPEX program'!$AS$10:$AS$4927,N$3,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$R$10:$R$4927,\"External - \"&$B401,'CAPEX program'!$G$10:$G$4927,N$3,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"-SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$L$10:$L$4927,\"External - \"&$B401,'CAPEX program'!$AS$10:$AS$4927,P$3,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$L$10:$L$4927,\"External - \"&$B401,'CAPEX program'!$G$10:$G$4927,P$3,'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$O$10:$O$4927,\"External - \"&$B401,'CAPEX program'!$AS$10:$AS$4927,P$3,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$O$10:$O$4927,\"External - \"&$B401,'CAPEX program'!$G$10:$G$4927,P$3,'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$R$10:$R$4927,\"External - \"&$B401,'CAPEX program'!$AS$10:$AS$4927,P$3,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$R$10:$R$4927,\"External - \"&$B401,'CAPEX program'!$G$10:$G$4927,P$3,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"-SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$L$10:$L$4927,\"External - \"&$B401,'CAPEX program'!$AS$10:$AS$4927,R$3,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$L$10:$L$4927,\"External - \"&$B401,'CAPEX program'!$G$10:$G$4927,R$3,'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$O$10:$O$4927,\"External - \"&$B401,'CAPEX program'!$AS$10:$AS$4927,R$3,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$O$10:$O$4927,\"External - \"&$B401,'CAPEX program'!$G$10:$G$4927,R$3,'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$R$10:$R$4927,\"External - \"&$B401,'CAPEX program'!$AS$10:$AS$4927,R$3,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$R$10:$R$4927,\"External - \"&$B401,'CAPEX program'!$G$10:$G$4927,R$3,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"-SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$L$10:$L$4927,\"External - \"&$B401,'CAPEX program'!$AS$10:$AS$4927,T$3,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$L$10:$L$4927,\"External - \"&$B401,'CAPEX program'!$G$10:$G$4927,T$3,'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$O$10:$O$4927,\"External - \"&$B401,'CAPEX program'!$AS$10:$AS$4927,T$3,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$O$10:$O$4927,\"External - \"&$B401,'CAPEX program'!$G$10:$G$4927,T$3,'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$R$10:$R$4927,\"External - \"&$B401,'CAPEX program'!$AS$10:$AS$4927,T$3,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$R$10:$R$4927,\"External - \"&$B401,'CAPEX program'!$G$10:$G$4927,T$3,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"-SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$L$10:$L$4927,\"External - \"&$B401,'CAPEX program'!$AS$10:$AS$4927,V$3,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$L$10:$L$4927,\"External - \"&$B401,'CAPEX program'!$G$10:$G$4927,V$3,'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$O$10:$O$4927,\"External - \"&$B401,'CAPEX program'!$AS$10:$AS$4927,V$3,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$O$10:$O$4927,\"External - \"&$B401,'CAPEX program'!$G$10:$G$4927,V$3,'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$R$10:$R$4927,\"External - \"&$B401,'CAPEX program'!$AS$10:$AS$4927,V$3,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$R$10:$R$4927,\"External - \"&$B401,'CAPEX program'!$G$10:$G$4927,V$3,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"-SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$L$10:$L$4927,\"External - \"&$B401,'CAPEX program'!$AS$10:$AS$4927,X$3,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$L$10:$L$4927,\"External - \"&$B401,'CAPEX program'!$G$10:$G$4927,X$3,'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$O$10:$O$4927,\"External - \"&$B401,'CAPEX program'!$AS$10:$AS$4927,X$3,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$O$10:$O$4927,\"External - \"&$B401,'CAPEX program'!$G$10:$G$4927,X$3,'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$R$10:$R$4927,\"External - \"&$B401,'CAPEX program'!$AS$10:$AS$4927,X$3,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$R$10:$R$4927,\"External - \"&$B401,'CAPEX program'!$G$10:$G$4927,X$3,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,{"$f":"-SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$L$10:$L$4927,\"External - \"&$B401,'CAPEX program'!$AS$10:$AS$4927,Z$3,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$M$10:$M$4927,'CAPEX program'!$L$10:$L$4927,\"External - \"&$B401,'CAPEX program'!$G$10:$G$4927,Z$3,'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$O$10:$O$4927,\"External - \"&$B401,'CAPEX program'!$AS$10:$AS$4927,Z$3,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$P$10:$P$4927,'CAPEX program'!$O$10:$O$4927,\"External - \"&$B401,'CAPEX program'!$G$10:$G$4927,Z$3,'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$R$10:$R$4927,\"External - \"&$B401,'CAPEX program'!$AS$10:$AS$4927,Z$3,'CAPEX program'!$G$10:$G$4927,\"\",'CAPEX program'!$H$10:$H$4927,\"<>yes\")-SUMIFS('CAPEX program'!$S$10:$S$4927,'CAPEX program'!$R$10:$R$4927,\"External - \"&$B401,'CAPEX program'!$G$10:$G$4927,Z$3,'CAPEX program'!$H$10:$H$4927,\"<>yes\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["External - ","Other 3 Fund",null,null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B408,'Budget Summary 1'!J$430:J$459)+AP408+BB408+BN408+BZ408","v":0},null,null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B408,'Budget Summary 1'!L$430:L$459)+AQ408+BC408+BO408+CA408","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B408,'Budget Summary 1'!M$430:M$459)+AR408+BD408+BP408+CB408","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B408,'Budget Summary 1'!N$430:N$459)+AS408+BE408+BQ408+CC408","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B408,'Budget Summary 1'!O$430:O$459)+AT408+BF408+BR408+CD408","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B408,'Budget Summary 1'!P$430:P$459)+AU408+BG408+BS408+CE408","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B408,'Budget Summary 1'!Q$430:Q$459)+AV408+BH408+BT408+CF408","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B408,'Budget Summary 1'!R$430:R$459)+AW408+BI408+BU408+CG408","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B408,'Budget Summary 1'!S$430:S$459)+AX408+BJ408+BV408+CH408","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B408,'Budget Summary 1'!T$430:T$459)+AY408+BK408+BW408+CI408","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B408,'Budget Summary 1'!U$430:U$459)+AZ408+BL408+BX408+CJ408","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AP$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A408&$B408)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AP$3,'CAPEX program'!$L$22:$L$4927,$A408&$B408)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AP$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A408&$B408)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AP$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AQ$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A408&$B408)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AQ$3,'CAPEX program'!$L$22:$L$4927,$A408&$B408)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AQ$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A408&$B408)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AQ$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AR$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A408&$B408)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AR$3,'CAPEX program'!$L$22:$L$4927,$A408&$B408)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AR$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A408&$B408)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AR$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AS$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A408&$B408)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AS$3,'CAPEX program'!$L$22:$L$4927,$A408&$B408)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AS$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A408&$B408)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AS$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AT$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A408&$B408)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AT$3,'CAPEX program'!$L$22:$L$4927,$A408&$B408)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AT$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A408&$B408)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AT$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AU$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A408&$B408)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AU$3,'CAPEX program'!$L$22:$L$4927,$A408&$B408)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AU$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A408&$B408)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AU$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AV$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A408&$B408)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AV$3,'CAPEX program'!$L$22:$L$4927,$A408&$B408)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AV$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A408&$B408)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AV$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AW$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A408&$B408)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AW$3,'CAPEX program'!$L$22:$L$4927,$A408&$B408)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AW$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A408&$B408)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AW$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AX$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A408&$B408)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AX$3,'CAPEX program'!$L$22:$L$4927,$A408&$B408)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AX$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A408&$B408)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AX$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AY$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A408&$B408)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AY$3,'CAPEX program'!$L$22:$L$4927,$A408&$B408)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AY$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A408&$B408)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AY$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AZ$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A408&$B408)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AZ$3,'CAPEX program'!$L$22:$L$4927,$A408&$B408)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AZ$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A408&$B408)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AZ$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A408&$B408)","v":0},null,{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BB$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A408&$B408)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BB$3,'CAPEX program'!$O$22:$O$4927,$A408&$B408)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BB$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A408&$B408)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BB$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BC$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A408&$B408)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BC$3,'CAPEX program'!$O$22:$O$4927,$A408&$B408)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BC$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A408&$B408)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BC$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BD$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A408&$B408)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BD$3,'CAPEX program'!$O$22:$O$4927,$A408&$B408)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BD$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A408&$B408)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BD$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BE$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A408&$B408)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BE$3,'CAPEX program'!$O$22:$O$4927,$A408&$B408)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BE$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A408&$B408)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BE$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BF$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A408&$B408)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BF$3,'CAPEX program'!$O$22:$O$4927,$A408&$B408)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BF$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A408&$B408)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BF$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BG$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A408&$B408)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BG$3,'CAPEX program'!$O$22:$O$4927,$A408&$B408)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BG$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A408&$B408)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BG$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BH$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A408&$B408)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BH$3,'CAPEX program'!$O$22:$O$4927,$A408&$B408)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BH$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A408&$B408)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BH$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BI$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A408&$B408)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BI$3,'CAPEX program'!$O$22:$O$4927,$A408&$B408)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BI$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A408&$B408)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BI$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BJ$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A408&$B408)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BJ$3,'CAPEX program'!$O$22:$O$4927,$A408&$B408)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BJ$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A408&$B408)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BJ$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BK$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A408&$B408)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BK$3,'CAPEX program'!$O$22:$O$4927,$A408&$B408)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BK$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A408&$B408)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BK$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BL$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A408&$B408)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BL$3,'CAPEX program'!$O$22:$O$4927,$A408&$B408)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BL$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A408&$B408)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BL$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A408&$B408)","v":0},null,{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BN$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A408&$B408)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BN$3,'CAPEX program'!$R$22:$R$4927,$A408&$B408)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BN$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A408&$B408)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BN$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BO$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A408&$B408)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BO$3,'CAPEX program'!$R$22:$R$4927,$A408&$B408)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BO$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A408&$B408)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BO$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BP$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A408&$B408)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BP$3,'CAPEX program'!$R$22:$R$4927,$A408&$B408)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BP$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A408&$B408)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BP$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BQ$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A408&$B408)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BQ$3,'CAPEX program'!$R$22:$R$4927,$A408&$B408)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BQ$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A408&$B408)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BQ$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BR$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A408&$B408)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BR$3,'CAPEX program'!$R$22:$R$4927,$A408&$B408)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BR$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A408&$B408)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BR$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BS$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A408&$B408)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BS$3,'CAPEX program'!$R$22:$R$4927,$A408&$B408)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BS$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A408&$B408)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BS$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BT$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A408&$B408)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BT$3,'CAPEX program'!$R$22:$R$4927,$A408&$B408)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BT$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A408&$B408)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BT$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BU$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A408&$B408)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BU$3,'CAPEX program'!$R$22:$R$4927,$A408&$B408)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BU$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A408&$B408)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BU$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BV$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A408&$B408)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BV$3,'CAPEX program'!$R$22:$R$4927,$A408&$B408)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BV$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A408&$B408)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BV$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BW$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A408&$B408)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BW$3,'CAPEX program'!$R$22:$R$4927,$A408&$B408)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BW$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A408&$B408)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BW$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BX$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A408&$B408)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BX$3,'CAPEX program'!$R$22:$R$4927,$A408&$B408)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BX$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A408&$B408)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BX$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A408&$B408)","v":0},null,{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,BZ$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A408&$B408)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,BZ$3,'CAPEX program'!$U$22:$U$4927,$A408&$B408)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,BZ$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A408&$B408)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,BZ$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CA$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A408&$B408)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CA$3,'CAPEX program'!$U$22:$U$4927,$A408&$B408)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CA$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A408&$B408)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CA$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CB$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A408&$B408)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CB$3,'CAPEX program'!$U$22:$U$4927,$A408&$B408)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CB$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A408&$B408)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CB$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CC$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A408&$B408)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CC$3,'CAPEX program'!$U$22:$U$4927,$A408&$B408)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CC$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A408&$B408)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CC$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CD$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A408&$B408)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CD$3,'CAPEX program'!$U$22:$U$4927,$A408&$B408)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CD$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A408&$B408)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CD$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CE$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A408&$B408)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CE$3,'CAPEX program'!$U$22:$U$4927,$A408&$B408)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CE$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A408&$B408)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CE$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CF$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A408&$B408)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CF$3,'CAPEX program'!$U$22:$U$4927,$A408&$B408)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CF$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A408&$B408)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CF$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CG$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A408&$B408)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CG$3,'CAPEX program'!$U$22:$U$4927,$A408&$B408)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CG$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A408&$B408)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CG$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CH$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A408&$B408)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CH$3,'CAPEX program'!$U$22:$U$4927,$A408&$B408)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CH$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A408&$B408)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CH$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CI$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A408&$B408)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CI$3,'CAPEX program'!$U$22:$U$4927,$A408&$B408)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CI$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A408&$B408)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CI$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A408&$B408)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CJ$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A408&$B408)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CJ$3,'CAPEX program'!$U$22:$U$4927,$A408&$B408)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CJ$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A408&$B408)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CJ$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A408&$B408)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["External - ","z_unallocated external",null,null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B411,'Budget Summary 1'!J$430:J$459)+AP411+BB411+BN411+BZ411","v":0},null,null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B411,'Budget Summary 1'!L$430:L$459)+AQ411+BC411+BO411+CA411","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B411,'Budget Summary 1'!M$430:M$459)+AR411+BD411+BP411+CB411","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B411,'Budget Summary 1'!N$430:N$459)+AS411+BE411+BQ411+CC411","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B411,'Budget Summary 1'!O$430:O$459)+AT411+BF411+BR411+CD411","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B411,'Budget Summary 1'!P$430:P$459)+AU411+BG411+BS411+CE411","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B411,'Budget Summary 1'!Q$430:Q$459)+AV411+BH411+BT411+CF411","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B411,'Budget Summary 1'!R$430:R$459)+AW411+BI411+BU411+CG411","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B411,'Budget Summary 1'!S$430:S$459)+AX411+BJ411+BV411+CH411","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B411,'Budget Summary 1'!T$430:T$459)+AY411+BK411+BW411+CI411","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B411,'Budget Summary 1'!U$430:U$459)+AZ411+BL411+BX411+CJ411","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AP$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A411&$B411)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AP$3,'CAPEX program'!$L$22:$L$4927,$A411&$B411)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AP$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A411&$B411)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AP$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AQ$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A411&$B411)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AQ$3,'CAPEX program'!$L$22:$L$4927,$A411&$B411)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AQ$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A411&$B411)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AQ$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AR$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A411&$B411)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AR$3,'CAPEX program'!$L$22:$L$4927,$A411&$B411)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AR$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A411&$B411)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AR$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AS$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A411&$B411)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AS$3,'CAPEX program'!$L$22:$L$4927,$A411&$B411)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AS$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A411&$B411)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AS$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AT$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A411&$B411)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AT$3,'CAPEX program'!$L$22:$L$4927,$A411&$B411)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AT$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A411&$B411)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AT$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AU$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A411&$B411)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AU$3,'CAPEX program'!$L$22:$L$4927,$A411&$B411)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AU$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A411&$B411)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AU$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AV$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A411&$B411)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AV$3,'CAPEX program'!$L$22:$L$4927,$A411&$B411)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AV$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A411&$B411)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AV$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AW$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A411&$B411)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AW$3,'CAPEX program'!$L$22:$L$4927,$A411&$B411)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AW$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A411&$B411)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AW$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AX$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A411&$B411)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AX$3,'CAPEX program'!$L$22:$L$4927,$A411&$B411)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AX$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A411&$B411)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AX$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AY$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A411&$B411)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AY$3,'CAPEX program'!$L$22:$L$4927,$A411&$B411)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AY$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A411&$B411)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AY$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AZ$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A411&$B411)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AZ$3,'CAPEX program'!$L$22:$L$4927,$A411&$B411)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AZ$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A411&$B411)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AZ$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A411&$B411)","v":0},null,{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BB$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A411&$B411)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BB$3,'CAPEX program'!$O$22:$O$4927,$A411&$B411)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BB$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A411&$B411)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BB$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BC$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A411&$B411)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BC$3,'CAPEX program'!$O$22:$O$4927,$A411&$B411)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BC$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A411&$B411)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BC$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BD$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A411&$B411)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BD$3,'CAPEX program'!$O$22:$O$4927,$A411&$B411)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BD$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A411&$B411)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BD$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BE$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A411&$B411)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BE$3,'CAPEX program'!$O$22:$O$4927,$A411&$B411)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BE$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A411&$B411)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BE$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BF$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A411&$B411)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BF$3,'CAPEX program'!$O$22:$O$4927,$A411&$B411)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BF$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A411&$B411)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BF$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BG$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A411&$B411)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BG$3,'CAPEX program'!$O$22:$O$4927,$A411&$B411)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BG$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A411&$B411)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BG$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BH$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A411&$B411)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BH$3,'CAPEX program'!$O$22:$O$4927,$A411&$B411)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BH$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A411&$B411)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BH$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BI$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A411&$B411)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BI$3,'CAPEX program'!$O$22:$O$4927,$A411&$B411)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BI$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A411&$B411)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BI$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BJ$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A411&$B411)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BJ$3,'CAPEX program'!$O$22:$O$4927,$A411&$B411)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BJ$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A411&$B411)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BJ$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BK$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A411&$B411)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BK$3,'CAPEX program'!$O$22:$O$4927,$A411&$B411)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BK$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A411&$B411)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BK$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BL$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A411&$B411)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BL$3,'CAPEX program'!$O$22:$O$4927,$A411&$B411)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BL$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A411&$B411)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BL$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A411&$B411)","v":0},null,{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BN$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A411&$B411)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BN$3,'CAPEX program'!$R$22:$R$4927,$A411&$B411)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BN$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A411&$B411)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BN$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BO$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A411&$B411)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BO$3,'CAPEX program'!$R$22:$R$4927,$A411&$B411)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BO$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A411&$B411)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BO$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BP$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A411&$B411)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BP$3,'CAPEX program'!$R$22:$R$4927,$A411&$B411)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BP$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A411&$B411)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BP$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BQ$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A411&$B411)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BQ$3,'CAPEX program'!$R$22:$R$4927,$A411&$B411)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BQ$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A411&$B411)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BQ$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BR$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A411&$B411)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BR$3,'CAPEX program'!$R$22:$R$4927,$A411&$B411)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BR$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A411&$B411)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BR$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BS$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A411&$B411)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BS$3,'CAPEX program'!$R$22:$R$4927,$A411&$B411)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BS$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A411&$B411)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BS$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BT$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A411&$B411)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BT$3,'CAPEX program'!$R$22:$R$4927,$A411&$B411)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BT$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A411&$B411)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BT$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BU$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A411&$B411)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BU$3,'CAPEX program'!$R$22:$R$4927,$A411&$B411)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BU$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A411&$B411)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BU$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BV$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A411&$B411)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BV$3,'CAPEX program'!$R$22:$R$4927,$A411&$B411)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BV$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A411&$B411)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BV$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BW$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A411&$B411)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BW$3,'CAPEX program'!$R$22:$R$4927,$A411&$B411)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BW$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A411&$B411)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BW$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BX$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A411&$B411)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BX$3,'CAPEX program'!$R$22:$R$4927,$A411&$B411)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BX$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A411&$B411)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BX$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A411&$B411)","v":0},null,{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,BZ$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A411&$B411)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,BZ$3,'CAPEX program'!$U$22:$U$4927,$A411&$B411)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,BZ$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A411&$B411)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,BZ$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CA$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A411&$B411)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CA$3,'CAPEX program'!$U$22:$U$4927,$A411&$B411)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CA$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A411&$B411)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CA$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CB$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A411&$B411)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CB$3,'CAPEX program'!$U$22:$U$4927,$A411&$B411)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CB$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A411&$B411)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CB$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CC$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A411&$B411)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CC$3,'CAPEX program'!$U$22:$U$4927,$A411&$B411)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CC$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A411&$B411)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CC$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CD$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A411&$B411)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CD$3,'CAPEX program'!$U$22:$U$4927,$A411&$B411)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CD$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A411&$B411)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CD$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CE$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A411&$B411)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CE$3,'CAPEX program'!$U$22:$U$4927,$A411&$B411)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CE$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A411&$B411)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CE$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CF$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A411&$B411)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CF$3,'CAPEX program'!$U$22:$U$4927,$A411&$B411)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CF$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A411&$B411)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CF$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CG$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A411&$B411)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CG$3,'CAPEX program'!$U$22:$U$4927,$A411&$B411)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CG$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A411&$B411)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CG$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CH$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A411&$B411)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CH$3,'CAPEX program'!$U$22:$U$4927,$A411&$B411)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CH$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A411&$B411)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CH$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CI$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A411&$B411)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CI$3,'CAPEX program'!$U$22:$U$4927,$A411&$B411)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CI$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A411&$B411)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CI$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A411&$B411)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CJ$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A411&$B411)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CJ$3,'CAPEX program'!$U$22:$U$4927,$A411&$B411)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CJ$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A411&$B411)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CJ$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A411&$B411)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["External - ","",null,null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B420,'Budget Summary 1'!J$430:J$459)+AP420+BB420+BN420+BZ420","v":0},null,null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B420,'Budget Summary 1'!L$430:L$459)+AQ420+BC420+BO420+CA420","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B420,'Budget Summary 1'!M$430:M$459)+AR420+BD420+BP420+CB420","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B420,'Budget Summary 1'!N$430:N$459)+AS420+BE420+BQ420+CC420","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B420,'Budget Summary 1'!O$430:O$459)+AT420+BF420+BR420+CD420","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B420,'Budget Summary 1'!P$430:P$459)+AU420+BG420+BS420+CE420","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B420,'Budget Summary 1'!Q$430:Q$459)+AV420+BH420+BT420+CF420","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B420,'Budget Summary 1'!R$430:R$459)+AW420+BI420+BU420+CG420","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B420,'Budget Summary 1'!S$430:S$459)+AX420+BJ420+BV420+CH420","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B420,'Budget Summary 1'!T$430:T$459)+AY420+BK420+BW420+CI420","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$430:$D$459,$B420,'Budget Summary 1'!U$430:U$459)+AZ420+BL420+BX420+CJ420","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AP$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A420&$B420)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AP$3,'CAPEX program'!$L$22:$L$4927,$A420&$B420)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AP$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A420&$B420)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AP$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AQ$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A420&$B420)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AQ$3,'CAPEX program'!$L$22:$L$4927,$A420&$B420)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AQ$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A420&$B420)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AQ$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AR$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A420&$B420)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AR$3,'CAPEX program'!$L$22:$L$4927,$A420&$B420)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AR$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A420&$B420)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AR$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AS$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A420&$B420)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AS$3,'CAPEX program'!$L$22:$L$4927,$A420&$B420)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AS$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A420&$B420)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AS$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AT$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A420&$B420)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AT$3,'CAPEX program'!$L$22:$L$4927,$A420&$B420)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AT$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A420&$B420)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AT$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AU$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A420&$B420)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AU$3,'CAPEX program'!$L$22:$L$4927,$A420&$B420)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AU$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A420&$B420)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AU$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AV$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A420&$B420)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AV$3,'CAPEX program'!$L$22:$L$4927,$A420&$B420)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AV$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A420&$B420)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AV$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AW$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A420&$B420)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AW$3,'CAPEX program'!$L$22:$L$4927,$A420&$B420)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AW$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A420&$B420)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AW$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AX$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A420&$B420)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AX$3,'CAPEX program'!$L$22:$L$4927,$A420&$B420)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AX$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A420&$B420)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AX$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AY$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A420&$B420)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AY$3,'CAPEX program'!$L$22:$L$4927,$A420&$B420)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AY$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A420&$B420)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AY$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AZ$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$L$22:$L$4927,$A420&$B420)-SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AZ$3,'CAPEX program'!$L$22:$L$4927,$A420&$B420)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$AS$22:$AS$4927,AZ$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A420&$B420)+SUMIFS('CAPEX program'!$M$22:$M$4927,'CAPEX program'!$G$22:$G$4927,AZ$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$L$22:$L$4927,$A420&$B420)","v":0},null,{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BB$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A420&$B420)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BB$3,'CAPEX program'!$O$22:$O$4927,$A420&$B420)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BB$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A420&$B420)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BB$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BC$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A420&$B420)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BC$3,'CAPEX program'!$O$22:$O$4927,$A420&$B420)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BC$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A420&$B420)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BC$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BD$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A420&$B420)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BD$3,'CAPEX program'!$O$22:$O$4927,$A420&$B420)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BD$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A420&$B420)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BD$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BE$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A420&$B420)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BE$3,'CAPEX program'!$O$22:$O$4927,$A420&$B420)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BE$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A420&$B420)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BE$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BF$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A420&$B420)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BF$3,'CAPEX program'!$O$22:$O$4927,$A420&$B420)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BF$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A420&$B420)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BF$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BG$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A420&$B420)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BG$3,'CAPEX program'!$O$22:$O$4927,$A420&$B420)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BG$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A420&$B420)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BG$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BH$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A420&$B420)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BH$3,'CAPEX program'!$O$22:$O$4927,$A420&$B420)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BH$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A420&$B420)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BH$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BI$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A420&$B420)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BI$3,'CAPEX program'!$O$22:$O$4927,$A420&$B420)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BI$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A420&$B420)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BI$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BJ$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A420&$B420)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BJ$3,'CAPEX program'!$O$22:$O$4927,$A420&$B420)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BJ$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A420&$B420)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BJ$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BK$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A420&$B420)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BK$3,'CAPEX program'!$O$22:$O$4927,$A420&$B420)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BK$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A420&$B420)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BK$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BL$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$O$22:$O$4927,$A420&$B420)-SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BL$3,'CAPEX program'!$O$22:$O$4927,$A420&$B420)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$AS$22:$AS$4927,BL$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A420&$B420)+SUMIFS('CAPEX program'!$P$22:$P$4927,'CAPEX program'!$G$22:$G$4927,BL$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$O$22:$O$4927,$A420&$B420)","v":0},null,{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BN$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A420&$B420)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BN$3,'CAPEX program'!$R$22:$R$4927,$A420&$B420)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BN$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A420&$B420)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BN$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BO$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A420&$B420)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BO$3,'CAPEX program'!$R$22:$R$4927,$A420&$B420)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BO$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A420&$B420)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BO$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BP$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A420&$B420)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BP$3,'CAPEX program'!$R$22:$R$4927,$A420&$B420)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BP$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A420&$B420)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BP$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BQ$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A420&$B420)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BQ$3,'CAPEX program'!$R$22:$R$4927,$A420&$B420)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BQ$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A420&$B420)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BQ$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BR$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A420&$B420)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BR$3,'CAPEX program'!$R$22:$R$4927,$A420&$B420)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BR$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A420&$B420)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BR$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BS$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A420&$B420)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BS$3,'CAPEX program'!$R$22:$R$4927,$A420&$B420)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BS$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A420&$B420)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BS$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BT$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A420&$B420)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BT$3,'CAPEX program'!$R$22:$R$4927,$A420&$B420)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BT$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A420&$B420)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BT$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BU$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A420&$B420)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BU$3,'CAPEX program'!$R$22:$R$4927,$A420&$B420)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BU$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A420&$B420)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BU$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BV$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A420&$B420)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BV$3,'CAPEX program'!$R$22:$R$4927,$A420&$B420)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BV$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A420&$B420)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BV$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BW$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A420&$B420)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BW$3,'CAPEX program'!$R$22:$R$4927,$A420&$B420)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BW$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A420&$B420)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BW$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BX$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$R$22:$R$4927,$A420&$B420)-SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BX$3,'CAPEX program'!$R$22:$R$4927,$A420&$B420)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$AS$22:$AS$4927,BX$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A420&$B420)+SUMIFS('CAPEX program'!$S$22:$S$4927,'CAPEX program'!$G$22:$G$4927,BX$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$R$22:$R$4927,$A420&$B420)","v":0},null,{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,BZ$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A420&$B420)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,BZ$3,'CAPEX program'!$U$22:$U$4927,$A420&$B420)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,BZ$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A420&$B420)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,BZ$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CA$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A420&$B420)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CA$3,'CAPEX program'!$U$22:$U$4927,$A420&$B420)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CA$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A420&$B420)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CA$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CB$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A420&$B420)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CB$3,'CAPEX program'!$U$22:$U$4927,$A420&$B420)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CB$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A420&$B420)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CB$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CC$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A420&$B420)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CC$3,'CAPEX program'!$U$22:$U$4927,$A420&$B420)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CC$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A420&$B420)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CC$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CD$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A420&$B420)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CD$3,'CAPEX program'!$U$22:$U$4927,$A420&$B420)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CD$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A420&$B420)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CD$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CE$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A420&$B420)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CE$3,'CAPEX program'!$U$22:$U$4927,$A420&$B420)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CE$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A420&$B420)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CE$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CF$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A420&$B420)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CF$3,'CAPEX program'!$U$22:$U$4927,$A420&$B420)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CF$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A420&$B420)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CF$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CG$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A420&$B420)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CG$3,'CAPEX program'!$U$22:$U$4927,$A420&$B420)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CG$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A420&$B420)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CG$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CH$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A420&$B420)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CH$3,'CAPEX program'!$U$22:$U$4927,$A420&$B420)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CH$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A420&$B420)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CH$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CI$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A420&$B420)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CI$3,'CAPEX program'!$U$22:$U$4927,$A420&$B420)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CI$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A420&$B420)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CI$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A420&$B420)","v":0},{"$f":"+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CJ$3,'CAPEX program'!$G$22:$G$4927,\"<>\",'CAPEX program'!$U$22:$U$4927,$A420&$B420)-SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CJ$3,'CAPEX program'!$U$22:$U$4927,$A420&$B420)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$AS$22:$AS$4927,CJ$3,'CAPEX program'!$G$22:$G$4927,\"\",'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A420&$B420)+SUMIFS('CAPEX program'!$V$22:$V$4927,'CAPEX program'!$G$22:$G$4927,CJ$3,'CAPEX program'!$H$22:$H$4927,\"=yes\",'CAPEX program'!$U$22:$U$4927,$A420&$B420)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Water Fund",null,null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B504,'Major Projects dump'!$BD$10:$BD$179,E$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B504,'Major Projects dump'!$H$10:$H$179,E$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B504,'Major Projects dump'!$BD$10:$BD$179,E$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B504,'Major Projects dump'!$H$10:$H$179,E$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B504,'Major Projects dump'!$BD$10:$BD$179,E$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B504,'Major Projects dump'!$H$10:$H$179,E$3,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B504,'Major Projects dump'!$BD$10:$BD$179,H$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B504,'Major Projects dump'!$H$10:$H$179,H$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B504,'Major Projects dump'!$BD$10:$BD$179,H$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B504,'Major Projects dump'!$H$10:$H$179,H$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B504,'Major Projects dump'!$BD$10:$BD$179,H$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B504,'Major Projects dump'!$H$10:$H$179,H$3,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B504,'Major Projects dump'!$BD$10:$BD$179,J$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B504,'Major Projects dump'!$H$10:$H$179,J$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B504,'Major Projects dump'!$BD$10:$BD$179,J$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B504,'Major Projects dump'!$H$10:$H$179,J$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B504,'Major Projects dump'!$BD$10:$BD$179,J$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B504,'Major Projects dump'!$H$10:$H$179,J$3,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B504,'Major Projects dump'!$BD$10:$BD$179,L$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B504,'Major Projects dump'!$H$10:$H$179,L$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B504,'Major Projects dump'!$BD$10:$BD$179,L$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B504,'Major Projects dump'!$H$10:$H$179,L$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B504,'Major Projects dump'!$BD$10:$BD$179,L$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B504,'Major Projects dump'!$H$10:$H$179,L$3,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B504,'Major Projects dump'!$BD$10:$BD$179,N$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B504,'Major Projects dump'!$H$10:$H$179,N$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B504,'Major Projects dump'!$BD$10:$BD$179,N$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B504,'Major Projects dump'!$H$10:$H$179,N$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B504,'Major Projects dump'!$BD$10:$BD$179,N$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B504,'Major Projects dump'!$H$10:$H$179,N$3,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B504,'Major Projects dump'!$BD$10:$BD$179,P$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B504,'Major Projects dump'!$H$10:$H$179,P$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B504,'Major Projects dump'!$BD$10:$BD$179,P$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B504,'Major Projects dump'!$H$10:$H$179,P$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B504,'Major Projects dump'!$BD$10:$BD$179,P$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B504,'Major Projects dump'!$H$10:$H$179,P$3,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B504,'Major Projects dump'!$BD$10:$BD$179,R$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B504,'Major Projects dump'!$H$10:$H$179,R$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B504,'Major Projects dump'!$BD$10:$BD$179,R$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B504,'Major Projects dump'!$H$10:$H$179,R$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B504,'Major Projects dump'!$BD$10:$BD$179,R$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B504,'Major Projects dump'!$H$10:$H$179,R$3,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B504,'Major Projects dump'!$BD$10:$BD$179,T$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B504,'Major Projects dump'!$H$10:$H$179,T$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B504,'Major Projects dump'!$BD$10:$BD$179,T$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B504,'Major Projects dump'!$H$10:$H$179,T$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B504,'Major Projects dump'!$BD$10:$BD$179,T$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B504,'Major Projects dump'!$H$10:$H$179,T$3,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B504,'Major Projects dump'!$BD$10:$BD$179,V$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B504,'Major Projects dump'!$H$10:$H$179,V$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B504,'Major Projects dump'!$BD$10:$BD$179,V$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B504,'Major Projects dump'!$H$10:$H$179,V$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B504,'Major Projects dump'!$BD$10:$BD$179,V$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B504,'Major Projects dump'!$H$10:$H$179,V$3,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B504,'Major Projects dump'!$BD$10:$BD$179,X$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B504,'Major Projects dump'!$H$10:$H$179,X$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B504,'Major Projects dump'!$BD$10:$BD$179,X$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B504,'Major Projects dump'!$H$10:$H$179,X$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B504,'Major Projects dump'!$BD$10:$BD$179,X$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B504,'Major Projects dump'!$H$10:$H$179,X$3,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B504,'Major Projects dump'!$BD$10:$BD$179,Z$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B504,'Major Projects dump'!$H$10:$H$179,Z$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B504,'Major Projects dump'!$BD$10:$BD$179,Z$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B504,'Major Projects dump'!$H$10:$H$179,Z$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B504,'Major Projects dump'!$BD$10:$BD$179,Z$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B504,'Major Projects dump'!$H$10:$H$179,Z$3,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"",null,null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B516,'Major Projects dump'!$BD$10:$BD$179,E$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B516,'Major Projects dump'!$H$10:$H$179,E$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B516,'Major Projects dump'!$BD$10:$BD$179,E$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B516,'Major Projects dump'!$H$10:$H$179,E$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B516,'Major Projects dump'!$BD$10:$BD$179,E$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B516,'Major Projects dump'!$H$10:$H$179,E$3,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B516,'Major Projects dump'!$BD$10:$BD$179,H$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B516,'Major Projects dump'!$H$10:$H$179,H$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B516,'Major Projects dump'!$BD$10:$BD$179,H$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B516,'Major Projects dump'!$H$10:$H$179,H$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B516,'Major Projects dump'!$BD$10:$BD$179,H$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B516,'Major Projects dump'!$H$10:$H$179,H$3,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B516,'Major Projects dump'!$BD$10:$BD$179,J$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B516,'Major Projects dump'!$H$10:$H$179,J$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B516,'Major Projects dump'!$BD$10:$BD$179,J$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B516,'Major Projects dump'!$H$10:$H$179,J$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B516,'Major Projects dump'!$BD$10:$BD$179,J$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B516,'Major Projects dump'!$H$10:$H$179,J$3,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B516,'Major Projects dump'!$BD$10:$BD$179,L$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B516,'Major Projects dump'!$H$10:$H$179,L$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B516,'Major Projects dump'!$BD$10:$BD$179,L$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B516,'Major Projects dump'!$H$10:$H$179,L$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B516,'Major Projects dump'!$BD$10:$BD$179,L$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B516,'Major Projects dump'!$H$10:$H$179,L$3,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B516,'Major Projects dump'!$BD$10:$BD$179,N$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B516,'Major Projects dump'!$H$10:$H$179,N$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B516,'Major Projects dump'!$BD$10:$BD$179,N$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B516,'Major Projects dump'!$H$10:$H$179,N$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B516,'Major Projects dump'!$BD$10:$BD$179,N$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B516,'Major Projects dump'!$H$10:$H$179,N$3,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B516,'Major Projects dump'!$BD$10:$BD$179,P$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B516,'Major Projects dump'!$H$10:$H$179,P$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B516,'Major Projects dump'!$BD$10:$BD$179,P$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B516,'Major Projects dump'!$H$10:$H$179,P$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B516,'Major Projects dump'!$BD$10:$BD$179,P$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B516,'Major Projects dump'!$H$10:$H$179,P$3,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B516,'Major Projects dump'!$BD$10:$BD$179,R$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B516,'Major Projects dump'!$H$10:$H$179,R$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B516,'Major Projects dump'!$BD$10:$BD$179,R$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B516,'Major Projects dump'!$H$10:$H$179,R$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B516,'Major Projects dump'!$BD$10:$BD$179,R$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B516,'Major Projects dump'!$H$10:$H$179,R$3,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B516,'Major Projects dump'!$BD$10:$BD$179,T$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B516,'Major Projects dump'!$H$10:$H$179,T$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B516,'Major Projects dump'!$BD$10:$BD$179,T$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B516,'Major Projects dump'!$H$10:$H$179,T$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B516,'Major Projects dump'!$BD$10:$BD$179,T$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B516,'Major Projects dump'!$H$10:$H$179,T$3,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B516,'Major Projects dump'!$BD$10:$BD$179,V$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B516,'Major Projects dump'!$H$10:$H$179,V$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B516,'Major Projects dump'!$BD$10:$BD$179,V$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B516,'Major Projects dump'!$H$10:$H$179,V$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B516,'Major Projects dump'!$BD$10:$BD$179,V$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B516,'Major Projects dump'!$H$10:$H$179,V$3,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B516,'Major Projects dump'!$BD$10:$BD$179,X$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B516,'Major Projects dump'!$H$10:$H$179,X$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B516,'Major Projects dump'!$BD$10:$BD$179,X$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B516,'Major Projects dump'!$H$10:$H$179,X$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B516,'Major Projects dump'!$BD$10:$BD$179,X$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B516,'Major Projects dump'!$H$10:$H$179,X$3,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B516,'Major Projects dump'!$BD$10:$BD$179,Z$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B516,'Major Projects dump'!$H$10:$H$179,Z$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B516,'Major Projects dump'!$BD$10:$BD$179,Z$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B516,'Major Projects dump'!$H$10:$H$179,Z$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B516,'Major Projects dump'!$BD$10:$BD$179,Z$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B516,'Major Projects dump'!$H$10:$H$179,Z$3,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"",null,null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B526,'Major Projects dump'!$BD$10:$BD$179,E$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B526,'Major Projects dump'!$H$10:$H$179,E$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B526,'Major Projects dump'!$BD$10:$BD$179,E$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B526,'Major Projects dump'!$H$10:$H$179,E$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B526,'Major Projects dump'!$BD$10:$BD$179,E$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B526,'Major Projects dump'!$H$10:$H$179,E$3,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B526,'Major Projects dump'!$BD$10:$BD$179,H$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B526,'Major Projects dump'!$H$10:$H$179,H$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B526,'Major Projects dump'!$BD$10:$BD$179,H$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B526,'Major Projects dump'!$H$10:$H$179,H$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B526,'Major Projects dump'!$BD$10:$BD$179,H$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B526,'Major Projects dump'!$H$10:$H$179,H$3,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B526,'Major Projects dump'!$BD$10:$BD$179,J$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B526,'Major Projects dump'!$H$10:$H$179,J$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B526,'Major Projects dump'!$BD$10:$BD$179,J$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B526,'Major Projects dump'!$H$10:$H$179,J$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B526,'Major Projects dump'!$BD$10:$BD$179,J$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B526,'Major Projects dump'!$H$10:$H$179,J$3,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B526,'Major Projects dump'!$BD$10:$BD$179,L$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B526,'Major Projects dump'!$H$10:$H$179,L$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B526,'Major Projects dump'!$BD$10:$BD$179,L$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B526,'Major Projects dump'!$H$10:$H$179,L$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B526,'Major Projects dump'!$BD$10:$BD$179,L$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B526,'Major Projects dump'!$H$10:$H$179,L$3,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B526,'Major Projects dump'!$BD$10:$BD$179,N$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B526,'Major Projects dump'!$H$10:$H$179,N$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B526,'Major Projects dump'!$BD$10:$BD$179,N$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B526,'Major Projects dump'!$H$10:$H$179,N$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B526,'Major Projects dump'!$BD$10:$BD$179,N$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B526,'Major Projects dump'!$H$10:$H$179,N$3,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B526,'Major Projects dump'!$BD$10:$BD$179,P$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B526,'Major Projects dump'!$H$10:$H$179,P$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B526,'Major Projects dump'!$BD$10:$BD$179,P$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B526,'Major Projects dump'!$H$10:$H$179,P$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B526,'Major Projects dump'!$BD$10:$BD$179,P$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B526,'Major Projects dump'!$H$10:$H$179,P$3,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B526,'Major Projects dump'!$BD$10:$BD$179,R$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B526,'Major Projects dump'!$H$10:$H$179,R$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B526,'Major Projects dump'!$BD$10:$BD$179,R$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B526,'Major Projects dump'!$H$10:$H$179,R$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B526,'Major Projects dump'!$BD$10:$BD$179,R$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B526,'Major Projects dump'!$H$10:$H$179,R$3,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B526,'Major Projects dump'!$BD$10:$BD$179,T$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B526,'Major Projects dump'!$H$10:$H$179,T$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B526,'Major Projects dump'!$BD$10:$BD$179,T$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B526,'Major Projects dump'!$H$10:$H$179,T$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B526,'Major Projects dump'!$BD$10:$BD$179,T$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B526,'Major Projects dump'!$H$10:$H$179,T$3,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B526,'Major Projects dump'!$BD$10:$BD$179,V$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B526,'Major Projects dump'!$H$10:$H$179,V$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B526,'Major Projects dump'!$BD$10:$BD$179,V$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B526,'Major Projects dump'!$H$10:$H$179,V$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B526,'Major Projects dump'!$BD$10:$BD$179,V$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B526,'Major Projects dump'!$H$10:$H$179,V$3,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B526,'Major Projects dump'!$BD$10:$BD$179,X$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B526,'Major Projects dump'!$H$10:$H$179,X$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B526,'Major Projects dump'!$BD$10:$BD$179,X$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B526,'Major Projects dump'!$H$10:$H$179,X$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B526,'Major Projects dump'!$BD$10:$BD$179,X$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B526,'Major Projects dump'!$H$10:$H$179,X$3,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,{"$f":"-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B526,'Major Projects dump'!$BD$10:$BD$179,Z$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$N$10:$N$179,'Major Projects dump'!$M$10:$M$179,\"External - \"&$B526,'Major Projects dump'!$H$10:$H$179,Z$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B526,'Major Projects dump'!$BD$10:$BD$179,Z$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$Q$10:$Q$179,'Major Projects dump'!$P$10:$P$179,\"External - \"&$B526,'Major Projects dump'!$H$10:$H$179,Z$3,'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B526,'Major Projects dump'!$BD$10:$BD$179,Z$3,'Major Projects dump'!$H$10:$H$179,\"\",'Major Projects dump'!$I$10:$I$179,\"yes\")-SUMIFS('Major Projects dump'!$T$10:$T$179,'Major Projects dump'!$S$10:$S$179,\"External - \"&$B526,'Major Projects dump'!$H$10:$H$179,Z$3,'Major Projects dump'!$I$10:$I$179,\"yes\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"Stormwater Management",null,null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B609,'Budget Summary 1'!J$188:J$318)","v":-100000},null,null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B609,'Budget Summary 1'!L$188:L$318)","v":56000},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B609,'Budget Summary 1'!M$188:M$318)","v":-46973},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B609,'Budget Summary 1'!N$188:N$318)","v":59410},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B609,'Budget Summary 1'!O$188:O$318)","v":61193},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B609,'Budget Summary 1'!P$188:P$318)","v":63028},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B609,'Budget Summary 1'!Q$188:Q$318)","v":64919},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B609,'Budget Summary 1'!R$188:R$318)","v":66867},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B609,'Budget Summary 1'!S$188:S$318)","v":68873},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B609,'Budget Summary 1'!T$188:T$318)","v":70939},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B609,'Budget Summary 1'!U$188:U$318)","v":73067},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"",null,null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B621,'Budget Summary 1'!J$188:J$318)","v":0},null,null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B621,'Budget Summary 1'!L$188:L$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B621,'Budget Summary 1'!M$188:M$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B621,'Budget Summary 1'!N$188:N$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B621,'Budget Summary 1'!O$188:O$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B621,'Budget Summary 1'!P$188:P$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B621,'Budget Summary 1'!Q$188:Q$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B621,'Budget Summary 1'!R$188:R$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B621,'Budget Summary 1'!S$188:S$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B621,'Budget Summary 1'!T$188:T$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B621,'Budget Summary 1'!U$188:U$318)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,"",null,null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B626,'Budget Summary 1'!J$188:J$318)","v":0},null,null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B626,'Budget Summary 1'!L$188:L$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B626,'Budget Summary 1'!M$188:M$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B626,'Budget Summary 1'!N$188:N$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B626,'Budget Summary 1'!O$188:O$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B626,'Budget Summary 1'!P$188:P$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B626,'Budget Summary 1'!Q$188:Q$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B626,'Budget Summary 1'!R$188:R$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B626,'Budget Summary 1'!S$188:S$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B626,'Budget Summary 1'!T$188:T$318)","v":0},null,{"$f":"SUMIF('Budget Summary 1'!$D$188:$D$318,$B626,'Budget Summary 1'!U$188:U$318)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end"," "," "," "]
[null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Leave Entitlements General","index":74,"n_rows":1022,"n_cols":31,"rows_kept":139,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["Expected Retirement Age:",null,null,65,null,null,null,null,null,null,{"$f":"DATE(K3-20,7,1)","v":"1995-07-01"},{"$f":"DATE(L3-1,7,1)","v":"2015-07-01"},"2016-07-01","2017-07-01","2018-07-01","2019-07-01","2020-07-01","2021-07-01","2022-07-01","2023-07-01"]
[{"$f":"\"Expected Wages increase \"&Starting_year_general-1&\":\"","v":"Expected Wages increase 2014:"},null,null,{"$f":"'BS workings'!E936","v":0},null,null,null,{"$f":"SUBTOTAL(9,H4:H1018)","v":12463823.310876636},null,null,{"$f":"'BS workings'!G936","v":0},{"$f":"'BS workings'!H936","v":0},{"$f":"'BS workings'!I936","v":0},{"$f":"'BS workings'!J936","v":0},{"$f":"'BS workings'!K936","v":0},{"$f":"'BS workings'!L936","v":0},{"$f":"'BS workings'!M936","v":0},{"$f":"'BS workings'!N936","v":0},{"$f":"'BS workings'!O936","v":0},{"$f":"'BS workings'!P936","v":0},null,{"$f":"SUBTOTAL(9,V4:V1018)","v":3573743.3699851367},{"$f":"SUBTOTAL(9,W4:W1018)","v":549639.05638795334},517268.48600422929,362724.19737953832,132767.01938213233,747070.33760614658,237538.13063273078,486027.9001487887,623295.18768772262,0]
["Employee No.","Birth Date","Terminated","Annual Leave","Sick Leave","Long Service Leave","Gratuity Pay","Total Leave","Expected Retirement Date",{"$f":"K3-1","v":2014},{"$f":"Starting_year_general","v":2015},{"$f":"K3+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,null,{"$f":"'Income Statement'!H4","v":"2015/16"},{"$f":"LEFT(V3,4)+1&\"/\"&RIGHT(LEFT(V3,4)+2,2)","v":"2016/17"},"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25"]
[102,"1950-05-31",null,30083.575661628573,191235.75885714288,273253.79721531429,0,{"$f":"IF(C4<>\"\",0,SUM(D4:G4))","v":494573.13173408573},{"$f":"IF(B4=\"\",\"\",DATE(YEAR(B4)+$D$1,MONTH(B4),DAY(B4)))","v":"2015-05-31"},{"$f":"$H4*(1+$D$2)","v":494573.13173408573},{"$f":"J4*(1+K$2)","v":494573.13173408573},494573.13173408573,{"$f":"L4*(1+M$2)","v":494573.13173408573},494573.13173408573,494573.13173408573,494573.13173408573,494573.13173408573,494573.13173408573,494573.13173408573,494573.13173408573,null,{"$f":"IF(AND($I4>K$1-1,$I4<L$1),K4,0)","v":494573.13173408573},{"$f":"IF(AND($I4>L$1-1,$I4<M$1),L4,0)","v":0},0,0,0,0,0,0,0,0]
[105,"1947-12-21",null,151365.17760000002,0,76882.056685714284,0,{"$f":"IF(C5<>\"\",0,SUM(D5:G5))","v":228247.23428571431},"2012-12-21",{"$f":"$H5*(1+$D$2)","v":228247.23428571431},228247.23428571431,228247.23428571431,{"$f":"L5*(1+M$2)","v":228247.23428571431},228247.23428571431,228247.23428571431,228247.23428571431,228247.23428571431,228247.23428571431,228247.23428571431,228247.23428571431,null,228247.23428571431,{"$f":"IF(AND($I5>L$1-1,$I5<M$1),L5,0)","v":0},{"$f":"IF(AND($I5>M$1-1,$I5<N$1),M5,0)","v":0},{"$f":"IF(AND($I5>N$1-1,$I5<O$1),N5,0)","v":0},{"$f":"IF(AND($I5>O$1-1,$I5<P$1),O5,0)","v":0},{"$f":"IF(AND($I5>P$1-1,$I5<Q$1),P5,0)","v":0},{"$f":"IF(AND($I5>Q$1-1,$I5<R$1),Q5,0)","v":0},{"$f":"IF(AND($I5>R$1-1,$I5<S$1),R5,0)","v":0},{"$f":"IF(AND($I5>S$1-1,$I5<T$1),S5,0)","v":0},{"$f":"IF(AND($I5>T$1-1,$I5<U$1),T5,0)","v":0}]
[106,"1957-11-05",null,46172.873611485709,27947.428088571429,90026.954995228574,0,164147.25669528573,"2022-11-05",164147.25669528573,164147.25669528573,164147.25669528573,164147.25669528573,164147.25669528573,164147.25669528573,164147.25669528573,164147.25669528573,164147.25669528573,164147.25669528573,164147.25669528573,null,0,0,0,0,0,0,0,0,164147.25669528573,0]
[107,"1963-10-20",null,53343.789817371427,0,82461.401789485724,0,135805.19160685714,"2028-10-20",135805.19160685714,135805.19160685714,135805.19160685714,135805.19160685714,135805.19160685714,135805.19160685714,135805.19160685714,135805.19160685714,135805.19160685714,135805.19160685714,135805.19160685714,null,0,0,0,0,0,0,0,0,0,0]
[108,"1951-06-12",null,0,0,0,0,0,"2016-06-12",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[109,"1948-04-07",null,46487.504271600003,0,32988.507714599997,0,79476.011986199999,"2013-04-07",79476.011986199999,79476.011986199999,79476.011986199999,79476.011986199999,79476.011986199999,79476.011986199999,79476.011986199999,79476.011986199999,79476.011986199999,79476.011986199999,79476.011986199999,null,79476.011986199999,0,0,0,0,0,0,0,0,0]
[113,"1958-06-22",null,2803.8227055526313,0,9822.5635549736853,0,12626.386260526317,"2023-06-22",12626.386260526317,12626.386260526317,12626.386260526317,12626.386260526317,12626.386260526317,12626.386260526317,12626.386260526317,12626.386260526317,12626.386260526317,12626.386260526317,12626.386260526317,null,0,0,0,0,0,0,0,0,12626.386260526317,0]
[115,"1955-07-07",null,11524.146627,0,13168.998271799999,0,24693.144898799997,"2020-07-07",24693.144898799997,24693.144898799997,24693.144898799997,24693.144898799997,24693.144898799997,24693.144898799997,24693.144898799997,24693.144898799997,24693.144898799997,24693.144898799997,24693.144898799997,null,0,0,0,0,0,0,24693.144898799997,0,0,0]
[117,"1965-12-27",null,5120.7552298285709,0,12533.558964342858,0,17654.314194171428,"2030-12-27",17654.314194171428,17654.314194171428,17654.314194171428,17654.314194171428,17654.314194171428,17654.314194171428,17654.314194171428,17654.314194171428,17654.314194171428,17654.314194171428,17654.314194171428,null,0,0,0,0,0,0,0,0,0,0]
[119,"1953-05-26",null,5627.8334397999988,0,6486.6761142857131,0,12114.509554085711,"2018-05-26",12114.509554085711,12114.509554085711,12114.509554085711,12114.509554085711,12114.509554085711,12114.509554085711,12114.509554085711,12114.509554085711,12114.509554085711,12114.509554085711,12114.509554085711,null,0,0,0,12114.509554085711,0,0,0,0,0,0]
[120,"1963-11-25",null,999.9720600571427,0,5479.9600940857135,0,6479.9321541428562,"2028-11-25",6479.9321541428562,6479.9321541428562,6479.9321541428562,6479.9321541428562,6479.9321541428562,6479.9321541428562,6479.9321541428562,6479.9321541428562,6479.9321541428562,6479.9321541428562,6479.9321541428562,null,0,0,0,0,0,0,0,0,0,0]
[124,"1958-06-13",null,20517.395751571428,0,34926.216525114287,0,55443.612276685715,"2023-06-13",55443.612276685715,55443.612276685715,55443.612276685715,{"$f":"L15*(1+M$2)","v":55443.612276685715},55443.612276685715,55443.612276685715,55443.612276685715,55443.612276685715,55443.612276685715,55443.612276685715,55443.612276685715,null,0,0,0,0,0,0,0,0,55443.612276685715,0]
[127,"1974-02-06",null,3609.1759999999999,0,0,0,3609.1759999999999,"2039-02-06",3609.1759999999999,3609.1759999999999,3609.1759999999999,3609.1759999999999,3609.1759999999999,3609.1759999999999,3609.1759999999999,3609.1759999999999,3609.1759999999999,3609.1759999999999,3609.1759999999999,null,0,0,0,0,0,0,0,0,0,0]
[129,"1941-11-04",null,2030.6232913999997,0,2265.9602126857139,0,4296.5835040857137,"2006-11-04",4296.5835040857137,4296.5835040857137,4296.5835040857137,4296.5835040857137,4296.5835040857137,4296.5835040857137,4296.5835040857137,4296.5835040857137,4296.5835040857137,4296.5835040857137,4296.5835040857137,null,4296.5835040857137,0,0,0,0,0,0,0,0,0]
[132,"1953-09-27",null,13426.253362199999,0,12275.793600000001,0,25702.046962200002,"2018-09-27",25702.046962200002,25702.046962200002,25702.046962200002,25702.046962200002,25702.046962200002,25702.046962200002,25702.046962200002,25702.046962200002,25702.046962200002,25702.046962200002,25702.046962200002,null,0,0,0,0,25702.046962200002,0,0,0,0,0]
[133,"1954-02-12",null,3098.5885033714285,0,3402.4201504857142,0,6501.0086538571431,"2019-02-12",6501.0086538571431,6501.0086538571431,6501.0086538571431,6501.0086538571431,6501.0086538571431,6501.0086538571431,6501.0086538571431,6501.0086538571431,6501.0086538571431,6501.0086538571431,6501.0086538571431,null,0,0,0,0,6501.0086538571431,0,0,0,0,0]
[134,"1976-11-26",null,7.06952E-2,0,0,0,7.06952E-2,{"$f":"IF(B20=\"\",\"\",DATE(YEAR(B20)+$D$1,MONTH(B20),DAY(B20)))","v":"2041-11-26"},{"$f":"$H20*(1+$D$2)","v":7.06952E-2},7.06952E-2,7.06952E-2,7.06952E-2,7.06952E-2,7.06952E-2,7.06952E-2,7.06952E-2,7.06952E-2,7.06952E-2,7.06952E-2,null,0,0,0,0,0,0,0,0,0,0]
[136,"1968-06-13",null,14209.434284571429,0,32705.173248000003,0,46914.607532571434,"2033-06-13",46914.607532571434,46914.607532571434,46914.607532571434,46914.607532571434,46914.607532571434,46914.607532571434,46914.607532571434,46914.607532571434,46914.607532571434,46914.607532571434,46914.607532571434,null,0,0,0,0,0,0,0,0,0,0]
[138,"1970-08-25",null,4836.3754096842104,0,10320.658381578947,0,15157.033791263158,"2035-08-25",15157.033791263158,15157.033791263158,15157.033791263158,15157.033791263158,15157.033791263158,15157.033791263158,15157.033791263158,15157.033791263158,15157.033791263158,15157.033791263158,15157.033791263158,null,0,0,0,0,0,0,0,0,0,0]
[140,"1954-11-24",null,10201.060702684212,0,10516.951101394738,0,20718.011804078949,"2019-11-24",20718.011804078949,20718.011804078949,20718.011804078949,20718.011804078949,20718.011804078949,20718.011804078949,20718.011804078949,20718.011804078949,20718.011804078949,20718.011804078949,20718.011804078949,null,0,0,0,0,0,20718.011804078949,0,0,0,0]
[142,"1957-05-31",null,343.42825842857138,0,5794.984114285714,0,6138.4123727142851,"2022-05-31",6138.4123727142851,6138.4123727142851,6138.4123727142851,6138.4123727142851,6138.4123727142851,6138.4123727142851,6138.4123727142851,6138.4123727142851,6138.4123727142851,6138.4123727142851,6138.4123727142851,null,0,0,0,0,0,0,0,6138.4123727142851,0,0]
[143,"1970-07-31",null,13240.507415285714,0,17619.402060428572,0,30859.909475714288,"2035-07-31",30859.909475714288,30859.909475714288,30859.909475714288,{"$f":"L25*(1+M$2)","v":30859.909475714288},30859.909475714288,30859.909475714288,30859.909475714288,30859.909475714288,30859.909475714288,30859.909475714288,30859.909475714288,null,0,0,0,0,0,0,0,0,0,0]
[146,"1958-05-06",null,10423.343876000001,0,22867.780514857142,0,33291.124390857141,{"$f":"IF(B26=\"\",\"\",DATE(YEAR(B26)+$D$1,MONTH(B26),DAY(B26)))","v":"2023-05-06"},{"$f":"$H26*(1+$D$2)","v":33291.124390857141},33291.124390857141,33291.124390857141,33291.124390857141,33291.124390857141,33291.124390857141,33291.124390857141,33291.124390857141,33291.124390857141,33291.124390857141,33291.124390857141,null,0,0,0,0,0,0,0,0,33291.124390857141,0]
[147,"1976-12-26",null,3071.9935194,0,5317.0156343999997,0,8389.0091537999997,"2041-12-26",8389.0091537999997,8389.0091537999997,8389.0091537999997,8389.0091537999997,8389.0091537999997,8389.0091537999997,8389.0091537999997,8389.0091537999997,8389.0091537999997,8389.0091537999997,8389.0091537999997,null,0,0,0,0,0,0,0,0,0,0]
[149,"1972-07-27",null,7054.241431971428,0,5776.915513457142,0,12831.156945428571,"2037-07-27",12831.156945428571,12831.156945428571,12831.156945428571,12831.156945428571,12831.156945428571,12831.156945428571,12831.156945428571,12831.156945428571,12831.156945428571,12831.156945428571,12831.156945428571,null,0,0,0,0,0,0,0,0,0,0]
[150,"1984-02-28",null,0,0,0,0,0,"2049-02-28",0,{"$f":"J29*(1+K$2)","v":0},{"$f":"K29*(1+L$2)","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[163,"1983-06-21",null,3276.3140875714284,0,3719.6990652857139,0,6996.0131528571419,"2048-06-21",6996.0131528571419,6996.0131528571419,{"$f":"K30*(1+L$2)","v":6996.0131528571419},6996.0131528571419,6996.0131528571419,6996.0131528571419,6996.0131528571419,6996.0131528571419,6996.0131528571419,6996.0131528571419,6996.0131528571419,null,0,0,0,0,0,0,0,0,0,0]
[165,"1942-03-24",null,9128.7111074999993,0,0,0,9128.7111074999993,"2007-03-24",9128.7111074999993,9128.7111074999993,{"$f":"K31*(1+L$2)","v":9128.7111074999993},9128.7111074999993,9128.7111074999993,9128.7111074999993,9128.7111074999993,9128.7111074999993,9128.7111074999993,9128.7111074999993,9128.7111074999993,null,9128.7111074999993,0,0,0,0,0,0,0,0,0]
[169,"1977-03-03",null,141.57898291428569,0,64.001351228571437,0,205.58033414285711,"2042-03-03",205.58033414285711,205.58033414285711,{"$f":"K32*(1+L$2)","v":205.58033414285711},205.58033414285711,205.58033414285711,205.58033414285711,205.58033414285711,205.58033414285711,205.58033414285711,205.58033414285711,205.58033414285711,null,0,0,0,0,0,0,0,0,0,0]
[172,"1974-07-17",null,6324.1874480571423,0,28832.984523714287,0,35157.17197177143,"2039-07-17",35157.17197177143,35157.17197177143,{"$f":"K33*(1+L$2)","v":35157.17197177143},35157.17197177143,35157.17197177143,35157.17197177143,35157.17197177143,35157.17197177143,35157.17197177143,35157.17197177143,35157.17197177143,null,0,0,0,0,0,0,0,0,0,0]
[173,"1952-01-06",null,6847.028232857142,0,9605.4029464285722,0,16452.431179285715,"2017-01-06",16452.431179285715,16452.431179285715,{"$f":"K34*(1+L$2)","v":16452.431179285715},16452.431179285715,16452.431179285715,16452.431179285715,16452.431179285715,16452.431179285715,16452.431179285715,16452.431179285715,16452.431179285715,null,0,0,16452.431179285715,0,0,0,0,0,0,0]
[175,"1973-02-01",null,10034.9279646,0,11193.6555654,0,21228.58353,"2038-02-01",21228.58353,21228.58353,{"$f":"K35*(1+L$2)","v":21228.58353},21228.58353,21228.58353,21228.58353,21228.58353,21228.58353,21228.58353,21228.58353,21228.58353,null,0,0,0,0,0,0,0,0,0,0]
[176,"1971-12-07",null,596.87830991428564,0,8327.2256429142853,0,8924.103952828571,"2036-12-07",8924.103952828571,8924.103952828571,{"$f":"K36*(1+L$2)","v":8924.103952828571},8924.103952828571,8924.103952828571,8924.103952828571,8924.103952828571,8924.103952828571,8924.103952828571,8924.103952828571,8924.103952828571,null,0,0,0,0,0,0,0,0,0,0]
[177,"1965-03-15",null,6729.9186720857133,0,8891.2500464857148,0,15621.168718571429,"2030-03-15",15621.168718571429,15621.168718571429,{"$f":"K37*(1+L$2)","v":15621.168718571429},15621.168718571429,15621.168718571429,15621.168718571429,15621.168718571429,15621.168718571429,15621.168718571429,15621.168718571429,15621.168718571429,null,0,0,0,0,0,0,0,0,0,0]
[180,"1981-03-14",null,1768.7237432857141,0,6445.1000547999993,0,8213.8237980857139,{"$f":"IF(B38=\"\",\"\",DATE(YEAR(B38)+$D$1,MONTH(B38),DAY(B38)))","v":"2046-03-14"},{"$f":"$H38*(1+$D$2)","v":8213.8237980857139},8213.8237980857139,{"$f":"K38*(1+L$2)","v":8213.8237980857139},8213.8237980857139,8213.8237980857139,8213.8237980857139,8213.8237980857139,8213.8237980857139,8213.8237980857139,8213.8237980857139,8213.8237980857139,null,0,0,0,0,0,0,0,0,0,0]
[181,"1963-11-05",null,1533.5692537714285,0,3799.3904449714282,0,5332.9596987428567,"2028-11-05",5332.9596987428567,5332.9596987428567,{"$f":"K39*(1+L$2)","v":5332.9596987428567},5332.9596987428567,5332.9596987428567,5332.9596987428567,5332.9596987428567,5332.9596987428567,5332.9596987428567,5332.9596987428567,5332.9596987428567,null,0,0,0,0,0,0,0,0,0,0]
[182,"1959-06-02",null,4625.1611968571424,0,8823.023000000001,0,13448.184196857143,"2024-06-02",13448.184196857143,13448.184196857143,{"$f":"K40*(1+L$2)","v":13448.184196857143},13448.184196857143,13448.184196857143,13448.184196857143,13448.184196857143,13448.184196857143,13448.184196857143,13448.184196857143,13448.184196857143,null,0,0,0,0,0,0,0,0,0,0]
[183,"1954-02-18",null,2507.1159111428569,0,7630.8103928571427,0,10137.926304000001,"2019-02-18",10137.926304000001,10137.926304000001,{"$f":"K41*(1+L$2)","v":10137.926304000001},10137.926304000001,10137.926304000001,10137.926304000001,10137.926304000001,10137.926304000001,10137.926304000001,10137.926304000001,10137.926304000001,null,0,0,0,0,10137.926304000001,0,0,0,0,0]
[186,"1979-09-27",null,1067.9902414285714,0,4292.1784071428574,0,5360.168648571429,"2044-09-27",5360.168648571429,5360.168648571429,{"$f":"K42*(1+L$2)","v":5360.168648571429},5360.168648571429,5360.168648571429,5360.168648571429,5360.168648571429,5360.168648571429,5360.168648571429,5360.168648571429,5360.168648571429,null,0,0,0,0,0,0,0,0,0,0]
[187,"1948-01-05",null,4084.641737142857,0,9523.4133805714282,0,13608.055117714284,"2013-01-05",13608.055117714284,13608.055117714284,{"$f":"K43*(1+L$2)","v":13608.055117714284},13608.055117714284,13608.055117714284,13608.055117714284,13608.055117714284,13608.055117714284,13608.055117714284,13608.055117714284,13608.055117714284,null,13608.055117714284,0,0,0,0,0,0,0,0,0]
[189,"1961-04-16",null,1442.6285760000001,0,9888.9599208,0,11331.588496799999,"2026-04-16",11331.588496799999,{"$f":"J44*(1+K$2)","v":11331.588496799999},11331.588496799999,11331.588496799999,11331.588496799999,11331.588496799999,11331.588496799999,11331.588496799999,11331.588496799999,11331.588496799999,11331.588496799999,null,0,{"$f":"IF(AND($I44>L$1-1,$I44<M$1),L44,0)","v":0},{"$f":"IF(AND($I44>M$1-1,$I44<N$1),M44,0)","v":0},{"$f":"IF(AND($I44>N$1-1,$I44<O$1),N44,0)","v":0},{"$f":"IF(AND($I44>O$1-1,$I44<P$1),O44,0)","v":0},{"$f":"IF(AND($I44>P$1-1,$I44<Q$1),P44,0)","v":0},{"$f":"IF(AND($I44>Q$1-1,$I44<R$1),Q44,0)","v":0},{"$f":"IF(AND($I44>R$1-1,$I44<S$1),R44,0)","v":0},{"$f":"IF(AND($I44>S$1-1,$I44<T$1),S44,0)","v":0},{"$f":"IF(AND($I44>T$1-1,$I44<U$1),T44,0)","v":0}]
[190,"1961-08-08",null,5024.5642868571422,0,9434.7290652857155,0,14459.293352142857,"2026-08-08",14459.293352142857,14459.293352142857,14459.293352142857,14459.293352142857,14459.293352142857,14459.293352142857,14459.293352142857,14459.293352142857,14459.293352142857,14459.293352142857,14459.293352142857,null,0,0,0,0,0,0,0,0,0,0]
[191,"1982-04-20",null,10497.2889252,0,10964.6262936,0,21461.915218800001,"2047-04-20",21461.915218800001,21461.915218800001,21461.915218800001,21461.915218800001,21461.915218800001,21461.915218800001,21461.915218800001,21461.915218800001,21461.915218800001,21461.915218800001,21461.915218800001,null,0,0,0,0,0,0,0,0,0,0]
[193,"1953-01-15",null,6022.8505247142857,0,7344.3906835714279,0,13367.241208285714,"2018-01-15",13367.241208285714,13367.241208285714,13367.241208285714,13367.241208285714,13367.241208285714,13367.241208285714,13367.241208285714,13367.241208285714,13367.241208285714,13367.241208285714,13367.241208285714,null,0,0,0,13367.241208285714,0,0,0,0,0,0]
[198,"1975-06-03",null,3557.6335156052628,0,6581.5902493684207,0,10139.223764973684,"2040-06-03",10139.223764973684,10139.223764973684,10139.223764973684,10139.223764973684,10139.223764973684,10139.223764973684,10139.223764973684,10139.223764973684,10139.223764973684,10139.223764973684,10139.223764973684,null,0,0,0,0,0,0,0,0,0,0]
[199,"1956-07-29",null,5986.3158529428565,0,5687.2114749999992,0,11673.527327942855,"2021-07-29",11673.527327942855,11673.527327942855,11673.527327942855,11673.527327942855,11673.527327942855,11673.527327942855,11673.527327942855,11673.527327942855,11673.527327942855,11673.527327942855,11673.527327942855,null,0,0,0,0,0,0,0,11673.527327942855,0,0]
[200,"1953-02-14",null,10974.915040571428,0,20508.296266857145,0,31483.211307428573,"2018-02-14",31483.211307428573,31483.211307428573,31483.211307428573,31483.211307428573,31483.211307428573,31483.211307428573,31483.211307428573,31483.211307428573,31483.211307428573,31483.211307428573,31483.211307428573,null,0,0,0,31483.211307428573,0,0,0,0,0,0]
[204,"1980-02-26",null,10574.050811657142,0,12667.647262628572,0,23241.698074285712,"2045-02-26",23241.698074285712,23241.698074285712,23241.698074285712,23241.698074285712,23241.698074285712,23241.698074285712,23241.698074285712,23241.698074285712,23241.698074285712,23241.698074285712,23241.698074285712,null,0,0,0,0,0,0,0,0,0,0]
[205,"1964-02-09",null,6411.7228149714274,0,4953.8038017999988,0,11365.526616771425,"2029-02-09",11365.526616771425,11365.526616771425,11365.526616771425,11365.526616771425,11365.526616771425,11365.526616771425,11365.526616771425,11365.526616771425,11365.526616771425,11365.526616771425,11365.526616771425,null,0,0,0,0,0,0,0,0,0,0]
[206,"1957-09-24",null,9240.4602369142849,0,27950.46647794286,0,37190.926714857145,"2022-09-24",37190.926714857145,37190.926714857145,37190.926714857145,37190.926714857145,37190.926714857145,37190.926714857145,37190.926714857145,37190.926714857145,37190.926714857145,37190.926714857145,37190.926714857145,null,0,0,0,0,0,0,0,0,37190.926714857145,0]
[208,"1978-10-28",null,27961.052773200001,0,17493.615075000002,0,45454.667848199999,"2043-10-28",45454.667848199999,45454.667848199999,45454.667848199999,45454.667848199999,45454.667848199999,45454.667848199999,45454.667848199999,45454.667848199999,45454.667848199999,45454.667848199999,45454.667848199999,null,0,0,0,0,0,0,0,0,0,0]
[211,"1953-03-20",null,4862.5805142857134,0,0,0,4862.5805142857134,"2018-03-20",4862.5805142857134,4862.5805142857134,4862.5805142857134,4862.5805142857134,4862.5805142857134,4862.5805142857134,4862.5805142857134,4862.5805142857134,4862.5805142857134,4862.5805142857134,4862.5805142857134,null,0,0,0,4862.5805142857134,0,0,0,0,0,0]
[212,"1973-01-28",null,0,0,0,0,0,"2038-01-28",0,0,{"$f":"K56*(1+L$2)","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[214,"1954-02-18",null,982.2022070571428,0,9140.5010519999996,0,10122.703259057142,"2019-02-18",10122.703259057142,{"$f":"J57*(1+K$2)","v":10122.703259057142},{"$f":"K57*(1+L$2)","v":10122.703259057142},10122.703259057142,10122.703259057142,10122.703259057142,10122.703259057142,10122.703259057142,10122.703259057142,10122.703259057142,10122.703259057142,null,0,{"$f":"IF(AND($I57>L$1-1,$I57<M$1),L57,0)","v":0},0,0,10122.703259057142,0,0,0,0,0]
[215,"1974-03-13",null,3101.3900405714285,0,5837.2938249999997,0,8938.6838655714273,"2039-03-13",8938.6838655714273,{"$f":"J58*(1+K$2)","v":8938.6838655714273},8938.6838655714273,8938.6838655714273,8938.6838655714273,8938.6838655714273,8938.6838655714273,8938.6838655714273,8938.6838655714273,8938.6838655714273,8938.6838655714273,null,0,{"$f":"IF(AND($I58>L$1-1,$I58<M$1),L58,0)","v":0},{"$f":"IF(AND($I58>M$1-1,$I58<N$1),M58,0)","v":0},{"$f":"IF(AND($I58>N$1-1,$I58<O$1),N58,0)","v":0},{"$f":"IF(AND($I58>O$1-1,$I58<P$1),O58,0)","v":0},{"$f":"IF(AND($I58>P$1-1,$I58<Q$1),P58,0)","v":0},{"$f":"IF(AND($I58>Q$1-1,$I58<R$1),Q58,0)","v":0},{"$f":"IF(AND($I58>R$1-1,$I58<S$1),R58,0)","v":0},{"$f":"IF(AND($I58>S$1-1,$I58<T$1),S58,0)","v":0},{"$f":"IF(AND($I58>T$1-1,$I58<U$1),T58,0)","v":0}]
[216,"1948-06-06",null,3476.9253268285715,4778.7222857142851,19056.053337085716,0,27311.700949628572,"2013-06-06",27311.700949628572,27311.700949628572,27311.700949628572,27311.700949628572,27311.700949628572,27311.700949628572,27311.700949628572,27311.700949628572,27311.700949628572,27311.700949628572,27311.700949628572,null,27311.700949628572,0,0,0,0,0,0,0,0,0]
[217,"1964-04-18",null,1631.3031964571428,0,3179.0381999999995,0,4810.3413964571428,"2029-04-18",4810.3413964571428,4810.3413964571428,4810.3413964571428,4810.3413964571428,4810.3413964571428,4810.3413964571428,4810.3413964571428,4810.3413964571428,4810.3413964571428,4810.3413964571428,4810.3413964571428,null,0,0,0,0,0,0,0,0,0,0]
[219,"1965-10-19",null,311.59839599999998,0,11037.7606416,0,11349.359037599999,"2030-10-19",11349.359037599999,11349.359037599999,11349.359037599999,11349.359037599999,11349.359037599999,11349.359037599999,11349.359037599999,11349.359037599999,11349.359037599999,11349.359037599999,11349.359037599999,null,0,0,0,0,0,0,0,0,0,0]
[223,"1963-07-28",null,1804.9247159999998,0,4472.7879938571423,0,6277.7127098571418,"2028-07-28",6277.7127098571418,6277.7127098571418,6277.7127098571418,6277.7127098571418,6277.7127098571418,6277.7127098571418,6277.7127098571418,6277.7127098571418,6277.7127098571418,6277.7127098571418,6277.7127098571418,null,0,0,0,0,0,0,0,0,0,0]
[224,"1979-11-09",null,1192.4482886571427,0,6860.5682247428567,0,8053.0165133999999,"2044-11-09",8053.0165133999999,8053.0165133999999,8053.0165133999999,8053.0165133999999,8053.0165133999999,8053.0165133999999,{"$f":"O63*(1+P$2)","v":8053.0165133999999},{"$f":"P63*(1+Q$2)","v":8053.0165133999999},{"$f":"Q63*(1+R$2)","v":8053.0165133999999},{"$f":"R63*(1+S$2)","v":8053.0165133999999},{"$f":"S63*(1+T$2)","v":8053.0165133999999},null,0,0,0,0,0,0,0,0,0,0]
[263,"1968-04-16",null,1429.9849485714285,0,1282.0049186285714,0,2711.9898671999999,"2033-04-16",2711.9898671999999,2711.9898671999999,2711.9898671999999,2711.9898671999999,2711.9898671999999,2711.9898671999999,2711.9898671999999,2711.9898671999999,2711.9898671999999,2711.9898671999999,2711.9898671999999,null,0,0,0,0,0,0,0,0,0,0]
[302,"1952-05-19",null,6866.1097892631578,7509.8189078947362,57033.019937500001,0,71408.948634657892,"2017-05-19",71408.948634657892,71408.948634657892,{"$f":"K94*(1+L$2)","v":71408.948634657892},71408.948634657892,71408.948634657892,71408.948634657892,71408.948634657892,71408.948634657892,71408.948634657892,71408.948634657892,71408.948634657892,null,0,{"$f":"IF(AND($I94>L$1-1,$I94<M$1),L94,0)","v":0},{"$f":"IF(AND($I94>M$1-1,$I94<N$1),M94,0)","v":71408.948634657892},{"$f":"IF(AND($I94>N$1-1,$I94<O$1),N94,0)","v":0},{"$f":"IF(AND($I94>O$1-1,$I94<P$1),O94,0)","v":0},{"$f":"IF(AND($I94>P$1-1,$I94<Q$1),P94,0)","v":0},{"$f":"IF(AND($I94>Q$1-1,$I94<R$1),Q94,0)","v":0},{"$f":"IF(AND($I94>R$1-1,$I94<S$1),R94,0)","v":0},{"$f":"IF(AND($I94>S$1-1,$I94<T$1),S94,0)","v":0},{"$f":"IF(AND($I94>T$1-1,$I94<U$1),T94,0)","v":0}]
[330,"1970-02-01",null,200.55644565789476,0,2506.4147951315786,0,2706.9712407894731,"2035-02-01",2706.9712407894731,2706.9712407894731,2706.9712407894731,2706.9712407894731,2706.9712407894731,2706.9712407894731,2706.9712407894731,2706.9712407894731,2706.9712407894731,2706.9712407894731,2706.9712407894731,null,0,0,0,0,0,0,0,0,0,0]
[364,"1954-08-30",null,5507.1076798947361,0,13218.497948157894,0,18725.605628052632,"2019-08-30",18725.605628052632,18725.605628052632,18725.605628052632,18725.605628052632,18725.605628052632,18725.605628052632,18725.605628052632,18725.605628052632,18725.605628052632,18725.605628052632,18725.605628052632,null,0,0,0,0,0,18725.605628052632,0,0,0,0]
[380,"1945-04-23",null,1800.5545648684208,0,6894.0134668421051,0,8694.5680317105252,"2010-04-23",8694.5680317105252,8694.5680317105252,8694.5680317105252,8694.5680317105252,8694.5680317105252,8694.5680317105252,8694.5680317105252,8694.5680317105252,8694.5680317105252,8694.5680317105252,8694.5680317105252,null,8694.5680317105252,0,0,0,0,0,0,0,0,0]
[418,"1980-05-30",null,3468.8744341842103,0,8193.2915720526325,0,11662.166006236843,{"$f":"IF(B157=\"\",\"\",DATE(YEAR(B157)+$D$1,MONTH(B157),DAY(B157)))","v":"2045-05-30"},11662.166006236843,11662.166006236843,11662.166006236843,11662.166006236843,11662.166006236843,11662.166006236843,11662.166006236843,11662.166006236843,11662.166006236843,11662.166006236843,11662.166006236843,null,0,0,0,0,0,0,0,0,0,0]
[436,"1948-10-09",null,4174.4552524999999,5585.3549999999996,4371.2735089999996,0,14131.083761499998,"2013-10-09",14131.083761499998,14131.083761499998,14131.083761499998,14131.083761499998,14131.083761499998,14131.083761499998,14131.083761499998,14131.083761499998,14131.083761499998,14131.083761499998,14131.083761499998,null,14131.083761499998,0,0,0,0,0,0,0,0,0]
[465,"1950-06-06",null,0,0,0,0,0,"2015-06-06",0,0,{"$f":"K185*(1+L$2)","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[495,"1955-09-30",null,5324.4176983714278,0,27358.601052171431,0,32683.018750542858,"2020-09-30",32683.018750542858,32683.018750542858,32683.018750542858,32683.018750542858,32683.018750542858,32683.018750542858,32683.018750542858,32683.018750542858,32683.018750542858,32683.018750542858,32683.018750542858,null,0,0,0,0,0,0,32683.018750542858,0,0,0]
[521,"1972-12-27",null,1524.2649337142857,0,1786.7622123999997,0,3311.0271461142856,"2037-12-27",3311.0271461142856,3311.0271461142856,3311.0271461142856,3311.0271461142856,3311.0271461142856,3311.0271461142856,3311.0271461142856,3311.0271461142856,3311.0271461142856,3311.0271461142856,3311.0271461142856,null,0,0,0,0,0,0,0,0,0,0]
[550,"1953-02-02",null,7257.8008834285711,12809.944428571429,45190.526863028572,0,65258.272175028571,"2018-02-02",65258.272175028571,65258.272175028571,65258.272175028571,65258.272175028571,65258.272175028571,65258.272175028571,65258.272175028571,65258.272175028571,65258.272175028571,65258.272175028571,65258.272175028571,null,0,0,0,65258.272175028571,0,0,0,0,0,0]
[576,"1943-03-17",null,408.41912914285712,0,13203.706891714286,0,13612.126020857144,"2008-03-17",13612.126020857144,13612.126020857144,13612.126020857144,13612.126020857144,13612.126020857144,13612.126020857144,13612.126020857144,13612.126020857144,13612.126020857144,13612.126020857144,13612.126020857144,null,13612.126020857144,0,0,0,0,0,0,0,0,0]
[600,"1933-09-24",null,3957.7096872857137,0,16728.936488828571,0,20686.646176114285,"1998-09-24",20686.646176114285,20686.646176114285,{"$f":"K266*(1+L$2)","v":20686.646176114285},20686.646176114285,20686.646176114285,20686.646176114285,20686.646176114285,20686.646176114285,20686.646176114285,20686.646176114285,20686.646176114285,null,20686.646176114285,0,0,0,0,0,0,0,0,0]
[629,"1947-01-10",null,6983.0663900857144,0,12815.230268685713,0,19798.296658771425,"2012-01-10",19798.296658771425,19798.296658771425,19798.296658771425,19798.296658771425,19798.296658771425,19798.296658771425,19798.296658771425,19798.296658771425,19798.296658771425,19798.296658771425,19798.296658771425,null,19798.296658771425,0,0,0,0,0,0,0,0,0]
[665,"1961-10-16",null,2814.8021329999997,0,2181.6320607999996,0,4996.4341937999998,"2026-10-16",4996.4341937999998,4996.4341937999998,4996.4341937999998,4996.4341937999998,4996.4341937999998,4996.4341937999998,4996.4341937999998,4996.4341937999998,4996.4341937999998,4996.4341937999998,4996.4341937999998,null,0,0,0,0,0,0,0,0,0,0]
[702,"1961-11-02",null,1856.8544018571426,0,4580.9097315428571,0,6437.7641334,"2026-11-02",6437.7641334,6437.7641334,6437.7641334,6437.7641334,6437.7641334,6437.7641334,6437.7641334,6437.7641334,6437.7641334,6437.7641334,6437.7641334,null,0,0,0,0,0,0,0,0,0,0]
[741,"1970-09-17",null,1802.4723702857141,0,5427.1029999999992,0,7229.5753702857128,"2035-09-17",7229.5753702857128,7229.5753702857128,7229.5753702857128,7229.5753702857128,7229.5753702857128,7229.5753702857128,7229.5753702857128,7229.5753702857128,7229.5753702857128,7229.5753702857128,7229.5753702857128,null,0,0,0,0,0,0,0,0,0,0]
[780,"1963-07-13",null,6563.5921985263149,0,6233.0355883421043,0,12796.627786868419,"2028-07-13",12796.627786868419,12796.627786868419,12796.627786868419,12796.627786868419,12796.627786868419,12796.627786868419,12796.627786868419,12796.627786868419,12796.627786868419,12796.627786868419,12796.627786868419,null,0,{"$f":"IF(AND($I344>L$1-1,$I344<M$1),L344,0)","v":0},{"$f":"IF(AND($I344>M$1-1,$I344<N$1),M344,0)","v":0},{"$f":"IF(AND($I344>N$1-1,$I344<O$1),N344,0)","v":0},{"$f":"IF(AND($I344>O$1-1,$I344<P$1),O344,0)","v":0},{"$f":"IF(AND($I344>P$1-1,$I344<Q$1),P344,0)","v":0},{"$f":"IF(AND($I344>Q$1-1,$I344<R$1),Q344,0)","v":0},{"$f":"IF(AND($I344>R$1-1,$I344<S$1),R344,0)","v":0},{"$f":"IF(AND($I344>S$1-1,$I344<T$1),S344,0)","v":0},{"$f":"IF(AND($I344>T$1-1,$I344<U$1),T344,0)","v":0}]
[840,"1956-09-15",null,3664.7869017142852,0,0,0,3664.7869017142852,"2021-09-15",3664.7869017142852,{"$f":"J360*(1+K$2)","v":3664.7869017142852},3664.7869017142852,3664.7869017142852,3664.7869017142852,3664.7869017142852,3664.7869017142852,3664.7869017142852,3664.7869017142852,3664.7869017142852,3664.7869017142852,null,0,0,0,0,0,0,0,3664.7869017142852,0,0]
[883,"1982-03-12",null,672.609016,0,10912.0310888,0,11584.640104800001,"2047-03-12",11584.640104800001,11584.640104800001,11584.640104800001,11584.640104800001,11584.640104800001,11584.640104800001,11584.640104800001,11584.640104800001,11584.640104800001,11584.640104800001,11584.640104800001,null,0,0,0,0,0,0,0,0,0,0]
[914,"1978-06-17",null,3347.2029818571427,0,0,0,3347.2029818571427,"2043-06-17",3347.2029818571427,3347.2029818571427,3347.2029818571427,3347.2029818571427,3347.2029818571427,3347.2029818571427,3347.2029818571427,3347.2029818571427,3347.2029818571427,3347.2029818571427,3347.2029818571427,null,0,0,0,0,0,0,0,0,0,0]
[947,"1982-12-22",null,1739.7783214999999,0,0,0,1739.7783214999999,"2047-12-22",1739.7783214999999,1739.7783214999999,1739.7783214999999,1739.7783214999999,1739.7783214999999,1739.7783214999999,1739.7783214999999,1739.7783214999999,1739.7783214999999,1739.7783214999999,1739.7783214999999,null,0,0,0,0,0,0,0,0,0,0]
[979,"1985-11-02",null,9594.9757919999993,0,0,0,9594.9757919999993,{"$f":"IF(B422=\"\",\"\",DATE(YEAR(B422)+$D$1,MONTH(B422),DAY(B422)))","v":"2050-11-02"},9594.9757919999993,9594.9757919999993,9594.9757919999993,9594.9757919999993,9594.9757919999993,9594.9757919999993,9594.9757919999993,9594.9757919999993,9594.9757919999993,9594.9757919999993,9594.9757919999993,null,0,0,0,0,0,0,0,0,0,0]
[992,"1957-01-04",null,3506.6060019428569,0,0,0,3506.6060019428569,"2022-01-04",3506.6060019428569,3506.6060019428569,3506.6060019428569,3506.6060019428569,3506.6060019428569,3506.6060019428569,3506.6060019428569,3506.6060019428569,3506.6060019428569,3506.6060019428569,3506.6060019428569,null,0,0,0,0,0,0,0,3506.6060019428569,0,0]
[1041,"1965-09-18",null,1909.934054736842,0,0,0,1909.934054736842,{"$f":"IF(B454=\"\",\"\",DATE(YEAR(B454)+$D$1,MONTH(B454),DAY(B454)))","v":"2030-09-18"},1909.934054736842,1909.934054736842,1909.934054736842,1909.934054736842,1909.934054736842,1909.934054736842,1909.934054736842,1909.934054736842,1909.934054736842,1909.934054736842,1909.934054736842,null,0,0,0,0,0,0,0,0,0,0]
[1074,"1951-09-15",null,21729.046416000001,0,0,0,21729.046416000001,"2016-09-15",21729.046416000001,21729.046416000001,21729.046416000001,21729.046416000001,21729.046416000001,21729.046416000001,21729.046416000001,21729.046416000001,21729.046416000001,21729.046416000001,21729.046416000001,null,0,0,21729.046416000001,0,0,0,0,0,0,0]
[1102,"1981-09-02",null,2003.6263647999999,0,0,0,2003.6263647999999,"2046-09-02",{"$f":"$H485*(1+$D$2)","v":2003.6263647999999},2003.6263647999999,{"$f":"K485*(1+L$2)","v":2003.6263647999999},2003.6263647999999,2003.6263647999999,2003.6263647999999,2003.6263647999999,2003.6263647999999,2003.6263647999999,2003.6263647999999,2003.6263647999999,null,0,0,0,0,0,0,0,0,0,0]
[1114,"1949-08-21",null,0,0,0,0,0,"2014-08-21",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[1152,"1960-01-28",null,16517.162624000001,0,14679.713383314287,0,31196.876007314288,"2025-01-28",31196.876007314288,31196.876007314288,31196.876007314288,31196.876007314288,31196.876007314288,31196.876007314288,31196.876007314288,31196.876007314288,31196.876007314288,31196.876007314288,31196.876007314288,null,0,0,0,0,0,0,0,0,0,0]
[1182,"1983-05-12",null,988.88011028571418,0,0,0,988.88011028571418,"2048-05-12",988.88011028571418,988.88011028571418,988.88011028571418,988.88011028571418,988.88011028571418,988.88011028571418,988.88011028571418,988.88011028571418,988.88011028571418,988.88011028571418,988.88011028571418,null,0,0,0,0,0,0,0,0,0,0]
[1195,"1984-01-12",null,0,0,0,0,0,"2049-01-12",{"$f":"$H547*(1+$D$2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[1225,"1971-01-19",null,1565.5083500000001,0,0,0,1565.5083500000001,"2036-01-19",1565.5083500000001,1565.5083500000001,1565.5083500000001,1565.5083500000001,1565.5083500000001,1565.5083500000001,1565.5083500000001,1565.5083500000001,1565.5083500000001,1565.5083500000001,1565.5083500000001,null,0,0,0,0,0,0,0,0,0,0]
[1243,"1961-02-01",null,0,0,0,0,0,"2026-02-01",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[1266,"1988-08-14",null,2182.1701864285715,0,0,0,2182.1701864285715,{"$f":"IF(B594=\"\",\"\",DATE(YEAR(B594)+$D$1,MONTH(B594),DAY(B594)))","v":"2053-08-14"},{"$f":"$H594*(1+$D$2)","v":2182.1701864285715},2182.1701864285715,2182.1701864285715,2182.1701864285715,2182.1701864285715,2182.1701864285715,2182.1701864285715,2182.1701864285715,2182.1701864285715,2182.1701864285715,2182.1701864285715,null,0,0,0,0,0,0,0,0,0,0]
[1286,"1966-05-08",null,0,0,0,0,0,"2031-05-08",0,0,{"$f":"K610*(1+L$2)","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[1306,"1984-10-09",null,2766.5137169999994,0,0,0,2766.5137169999994,"2049-10-09",{"$f":"$H625*(1+$D$2)","v":2766.5137169999994},{"$f":"J625*(1+K$2)","v":2766.5137169999994},2766.5137169999994,2766.5137169999994,2766.5137169999994,2766.5137169999994,2766.5137169999994,2766.5137169999994,2766.5137169999994,2766.5137169999994,2766.5137169999994,null,0,0,0,0,0,0,0,0,0,0]
[1324,"1962-07-30",null,447.3885910285714,0,0,0,447.3885910285714,"2027-07-30",{"$f":"$H640*(1+$D$2)","v":447.3885910285714},447.3885910285714,447.3885910285714,447.3885910285714,447.3885910285714,447.3885910285714,447.3885910285714,447.3885910285714,447.3885910285714,447.3885910285714,447.3885910285714,null,0,0,0,0,0,0,0,0,0,0]
[1326,"1984-02-10",null,4534.969521914285,0,0,0,4534.969521914285,"2049-02-10",4534.969521914285,4534.969521914285,4534.969521914285,4534.969521914285,4534.969521914285,4534.969521914285,4534.969521914285,4534.969521914285,4534.969521914285,4534.969521914285,4534.969521914285,null,0,0,0,0,0,0,0,0,0,0]
[1347,"1950-09-18",null,0,0,0,0,0,"2015-09-18",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[1364,"1988-01-15",null,1588.4281634285712,0,0,0,1588.4281634285712,{"$f":"IF(B673=\"\",\"\",DATE(YEAR(B673)+$D$1,MONTH(B673),DAY(B673)))","v":"2053-01-15"},{"$f":"$H673*(1+$D$2)","v":1588.4281634285712},1588.4281634285712,1588.4281634285712,1588.4281634285712,1588.4281634285712,1588.4281634285712,1588.4281634285712,1588.4281634285712,1588.4281634285712,1588.4281634285712,1588.4281634285712,null,0,0,0,0,0,0,0,0,0,0]
[1381,"1973-07-15",null,1356.0034599999999,0,0,0,1356.0034599999999,"2038-07-15",1356.0034599999999,1356.0034599999999,1356.0034599999999,1356.0034599999999,1356.0034599999999,1356.0034599999999,1356.0034599999999,1356.0034599999999,1356.0034599999999,1356.0034599999999,1356.0034599999999,null,0,0,0,0,0,0,0,0,0,0]
[1398,"1975-11-30",null,150.78513394285713,0,0,0,150.78513394285713,"2040-11-30",150.78513394285713,150.78513394285713,150.78513394285713,150.78513394285713,150.78513394285713,150.78513394285713,150.78513394285713,150.78513394285713,150.78513394285713,150.78513394285713,150.78513394285713,null,0,0,0,0,0,0,0,0,0,0]
[1413,"1963-05-17",null,0,0,0,0,0,"2028-05-17",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[1428,"1962-03-25",null,920.0913149999999,0,0,0,920.0913149999999,"2027-03-25",920.0913149999999,920.0913149999999,920.0913149999999,920.0913149999999,920.0913149999999,920.0913149999999,920.0913149999999,920.0913149999999,920.0913149999999,920.0913149999999,920.0913149999999,null,0,0,0,0,0,0,0,0,0,0]
[1448,"1971-04-03",null,394.02175799999998,0,0,0,394.02175799999998,"2036-04-03",394.02175799999998,394.02175799999998,394.02175799999998,394.02175799999998,394.02175799999998,394.02175799999998,394.02175799999998,394.02175799999998,394.02175799999998,394.02175799999998,394.02175799999998,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,{"$f":"IF(B830=\"\",\"\",DATE(YEAR(B830)+$D$1,MONTH(B830),DAY(B830)))","v":""},{"$f":"$H830*(1+$D$2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,"",0,{"$f":"J892*(1+K$2)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,"",0,{"$f":"J970*(1+K$2)","v":0},{"$f":"K970*(1+L$2)","v":0},{"$f":"L970*(1+M$2)","v":0},0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,"",0,0,0,0,0,0,{"$f":"O985*(1+P$2)","v":0},{"$f":"P985*(1+Q$2)","v":0},{"$f":"Q985*(1+R$2)","v":0},{"$f":"R985*(1+S$2)","v":0},{"$f":"S985*(1+T$2)","v":0},null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,{"$f":"IF(B998=\"\",\"\",DATE(YEAR(B998)+$D$1,MONTH(B998),DAY(B998)))","v":""},{"$f":"$H998*(1+$D$2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,{"$f":"IF(B1008=\"\",\"\",DATE(YEAR(B1008)+$D$1,MONTH(B1008),DAY(B1008)))","v":""},{"$f":"$H1008*(1+$D$2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,"",{"$f":"$H1009*(1+$D$2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,"",{"$f":"$H1010*(1+$D$2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,"",{"$f":"$H1011*(1+$D$2)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,"",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,"",{"$f":"$H1017*(1+$D$2)","v":0},{"$f":"J1017*(1+K$2)","v":0},0,0,0,0,0,0,0,0,0,null,0,{"$f":"IF(AND($I1017>L$1-1,$I1017<M$1),L1017,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,"",{"$f":"$H1018*(1+$D$2)","v":0},{"$f":"J1018*(1+K$2)","v":0},{"$f":"K1018*(1+L$2)","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
["x",null,null,{"$f":"SUM(D4:D1018)","v":3306623.9679941339},{"$f":"SUM(E4:E1018)","v":1439141.2704330075},{"$f":"SUM(F4:F1018)","v":6951239.7524495097},{"$f":"SUM(G4:G1018)","v":766818.32},{"$f":"SUM(H4:H1018)","v":12463823.310876636},null,{"$f":"SUM(J4:J1018)","v":12463823.310876636},12463823.310876636,12463823.310876636,12463823.310876636,12463823.310876636,12463823.310876636,12463823.310876636,12463823.310876636,12463823.310876636,12463823.310876636,12463823.310876636,null,3573743.3699851367,549639.05638795334,517268.48600422929,362724.19737953832,132767.01938213233,747070.33760614658,237538.13063273078,486027.9001487887,623295.18768772262,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated Pay-out",{"$f":"V1019","v":3573743.3699851367},{"$f":"V1019+W1019","v":4123382.4263730901},{"$f":"W1020+X1019","v":4640650.9123773193},5003375.1097568572,5136142.1291389894,5883212.4667451363,6120750.5973778674,6606778.4975266559,7230073.6852143789,7230073.6852143789]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"current Reserves",{"$f":"'Internal Reserves'!I21","v":0},{"$f":"'Internal Reserves'!K21","v":0},{"$f":"'Internal Reserves'!M21","v":0},{"$f":"'Internal Reserves'!O21","v":0},{"$f":"'Internal Reserves'!Q21","v":0},{"$f":"'Internal Reserves'!S21","v":0},{"$f":"'Internal Reserves'!U21","v":0},{"$f":"'Internal Reserves'!W21","v":0},{"$f":"'Internal Reserves'!Y21","v":0},{"$f":"'Internal Reserves'!AA21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"funded/(under funded)",{"$f":"V1021-V1020","v":-3573743.3699851367},-4123382.4263730901,-4640650.9123773193,-5003375.1097568572,-5136142.1291389894,-5883212.4667451363,-6120750.5973778674,-6606778.4975266559,-7230073.6852143789,-7230073.6852143789]

{"sheet":"Group Data General","index":75,"n_rows":155,"n_cols":42,"rows_kept":139,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,"Basis year:","2006/07"]
[null,null,"Group"]
[null,"KPI",1,2,3,4,5,6,7,8,9,10,11,"all",null,"Council","DLG Group no.","Aust. Class'n Numeric Code","Aust. Class'n Alpha Code","Estimated Resident Population at 30 June 2006","Area (km2)","Population Density (popn/area) at 30 June 2006","Population Growth (5yr Average) %","ATSI Popn %","NESB Popn %"]
[1,"Outstanding Rates & Annual Charges",2.23E-2,3.6499999999999998E-2,4.3299999999999998E-2,5.8900000000000001E-2,5.4699999999999999E-2,5.62E-2,5.2900000000000003E-2,5.96E-2,9.7299999999999998E-2,7.8200000000000006E-2,7.2900000000000006E-2,5.0999999999999997E-2,null,"Albury",4,7,"URM",47694,313.2,152.30000000000001,0.89,1.84,4.43,null,null,null,null,null,null,1,"Sydney",4.6500000000000004,2.57,2.23,null,1,"Sydney","N/A",3.17,3.92]
[2,"Percentage movement in rates and annual charges revenue from previous year ",3.9199999999999999E-2,5.6899999999999999E-2,6.3600000000000004E-2,7.6700000000000004E-2,7.0000000000000007E-2,5.62E-2,6.7000000000000004E-2,3.3599999999999998E-2,4.5400000000000003E-2,6.0199999999999997E-2,5.8000000000000003E-2,6.4600000000000005E-2,null,"Armidale Dumaresq",4,6,"URS",24749,4234.8999999999996,5.8,-0.05,5.16,4.78,null,null,null,null,null,null,2,"Ashfield",1.56,1.98,1.78,null,2,"Ashfield",4.18,2.5099999999999998,8.01]
[3,"Percentage movement in user charges and fees revenue from previous year",8.4900000000000003E-2,4.5600000000000002E-2,6.5799999999999997E-2,8.6499999999999994E-2,0.1002,-8.6999999999999994E-2,3.39E-2,0.1037,0.1948,4.4699999999999997E-2,8.7599999999999997E-2,7.3800000000000004E-2,null,"Ashfield",2,3,"UDM",40262,8.3000000000000007,4850.8,-0.13,0.49,36.25,null,null,null,null,null,null,2,"Auburn",3.2,3.32,3,null,null,"Auburn",4.91,6.37,5.67]
[4,"Sources of income from continuing operations",null,null,null,null,null,null,null,null,null,null,null,null,null,"Auburn",2,3,"UDM",66286,32.5,2039.6,2.59,0.81,48.49,null,null,null,null,null,null,2,"Botany Bay",5.91,6.11,6.75,null,null,"Botany Bay",2.41,5.54,4.9000000000000004]
["4a","Rates & Annual Charges",0.4899,0.53539999999999999,0.59350000000000003,0.41930000000000001,0.50670000000000004,0.50660000000000005,0.54490000000000005,0.2366,0.2339,0.29820000000000002,0.33910000000000001,0.47610000000000002,null,"Ballina",4,7,"URM",40090,484.9,82.7,1.01,2.4900000000000002,2.85,null,null,null,null,null,null,2,"Burwood",1.76,1.1299999999999999,2.2400000000000002,null,null,"Burwood",11.49,3.1,9.58]
["4b","User Charges & Fees",0.15870000000000001,0.1628,0.1152,0.20930000000000001,0.1709,9.4600000000000004E-2,0.13639999999999999,0.1052,0.17879999999999999,0.1845,0.2127,0.1661,null,"Balranald",9,16,"RAM",2727,21699.9,0.1,-0.33,6.77,3.79,null,null,null,null,null,null,2,"Canada Bay",2.41,2.81,1.87,null,null,"Canada Bay",6.42,7.64,5.44]
["4c","Interest",6.5100000000000005E-2,3.73E-2,4.8300000000000003E-2,5.3600000000000002E-2,4.6800000000000001E-2,3.8899999999999997E-2,4.1700000000000001E-2,4.5699999999999998E-2,3.5200000000000002E-2,4.1000000000000002E-2,5.79E-2,4.8000000000000001E-2,null,"Bankstown",3,5,"UDV",179719,76.8,2340.1,0.9,0.74,30.63,null,null,null,null,null,null,2,"Hunters Hill",3.89,3.91,3.58,null,null,"Hunters Hill",4.29,3.62,3.29]
["4d","Grants",2.3900000000000001E-2,7.2300000000000003E-2,0.1077,0.18090000000000001,0.1497,0.1545,0.12570000000000001,0.45950000000000002,0.40760000000000002,0.37559999999999999,0.26079999999999998,0.16089999999999999,null,"Bathurst Regional",4,7,"URM",37508,3819.6,9.8000000000000007,1.01,3.09,3.47,null,null,null,null,null,null,2,"Kogarah",3.15,3.36,3,null,null,"Kogarah",4.9400000000000004,6.23,7.47]
["4e","Contributions & Donations",8.1199999999999994E-2,9.4200000000000006E-2,7.7799999999999994E-2,0.1101,9.0499999999999997E-2,0.16900000000000001,0.1172,0.1389,0.12189999999999999,7.4200000000000002E-2,9.2299999999999993E-2,9.8299999999999998E-2,null,"Baulkham Hills",7,13,"UFV",162326,400.6,405.2,2.23,0.26,18.48,null,null,null,null,null,null,2,"Lane Cove",1.42,1.44,2.59,null,null,"Lane Cove",3.02,3.99,6.96]
["4f","Other Revenue",0.1812,9.8000000000000004E-2,{"$f":"1-SUM(E8:E12)","v":5.7499999999999996E-2},{"$f":"1-SUM(F8:F12)","v":2.6800000000000046E-2},{"$f":"1-SUM(G8:G12)","v":3.5400000000000098E-2},{"$f":"1-SUM(H8:H12)","v":3.6399999999999877E-2},3.4100000000000019E-2,1.4100000000000001E-2,2.2600000000000064E-2,2.6499999999999968E-2,3.71999999999999E-2,5.0599999999999978E-2,null,"Bega Valley",4,7,"URM",32637,6277.6,5.2,1.26,2.19,3.94,null,null,null,null,null,null,2,"Leichhardt",7.5,7.39,7.26,null,null,"Leichhardt",5.96,14.05,6.17]
[5,"Total continuing operations income per capita",2545.81,932.65,690.04,1070.9000000000001,909.73,734.54,701.75,3263.49,2374.7800000000002,1736.02,1501.2,939.11,null,"Bellingen",11,18,"RAV",12810,1602,8,0.12,2.72,2.97,null,null,null,null,null,null,2,"Manly",3.7,3.8,3.63,null,null,"Manly",5.6,6.4,4.1900000000000004]
[6,"Dissection of expenses from continuing operations",null,null,null,null,null,null,null,null,null,null,null,null,null,"Berrigan",10,17,"RAL",8541,2066.6,4.0999999999999996,0.99,0.83,2.2799999999999998,null,null,null,null,null,null,2,"Mosman",2.1800000000000002,2.57,2.06,null,null,"Mosman",3.49,3.34,4.12]
["6a","Employee costs",0.38790000000000002,0.433,0.44190000000000002,0.35599999999999998,0.40260000000000001,0.3957,0.39369999999999999,0.3372,0.38340000000000002,0.36020000000000002,0.34310000000000002,0.39290000000000003,null,"Blacktown",3,5,"UDV",287634,240,1198.5,1.72,2.37,23.77,null,null,null,null,null,null,2,"North Sydney",1.1599999999999999,1.28,1.24,null,null,"North Sydney",3.79,6.86,4.24]
["6b","Materials & contracts",0.27010000000000001,0.27700000000000002,0.24079999999999999,0.30049999999999999,0.25180000000000002,0.29499999999999998,0.2908,0.34870000000000001,0.30409999999999998,0.30649999999999999,0.31369999999999998,0.28029999999999999,null,"Bland",10,17,"RAL",6562,8559.7999999999993,0.8,-0.28000000000000003,1.86,1.22,null,null,null,null,null,null,2,"Pittwater",4.67,4.82,4.79,null,null,"Pittwater",4.1900000000000004,4.4400000000000004,3.95]
["6c","Borrowing costs",5.9999999999999995E-4,5.4000000000000003E-3,1.04E-2,2.87E-2,1.9300000000000001E-2,1.41E-2,2.1999999999999999E-2,7.7999999999999996E-3,9.9000000000000008E-3,1.24E-2,1.5800000000000002E-2,1.6899999999999998E-2,null,"Blayney",10,17,"RAL",6894,1524.7,4.5,1.1100000000000001,1.52,1.65,null,null,null,null,null,null,2,"Strathfield",3.76,5.4,5.59,null,null,"Strathfield",4.0999999999999996,6.28,3.72]
["6d","Depreciation",0.13750000000000001,0.14779999999999999,0.152,0.21690000000000001,0.21970000000000001,0.15970000000000001,0.16350000000000001,0.21659999999999999,0.2044,0.2097,0.22550000000000001,0.1852,null,"Blue Mountains",7,12,"UFL",75770,1431.7,52.9,-0.32,1.18,6.3,null,null,null,null,null,null,2,"Waverley",2.71,3.05,3.19,null,null,"Waverley",4.25,4.3499999999999996,4.21]
["6e","Impairment",0,0,0,1E-4,0,0,0,0,0,2.9999999999999997E-4,0,0,null,"Bogan",9,16,"RAM",3113,14608.6,0.2,-0.43,10.71,0.78,null,null,null,null,null,null,2,"Willoughby",2.42,2.2200000000000002,2.33,null,null,"Willoughby",4.25,4.9400000000000004,6.33]
["6f","Other expenses",{"$f":"1-SUM(C16:C20)","v":0.20389999999999997},{"$f":"1-SUM(D16:D20)","v":0.13680000000000003},0.15490000000000004,9.7800000000000109E-2,0.10659999999999992,0.13549999999999995,0.13,8.9700000000000002E-2,9.8199999999999954E-2,0.1109,0.10189999999999988,0.12469999999999992,null,"Bombala",9,16,"RAM",2538,3944.4,0.6,-0.71,0.82,2.97,null,null,null,null,null,null,2,"Woollahra",5.49,5.34,4.62,null,null,"Woollahra",3.87,2.87,8.56]
[7,"Total expenses from continuing operations per capita",2086.89,902.44,660.96,1049.43,903.62,774.56,683.13,3263.29,2349.34,1771.52,1454.99,908.73,null,"Boorowa",9,16,"RAM",2505,2578.6,1,0.41,1.58,1.38,null,null,null,null,null,null,3,"Bankstown",5.99,5.58,5.64,null,3,"Bankstown",4.51,2.88,3.8]
[8,"Unrestricted current ratio",6.1499999999999999E-2,2.6499999999999999E-2,2.52E-2,2.5399999999999999E-2,2.5399999999999999E-2,2.81E-2,1.8800000000000001E-2,8.6999999999999994E-2,3.8800000000000001E-2,2.76E-2,4.4200000000000003E-2,2.8299999999999999E-2,null,"Botany Bay",2,3,"UDM",37415,21.7,1724.2,0.12,1.56,36.409999999999997,null,null,null,null,null,null,3,"Blacktown",5.09,5.3,6.19,null,null,"Blacktown",5.42,8.25,5.74]
[9,"Debt service ratio",0,1.9699999999999999E-2,3.0300000000000001E-2,6.4399999999999999E-2,4.4400000000000002E-2,2.46E-2,6.0900000000000003E-2,1.6299999999999999E-2,3.4000000000000002E-2,3.0300000000000001E-2,3.1300000000000001E-2,4.1200000000000001E-2,null,"Bourke",9,16,"RAM",3876,41678.6,0.1,-0.38,26.09,2.5,null,null,null,null,null,null,3,"Canterbury",3.96,4.42,3.99,null,null,"Canterbury",3.46,5.31,4.99]
[10,"Capital expenditure ratio",1.67E-2,1.09E-2,1.9599999999999999E-2,1.01E-2,1.3299999999999999E-2,1.0999999999999999E-2,1.5699999999999999E-2,2.5000000000000001E-2,1.2800000000000001E-2,1.29E-2,1.77E-2,1.41E-2,null,"Brewarrina",9,16,"RAM",2201,19189.3,0.1,0.33,54.16,1.1200000000000001,null,null,null,null,null,null,3,"Fairfield",4.87,5.01,4.78,null,null,"Fairfield",4.79,4.79,6.47]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Broken Hill",4,6,"URS",20223,170.4,118.7,-0.83,5.28,2.38,null,null,null,null,null,null,3,"Holroyd",2.95,3.52,3.95,null,null,"Holroyd",5.18,3.7,6.33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Burwood",2,3,"UDM",31387,7.1,4420.7,0.53,0.37,42.21,null,null,null,null,null,null,3,"Hurstville",2.0299999999999998,2.2599999999999998,2.23,null,null,"Hurstville",3.68,3.99,11.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Byron",4,7,"URM",30898,566.70000000000005,54.5,0.81,1.23,5.47,null,null,null,null,null,null,3,"Ku-ring-gai",3.21,2.91,2.94,null,null,"Ku-ring-gai",4.26,8.7200000000000006,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cabonne",11,18,"RAV",12843,6026,2.1,0.47,1.84,1.89,null,null,null,null,null,null,3,"Marrickville",2.5499999999999998,2.57,3.85,null,null,"Marrickville",3.41,3.29,3.74]
[1,"Outstanding rates and annual charges x 100",null,null,null,null,null,null,null,null,null,null,null,null,null,"Camden",6,11,"UFM",52459,201.3,260.60000000000002,3.08,1.23,7.29,null,null,null,null,null,null,3,"Parramatta",3.36,4.2300000000000004,3.65,null,null,"Parramatta",6.95,5.35,10.1]
[null,"Annual revenue from rates and annual charges collectible",null,null,null,null,null,null,null,null,null,null,null,null,null,"Campbelltown",7,13,"UFV",148969,312.3,477,-0.16,2.4700000000000002,15.37,null,null,null,null,null,null,3,"Randwick",2.74,3,3.14,null,null,"Randwick",7.78,6.13,4.8600000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canada Bay",2,3,"UDM",68955,19.8,3482.6,2.13,0.39,22.91,null,null,null,null,null,null,3,"Rockdale",4.95,5.55,5.97,null,null,"Rockdale",7.26,3.58,7.11]
[2,"2006/07 rates and annual charges – 2005/06 rates and annual charges x 100",null,null,null,null,null,null,null,null,null,null,null,null,null,"Canterbury",3,5,"UDV",135969,33.6,4046.7,-0.22,0.5,42.95,null,null,null,null,null,null,3,"Ryde",2.68,2.59,2.4900000000000002,null,null,"Ryde",4.3,5.2,10.220000000000001]
[null,"2005/06 rates and annual charges",null,null,null,null,null,null,null,null,null,null,null,null,null,"Carrathool",9,16,"RAM",3264,18939.599999999999,0.2,-0.31,4.95,1.65,null,null,null,null,null,null,3,"Sutherland",4.76,6.09,5.19,null,null,"Sutherland",3.02,4.2,5.46]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central Darling",9,21,"RTM",2412,53508.6,0,-0.32,31.14,1.18,null,null,null,null,null,null,3,"Warringah",3.93,4.08,2.92,null,null,"Warringah",0.69,2.5099999999999998,7.67]
[3,"2006/07 user charges and fees – 2005/06 user charges and fees x 100",null,null,null,null,null,null,null,null,null,null,null,null,null,"Cessnock",4,7,"URM",48744,1966.4,24.8,0.66,2.74,2.29,null,null,null,null,null,null,4,"Albury",5.41,4.05,2.56]
[null,"2005/06 user charges and fees",null,null,null,null,null,null,null,null,null,null,null,null,null,"Clarence Valley",4,7,"URM",50102,10441.200000000001,4.8,0.61,4.28,2.4500000000000002,null,null,null,null,null,null,4,"Armidale Dumaresq",6.89,7.02,11.43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cobar",10,22,"RTL",5023,45609,0.1,-0.61,9.3800000000000008,1.8,null,null,null,null,null,null,4,"Ballina",2.65,11,8.7899999999999991]
[4,"Source of revenue x 100",null,null,null,null,null,null,null,null,null,null,null,null,null,"Coffs Harbour",4,7,"URM",68315,1175.0999999999999,58.1,1.67,2.99,4.2699999999999996,null,null,null,null,null,null,4,"Bathurst Regional",6.78,6.71,6.65]
[null,"Total revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,"Conargo",8,15,"RAS",1776,8750.9,0.2,-0.52,0.83,2.54,null,null,null,null,null,null,4,"Bega Valley",7.29,7.59,3.97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coolamon",9,16,"RAM",4184,2432.5,1.7,0.3,1.37,1.35,null,null,null,null,null,null,4,"Broken Hill",5.51,6.67,6.73]
[5,"Total continuing operations income before capital receipts",null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooma-Monaro",10,17,"RAL",9824,5228.5,1.9,0.15,1.07,8.19,null,null,null,null,null,null,4,"Byron",5.89,5.46,6.04]
[null,"Estimated resident population within council boundaries",null,null,null,null,null,null,null,null,null,null,null,null,null,"Coonamble",9,16,"RAM",4699,9926.2999999999993,0.5,-0.56999999999999995,20.92,1.64,null,null,null,null,null,null,4,"Cessnock",5.3,5.42,5.38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cootamundra",10,17,"RAL",7645,1523.6,5,-0.13,3.72,1.77,null,null,null,null,null,null,4,"Clarence Valley","No Data",13.33,9.7200000000000006]
[6,"Type of expense x 100",null,null,null,null,null,null,null,null,null,null,null,null,null,"Corowa",11,18,"RAV",11289,2323.6999999999998,4.9000000000000004,0.93,0.78,2.37,null,null,null,null,null,null,4,"Coffs Harbour",5.22,5.51,6.72]
[null,"Total continuing operations expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,"Cowra",11,18,"RAV",13260,2809.9,4.7,0.25,5.49,2.63,null,null,null,null,null,null,4,"Deniliquin",6.56,6.16,6.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deniliquin",4,6,"URS",8137,129.9,62.6,-0.47,2.69,2.23,null,null,null,null,null,null,4,"Dubbo",5.71,5.75,5.19]
[7,"Total expenses from continuing operations",null,null,null,null,null,null,null,null,null,null,null,null,null,"Dubbo",4,7,"URM",39500,3427.8,11.5,0.38,9.06,2.0299999999999998,null,null,null,null,null,null,4,"Eurobodalla",3.25,3.15,2.85]
[null,"Estimated resident population within council boundaries",null,null,null,null,null,null,null,null,null,null,null,null,null,"Dungog",10,17,"RAL",8461,2251.1999999999998,3.8,0.13,2.15,1.65,null,null,null,null,null,null,4,"Goulburn Mulwaree",4.01,5.64,5.56]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eurobodalla",4,7,"URM",36613,3421.7,10.7,1.57,4.17,5.0999999999999996,null,null,null,null,null,null,4,"Great Lakes",4.8499999999999996,5.39,5.78]
[8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fairfield",3,5,"UDV",188074,101.6,1851.1,-0.1,0.61,48.91,null,null,null,null,null,null,4,"Greater Taree",4.87,5.08,5.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forbes*",11,18,"RAV",10003,4719.8,2.1,-0.28000000000000003,5.14,null,null,null,null,null,null,null,4,"Griffith",3.92,2.94,2.67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gilgandra",9,16,"RAM",4699,4836,1,-0.42,9.6999999999999993,null,null,null,null,null,null,null,4,"Kempsey",8.9499999999999993,7.94,7.33]
[9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Glen Innes Severn",10,17,"RAL",8783,5486.9,1.6,-0.24,4.3499999999999996,null,null,null,null,null,null,null,4,"Kiama",2.4300000000000002,2.87,3.07]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gloucester",9,16,"RAM",4949,2951.6,1.7,0.09,2.4900000000000002,null,null,null,null,null,null,null,4,"Lismore",8.4600000000000009,9.76,10.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gosford",7,13,"UFV",163469,940.2,173.9,0.34,1.39,null,null,null,null,null,null,null,4,"Lithgow",8.76,7.65,8.24]
[10,"Total 2006/07 infrastructure, property, plant and equipment – total 2005/06 infrastructure, property, plant and equipment x 100",null,null,null,null,null,null,null,null,null,null,null,null,null,"Goulburn Mulwaree",4,6,"URS",27308,3220.4,8.5,0.5,1.67,null,null,null,null,null,null,null,4,"Maitland",5.1100000000000003,4.71,5.13]
[null,"2006/07 depreciation expense",null,null,null,null,null,null,null,null,null,null,null,null,null,"Great Lakes",4,7,"URM",35068,3375.4,10.4,1.78,2.79,null,null,null,null,null,null,null,4,"Mid-Western Regional",5.1100000000000003,4.2300000000000004,4.16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greater Hume",11,18,"RAV",10585,5745.8,1.8,0.18,1.06,null,null,null,null,null,null,null,4,"Orange",5.32,6.56,6.91]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greater Taree",4,7,"URM",47110,3731.9,12.6,1.06,3.76,null,null,null,null,null,null,null,4,"Port Macquarie-Hastings",5.87,6.83,7.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Griffith",4,6,"URS",25441,1640.5,15.5,0.68,3.6,null,null,null,null,null,null,null,4,"Port Stephens",6.14,5.09,4.8499999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gundagai",9,16,"RAM",3774,2457.6999999999998,1.5,-0.09,1.84,null,null,null,null,null,null,null,4,"Queanbeyan",6.87,4.9800000000000004,4.55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gunnedah",11,18,"RAV",12129,4993.8999999999996,2.4,-0.44,10.15,null,null,null,null,null,null,null,4,"Richmond Valley",5.23,4.67,3.82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guyra",9,16,"RAM",4478,4394.7,1,0.01,9.59,null,null,null,null,null,null,null,4,"Shellharbour",3.98,3.88,4.66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gwydir",10,17,"RAL",5536,9452.7999999999993,0.6,-0.78,1.62,null,null,null,null,null,null,null,4,"Singleton",2.25,2.96,3.17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harden",9,16,"RAM",3799,1869,2,-0.32,2.91,null,null,null,null,null,null,null,4,"Tamworth Regional",6.39,5.93,5.22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hay",9,16,"RAM",3520,11328.3,0.3,-0.44,3.55,null,null,null,null,null,null,null,4,"Wingecarribee",6.39,6.54,6.54]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Holroyd",3,4,"UDL",94269,40.299999999999997,2339.1999999999998,1.1299999999999999,0.79,null,null,null,null,null,null,null,5,"Lake Macquarie",2.8,2.79,2.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hornsby",7,13,"UFV",157269,462.3,340.2,0.53,0.3,null,null,null,null,null,null,null,5,"Newcastle",5.22,5.1100000000000003,5.71]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hunters Hill",2,2,"UDS",13912,5.7,2440.6999999999998,0.79,0.35,null,null,null,null,null,null,null,5,"Shoalhaven",7.28,7.7,7.08]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inverell",11,18,"RAV",15949,8605.9,1.9,0.25,4.8099999999999996,null,null,null,null,null,null,null,5,"Wollongong",4.67,5.59,6.39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jerilderie",8,15,"RAS",1877,3375.4,0.6,-0.47,2.11,null,null,null,null,null,null,null,6,"Camden",7.91,7.37,7.11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Junee",10,17,"RAL",6009,2030.6,3,0.35,3.75,null,null,null,null,null,null,null,6,"Hawkesbury",3.88,4.41,5.32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kempsey",4,6,"URS",28763,3378.6,8.5,1.01,8.49,null,null,null,null,null,null,null,6,"Wollondilly",4.51,4.59,3.84]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kogarah",2,3,"UDM",56736,15.5,3660.4,1.63,0.36,null,null,null,null,null,null,null,7,"Blue Mountains",5.46,5.87,4.9000000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ku-ring-gai",3,4,"UDL",108395,85.4,1269.3,0.14000000000000001,0.11,null,null,null,null,null,null,null,7,"Campbelltown",5.2,4.79,4.97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kyogle",10,17,"RAL",9642,3589,2.7,-0.36,4.8600000000000003,null,null,null,null,null,null,null,7,"Gosford",7.51,7.41,7.78]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lachlan",10,17,"RAL",7355,14973.3,0.5,-0.54,11.91,null,null,null,null,null,null,null,7,"Hornsby",3.91,3.89,3.95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lane Cove",2,3,"UDM",32375,10.5,3083.3,0.18,0.23,null,null,null,null,null,null,null,7,"Penrith",4.07,4.46,4.74]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leeton",11,18,"RAV",12088,1167.3,10.4,0.27,3.03,null,null,null,null,null,null,null,7,"Wyong",6.26,6.52,6.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leichhardt",2,3,"UDM",51660,10.5,4920,0.48,0.69,null,null,null,null,null,null,null,8,"Conargo",6.35,3.55,6.75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lismore",4,7,"URM",44032,1290.0999999999999,34.1,0.45,3.33,null,null,null,null,null,null,null,8,"Jerilderie",5.09,4.79,6.33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liverpool",7,13,"UFV",172050,305.39999999999998,563.4,1.64,1.32,null,null,null,null,null,null,null,9,"Balranald",10.08,10.78,12.87]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liverpool Plains",10,17,"RAL",7877,5085.8,1.5,-0.41,6.32,null,null,null,null,null,null,null,9,"Bogan",7.75,9.5399999999999991,8.9499999999999993]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lockhart",9,16,"RAM",3546,2895.3,1.2,-0.18,2.71,null,null,null,null,null,null,null,9,"Bombala",3.99,1.57,2.0099999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maitland",4,7,"URM",62596,391.7,159.80000000000001,2.16,2.25,null,null,null,null,null,null,null,9,"Boorowa",7.69,7.54,9.17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marrickville",3,4,"UDL",76524,16.5,4637.8,-0.06,1.35,null,null,null,null,null,null,null,9,"Brewarrina",16.22,16.66,20.75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mid-Western Regional",4,6,"URS",22260,8737.2000000000007,2.5,0.12,2.16,null,null,null,null,null,null,null,9,"Carrathool",3.96,12.81,10.72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moree Plains",11,18,"RAV",15991,17927.7,0.9,-0.3,18.28,null,null,null,null,null,null,null,9,"Central Darling",8.77,5.46,8.02]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mosman",2,2,"UDS",28414,8.6999999999999993,3266,0.4,7.0000000000000007E-2,null,null,null,null,null,null,null,9,"Coolamon",5.56,6.04,7.39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Murrumbidgee",9,16,"RAM",2632,3505.1,0.8,-0.23,6.78,null,null,null,null,null,null,null,9,"Gilgandra",5.31,5.35,6.14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Muswellbrook",11,18,"RAV",15236,3405.6,4.5,0.02,3.39,null,null,null,null,null,null,null,9,"Gloucester",8.26,7.65,7.03]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Narrabri",11,18,"RAV",14181,13030.6,1.1000000000000001,-0.49,7.8,null,null,null,null,null,null,null,9,"Guyra",2.87,3.19,10.52]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Narrandera",10,17,"RAL",6588,4116.6000000000004,1.6,-0.45,7.79,null,null,null,null,null,null,null,9,"Harden",9.7200000000000006,12.23,13.58]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Narromine",10,17,"RAL",7059,5263.6,1.3,-0.16,14.58,null,null,null,null,null,null,null,9,"Hay",11.6,11.13,11.74]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newcastle",5,9,"URV",147545,187.1,788.6,0.77,1.77,null,null,null,null,null,null,null,9,"Lockhart",2.89,4.03,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oberon",10,17,"RAL",5503,3626.6,1.5,0.82,2.15,null,null,null,null,null,null,null,9,"Tumbarumba",5.51,5.32,5.19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orange",4,7,"URM",37982,284.8,133.4,0.53,3.92,null,null,null,null,null,null,null,9,"Wakool",8.4700000000000006,8.17,9.98]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Palerang",11,18,"RAV",11817,5133.8,2.2999999999999998,1.73,0.85,null,null,null,null,null,null,null,9,"Walcha",2.44,6.56,14.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parkes",11,18,"RAV",15099,5958,2.5,7.0000000000000007E-2,5.34,null,null,null,null,null,null,null,9,"Warren",2.21,2.0499999999999998,2.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Penrith",7,13,"UFV",177544,404.9,438.5,0.01,1.99,null,null,null,null,null,null,null,10,"Berrigan",4.3899999999999997,4.51,4.01]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pittwater",2,3,"UDM",57944,90.4,641,0.55000000000000004,0.28999999999999998,null,null,null,null,null,null,null,10,"Bland",8.73,9.8699999999999992,9.27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Port Macquarie-Hastings",4,8,"URL",71084,3686.1,19.3,1.75,2.04,null,null,null,null,null,null,null,10,"Blayney",3.69,4.6500000000000004,4.12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Port Stephens",4,7,"URM",63650,858.9,74.099999999999994,1.59,2.37,null,null,null,null,null,null,null,10,"Cobar",14.95,8.73,8.8699999999999992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Randwick",3,5,"UDV",127948,36.299999999999997,3524.7,0.44,1.1399999999999999,null,null,null,null,null,null,null,10,"Cootamundra",6.58,6.96,15.18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Richmond Valley",4,6,"URS",21267,3051.3,7,0.08,5.55,null,null,null,null,null,null,null,10,"Dungog",3.06,2.92,3.12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rockdale",3,4,"UDL",96409,28.2,3418.8,0.81,0.45,null,null,null,null,null,null,null,10,"Glen Innes Severn",7.63,9.09,15.78]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ryde",3,4,"UDL",100351,40.5,2477.8000000000002,0.24,0.25,null,null,null,null,null,null,null,10,"Gwydir","No Data","No Data",9.0399999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shoalhaven",5,8,"URL",94181,4531,20.8,1.49,3.6,null,null,null,null,null,null,null,10,"Kyogle",8.09,8.09,9.41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Singleton",4,6,"URS",22538,4895.8,4.5999999999999996,1.23,2.17,null,null,null,null,null,null,null,10,"Lachlan",9.65,9.4499999999999993,9.4499999999999993]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Snowy River",10,17,"RAL",7359,6029.2,1.2,0.42,0.61,null,null,null,null,null,null,null,10,"Liverpool Plains",7.17,7.18,6.55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Strathfield",2,3,"UDM",32529,13.9,2340.1999999999998,2.1,0.36,null,null,null,null,null,null,null,10,"Murray",4.84,4.5599999999999996,3.45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sydney",1,1,"UCC",151920,26.7,5689.9,3.43,1.49,null,null,null,null,null,null,null,10,"Narromine",7.33,6.29,8.84]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tamworth Regional",4,7,"URM",55063,9713.2000000000007,5.7,0.4,5.6,null,null,null,null,null,null,null,10,"Oberon",8.7899999999999991,5.9,5.92]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Temora",10,17,"RAL",6400,2802.2,2.2999999999999998,0.2,0.82,null,null,null,null,null,null,null,10,"Snowy River","No Data","No Data",8.1199999999999992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tenterfield",10,17,"RAL",6909,7332,0.9,0.03,6.23,null,null,null,null,null,null,null,10,"Temora",1.65,2.09,2.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tumut",11,18,"RAV",11388,4566.1000000000004,2.5,-0.14000000000000001,2.75,null,null,null,null,null,null,null,10,"Upper Lachlan",6.06,4.26,3.46]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tweed",5,8,"URL",81886,1309.2,62.5,1.96,2.6,null,null,null,null,null,null,null,10,"Uralla",4.4000000000000004,5.67,6.39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upper Hunter",11,18,"RAV",13552,8070.7,1.7,0.02,2.36,null,null,null,null,null,null,null,10,"Walgett",15.97,15.94,10.57]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upper Lachlan",10,17,"RAL",7405,7101.5,1,0.37,1.05,null,null,null,null,null,null,null,10,"Wellington",4.09,4.1500000000000004,4.17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urana",8,15,"RAS",1387,3357.4,0.4,-0.61,2.72,null,null,null,null,null,null,null,11,"Bellingen",6.6,6.82,6.73]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wagga Wagga",4,7,"URM",58802,4825.2,12.2,0.73,3.31,null,null,null,null,null,null,null,11,"Cabonne",4.0599999999999996,7.45,3.26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wakool",9,16,"RAM",4822,7519.7,0.6,-0.43,1.78,null,null,null,null,null,null,null,11,"Corowa",6.12,5.56,6.45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Walcha",9,16,"RAM",3307,6266.9,0.5,0,5.39,null,null,null,null,null,null,null,11,"Cowra",7.66,9.15,8.91]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Warren",9,16,"RAM",3252,10760.3,0.3,-0.41,11.67,null,null,null,null,null,null,null,11,"Greater Hume",7.37,6.57,6.19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Warringah",3,5,"UDV",141133,149.4,944.7,0.73,0.32,null,null,null,null,null,null,null,11,"Gunnedah",9.27,10.35,11.89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Warrumbungle",11,18,"RAV",10466,12379.8,0.8,-0.71,5.99,2.34,null,null,null,null,null,null,11,"Inverell",6.07,6.12,5.49]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waverley",2,3,"UDM",62194,9.1999999999999993,6760.2,-0.33,0.33,20.53,null,null,null,null,null,null,11,"Leeton",4.34,4.1399999999999997,3.97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weddin",9,16,"RAM",3847,3409.8,1.1000000000000001,-0.05,0.88,1.6,null,null,null,null,null,null,11,"Moree Plains",9.73,7.87,8.27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington",10,17,"RAL",8618,4113.1000000000004,2.1,-0.42,13.06,1.95,null,null,null,null,null,null,11,"Muswellbrook",2.35,2.84,2.68]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wentworth",10,17,"RAL",7405,26268.6,0.3,0.53,7.97,3.24,null,null,null,null,null,null,11,"Nambucca",6.75,5.76,5.18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Willoughby",2,3,"UDM",65029,22.5,2890.2,1.05,0.13,26.56,null,null,null,null,null,null,11,"Narrabri",7.94,8.23,7.48]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wingecarribee",4,7,"URM",44912,2688.8,16.7,1.02,1.2,5.27,null,null,null,null,null,null,11,"Palerang",12.71,"No Data",13.52]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wollondilly",6,11,"UFM",41977,2556.6,16.399999999999999,1.85,1.56,5.48,null,null,null,null,null,null,11,"Parkes",6.24,6.84,7.07]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wollongong",5,9,"URV",192131,684,280.89999999999998,0.25,1.47,14.55,null,null,null,null,null,null,11,"Tumut",7.42,6.14,6.71]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woollahra",2,3,"UDM",53033,12.3,4311.6000000000004,0.01,0.16,15.91,null,null,null,null,null,null,11,"Upper Hunter",9.8699999999999992,7.23,5.19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wyong",7,13,"UFV",144297,745.6,193.5,1.3,1.94,4.03,null,null,null,null,null,null,11,"Warrumbungle","N/A","No Data",15.18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yass Valley",11,18,"RAV",13075,3999,3.3,1.61,1.83,3.58,null,null,null,null,null,null,11,"Yass Valley",8.5,7.14,6.99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Young",11,18,"RAV",12126,2693.7,4.5,0.47,1.85,2.5299999999999998,null,null,null,null,null,null,11,"Young",4.84,5.4,6.76]

{"sheet":"Global Indexation","index":76,"n_rows":363,"n_cols":55,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,0,3,2],[21,0,23,0],[6,0,8,0],[9,0,11,0],[12,0,14,0],[15,0,17,0],[18,0,20,0],[72,0,74,0],[24,0,26,0],[27,0,29,0],[30,0,32,0],[33,0,35,0],[36,0,38,0],[39,0,41,0],[42,0,44,0],[45,0,47,0],[48,0,50,0],[51,0,53,0],[54,0,56,0],[57,0,59,0],[60,0,62,0],[63,0,65,0],[66,0,68,0],[69,0,71,0],[111,0,113,0],[78,0,80,0],[81,0,83,0],[84,0,86,0],[87,0,89,0],[90,0,92,0],[93,0,95,0],[96,0,98,0],[99,0,101,0],[102,0,104,0],[105,0,107,0],[108,0,110,0],[168,0,170,0],[114,0,116,0],[117,0,119,0],[120,0,122,0],[123,0,125,0],[126,0,128,0],[129,0,131,0],[132,0,134,0],[135,0,137,0],[141,0,143,0],[144,0,146,0],[162,0,164,0],[156,0,158,0],[159,0,161,0],[138,0,140,0],[147,0,149,0],[150,0,152,0],[153,0,155,0],[231,0,233,0],[237,0,239,0],[240,0,242,0],[243,0,245,0],[207,0,209,0],[171,0,173,0],[174,0,176,0],[177,0,179,0],[180,0,182,0],[183,0,185,0],[186,0,188,0],[189,0,191,0],[192,0,194,0],[195,0,197,0],[198,0,200,0],[201,0,203,0],[204,0,206,0],[336,0,338,0],[309,0,311,0],[306,0,308,0],[303,0,305,0],[300,0,302,0],[330,0,332,0],[327,0,329,0],[324,0,326,0],[321,0,323,0],[318,0,320,0],[246,0,248,0],[210,0,212,0],[213,0,215,0],[288,0,290,0],[294,0,296,0],[312,0,314,0],[333,0,335,0],[282,0,284,0],[249,0,251,0],[252,0,254,0],[255,0,257,0],[258,0,260,0],[261,0,263,0],[264,0,266,0],[267,0,269,0],[270,0,272,0],[273,0,275,0],[276,0,278,0],[279,0,281,0],[216,0,218,0],[219,0,221,0],[222,0,224,0],[225,0,227,0],[228,0,230,0]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},"HIDE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide","hide"," "," "," "]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"\"Global income and expenditure changes - \"&PROPER(general_fund_name)","v":"Global income and expenditure changes - General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,null,"Note:","The data entry of global changes has to be done in the \"Consolidated Main workfile\".",null,null,null,null,null,null,null,null,null,null,"Changes over previous year after applying all changes (including individual changes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},null,null,{"$f":"D5","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,null,{"$f":"P5","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"IF('[1]Global Indexation'!A8=\"\",\"\",'[1]Global Indexation'!A8)","v":"Operating Income"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"IF('[1]Global Indexation'!A9=\"\",\"\",'[1]Global Indexation'!A9)","v":"Rates - Ordinary"},null,"per Consolidated file",{"$f":"IF('[1]Global Indexation'!B9=\"\",\"\",'[1]Global Indexation'!B9)","v":2.4E-2},{"$f":"IF('[1]Global Indexation'!C9=\"\",\"\",'[1]Global Indexation'!C9)","v":2.5000000000000001E-2},{"$f":"IF('[1]Global Indexation'!D9=\"\",\"\",'[1]Global Indexation'!D9)","v":2.5000000000000001E-2},{"$f":"IF('[1]Global Indexation'!E9=\"\",\"\",'[1]Global Indexation'!E9)","v":2.5000000000000001E-2},{"$f":"IF('[1]Global Indexation'!F9=\"\",\"\",'[1]Global Indexation'!F9)","v":2.5000000000000001E-2},{"$f":"IF('[1]Global Indexation'!G9=\"\",\"\",'[1]Global Indexation'!G9)","v":2.5000000000000001E-2},{"$f":"IF('[1]Global Indexation'!H9=\"\",\"\",'[1]Global Indexation'!H9)","v":2.5000000000000001E-2},{"$f":"IF('[1]Global Indexation'!I9=\"\",\"\",'[1]Global Indexation'!I9)","v":2.5000000000000001E-2},{"$f":"IF('[1]Global Indexation'!J9=\"\",\"\",'[1]Global Indexation'!J9)","v":2.5000000000000001E-2},{"$f":"IF('[1]Global Indexation'!K9=\"\",\"\",'[1]Global Indexation'!K9)","v":2.5000000000000001E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},2.4E-2,{"$f":"1.8%+6.7%","v":8.5000000000000006E-2},{"$f":"2.5%+6%","v":8.4999999999999992E-2},8.4999999999999992E-2,8.4999999999999992E-2,{"$f":"2.5%","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A7","v":"Rates - Ordinary"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D8=\"\",D7,D8)","v":2.4E-2},{"$f":"IF(E8=\"\",E7,E8)","v":8.5000000000000006E-2},8.4999999999999992E-2,8.4999999999999992E-2,8.4999999999999992E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,null,{"$f":"IF('Budget Summary 1'!J9=0,0,('Budget Summary 1'!L9/'Budget Summary 1'!J9)-1)","v":2.5675332170059573E-2},{"$f":"IF('Budget Summary 1'!L9=0,0,('Budget Summary 1'!M9/'Budget Summary 1'!L9)-1)","v":0.10399776187365362},{"$f":"IF('Budget Summary 1'!M9=0,0,('Budget Summary 1'!N9/'Budget Summary 1'!M9)-1)","v":0.10403565388961611},{"$f":"IF('Budget Summary 1'!N9=0,0,('Budget Summary 1'!O9/'Budget Summary 1'!N9)-1)","v":0.10406998623887942},{"$f":"IF('Budget Summary 1'!O9=0,0,('Budget Summary 1'!P9/'Budget Summary 1'!O9)-1)","v":0.10410109341001372},{"$f":"IF('Budget Summary 1'!P9=0,0,('Budget Summary 1'!Q9/'Budget Summary 1'!P9)-1)","v":4.4284864534900326E-2},{"$f":"IF('Budget Summary 1'!Q9=0,0,('Budget Summary 1'!R9/'Budget Summary 1'!Q9)-1)","v":4.4289747316162975E-2},{"$f":"IF('Budget Summary 1'!R9=0,0,('Budget Summary 1'!S9/'Budget Summary 1'!R9)-1)","v":4.429442311373033E-2},{"$f":"IF('Budget Summary 1'!S9=0,0,('Budget Summary 1'!T9/'Budget Summary 1'!S9)-1)","v":4.4298900787179907E-2},{"$f":"IF('Budget Summary 1'!T9=0,0,('Budget Summary 1'!U9/'Budget Summary 1'!T9)-1)","v":4.4303189957659139E-2},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A7,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D9),6)=ROUND(SUMIF(Database!$X:$X,$A7,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A7,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A7,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E9),6)=ROUND(SUMIF(Database!$X:$X,$A7,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A7,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A7,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F9),6)=ROUND(SUMIF(Database!$X:$X,$A7,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A7,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A7,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G9),6)=ROUND(SUMIF(Database!$X:$X,$A7,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A7,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A7,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H9),6)=ROUND(SUMIF(Database!$X:$X,$A7,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A7,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A7,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I9),6)=ROUND(SUMIF(Database!$X:$X,$A7,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A7,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A7,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J9),6)=ROUND(SUMIF(Database!$X:$X,$A7,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A7,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A7,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K9),6)=ROUND(SUMIF(Database!$X:$X,$A7,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A7,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A7,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L9),6)=ROUND(SUMIF(Database!$X:$X,$A7,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A7,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A7,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M9),6)=ROUND(SUMIF(Database!$X:$X,$A7,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A7,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"IF('[1]Global Indexation'!A10=\"\",\"\",'[1]Global Indexation'!A10)","v":"Rates - Special"},null,"per Consolidated file",{"$f":"IF('[1]Global Indexation'!B10=\"\",\"\",'[1]Global Indexation'!B10)","v":""},{"$f":"IF('[1]Global Indexation'!C10=\"\",\"\",'[1]Global Indexation'!C10)","v":""},{"$f":"IF('[1]Global Indexation'!D10=\"\",\"\",'[1]Global Indexation'!D10)","v":""},{"$f":"IF('[1]Global Indexation'!E10=\"\",\"\",'[1]Global Indexation'!E10)","v":""},{"$f":"IF('[1]Global Indexation'!F10=\"\",\"\",'[1]Global Indexation'!F10)","v":""},{"$f":"IF('[1]Global Indexation'!G10=\"\",\"\",'[1]Global Indexation'!G10)","v":""},{"$f":"IF('[1]Global Indexation'!H10=\"\",\"\",'[1]Global Indexation'!H10)","v":""},{"$f":"IF('[1]Global Indexation'!I10=\"\",\"\",'[1]Global Indexation'!I10)","v":""},{"$f":"IF('[1]Global Indexation'!J10=\"\",\"\",'[1]Global Indexation'!J10)","v":""},{"$f":"IF('[1]Global Indexation'!K10=\"\",\"\",'[1]Global Indexation'!K10)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A10","v":"Rates - Special"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D11=\"\",D10,D11)","v":""},"","","","","","","","","",null,null,{"$f":"IF('Budget Summary 1'!J10=0,0,('Budget Summary 1'!L10/'Budget Summary 1'!J10)-1)","v":0},{"$f":"IF('Budget Summary 1'!L10=0,0,('Budget Summary 1'!M10/'Budget Summary 1'!L10)-1)","v":0},{"$f":"IF('Budget Summary 1'!M10=0,0,('Budget Summary 1'!N10/'Budget Summary 1'!M10)-1)","v":0},{"$f":"IF('Budget Summary 1'!N10=0,0,('Budget Summary 1'!O10/'Budget Summary 1'!N10)-1)","v":0},{"$f":"IF('Budget Summary 1'!O10=0,0,('Budget Summary 1'!P10/'Budget Summary 1'!O10)-1)","v":0},{"$f":"IF('Budget Summary 1'!P10=0,0,('Budget Summary 1'!Q10/'Budget Summary 1'!P10)-1)","v":0},{"$f":"IF('Budget Summary 1'!Q10=0,0,('Budget Summary 1'!R10/'Budget Summary 1'!Q10)-1)","v":0},{"$f":"IF('Budget Summary 1'!R10=0,0,('Budget Summary 1'!S10/'Budget Summary 1'!R10)-1)","v":0},{"$f":"IF('Budget Summary 1'!S10=0,0,('Budget Summary 1'!T10/'Budget Summary 1'!S10)-1)","v":0},{"$f":"IF('Budget Summary 1'!T10=0,0,('Budget Summary 1'!U10/'Budget Summary 1'!T10)-1)","v":0},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A10,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D12),6)=ROUND(SUMIF(Database!$X:$X,$A10,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A10,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A10,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E12),6)=ROUND(SUMIF(Database!$X:$X,$A10,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A10,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A10,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F12),6)=ROUND(SUMIF(Database!$X:$X,$A10,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A10,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A10,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G12),6)=ROUND(SUMIF(Database!$X:$X,$A10,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A10,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A10,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H12),6)=ROUND(SUMIF(Database!$X:$X,$A10,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A10,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A10,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I12),6)=ROUND(SUMIF(Database!$X:$X,$A10,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A10,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A10,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J12),6)=ROUND(SUMIF(Database!$X:$X,$A10,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A10,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A10,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K12),6)=ROUND(SUMIF(Database!$X:$X,$A10,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A10,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A10,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L12),6)=ROUND(SUMIF(Database!$X:$X,$A10,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A10,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A10,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M12),6)=ROUND(SUMIF(Database!$X:$X,$A10,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A10,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"IF('[1]Global Indexation'!A11=\"\",\"\",'[1]Global Indexation'!A11)","v":"Rates - Special Variation"},null,"per Consolidated file",{"$f":"IF('[1]Global Indexation'!B11=\"\",\"\",'[1]Global Indexation'!B11)","v":""},{"$f":"IF('[1]Global Indexation'!C11=\"\",\"\",'[1]Global Indexation'!C11)","v":""},{"$f":"IF('[1]Global Indexation'!D11=\"\",\"\",'[1]Global Indexation'!D11)","v":""},{"$f":"IF('[1]Global Indexation'!E11=\"\",\"\",'[1]Global Indexation'!E11)","v":""},{"$f":"IF('[1]Global Indexation'!F11=\"\",\"\",'[1]Global Indexation'!F11)","v":""},{"$f":"IF('[1]Global Indexation'!G11=\"\",\"\",'[1]Global Indexation'!G11)","v":""},{"$f":"IF('[1]Global Indexation'!H11=\"\",\"\",'[1]Global Indexation'!H11)","v":""},{"$f":"IF('[1]Global Indexation'!I11=\"\",\"\",'[1]Global Indexation'!I11)","v":""},{"$f":"IF('[1]Global Indexation'!J11=\"\",\"\",'[1]Global Indexation'!J11)","v":""},{"$f":"IF('[1]Global Indexation'!K11=\"\",\"\",'[1]Global Indexation'!K11)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A13","v":"Rates - Special Variation"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D14=\"\",D13,D14)","v":""},"","","","","","","","","",null,null,{"$f":"IF('Budget Summary 1'!J11=0,0,('Budget Summary 1'!L11/'Budget Summary 1'!J11)-1)","v":0},{"$f":"IF('Budget Summary 1'!L11=0,0,('Budget Summary 1'!M11/'Budget Summary 1'!L11)-1)","v":0},{"$f":"IF('Budget Summary 1'!M11=0,0,('Budget Summary 1'!N11/'Budget Summary 1'!M11)-1)","v":0},{"$f":"IF('Budget Summary 1'!N11=0,0,('Budget Summary 1'!O11/'Budget Summary 1'!N11)-1)","v":0},{"$f":"IF('Budget Summary 1'!O11=0,0,('Budget Summary 1'!P11/'Budget Summary 1'!O11)-1)","v":0},{"$f":"IF('Budget Summary 1'!P11=0,0,('Budget Summary 1'!Q11/'Budget Summary 1'!P11)-1)","v":0},{"$f":"IF('Budget Summary 1'!Q11=0,0,('Budget Summary 1'!R11/'Budget Summary 1'!Q11)-1)","v":0},{"$f":"IF('Budget Summary 1'!R11=0,0,('Budget Summary 1'!S11/'Budget Summary 1'!R11)-1)","v":0},{"$f":"IF('Budget Summary 1'!S11=0,0,('Budget Summary 1'!T11/'Budget Summary 1'!S11)-1)","v":0},{"$f":"IF('Budget Summary 1'!T11=0,0,('Budget Summary 1'!U11/'Budget Summary 1'!T11)-1)","v":0},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A13,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D15),6)=ROUND(SUMIF(Database!$X:$X,$A13,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A13,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A13,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E15),6)=ROUND(SUMIF(Database!$X:$X,$A13,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A13,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A13,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F15),6)=ROUND(SUMIF(Database!$X:$X,$A13,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A13,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A13,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G15),6)=ROUND(SUMIF(Database!$X:$X,$A13,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A13,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A13,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H15),6)=ROUND(SUMIF(Database!$X:$X,$A13,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A13,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A13,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I15),6)=ROUND(SUMIF(Database!$X:$X,$A13,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A13,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A13,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J15),6)=ROUND(SUMIF(Database!$X:$X,$A13,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A13,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A13,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K15),6)=ROUND(SUMIF(Database!$X:$X,$A13,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A13,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A13,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L15),6)=ROUND(SUMIF(Database!$X:$X,$A13,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A13,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A13,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M15),6)=ROUND(SUMIF(Database!$X:$X,$A13,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A13,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"IF('[1]Global Indexation'!A12=\"\",\"\",'[1]Global Indexation'!A12)","v":"Annual Charges"},null,"per Consolidated file",{"$f":"IF('[1]Global Indexation'!B12=\"\",\"\",'[1]Global Indexation'!B12)","v":0.03},{"$f":"IF('[1]Global Indexation'!C12=\"\",\"\",'[1]Global Indexation'!C12)","v":3.2500000000000001E-2},{"$f":"IF('[1]Global Indexation'!D12=\"\",\"\",'[1]Global Indexation'!D12)","v":2.5000000000000001E-2},{"$f":"IF('[1]Global Indexation'!E12=\"\",\"\",'[1]Global Indexation'!E12)","v":0.03},{"$f":"IF('[1]Global Indexation'!F12=\"\",\"\",'[1]Global Indexation'!F12)","v":0.03},{"$f":"IF('[1]Global Indexation'!G12=\"\",\"\",'[1]Global Indexation'!G12)","v":0.03},{"$f":"IF('[1]Global Indexation'!H12=\"\",\"\",'[1]Global Indexation'!H12)","v":0.03},{"$f":"IF('[1]Global Indexation'!I12=\"\",\"\",'[1]Global Indexation'!I12)","v":0.03},{"$f":"IF('[1]Global Indexation'!J12=\"\",\"\",'[1]Global Indexation'!J12)","v":0.03},{"$f":"IF('[1]Global Indexation'!K12=\"\",\"\",'[1]Global Indexation'!K12)","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},0.03,1.7999999999999999E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.03,0.03,0.03,0.03,0.03,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A16","v":"Annual Charges"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D17=\"\",D16,D17)","v":0.03},1.7999999999999999E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.03,0.03,0.03,0.03,0.03,0.03,null,null,{"$f":"IF('Budget Summary 1'!J12=0,0,('Budget Summary 1'!L12/'Budget Summary 1'!J12)-1)","v":0},{"$f":"IF('Budget Summary 1'!L12=0,0,('Budget Summary 1'!M12/'Budget Summary 1'!L12)-1)","v":0},{"$f":"IF('Budget Summary 1'!M12=0,0,('Budget Summary 1'!N12/'Budget Summary 1'!M12)-1)","v":0},{"$f":"IF('Budget Summary 1'!N12=0,0,('Budget Summary 1'!O12/'Budget Summary 1'!N12)-1)","v":0},{"$f":"IF('Budget Summary 1'!O12=0,0,('Budget Summary 1'!P12/'Budget Summary 1'!O12)-1)","v":0},{"$f":"IF('Budget Summary 1'!P12=0,0,('Budget Summary 1'!Q12/'Budget Summary 1'!P12)-1)","v":0},{"$f":"IF('Budget Summary 1'!Q12=0,0,('Budget Summary 1'!R12/'Budget Summary 1'!Q12)-1)","v":0},{"$f":"IF('Budget Summary 1'!R12=0,0,('Budget Summary 1'!S12/'Budget Summary 1'!R12)-1)","v":0},{"$f":"IF('Budget Summary 1'!S12=0,0,('Budget Summary 1'!T12/'Budget Summary 1'!S12)-1)","v":0},{"$f":"IF('Budget Summary 1'!T12=0,0,('Budget Summary 1'!U12/'Budget Summary 1'!T12)-1)","v":0},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A16,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D18),6)=ROUND(SUMIF(Database!$X:$X,$A16,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A16,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A16,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E18),6)=ROUND(SUMIF(Database!$X:$X,$A16,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A16,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A16,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F18),6)=ROUND(SUMIF(Database!$X:$X,$A16,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A16,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A16,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G18),6)=ROUND(SUMIF(Database!$X:$X,$A16,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A16,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A16,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H18),6)=ROUND(SUMIF(Database!$X:$X,$A16,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A16,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A16,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I18),6)=ROUND(SUMIF(Database!$X:$X,$A16,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A16,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A16,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J18),6)=ROUND(SUMIF(Database!$X:$X,$A16,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A16,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A16,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K18),6)=ROUND(SUMIF(Database!$X:$X,$A16,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A16,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A16,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L18),6)=ROUND(SUMIF(Database!$X:$X,$A16,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A16,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A16,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M18),6)=ROUND(SUMIF(Database!$X:$X,$A16,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A16,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"IF('[1]Global Indexation'!A13=\"\",\"\",'[1]Global Indexation'!A13)","v":"User Charges - Specific"},null,"per Consolidated file",{"$f":"IF('[1]Global Indexation'!B13=\"\",\"\",'[1]Global Indexation'!B13)","v":0.03},{"$f":"IF('[1]Global Indexation'!C13=\"\",\"\",'[1]Global Indexation'!C13)","v":2.2499999999999999E-2},{"$f":"IF('[1]Global Indexation'!D13=\"\",\"\",'[1]Global Indexation'!D13)","v":2.5000000000000001E-2},{"$f":"IF('[1]Global Indexation'!E13=\"\",\"\",'[1]Global Indexation'!E13)","v":2.5000000000000001E-2},{"$f":"IF('[1]Global Indexation'!F13=\"\",\"\",'[1]Global Indexation'!F13)","v":0.03},{"$f":"IF('[1]Global Indexation'!G13=\"\",\"\",'[1]Global Indexation'!G13)","v":0.03},{"$f":"IF('[1]Global Indexation'!H13=\"\",\"\",'[1]Global Indexation'!H13)","v":0.03},{"$f":"IF('[1]Global Indexation'!I13=\"\",\"\",'[1]Global Indexation'!I13)","v":0.03},{"$f":"IF('[1]Global Indexation'!J13=\"\",\"\",'[1]Global Indexation'!J13)","v":0.03},{"$f":"IF('[1]Global Indexation'!K13=\"\",\"\",'[1]Global Indexation'!K13)","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},0.03,1.7999999999999999E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.03,0.03,0.03,0.03,0.03,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A19","v":"User Charges - Specific"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D20=\"\",D19,D20)","v":0.03},1.7999999999999999E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.03,0.03,0.03,0.03,0.03,0.03,null,null,{"$f":"IF('Budget Summary 1'!J13=0,0,('Budget Summary 1'!L13/'Budget Summary 1'!J13)-1)","v":-5.4852752990887765E-2},{"$f":"IF('Budget Summary 1'!L13=0,0,('Budget Summary 1'!M13/'Budget Summary 1'!L13)-1)","v":1.7959114261675957E-2},{"$f":"IF('Budget Summary 1'!M13=0,0,('Budget Summary 1'!N13/'Budget Summary 1'!M13)-1)","v":2.4944206845678663E-2},{"$f":"IF('Budget Summary 1'!N13=0,0,('Budget Summary 1'!O13/'Budget Summary 1'!N13)-1)","v":2.4945561969649699E-2},{"$f":"IF('Budget Summary 1'!O13=0,0,('Budget Summary 1'!P13/'Budget Summary 1'!O13)-1)","v":2.9936262799745705E-2},{"$f":"IF('Budget Summary 1'!P13=0,0,('Budget Summary 1'!Q13/'Budget Summary 1'!P13)-1)","v":2.9938122406310663E-2},{"$f":"IF('Budget Summary 1'!Q13=0,0,('Budget Summary 1'!R13/'Budget Summary 1'!Q13)-1)","v":2.9939921657841984E-2},{"$f":"IF('Budget Summary 1'!R13=0,0,('Budget Summary 1'!S13/'Budget Summary 1'!R13)-1)","v":2.9941661887988635E-2},{"$f":"IF('Budget Summary 1'!S13=0,0,('Budget Summary 1'!T13/'Budget Summary 1'!S13)-1)","v":2.994336067995329E-2},{"$f":"IF('Budget Summary 1'!T13=0,0,('Budget Summary 1'!U13/'Budget Summary 1'!T13)-1)","v":2.994501174402453E-2},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A19,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D21),6)=ROUND(SUMIF(Database!$X:$X,$A19,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A19,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A19,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E21),6)=ROUND(SUMIF(Database!$X:$X,$A19,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A19,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A19,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F21),6)=ROUND(SUMIF(Database!$X:$X,$A19,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A19,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A19,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G21),6)=ROUND(SUMIF(Database!$X:$X,$A19,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A19,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A19,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H21),6)=ROUND(SUMIF(Database!$X:$X,$A19,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A19,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A19,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I21),6)=ROUND(SUMIF(Database!$X:$X,$A19,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A19,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A19,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J21),6)=ROUND(SUMIF(Database!$X:$X,$A19,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A19,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A19,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K21),6)=ROUND(SUMIF(Database!$X:$X,$A19,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A19,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A19,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L21),6)=ROUND(SUMIF(Database!$X:$X,$A19,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A19,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A19,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M21),6)=ROUND(SUMIF(Database!$X:$X,$A19,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A19,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"IF('[1]Global Indexation'!A14=\"\",\"\",'[1]Global Indexation'!A14)","v":"Fees & Charges - Statutory & Regulatory"},null,"per Consolidated file",{"$f":"IF('[1]Global Indexation'!B14=\"\",\"\",'[1]Global Indexation'!B14)","v":0.03},{"$f":"IF('[1]Global Indexation'!C14=\"\",\"\",'[1]Global Indexation'!C14)","v":2.2499999999999999E-2},{"$f":"IF('[1]Global Indexation'!D14=\"\",\"\",'[1]Global Indexation'!D14)","v":2.5000000000000001E-2},{"$f":"IF('[1]Global Indexation'!E14=\"\",\"\",'[1]Global Indexation'!E14)","v":2.5000000000000001E-2},{"$f":"IF('[1]Global Indexation'!F14=\"\",\"\",'[1]Global Indexation'!F14)","v":0.03},{"$f":"IF('[1]Global Indexation'!G14=\"\",\"\",'[1]Global Indexation'!G14)","v":0.03},{"$f":"IF('[1]Global Indexation'!H14=\"\",\"\",'[1]Global Indexation'!H14)","v":0.03},{"$f":"IF('[1]Global Indexation'!I14=\"\",\"\",'[1]Global Indexation'!I14)","v":0.03},{"$f":"IF('[1]Global Indexation'!J14=\"\",\"\",'[1]Global Indexation'!J14)","v":0.03},{"$f":"IF('[1]Global Indexation'!K14=\"\",\"\",'[1]Global Indexation'!K14)","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},0.03,1.7999999999999999E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.03,0.03,0.03,0.03,0.03,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A22","v":"Fees & Charges - Statutory & Regulatory"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D23=\"\",D22,D23)","v":0.03},1.7999999999999999E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.03,0.03,0.03,0.03,0.03,0.03,null,null,{"$f":"IF('Budget Summary 1'!J14=0,0,('Budget Summary 1'!L14/'Budget Summary 1'!J14)-1)","v":4.3478260869565188E-2},{"$f":"IF('Budget Summary 1'!L14=0,0,('Budget Summary 1'!M14/'Budget Summary 1'!L14)-1)","v":0},{"$f":"IF('Budget Summary 1'!M14=0,0,('Budget Summary 1'!N14/'Budget Summary 1'!M14)-1)","v":0},{"$f":"IF('Budget Summary 1'!N14=0,0,('Budget Summary 1'!O14/'Budget Summary 1'!N14)-1)","v":0},{"$f":"IF('Budget Summary 1'!O14=0,0,('Budget Summary 1'!P14/'Budget Summary 1'!O14)-1)","v":0},{"$f":"IF('Budget Summary 1'!P14=0,0,('Budget Summary 1'!Q14/'Budget Summary 1'!P14)-1)","v":0},{"$f":"IF('Budget Summary 1'!Q14=0,0,('Budget Summary 1'!R14/'Budget Summary 1'!Q14)-1)","v":0},{"$f":"IF('Budget Summary 1'!R14=0,0,('Budget Summary 1'!S14/'Budget Summary 1'!R14)-1)","v":0},{"$f":"IF('Budget Summary 1'!S14=0,0,('Budget Summary 1'!T14/'Budget Summary 1'!S14)-1)","v":0},{"$f":"IF('Budget Summary 1'!T14=0,0,('Budget Summary 1'!U14/'Budget Summary 1'!T14)-1)","v":0},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A22,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D24),6)=ROUND(SUMIF(Database!$X:$X,$A22,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A22,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A22,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E24),6)=ROUND(SUMIF(Database!$X:$X,$A22,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A22,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A22,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F24),6)=ROUND(SUMIF(Database!$X:$X,$A22,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A22,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A22,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G24),6)=ROUND(SUMIF(Database!$X:$X,$A22,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A22,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A22,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H24),6)=ROUND(SUMIF(Database!$X:$X,$A22,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A22,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A22,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I24),6)=ROUND(SUMIF(Database!$X:$X,$A22,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A22,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A22,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J24),6)=ROUND(SUMIF(Database!$X:$X,$A22,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A22,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A22,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K24),6)=ROUND(SUMIF(Database!$X:$X,$A22,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A22,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A22,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L24),6)=ROUND(SUMIF(Database!$X:$X,$A22,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A22,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A22,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M24),6)=ROUND(SUMIF(Database!$X:$X,$A22,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A22,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"IF('[1]Global Indexation'!A15=\"\",\"\",'[1]Global Indexation'!A15)","v":"Fees & Charges - Other"},null,"per Consolidated file",{"$f":"IF('[1]Global Indexation'!B15=\"\",\"\",'[1]Global Indexation'!B15)","v":0.03},{"$f":"IF('[1]Global Indexation'!C15=\"\",\"\",'[1]Global Indexation'!C15)","v":2.2499999999999999E-2},{"$f":"IF('[1]Global Indexation'!D15=\"\",\"\",'[1]Global Indexation'!D15)","v":2.5000000000000001E-2},{"$f":"IF('[1]Global Indexation'!E15=\"\",\"\",'[1]Global Indexation'!E15)","v":2.5000000000000001E-2},{"$f":"IF('[1]Global Indexation'!F15=\"\",\"\",'[1]Global Indexation'!F15)","v":0.03},{"$f":"IF('[1]Global Indexation'!G15=\"\",\"\",'[1]Global Indexation'!G15)","v":0.03},{"$f":"IF('[1]Global Indexation'!H15=\"\",\"\",'[1]Global Indexation'!H15)","v":0.03},{"$f":"IF('[1]Global Indexation'!I15=\"\",\"\",'[1]Global Indexation'!I15)","v":0.03},{"$f":"IF('[1]Global Indexation'!J15=\"\",\"\",'[1]Global Indexation'!J15)","v":0.03},{"$f":"IF('[1]Global Indexation'!K15=\"\",\"\",'[1]Global Indexation'!K15)","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},0.03,1.7999999999999999E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.03,0.03,0.03,0.03,0.03,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A25","v":"Fees & Charges - Other"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D26=\"\",D25,D26)","v":0.03},1.7999999999999999E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.03,0.03,0.03,0.03,0.03,0.03,null,null,{"$f":"IF('Budget Summary 1'!J15=0,0,('Budget Summary 1'!L15/'Budget Summary 1'!J15)-1)","v":-3.8115061065928879E-2},{"$f":"IF('Budget Summary 1'!L15=0,0,('Budget Summary 1'!M15/'Budget Summary 1'!L15)-1)","v":1.8000016270931951E-2},{"$f":"IF('Budget Summary 1'!M15=0,0,('Budget Summary 1'!N15/'Budget Summary 1'!M15)-1)","v":2.5000010524673932E-2},{"$f":"IF('Budget Summary 1'!N15=0,0,('Budget Summary 1'!O15/'Budget Summary 1'!N15)-1)","v":2.5000025408885795E-2},{"$f":"IF('Budget Summary 1'!O15=0,0,('Budget Summary 1'!P15/'Budget Summary 1'!O15)-1)","v":3.0000006587803218E-2},{"$f":"IF('Budget Summary 1'!P15=0,0,('Budget Summary 1'!Q15/'Budget Summary 1'!P15)-1)","v":2.9999982328783315E-2},{"$f":"IF('Budget Summary 1'!Q15=0,0,('Budget Summary 1'!R15/'Budget Summary 1'!Q15)-1)","v":2.9999982395361169E-2},{"$f":"IF('Budget Summary 1'!R15=0,0,('Budget Summary 1'!S15/'Budget Summary 1'!R15)-1)","v":3.0000002423939742E-2},{"$f":"IF('Budget Summary 1'!S15=0,0,('Budget Summary 1'!T15/'Budget Summary 1'!S15)-1)","v":2.9999974656342854E-2},{"$f":"IF('Budget Summary 1'!T15=0,0,('Budget Summary 1'!U15/'Budget Summary 1'!T15)-1)","v":3.0000006912971777E-2},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A25,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D27),6)=ROUND(SUMIF(Database!$X:$X,$A25,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A25,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A25,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E27),6)=ROUND(SUMIF(Database!$X:$X,$A25,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A25,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A25,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F27),6)=ROUND(SUMIF(Database!$X:$X,$A25,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A25,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A25,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G27),6)=ROUND(SUMIF(Database!$X:$X,$A25,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A25,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A25,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H27),6)=ROUND(SUMIF(Database!$X:$X,$A25,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A25,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A25,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I27),6)=ROUND(SUMIF(Database!$X:$X,$A25,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A25,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A25,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J27),6)=ROUND(SUMIF(Database!$X:$X,$A25,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A25,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A25,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K27),6)=ROUND(SUMIF(Database!$X:$X,$A25,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A25,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A25,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L27),6)=ROUND(SUMIF(Database!$X:$X,$A25,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A25,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A25,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M27),6)=ROUND(SUMIF(Database!$X:$X,$A25,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A25,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"IF('[1]Global Indexation'!A16=\"\",\"\",'[1]Global Indexation'!A16)","v":"Interest & Investment Revenues - o/s Rates & Annual Charges"},null,"per Consolidated file",{"$f":"IF('[1]Global Indexation'!B16=\"\",\"\",'[1]Global Indexation'!B16)","v":""},{"$f":"IF('[1]Global Indexation'!C16=\"\",\"\",'[1]Global Indexation'!C16)","v":""},{"$f":"IF('[1]Global Indexation'!D16=\"\",\"\",'[1]Global Indexation'!D16)","v":""},{"$f":"IF('[1]Global Indexation'!E16=\"\",\"\",'[1]Global Indexation'!E16)","v":""},{"$f":"IF('[1]Global Indexation'!F16=\"\",\"\",'[1]Global Indexation'!F16)","v":""},{"$f":"IF('[1]Global Indexation'!G16=\"\",\"\",'[1]Global Indexation'!G16)","v":""},{"$f":"IF('[1]Global Indexation'!H16=\"\",\"\",'[1]Global Indexation'!H16)","v":""},{"$f":"IF('[1]Global Indexation'!I16=\"\",\"\",'[1]Global Indexation'!I16)","v":""},{"$f":"IF('[1]Global Indexation'!J16=\"\",\"\",'[1]Global Indexation'!J16)","v":""},{"$f":"IF('[1]Global Indexation'!K16=\"\",\"\",'[1]Global Indexation'!K16)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A28","v":"Interest & Investment Revenues - o/s Rates & Annual Charges"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D29=\"\",D28,D29)","v":""},"","","","","","","","","",null,null,{"$f":"IF('Budget Summary 1'!J16=0,0,('Budget Summary 1'!L16/'Budget Summary 1'!J16)-1)","v":5.1598288447016749E-3},{"$f":"IF('Budget Summary 1'!L16=0,0,('Budget Summary 1'!M16/'Budget Summary 1'!L16)-1)","v":0},{"$f":"IF('Budget Summary 1'!M16=0,0,('Budget Summary 1'!N16/'Budget Summary 1'!M16)-1)","v":0},{"$f":"IF('Budget Summary 1'!N16=0,0,('Budget Summary 1'!O16/'Budget Summary 1'!N16)-1)","v":0},{"$f":"IF('Budget Summary 1'!O16=0,0,('Budget Summary 1'!P16/'Budget Summary 1'!O16)-1)","v":0},{"$f":"IF('Budget Summary 1'!P16=0,0,('Budget Summary 1'!Q16/'Budget Summary 1'!P16)-1)","v":0},{"$f":"IF('Budget Summary 1'!Q16=0,0,('Budget Summary 1'!R16/'Budget Summary 1'!Q16)-1)","v":0},{"$f":"IF('Budget Summary 1'!R16=0,0,('Budget Summary 1'!S16/'Budget Summary 1'!R16)-1)","v":0},{"$f":"IF('Budget Summary 1'!S16=0,0,('Budget Summary 1'!T16/'Budget Summary 1'!S16)-1)","v":0},{"$f":"IF('Budget Summary 1'!T16=0,0,('Budget Summary 1'!U16/'Budget Summary 1'!T16)-1)","v":0},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A28,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D30),6)=ROUND(SUMIF(Database!$X:$X,$A28,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A28,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A28,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E30),6)=ROUND(SUMIF(Database!$X:$X,$A28,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A28,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A28,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F30),6)=ROUND(SUMIF(Database!$X:$X,$A28,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A28,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A28,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G30),6)=ROUND(SUMIF(Database!$X:$X,$A28,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A28,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A28,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H30),6)=ROUND(SUMIF(Database!$X:$X,$A28,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A28,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A28,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I30),6)=ROUND(SUMIF(Database!$X:$X,$A28,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A28,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A28,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J30),6)=ROUND(SUMIF(Database!$X:$X,$A28,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A28,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A28,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K30),6)=ROUND(SUMIF(Database!$X:$X,$A28,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A28,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A28,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L30),6)=ROUND(SUMIF(Database!$X:$X,$A28,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A28,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A28,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M30),6)=ROUND(SUMIF(Database!$X:$X,$A28,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A28,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"IF('[1]Global Indexation'!A17=\"\",\"\",'[1]Global Indexation'!A17)","v":"Interest & Investment Revenues - Investments"},null,"per Consolidated file",{"$f":"IF('[1]Global Indexation'!B17=\"\",\"\",'[1]Global Indexation'!B17)","v":""},{"$f":"IF('[1]Global Indexation'!C17=\"\",\"\",'[1]Global Indexation'!C17)","v":""},{"$f":"IF('[1]Global Indexation'!D17=\"\",\"\",'[1]Global Indexation'!D17)","v":""},{"$f":"IF('[1]Global Indexation'!E17=\"\",\"\",'[1]Global Indexation'!E17)","v":""},{"$f":"IF('[1]Global Indexation'!F17=\"\",\"\",'[1]Global Indexation'!F17)","v":""},{"$f":"IF('[1]Global Indexation'!G17=\"\",\"\",'[1]Global Indexation'!G17)","v":""},{"$f":"IF('[1]Global Indexation'!H17=\"\",\"\",'[1]Global Indexation'!H17)","v":""},{"$f":"IF('[1]Global Indexation'!I17=\"\",\"\",'[1]Global Indexation'!I17)","v":""},{"$f":"IF('[1]Global Indexation'!J17=\"\",\"\",'[1]Global Indexation'!J17)","v":""},{"$f":"IF('[1]Global Indexation'!K17=\"\",\"\",'[1]Global Indexation'!K17)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A31","v":"Interest & Investment Revenues - Investments"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D32=\"\",D31,D32)","v":""},"","","","","","","","","",null,null,{"$f":"IF('Budget Summary 1'!J17=0,0,('Budget Summary 1'!L17/'Budget Summary 1'!J17)-1)","v":-0.49707224198009847},{"$f":"IF('Budget Summary 1'!L17=0,0,('Budget Summary 1'!M17/'Budget Summary 1'!L17)-1)","v":0},{"$f":"IF('Budget Summary 1'!M17=0,0,('Budget Summary 1'!N17/'Budget Summary 1'!M17)-1)","v":0},{"$f":"IF('Budget Summary 1'!N17=0,0,('Budget Summary 1'!O17/'Budget Summary 1'!N17)-1)","v":0},{"$f":"IF('Budget Summary 1'!O17=0,0,('Budget Summary 1'!P17/'Budget Summary 1'!O17)-1)","v":0},{"$f":"IF('Budget Summary 1'!P17=0,0,('Budget Summary 1'!Q17/'Budget Summary 1'!P17)-1)","v":0},{"$f":"IF('Budget Summary 1'!Q17=0,0,('Budget Summary 1'!R17/'Budget Summary 1'!Q17)-1)","v":0},{"$f":"IF('Budget Summary 1'!R17=0,0,('Budget Summary 1'!S17/'Budget Summary 1'!R17)-1)","v":0},{"$f":"IF('Budget Summary 1'!S17=0,0,('Budget Summary 1'!T17/'Budget Summary 1'!S17)-1)","v":0},{"$f":"IF('Budget Summary 1'!T17=0,0,('Budget Summary 1'!U17/'Budget Summary 1'!T17)-1)","v":0},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A31,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D33),6)=ROUND(SUMIF(Database!$X:$X,$A31,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A31,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A31,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E33),6)=ROUND(SUMIF(Database!$X:$X,$A31,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A31,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A31,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F33),6)=ROUND(SUMIF(Database!$X:$X,$A31,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A31,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A31,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G33),6)=ROUND(SUMIF(Database!$X:$X,$A31,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A31,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A31,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H33),6)=ROUND(SUMIF(Database!$X:$X,$A31,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A31,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A31,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I33),6)=ROUND(SUMIF(Database!$X:$X,$A31,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A31,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A31,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J33),6)=ROUND(SUMIF(Database!$X:$X,$A31,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A31,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A31,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K33),6)=ROUND(SUMIF(Database!$X:$X,$A31,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A31,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A31,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L33),6)=ROUND(SUMIF(Database!$X:$X,$A31,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A31,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A31,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M33),6)=ROUND(SUMIF(Database!$X:$X,$A31,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A31,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"IF('[1]Global Indexation'!A18=\"\",\"\",'[1]Global Indexation'!A18)","v":"Interest & Investment Revenues - Other"},null,"per Consolidated file",{"$f":"IF('[1]Global Indexation'!B18=\"\",\"\",'[1]Global Indexation'!B18)","v":""},{"$f":"IF('[1]Global Indexation'!C18=\"\",\"\",'[1]Global Indexation'!C18)","v":""},{"$f":"IF('[1]Global Indexation'!D18=\"\",\"\",'[1]Global Indexation'!D18)","v":""},{"$f":"IF('[1]Global Indexation'!E18=\"\",\"\",'[1]Global Indexation'!E18)","v":""},{"$f":"IF('[1]Global Indexation'!F18=\"\",\"\",'[1]Global Indexation'!F18)","v":""},{"$f":"IF('[1]Global Indexation'!G18=\"\",\"\",'[1]Global Indexation'!G18)","v":""},{"$f":"IF('[1]Global Indexation'!H18=\"\",\"\",'[1]Global Indexation'!H18)","v":""},{"$f":"IF('[1]Global Indexation'!I18=\"\",\"\",'[1]Global Indexation'!I18)","v":""},{"$f":"IF('[1]Global Indexation'!J18=\"\",\"\",'[1]Global Indexation'!J18)","v":""},{"$f":"IF('[1]Global Indexation'!K18=\"\",\"\",'[1]Global Indexation'!K18)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A34","v":"Interest & Investment Revenues - Other"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D35=\"\",D34,D35)","v":""},"","","","","","","","","",null,null,{"$f":"IF('Budget Summary 1'!J18=0,0,('Budget Summary 1'!L18/'Budget Summary 1'!J18)-1)","v":0},{"$f":"IF('Budget Summary 1'!L18=0,0,('Budget Summary 1'!M18/'Budget Summary 1'!L18)-1)","v":0},{"$f":"IF('Budget Summary 1'!M18=0,0,('Budget Summary 1'!N18/'Budget Summary 1'!M18)-1)","v":0},{"$f":"IF('Budget Summary 1'!N18=0,0,('Budget Summary 1'!O18/'Budget Summary 1'!N18)-1)","v":0},{"$f":"IF('Budget Summary 1'!O18=0,0,('Budget Summary 1'!P18/'Budget Summary 1'!O18)-1)","v":0},{"$f":"IF('Budget Summary 1'!P18=0,0,('Budget Summary 1'!Q18/'Budget Summary 1'!P18)-1)","v":0},{"$f":"IF('Budget Summary 1'!Q18=0,0,('Budget Summary 1'!R18/'Budget Summary 1'!Q18)-1)","v":0},{"$f":"IF('Budget Summary 1'!R18=0,0,('Budget Summary 1'!S18/'Budget Summary 1'!R18)-1)","v":0},{"$f":"IF('Budget Summary 1'!S18=0,0,('Budget Summary 1'!T18/'Budget Summary 1'!S18)-1)","v":0},{"$f":"IF('Budget Summary 1'!T18=0,0,('Budget Summary 1'!U18/'Budget Summary 1'!T18)-1)","v":0},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A34,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D36),6)=ROUND(SUMIF(Database!$X:$X,$A34,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A34,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A34,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E36),6)=ROUND(SUMIF(Database!$X:$X,$A34,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A34,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A34,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F36),6)=ROUND(SUMIF(Database!$X:$X,$A34,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A34,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A34,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G36),6)=ROUND(SUMIF(Database!$X:$X,$A34,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A34,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A34,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H36),6)=ROUND(SUMIF(Database!$X:$X,$A34,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A34,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A34,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I36),6)=ROUND(SUMIF(Database!$X:$X,$A34,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A34,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A34,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J36),6)=ROUND(SUMIF(Database!$X:$X,$A34,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A34,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A34,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K36),6)=ROUND(SUMIF(Database!$X:$X,$A34,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A34,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A34,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L36),6)=ROUND(SUMIF(Database!$X:$X,$A34,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A34,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A34,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M36),6)=ROUND(SUMIF(Database!$X:$X,$A34,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A34,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"IF('[1]Global Indexation'!A19=\"\",\"\",'[1]Global Indexation'!A19)","v":"Other Revenues"},null,"per Consolidated file",{"$f":"IF('[1]Global Indexation'!B19=\"\",\"\",'[1]Global Indexation'!B19)","v":0.03},{"$f":"IF('[1]Global Indexation'!C19=\"\",\"\",'[1]Global Indexation'!C19)","v":2.2499999999999999E-2},{"$f":"IF('[1]Global Indexation'!D19=\"\",\"\",'[1]Global Indexation'!D19)","v":2.5000000000000001E-2},{"$f":"IF('[1]Global Indexation'!E19=\"\",\"\",'[1]Global Indexation'!E19)","v":2.5000000000000001E-2},{"$f":"IF('[1]Global Indexation'!F19=\"\",\"\",'[1]Global Indexation'!F19)","v":0.03},{"$f":"IF('[1]Global Indexation'!G19=\"\",\"\",'[1]Global Indexation'!G19)","v":0.03},{"$f":"IF('[1]Global Indexation'!H19=\"\",\"\",'[1]Global Indexation'!H19)","v":0.03},{"$f":"IF('[1]Global Indexation'!I19=\"\",\"\",'[1]Global Indexation'!I19)","v":0.03},{"$f":"IF('[1]Global Indexation'!J19=\"\",\"\",'[1]Global Indexation'!J19)","v":0.03},{"$f":"IF('[1]Global Indexation'!K19=\"\",\"\",'[1]Global Indexation'!K19)","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},0.03,2.2499999999999999E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.03,0.03,0.03,0.03,0.03,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A37","v":"Other Revenues"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D38=\"\",D37,D38)","v":0.03},2.2499999999999999E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.03,0.03,0.03,0.03,0.03,0.03,null,null,{"$f":"IF('Budget Summary 1'!J19=0,0,('Budget Summary 1'!L19/'Budget Summary 1'!J19)-1)","v":-2.909087514989106E-2},{"$f":"IF('Budget Summary 1'!L19=0,0,('Budget Summary 1'!M19/'Budget Summary 1'!L19)-1)","v":2.1965318368622144E-2},{"$f":"IF('Budget Summary 1'!M19=0,0,('Budget Summary 1'!N19/'Budget Summary 1'!M19)-1)","v":2.4418683278115472E-2},{"$f":"IF('Budget Summary 1'!N19=0,0,('Budget Summary 1'!O19/'Budget Summary 1'!N19)-1)","v":2.4432535366704533E-2},{"$f":"IF('Budget Summary 1'!O19=0,0,('Budget Summary 1'!P19/'Budget Summary 1'!O19)-1)","v":2.9335284728947419E-2},{"$f":"IF('Budget Summary 1'!P19=0,0,('Budget Summary 1'!Q19/'Budget Summary 1'!P19)-1)","v":2.9354229379541241E-2},{"$f":"IF('Budget Summary 1'!Q19=0,0,('Budget Summary 1'!R19/'Budget Summary 1'!Q19)-1)","v":2.9372641387908516E-2},{"$f":"IF('Budget Summary 1'!R19=0,0,('Budget Summary 1'!S19/'Budget Summary 1'!R19)-1)","v":2.9390542313709744E-2},{"$f":"IF('Budget Summary 1'!S19=0,0,('Budget Summary 1'!T19/'Budget Summary 1'!S19)-1)","v":2.9407943740767273E-2},{"$f":"IF('Budget Summary 1'!T19=0,0,('Budget Summary 1'!U19/'Budget Summary 1'!T19)-1)","v":2.9424860427064603E-2},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A37,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D39),6)=ROUND(SUMIFS(Database!$AY:$AY,Database!$X:$X,$A37)/COUNTIFS(Database!$X:$X,$A37,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A37,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E39),6)=ROUND(SUMIF(Database!$X:$X,$A37,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A37,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A37,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F39),6)=ROUND(SUMIF(Database!$X:$X,$A37,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A37,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A37,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G39),6)=ROUND(SUMIF(Database!$X:$X,$A37,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A37,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A37,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H39),6)=ROUND(SUMIF(Database!$X:$X,$A37,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A37,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A37,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I39),6)=ROUND(SUMIF(Database!$X:$X,$A37,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A37,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A37,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J39),6)=ROUND(SUMIF(Database!$X:$X,$A37,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A37,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A37,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K39),6)=ROUND(SUMIF(Database!$X:$X,$A37,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A37,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A37,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L39),6)=ROUND(SUMIF(Database!$X:$X,$A37,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A37,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A37,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M39),6)=ROUND(SUMIF(Database!$X:$X,$A37,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A37,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"IF('[1]Global Indexation'!A20=\"\",\"\",'[1]Global Indexation'!A20)","v":"Operating Grants - General Purpose (Untied)"},null,"per Consolidated file",{"$f":"IF('[1]Global Indexation'!B20=\"\",\"\",'[1]Global Indexation'!B20)","v":0.03},{"$f":"IF('[1]Global Indexation'!C20=\"\",\"\",'[1]Global Indexation'!C20)","v":""},{"$f":"IF('[1]Global Indexation'!D20=\"\",\"\",'[1]Global Indexation'!D20)","v":2.5000000000000001E-2},{"$f":"IF('[1]Global Indexation'!E20=\"\",\"\",'[1]Global Indexation'!E20)","v":2.5000000000000001E-2},{"$f":"IF('[1]Global Indexation'!F20=\"\",\"\",'[1]Global Indexation'!F20)","v":0.03},{"$f":"IF('[1]Global Indexation'!G20=\"\",\"\",'[1]Global Indexation'!G20)","v":0.03},{"$f":"IF('[1]Global Indexation'!H20=\"\",\"\",'[1]Global Indexation'!H20)","v":0.03},{"$f":"IF('[1]Global Indexation'!I20=\"\",\"\",'[1]Global Indexation'!I20)","v":0.03},{"$f":"IF('[1]Global Indexation'!J20=\"\",\"\",'[1]Global Indexation'!J20)","v":0.03},{"$f":"IF('[1]Global Indexation'!K20=\"\",\"\",'[1]Global Indexation'!K20)","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},0.03,0,2.5000000000000001E-2,2.5000000000000001E-2,0.03,0.03,0.03,0.03,0.03,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A40","v":"Operating Grants - General Purpose (Untied)"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D41=\"\",D40,D41)","v":0.03},0,2.5000000000000001E-2,2.5000000000000001E-2,0.03,0.03,0.03,0.03,0.03,0.03,null,null,{"$f":"IF('Budget Summary 1'!J20=0,0,('Budget Summary 1'!L20/'Budget Summary 1'!J20)-1)","v":-1.3790134534286125E-7},{"$f":"IF('Budget Summary 1'!L20=0,0,('Budget Summary 1'!M20/'Budget Summary 1'!L20)-1)","v":0},{"$f":"IF('Budget Summary 1'!M20=0,0,('Budget Summary 1'!N20/'Budget Summary 1'!M20)-1)","v":2.5000000449678428E-2},{"$f":"IF('Budget Summary 1'!N20=0,0,('Budget Summary 1'!O20/'Budget Summary 1'!N20)-1)","v":2.4999999415052709E-2},{"$f":"IF('Budget Summary 1'!O20=0,0,('Budget Summary 1'!P20/'Budget Summary 1'!O20)-1)","v":2.9999997945550305E-2},{"$f":"IF('Budget Summary 1'!P20=0,0,('Budget Summary 1'!Q20/'Budget Summary 1'!P20)-1)","v":3.000000099730582E-2},{"$f":"IF('Budget Summary 1'!Q20=0,0,('Budget Summary 1'!R20/'Budget Summary 1'!Q20)-1)","v":2.9999997364186903E-2},{"$f":"IF('Budget Summary 1'!R20=0,0,('Budget Summary 1'!S20/'Budget Summary 1'!R20)-1)","v":2.9999998589915533E-2},{"$f":"IF('Budget Summary 1'!S20=0,0,('Budget Summary 1'!T20/'Budget Summary 1'!S20)-1)","v":2.999999807323972E-2},{"$f":"IF('Budget Summary 1'!T20=0,0,('Budget Summary 1'!U20/'Budget Summary 1'!T20)-1)","v":2.999999808013154E-2},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A42,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D42),6)=ROUND(SUMIF(Database!$X:$X,$A42,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A42,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A42,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E42),6)=ROUND(SUMIF(Database!$X:$X,$A42,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A42,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A42,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F42),6)=ROUND(SUMIF(Database!$X:$X,$A42,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A42,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A42,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G42),6)=ROUND(SUMIF(Database!$X:$X,$A42,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A42,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A42,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H42),6)=ROUND(SUMIF(Database!$X:$X,$A42,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A42,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A42,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I42),6)=ROUND(SUMIF(Database!$X:$X,$A42,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A42,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A42,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J42),6)=ROUND(SUMIF(Database!$X:$X,$A42,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A42,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A42,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K42),6)=ROUND(SUMIF(Database!$X:$X,$A42,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A42,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A42,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L42),6)=ROUND(SUMIF(Database!$X:$X,$A42,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A42,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A42,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M42),6)=ROUND(SUMIF(Database!$X:$X,$A42,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A42,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"IF('[1]Global Indexation'!A21=\"\",\"\",'[1]Global Indexation'!A21)","v":"Operating Grants - Specific Purpose"},null,"per Consolidated file",{"$f":"IF('[1]Global Indexation'!B21=\"\",\"\",'[1]Global Indexation'!B21)","v":0.03},{"$f":"IF('[1]Global Indexation'!C21=\"\",\"\",'[1]Global Indexation'!C21)","v":2.2499999999999999E-2},{"$f":"IF('[1]Global Indexation'!D21=\"\",\"\",'[1]Global Indexation'!D21)","v":2.5000000000000001E-2},{"$f":"IF('[1]Global Indexation'!E21=\"\",\"\",'[1]Global Indexation'!E21)","v":2.5000000000000001E-2},{"$f":"IF('[1]Global Indexation'!F21=\"\",\"\",'[1]Global Indexation'!F21)","v":0.03},{"$f":"IF('[1]Global Indexation'!G21=\"\",\"\",'[1]Global Indexation'!G21)","v":0.03},{"$f":"IF('[1]Global Indexation'!H21=\"\",\"\",'[1]Global Indexation'!H21)","v":0.03},{"$f":"IF('[1]Global Indexation'!I21=\"\",\"\",'[1]Global Indexation'!I21)","v":0.03},{"$f":"IF('[1]Global Indexation'!J21=\"\",\"\",'[1]Global Indexation'!J21)","v":0.03},{"$f":"IF('[1]Global Indexation'!K21=\"\",\"\",'[1]Global Indexation'!K21)","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},0.03,2.2499999999999999E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.03,0.03,0.03,0.03,0.03,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A43","v":"Operating Grants - Specific Purpose"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D44=\"\",D43,D44)","v":0.03},2.2499999999999999E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.03,0.03,0.03,0.03,0.03,0.03,null,null,{"$f":"IF('Budget Summary 1'!J21=0,0,('Budget Summary 1'!L21/'Budget Summary 1'!J21)-1)","v":1.0935924440398628},{"$f":"IF('Budget Summary 1'!L21=0,0,('Budget Summary 1'!M21/'Budget Summary 1'!L21)-1)","v":0.17969561364903464},{"$f":"IF('Budget Summary 1'!M21=0,0,('Budget Summary 1'!N21/'Budget Summary 1'!M21)-1)","v":-0.42589634807481103},{"$f":"IF('Budget Summary 1'!N21=0,0,('Budget Summary 1'!O21/'Budget Summary 1'!N21)-1)","v":1.1044411632385565E-2},{"$f":"IF('Budget Summary 1'!O21=0,0,('Budget Summary 1'!P21/'Budget Summary 1'!O21)-1)","v":1.3436229987731529E-2},{"$f":"IF('Budget Summary 1'!P21=0,0,('Budget Summary 1'!Q21/'Budget Summary 1'!P21)-1)","v":1.365582367379381E-2},{"$f":"IF('Budget Summary 1'!Q21=0,0,('Budget Summary 1'!R21/'Budget Summary 1'!Q21)-1)","v":1.9274525580051494E-2},{"$f":"IF('Budget Summary 1'!R21=0,0,('Budget Summary 1'!S21/'Budget Summary 1'!R21)-1)","v":1.4022029868231645E-2},{"$f":"IF('Budget Summary 1'!S21=0,0,('Budget Summary 1'!T21/'Budget Summary 1'!S21)-1)","v":1.4242972100295015E-2},{"$f":"IF('Budget Summary 1'!T21=0,0,('Budget Summary 1'!U21/'Budget Summary 1'!T21)-1)","v":1.4464250944642876E-2},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A43,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D45),6)=ROUND(SUMIF(Database!$X:$X,$A43,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A43,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A43,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E45),6)=ROUND(SUMIF(Database!$X:$X,$A43,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A43,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A43,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F45),6)=ROUND(SUMIF(Database!$X:$X,$A43,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A43,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A43,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G45),6)=ROUND(SUMIF(Database!$X:$X,$A43,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A43,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A43,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H45),6)=ROUND(SUMIF(Database!$X:$X,$A43,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A43,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A43,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I45),6)=ROUND(SUMIF(Database!$X:$X,$A43,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A43,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A43,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J45),6)=ROUND(SUMIF(Database!$X:$X,$A43,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A43,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A43,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K45),6)=ROUND(SUMIF(Database!$X:$X,$A43,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A43,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A43,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L45),6)=ROUND(SUMIF(Database!$X:$X,$A43,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A43,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A43,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M45),6)=ROUND(SUMIF(Database!$X:$X,$A43,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A43,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"IF('[1]Global Indexation'!A22=\"\",\"\",'[1]Global Indexation'!A22)","v":"Operating Contributions - General Purpose (Untied)"},null,"per Consolidated file",{"$f":"IF('[1]Global Indexation'!B22=\"\",\"\",'[1]Global Indexation'!B22)","v":0.03},{"$f":"IF('[1]Global Indexation'!C22=\"\",\"\",'[1]Global Indexation'!C22)","v":2.2499999999999999E-2},{"$f":"IF('[1]Global Indexation'!D22=\"\",\"\",'[1]Global Indexation'!D22)","v":2.5000000000000001E-2},{"$f":"IF('[1]Global Indexation'!E22=\"\",\"\",'[1]Global Indexation'!E22)","v":2.5000000000000001E-2},{"$f":"IF('[1]Global Indexation'!F22=\"\",\"\",'[1]Global Indexation'!F22)","v":0.03},{"$f":"IF('[1]Global Indexation'!G22=\"\",\"\",'[1]Global Indexation'!G22)","v":0.03},{"$f":"IF('[1]Global Indexation'!H22=\"\",\"\",'[1]Global Indexation'!H22)","v":0.03},{"$f":"IF('[1]Global Indexation'!I22=\"\",\"\",'[1]Global Indexation'!I22)","v":0.03},{"$f":"IF('[1]Global Indexation'!J22=\"\",\"\",'[1]Global Indexation'!J22)","v":0.03},{"$f":"IF('[1]Global Indexation'!K22=\"\",\"\",'[1]Global Indexation'!K22)","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},0.03,0,2.5000000000000001E-2,2.5000000000000001E-2,0.03,0.03,0.03,0.03,0.03,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A46","v":"Operating Contributions - General Purpose (Untied)"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D47=\"\",D46,D47)","v":0.03},0,2.5000000000000001E-2,2.5000000000000001E-2,0.03,0.03,0.03,0.03,0.03,0.03,null,null,{"$f":"IF('Budget Summary 1'!J22=0,0,('Budget Summary 1'!L22/'Budget Summary 1'!J22)-1)","v":3.9351981695467941E-7},{"$f":"IF('Budget Summary 1'!L22=0,0,('Budget Summary 1'!M22/'Budget Summary 1'!L22)-1)","v":0},{"$f":"IF('Budget Summary 1'!M22=0,0,('Budget Summary 1'!N22/'Budget Summary 1'!M22)-1)","v":2.5000002721146553E-2},{"$f":"IF('Budget Summary 1'!N22=0,0,('Budget Summary 1'!O22/'Budget Summary 1'!N22)-1)","v":2.5000003880058852E-2},{"$f":"IF('Budget Summary 1'!O22=0,0,('Budget Summary 1'!P22/'Budget Summary 1'!O22)-1)","v":2.9999997927979027E-2},{"$f":"IF('Budget Summary 1'!P22=0,0,('Budget Summary 1'!Q22/'Budget Summary 1'!P22)-1)","v":2.9999996440889687E-2},{"$f":"IF('Budget Summary 1'!Q22=0,0,('Budget Summary 1'!R22/'Budget Summary 1'!Q22)-1)","v":3.0000002629144484E-2},{"$f":"IF('Budget Summary 1'!R22=0,0,('Budget Summary 1'!S22/'Budget Summary 1'!R22)-1)","v":3.0000003646524886E-2},{"$f":"IF('Budget Summary 1'!S22=0,0,('Budget Summary 1'!T22/'Budget Summary 1'!S22)-1)","v":3.0000002265801795E-2},{"$f":"IF('Budget Summary 1'!T22=0,0,('Budget Summary 1'!U22/'Budget Summary 1'!T22)-1)","v":2.9999999931256127E-2},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A46,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D48),6)=ROUND(SUMIF(Database!$X:$X,$A46,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A46,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A46,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E48),6)=ROUND(SUMIF(Database!$X:$X,$A46,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A46,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A46,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F48),6)=ROUND(SUMIF(Database!$X:$X,$A46,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A46,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A46,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G48),6)=ROUND(SUMIF(Database!$X:$X,$A46,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A46,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A46,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H48),6)=ROUND(SUMIF(Database!$X:$X,$A46,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A46,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A46,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I48),6)=ROUND(SUMIF(Database!$X:$X,$A46,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A46,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A46,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J48),6)=ROUND(SUMIF(Database!$X:$X,$A46,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A46,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A46,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K48),6)=ROUND(SUMIF(Database!$X:$X,$A46,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A46,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A46,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L48),6)=ROUND(SUMIF(Database!$X:$X,$A46,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A46,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A46,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M48),6)=ROUND(SUMIF(Database!$X:$X,$A46,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A46,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"IF('[1]Global Indexation'!A23=\"\",\"\",'[1]Global Indexation'!A23)","v":"Operating Contributions - Specific - Developer Contributions"},null,"per Consolidated file",{"$f":"IF('[1]Global Indexation'!B23=\"\",\"\",'[1]Global Indexation'!B23)","v":0.03},{"$f":"IF('[1]Global Indexation'!C23=\"\",\"\",'[1]Global Indexation'!C23)","v":2.2499999999999999E-2},{"$f":"IF('[1]Global Indexation'!D23=\"\",\"\",'[1]Global Indexation'!D23)","v":2.5000000000000001E-2},{"$f":"IF('[1]Global Indexation'!E23=\"\",\"\",'[1]Global Indexation'!E23)","v":2.5000000000000001E-2},{"$f":"IF('[1]Global Indexation'!F23=\"\",\"\",'[1]Global Indexation'!F23)","v":0.03},{"$f":"IF('[1]Global Indexation'!G23=\"\",\"\",'[1]Global Indexation'!G23)","v":0.03},{"$f":"IF('[1]Global Indexation'!H23=\"\",\"\",'[1]Global Indexation'!H23)","v":0.03},{"$f":"IF('[1]Global Indexation'!I23=\"\",\"\",'[1]Global Indexation'!I23)","v":0.03},{"$f":"IF('[1]Global Indexation'!J23=\"\",\"\",'[1]Global Indexation'!J23)","v":0.03},{"$f":"IF('[1]Global Indexation'!K23=\"\",\"\",'[1]Global Indexation'!K23)","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},0.03,2.2499999999999999E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.03,0.03,0.03,0.03,0.03,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A49","v":"Operating Contributions - Specific - Developer Contributions"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D50=\"\",D49,D50)","v":0.03},2.2499999999999999E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.03,0.03,0.03,0.03,0.03,0.03,null,null,{"$f":"IF('Budget Summary 1'!J23=0,0,('Budget Summary 1'!L23/'Budget Summary 1'!J23)-1)","v":0},{"$f":"IF('Budget Summary 1'!L23=0,0,('Budget Summary 1'!M23/'Budget Summary 1'!L23)-1)","v":0},{"$f":"IF('Budget Summary 1'!M23=0,0,('Budget Summary 1'!N23/'Budget Summary 1'!M23)-1)","v":0},{"$f":"IF('Budget Summary 1'!N23=0,0,('Budget Summary 1'!O23/'Budget Summary 1'!N23)-1)","v":0},{"$f":"IF('Budget Summary 1'!O23=0,0,('Budget Summary 1'!P23/'Budget Summary 1'!O23)-1)","v":0},{"$f":"IF('Budget Summary 1'!P23=0,0,('Budget Summary 1'!Q23/'Budget Summary 1'!P23)-1)","v":0},{"$f":"IF('Budget Summary 1'!Q23=0,0,('Budget Summary 1'!R23/'Budget Summary 1'!Q23)-1)","v":0},{"$f":"IF('Budget Summary 1'!R23=0,0,('Budget Summary 1'!S23/'Budget Summary 1'!R23)-1)","v":0},{"$f":"IF('Budget Summary 1'!S23=0,0,('Budget Summary 1'!T23/'Budget Summary 1'!S23)-1)","v":0},{"$f":"IF('Budget Summary 1'!T23=0,0,('Budget Summary 1'!U23/'Budget Summary 1'!T23)-1)","v":0},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A49,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D51),6)=ROUND(SUMIF(Database!$X:$X,$A49,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A49,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A49,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E51),6)=ROUND(SUMIF(Database!$X:$X,$A49,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A49,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A49,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F51),6)=ROUND(SUMIF(Database!$X:$X,$A49,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A49,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A49,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G51),6)=ROUND(SUMIF(Database!$X:$X,$A49,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A49,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A49,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H51),6)=ROUND(SUMIF(Database!$X:$X,$A49,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A49,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A49,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I51),6)=ROUND(SUMIF(Database!$X:$X,$A49,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A49,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A49,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J51),6)=ROUND(SUMIF(Database!$X:$X,$A49,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A49,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A49,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K51),6)=ROUND(SUMIF(Database!$X:$X,$A49,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A49,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A49,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L51),6)=ROUND(SUMIF(Database!$X:$X,$A49,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A49,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A49,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M51),6)=ROUND(SUMIF(Database!$X:$X,$A49,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A49,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"IF('[1]Global Indexation'!A24=\"\",\"\",'[1]Global Indexation'!A24)","v":"Operating Contributions - Specific - Other Contributions"},null,"per Consolidated file",{"$f":"IF('[1]Global Indexation'!B24=\"\",\"\",'[1]Global Indexation'!B24)","v":0.03},{"$f":"IF('[1]Global Indexation'!C24=\"\",\"\",'[1]Global Indexation'!C24)","v":2.2499999999999999E-2},{"$f":"IF('[1]Global Indexation'!D24=\"\",\"\",'[1]Global Indexation'!D24)","v":2.5000000000000001E-2},{"$f":"IF('[1]Global Indexation'!E24=\"\",\"\",'[1]Global Indexation'!E24)","v":2.5000000000000001E-2},{"$f":"IF('[1]Global Indexation'!F24=\"\",\"\",'[1]Global Indexation'!F24)","v":0.03},{"$f":"IF('[1]Global Indexation'!G24=\"\",\"\",'[1]Global Indexation'!G24)","v":0.03},{"$f":"IF('[1]Global Indexation'!H24=\"\",\"\",'[1]Global Indexation'!H24)","v":0.03},{"$f":"IF('[1]Global Indexation'!I24=\"\",\"\",'[1]Global Indexation'!I24)","v":0.03},{"$f":"IF('[1]Global Indexation'!J24=\"\",\"\",'[1]Global Indexation'!J24)","v":0.03},{"$f":"IF('[1]Global Indexation'!K24=\"\",\"\",'[1]Global Indexation'!K24)","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},0.03,2.2499999999999999E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.03,0.03,0.03,0.03,0.03,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A52","v":"Operating Contributions - Specific - Other Contributions"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D53=\"\",D52,D53)","v":0.03},2.2499999999999999E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.03,0.03,0.03,0.03,0.03,0.03,null,null,{"$f":"IF('Budget Summary 1'!J24=0,0,('Budget Summary 1'!L24/'Budget Summary 1'!J24)-1)","v":0.68976989913529652},{"$f":"IF('Budget Summary 1'!L24=0,0,('Budget Summary 1'!M24/'Budget Summary 1'!L24)-1)","v":2.2499997376542069E-2},{"$f":"IF('Budget Summary 1'!M24=0,0,('Budget Summary 1'!N24/'Budget Summary 1'!M24)-1)","v":2.4999998792598177E-2},{"$f":"IF('Budget Summary 1'!N24=0,0,('Budget Summary 1'!O24/'Budget Summary 1'!N24)-1)","v":2.5000004270079978E-2},{"$f":"IF('Budget Summary 1'!O24=0,0,('Budget Summary 1'!P24/'Budget Summary 1'!O24)-1)","v":2.9999999482849926E-2},{"$f":"IF('Budget Summary 1'!P24=0,0,('Budget Summary 1'!Q24/'Budget Summary 1'!P24)-1)","v":3.0000001562050072E-2},{"$f":"IF('Budget Summary 1'!Q24=0,0,('Budget Summary 1'!R24/'Budget Summary 1'!Q24)-1)","v":3.000000438717243E-2},{"$f":"IF('Budget Summary 1'!R24=0,0,('Budget Summary 1'!S24/'Budget Summary 1'!R24)-1)","v":2.9999997528501687E-2},{"$f":"IF('Budget Summary 1'!S24=0,0,('Budget Summary 1'!T24/'Budget Summary 1'!S24)-1)","v":2.9999996426257391E-2},{"$f":"IF('Budget Summary 1'!T24=0,0,('Budget Summary 1'!U24/'Budget Summary 1'!T24)-1)","v":2.9999997719942328E-2},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A52,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D54),6)=ROUND(SUMIF(Database!$X:$X,$A52,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A52,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A52,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E54),6)=ROUND(SUMIF(Database!$X:$X,$A52,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A52,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A52,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F54),6)=ROUND(SUMIF(Database!$X:$X,$A52,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A52,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A52,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G54),6)=ROUND(SUMIF(Database!$X:$X,$A52,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A52,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A52,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H54),6)=ROUND(SUMIF(Database!$X:$X,$A52,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A52,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A52,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I54),6)=ROUND(SUMIF(Database!$X:$X,$A52,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A52,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A52,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J54),6)=ROUND(SUMIF(Database!$X:$X,$A52,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A52,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A52,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K54),6)=ROUND(SUMIF(Database!$X:$X,$A52,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A52,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A52,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L54),6)=ROUND(SUMIF(Database!$X:$X,$A52,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A52,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A52,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M54),6)=ROUND(SUMIF(Database!$X:$X,$A52,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A52,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"IF('[1]Global Indexation'!A25=\"\",\"\",'[1]Global Indexation'!A25)","v":"Net Gains from Disposal of I,PP&E"},null,"per Consolidated file",{"$f":"IF('[1]Global Indexation'!B25=\"\",\"\",'[1]Global Indexation'!B25)","v":""},{"$f":"IF('[1]Global Indexation'!C25=\"\",\"\",'[1]Global Indexation'!C25)","v":""},{"$f":"IF('[1]Global Indexation'!D25=\"\",\"\",'[1]Global Indexation'!D25)","v":""},{"$f":"IF('[1]Global Indexation'!E25=\"\",\"\",'[1]Global Indexation'!E25)","v":""},{"$f":"IF('[1]Global Indexation'!F25=\"\",\"\",'[1]Global Indexation'!F25)","v":""},{"$f":"IF('[1]Global Indexation'!G25=\"\",\"\",'[1]Global Indexation'!G25)","v":""},{"$f":"IF('[1]Global Indexation'!H25=\"\",\"\",'[1]Global Indexation'!H25)","v":""},{"$f":"IF('[1]Global Indexation'!I25=\"\",\"\",'[1]Global Indexation'!I25)","v":""},{"$f":"IF('[1]Global Indexation'!J25=\"\",\"\",'[1]Global Indexation'!J25)","v":""},{"$f":"IF('[1]Global Indexation'!K25=\"\",\"\",'[1]Global Indexation'!K25)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A55","v":"Net Gains from Disposal of I,PP&E"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D56=\"\",D55,D56)","v":""},"","","","","","","","","",null,null,{"$f":"IF('Budget Summary 1'!J25=0,0,('Budget Summary 1'!L25/'Budget Summary 1'!J25)-1)","v":0},{"$f":"IF('Budget Summary 1'!L25=0,0,('Budget Summary 1'!M25/'Budget Summary 1'!L25)-1)","v":0},{"$f":"IF('Budget Summary 1'!M25=0,0,('Budget Summary 1'!N25/'Budget Summary 1'!M25)-1)","v":0},{"$f":"IF('Budget Summary 1'!N25=0,0,('Budget Summary 1'!O25/'Budget Summary 1'!N25)-1)","v":0},{"$f":"IF('Budget Summary 1'!O25=0,0,('Budget Summary 1'!P25/'Budget Summary 1'!O25)-1)","v":0},{"$f":"IF('Budget Summary 1'!P25=0,0,('Budget Summary 1'!Q25/'Budget Summary 1'!P25)-1)","v":0},{"$f":"IF('Budget Summary 1'!Q25=0,0,('Budget Summary 1'!R25/'Budget Summary 1'!Q25)-1)","v":0},{"$f":"IF('Budget Summary 1'!R25=0,0,('Budget Summary 1'!S25/'Budget Summary 1'!R25)-1)","v":0},{"$f":"IF('Budget Summary 1'!S25=0,0,('Budget Summary 1'!T25/'Budget Summary 1'!S25)-1)","v":0},{"$f":"IF('Budget Summary 1'!T25=0,0,('Budget Summary 1'!U25/'Budget Summary 1'!T25)-1)","v":0},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A55,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D57),6)=ROUND(SUMIF(Database!$X:$X,$A55,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A55,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A55,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E57),6)=ROUND(SUMIF(Database!$X:$X,$A55,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A55,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A55,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F57),6)=ROUND(SUMIF(Database!$X:$X,$A55,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A55,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A55,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G57),6)=ROUND(SUMIF(Database!$X:$X,$A55,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A55,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A55,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H57),6)=ROUND(SUMIF(Database!$X:$X,$A55,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A55,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A55,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I57),6)=ROUND(SUMIF(Database!$X:$X,$A55,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A55,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A55,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J57),6)=ROUND(SUMIF(Database!$X:$X,$A55,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A55,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A55,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K57),6)=ROUND(SUMIF(Database!$X:$X,$A55,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A55,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A55,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L57),6)=ROUND(SUMIF(Database!$X:$X,$A55,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A55,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A55,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M57),6)=ROUND(SUMIF(Database!$X:$X,$A55,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A55,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"IF('[1]Global Indexation'!A26=\"\",\"\",'[1]Global Indexation'!A26)","v":"Net Gains from Disposal of Investment Property"},null,"per Consolidated file",{"$f":"IF('[1]Global Indexation'!B26=\"\",\"\",'[1]Global Indexation'!B26)","v":""},{"$f":"IF('[1]Global Indexation'!C26=\"\",\"\",'[1]Global Indexation'!C26)","v":""},{"$f":"IF('[1]Global Indexation'!D26=\"\",\"\",'[1]Global Indexation'!D26)","v":""},{"$f":"IF('[1]Global Indexation'!E26=\"\",\"\",'[1]Global Indexation'!E26)","v":""},{"$f":"IF('[1]Global Indexation'!F26=\"\",\"\",'[1]Global Indexation'!F26)","v":""},{"$f":"IF('[1]Global Indexation'!G26=\"\",\"\",'[1]Global Indexation'!G26)","v":""},{"$f":"IF('[1]Global Indexation'!H26=\"\",\"\",'[1]Global Indexation'!H26)","v":""},{"$f":"IF('[1]Global Indexation'!I26=\"\",\"\",'[1]Global Indexation'!I26)","v":""},{"$f":"IF('[1]Global Indexation'!J26=\"\",\"\",'[1]Global Indexation'!J26)","v":""},{"$f":"IF('[1]Global Indexation'!K26=\"\",\"\",'[1]Global Indexation'!K26)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A58","v":"Net Gains from Disposal of Investment Property"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D59=\"\",D58,D59)","v":""},{"$f":"IF(E59=\"\",E58,E59)","v":""},"","","","","","","","",null,null,{"$f":"IF('Budget Summary 1'!J26=0,0,('Budget Summary 1'!L26/'Budget Summary 1'!J26)-1)","v":0},{"$f":"IF('Budget Summary 1'!L26=0,0,('Budget Summary 1'!M26/'Budget Summary 1'!L26)-1)","v":0},{"$f":"IF('Budget Summary 1'!M26=0,0,('Budget Summary 1'!N26/'Budget Summary 1'!M26)-1)","v":0},{"$f":"IF('Budget Summary 1'!N26=0,0,('Budget Summary 1'!O26/'Budget Summary 1'!N26)-1)","v":0},{"$f":"IF('Budget Summary 1'!O26=0,0,('Budget Summary 1'!P26/'Budget Summary 1'!O26)-1)","v":0},{"$f":"IF('Budget Summary 1'!P26=0,0,('Budget Summary 1'!Q26/'Budget Summary 1'!P26)-1)","v":0},{"$f":"IF('Budget Summary 1'!Q26=0,0,('Budget Summary 1'!R26/'Budget Summary 1'!Q26)-1)","v":0},{"$f":"IF('Budget Summary 1'!R26=0,0,('Budget Summary 1'!S26/'Budget Summary 1'!R26)-1)","v":0},{"$f":"IF('Budget Summary 1'!S26=0,0,('Budget Summary 1'!T26/'Budget Summary 1'!S26)-1)","v":0},{"$f":"IF('Budget Summary 1'!T26=0,0,('Budget Summary 1'!U26/'Budget Summary 1'!T26)-1)","v":0},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A58,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D60),6)=ROUND(SUMIF(Database!$X:$X,$A58,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A58,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A58,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E60),6)=ROUND(SUMIF(Database!$X:$X,$A58,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A58,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A58,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F60),6)=ROUND(SUMIF(Database!$X:$X,$A58,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A58,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A58,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G60),6)=ROUND(SUMIF(Database!$X:$X,$A58,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A58,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A58,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H60),6)=ROUND(SUMIF(Database!$X:$X,$A58,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A58,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A58,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I60),6)=ROUND(SUMIF(Database!$X:$X,$A58,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A58,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A58,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J60),6)=ROUND(SUMIF(Database!$X:$X,$A58,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A58,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A58,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K60),6)=ROUND(SUMIF(Database!$X:$X,$A58,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A58,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A58,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L60),6)=ROUND(SUMIF(Database!$X:$X,$A58,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A58,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A58,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M60),6)=ROUND(SUMIF(Database!$X:$X,$A58,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A58,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"IF('[1]Global Indexation'!A27=\"\",\"\",'[1]Global Indexation'!A27)","v":"Net Gains from Disposal of Real Estate"},null,"per Consolidated file",{"$f":"IF('[1]Global Indexation'!B27=\"\",\"\",'[1]Global Indexation'!B27)","v":""},{"$f":"IF('[1]Global Indexation'!C27=\"\",\"\",'[1]Global Indexation'!C27)","v":""},{"$f":"IF('[1]Global Indexation'!D27=\"\",\"\",'[1]Global Indexation'!D27)","v":""},{"$f":"IF('[1]Global Indexation'!E27=\"\",\"\",'[1]Global Indexation'!E27)","v":""},{"$f":"IF('[1]Global Indexation'!F27=\"\",\"\",'[1]Global Indexation'!F27)","v":""},{"$f":"IF('[1]Global Indexation'!G27=\"\",\"\",'[1]Global Indexation'!G27)","v":""},{"$f":"IF('[1]Global Indexation'!H27=\"\",\"\",'[1]Global Indexation'!H27)","v":""},{"$f":"IF('[1]Global Indexation'!I27=\"\",\"\",'[1]Global Indexation'!I27)","v":""},{"$f":"IF('[1]Global Indexation'!J27=\"\",\"\",'[1]Global Indexation'!J27)","v":""},{"$f":"IF('[1]Global Indexation'!K27=\"\",\"\",'[1]Global Indexation'!K27)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"IF('[1]Global Indexation'!A28=\"\",\"\",'[1]Global Indexation'!A28)","v":"Net Gains from Disposal of Assets \"held for sale\""},null,"per Consolidated file",{"$f":"IF('[1]Global Indexation'!B28=\"\",\"\",'[1]Global Indexation'!B28)","v":""},{"$f":"IF('[1]Global Indexation'!C28=\"\",\"\",'[1]Global Indexation'!C28)","v":""},{"$f":"IF('[1]Global Indexation'!D28=\"\",\"\",'[1]Global Indexation'!D28)","v":""},{"$f":"IF('[1]Global Indexation'!E28=\"\",\"\",'[1]Global Indexation'!E28)","v":""},{"$f":"IF('[1]Global Indexation'!F28=\"\",\"\",'[1]Global Indexation'!F28)","v":""},{"$f":"IF('[1]Global Indexation'!G28=\"\",\"\",'[1]Global Indexation'!G28)","v":""},{"$f":"IF('[1]Global Indexation'!H28=\"\",\"\",'[1]Global Indexation'!H28)","v":""},{"$f":"IF('[1]Global Indexation'!I28=\"\",\"\",'[1]Global Indexation'!I28)","v":""},{"$f":"IF('[1]Global Indexation'!J28=\"\",\"\",'[1]Global Indexation'!J28)","v":""},{"$f":"IF('[1]Global Indexation'!K28=\"\",\"\",'[1]Global Indexation'!K28)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A73","v":"Gain on Share of Interest in JV's & Associated Entities"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D74=\"\",D73,D74)","v":""},"","","","","","","","","",null,null,{"$f":"IF('Budget Summary 1'!J31=0,0,('Budget Summary 1'!L31/'Budget Summary 1'!J31)-1)","v":0},{"$f":"IF('Budget Summary 1'!L31=0,0,('Budget Summary 1'!M31/'Budget Summary 1'!L31)-1)","v":0},{"$f":"IF('Budget Summary 1'!M31=0,0,('Budget Summary 1'!N31/'Budget Summary 1'!M31)-1)","v":0},{"$f":"IF('Budget Summary 1'!N31=0,0,('Budget Summary 1'!O31/'Budget Summary 1'!N31)-1)","v":0},{"$f":"IF('Budget Summary 1'!O31=0,0,('Budget Summary 1'!P31/'Budget Summary 1'!O31)-1)","v":0},{"$f":"IF('Budget Summary 1'!P31=0,0,('Budget Summary 1'!Q31/'Budget Summary 1'!P31)-1)","v":0},{"$f":"IF('Budget Summary 1'!Q31=0,0,('Budget Summary 1'!R31/'Budget Summary 1'!Q31)-1)","v":0},{"$f":"IF('Budget Summary 1'!R31=0,0,('Budget Summary 1'!S31/'Budget Summary 1'!R31)-1)","v":0},{"$f":"IF('Budget Summary 1'!S31=0,0,('Budget Summary 1'!T31/'Budget Summary 1'!S31)-1)","v":0},{"$f":"IF('Budget Summary 1'!T31=0,0,('Budget Summary 1'!U31/'Budget Summary 1'!T31)-1)","v":0},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A73,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D75),6)=ROUND(SUMIF(Database!$X:$X,$A73,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A73,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A73,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E75),6)=ROUND(SUMIF(Database!$X:$X,$A73,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A73,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A73,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F75),6)=ROUND(SUMIF(Database!$X:$X,$A73,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A73,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A73,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G75),6)=ROUND(SUMIF(Database!$X:$X,$A73,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A73,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A73,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H75),6)=ROUND(SUMIF(Database!$X:$X,$A73,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A73,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A73,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I75),6)=ROUND(SUMIF(Database!$X:$X,$A73,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A73,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A73,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J75),6)=ROUND(SUMIF(Database!$X:$X,$A73,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A73,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A73,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K75),6)=ROUND(SUMIF(Database!$X:$X,$A73,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A73,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A73,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L75),6)=ROUND(SUMIF(Database!$X:$X,$A73,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A73,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A73,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M75),6)=ROUND(SUMIF(Database!$X:$X,$A73,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A73,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"IF('[1]Global Indexation'!A34=\"\",\"\",'[1]Global Indexation'!A34)","v":"Operating Expenditure"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"IF('[1]Global Indexation'!A38=\"\",\"\",'[1]Global Indexation'!A38)","v":"Employee Costs - Workers Comp"},null,"per Consolidated file",{"$f":"IF('[1]Global Indexation'!B38=\"\",\"\",'[1]Global Indexation'!B38)","v":2.7E-2},{"$f":"IF('[1]Global Indexation'!C38=\"\",\"\",'[1]Global Indexation'!C38)","v":2.8000000000000001E-2},{"$f":"IF('[1]Global Indexation'!D38=\"\",\"\",'[1]Global Indexation'!D38)","v":2.5000000000000001E-2},{"$f":"IF('[1]Global Indexation'!E38=\"\",\"\",'[1]Global Indexation'!E38)","v":2.5000000000000001E-2},{"$f":"IF('[1]Global Indexation'!F38=\"\",\"\",'[1]Global Indexation'!F38)","v":0.03},{"$f":"IF('[1]Global Indexation'!G38=\"\",\"\",'[1]Global Indexation'!G38)","v":0.03},{"$f":"IF('[1]Global Indexation'!H38=\"\",\"\",'[1]Global Indexation'!H38)","v":0.03},{"$f":"IF('[1]Global Indexation'!I38=\"\",\"\",'[1]Global Indexation'!I38)","v":0.03},{"$f":"IF('[1]Global Indexation'!J38=\"\",\"\",'[1]Global Indexation'!J38)","v":0.03},{"$f":"IF('[1]Global Indexation'!K38=\"\",\"\",'[1]Global Indexation'!K38)","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A91","v":"Employee Costs - Other"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D92=\"\",D91,D92)","v":""},"","","","","","","","","",null,null,{"$f":"IF('Budget Summary 1'!J39=0,0,('Budget Summary 1'!L39/'Budget Summary 1'!J39)-1)","v":-1.3112403253054961E-3},{"$f":"IF('Budget Summary 1'!L39=0,0,('Budget Summary 1'!M39/'Budget Summary 1'!L39)-1)","v":0},{"$f":"IF('Budget Summary 1'!M39=0,0,('Budget Summary 1'!N39/'Budget Summary 1'!M39)-1)","v":0},{"$f":"IF('Budget Summary 1'!N39=0,0,('Budget Summary 1'!O39/'Budget Summary 1'!N39)-1)","v":0},{"$f":"IF('Budget Summary 1'!O39=0,0,('Budget Summary 1'!P39/'Budget Summary 1'!O39)-1)","v":0},{"$f":"IF('Budget Summary 1'!P39=0,0,('Budget Summary 1'!Q39/'Budget Summary 1'!P39)-1)","v":0},{"$f":"IF('Budget Summary 1'!Q39=0,0,('Budget Summary 1'!R39/'Budget Summary 1'!Q39)-1)","v":0},{"$f":"IF('Budget Summary 1'!R39=0,0,('Budget Summary 1'!S39/'Budget Summary 1'!R39)-1)","v":0},{"$f":"IF('Budget Summary 1'!S39=0,0,('Budget Summary 1'!T39/'Budget Summary 1'!S39)-1)","v":0},{"$f":"IF('Budget Summary 1'!T39=0,0,('Budget Summary 1'!U39/'Budget Summary 1'!T39)-1)","v":0},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A91,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D93),6)=ROUND(SUMIF(Database!$X:$X,$A91,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A91,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A91,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E93),6)=ROUND(SUMIF(Database!$X:$X,$A91,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A91,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A91,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F93),6)=ROUND(SUMIF(Database!$X:$X,$A91,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A91,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A91,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G93),6)=ROUND(SUMIF(Database!$X:$X,$A91,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A91,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A91,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H93),6)=ROUND(SUMIF(Database!$X:$X,$A91,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A91,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A91,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I93),6)=ROUND(SUMIF(Database!$X:$X,$A91,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A91,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A91,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J93),6)=ROUND(SUMIF(Database!$X:$X,$A91,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A91,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A91,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K93),6)=ROUND(SUMIF(Database!$X:$X,$A91,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A91,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A91,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L93),6)=ROUND(SUMIF(Database!$X:$X,$A91,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A91,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A91,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M93),6)=ROUND(SUMIF(Database!$X:$X,$A91,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A91,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"IF('[1]Global Indexation'!A43=\"\",\"\",'[1]Global Indexation'!A43)","v":"Borrowing Costs - Other"},null,"per Consolidated file",{"$f":"IF('[1]Global Indexation'!B43=\"\",\"\",'[1]Global Indexation'!B43)","v":""},{"$f":"IF('[1]Global Indexation'!C43=\"\",\"\",'[1]Global Indexation'!C43)","v":""},{"$f":"IF('[1]Global Indexation'!D43=\"\",\"\",'[1]Global Indexation'!D43)","v":""},{"$f":"IF('[1]Global Indexation'!E43=\"\",\"\",'[1]Global Indexation'!E43)","v":""},{"$f":"IF('[1]Global Indexation'!F43=\"\",\"\",'[1]Global Indexation'!F43)","v":""},{"$f":"IF('[1]Global Indexation'!G43=\"\",\"\",'[1]Global Indexation'!G43)","v":""},{"$f":"IF('[1]Global Indexation'!H43=\"\",\"\",'[1]Global Indexation'!H43)","v":""},{"$f":"IF('[1]Global Indexation'!I43=\"\",\"\",'[1]Global Indexation'!I43)","v":""},{"$f":"IF('[1]Global Indexation'!J43=\"\",\"\",'[1]Global Indexation'!J43)","v":""},{"$f":"IF('[1]Global Indexation'!K43=\"\",\"\",'[1]Global Indexation'!K43)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A106","v":"Borrowing Costs - Capitalised"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D107=\"\",D106,D107)","v":""},"","","","","","","","","",null,null,{"$f":"IF('Budget Summary 1'!J44=0,0,('Budget Summary 1'!L44/'Budget Summary 1'!J44)-1)","v":0},{"$f":"IF('Budget Summary 1'!L44=0,0,('Budget Summary 1'!M44/'Budget Summary 1'!L44)-1)","v":0},{"$f":"IF('Budget Summary 1'!M44=0,0,('Budget Summary 1'!N44/'Budget Summary 1'!M44)-1)","v":0},{"$f":"IF('Budget Summary 1'!N44=0,0,('Budget Summary 1'!O44/'Budget Summary 1'!N44)-1)","v":0},{"$f":"IF('Budget Summary 1'!O44=0,0,('Budget Summary 1'!P44/'Budget Summary 1'!O44)-1)","v":0},{"$f":"IF('Budget Summary 1'!P44=0,0,('Budget Summary 1'!Q44/'Budget Summary 1'!P44)-1)","v":0},{"$f":"IF('Budget Summary 1'!Q44=0,0,('Budget Summary 1'!R44/'Budget Summary 1'!Q44)-1)","v":0},{"$f":"IF('Budget Summary 1'!R44=0,0,('Budget Summary 1'!S44/'Budget Summary 1'!R44)-1)","v":0},{"$f":"IF('Budget Summary 1'!S44=0,0,('Budget Summary 1'!T44/'Budget Summary 1'!S44)-1)","v":0},{"$f":"IF('Budget Summary 1'!T44=0,0,('Budget Summary 1'!U44/'Budget Summary 1'!T44)-1)","v":0},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A106,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D108),6)=ROUND(SUMIF(Database!$X:$X,$A106,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A106,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A106,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E108),6)=ROUND(SUMIF(Database!$X:$X,$A106,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A106,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A106,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F108),6)=ROUND(SUMIF(Database!$X:$X,$A106,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A106,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A106,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G108),6)=ROUND(SUMIF(Database!$X:$X,$A106,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A106,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A106,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H108),6)=ROUND(SUMIF(Database!$X:$X,$A106,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A106,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A106,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I108),6)=ROUND(SUMIF(Database!$X:$X,$A106,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A106,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A106,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J108),6)=ROUND(SUMIF(Database!$X:$X,$A106,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A106,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A106,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K108),6)=ROUND(SUMIF(Database!$X:$X,$A106,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A106,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A106,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L108),6)=ROUND(SUMIF(Database!$X:$X,$A106,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A106,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A106,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M108),6)=ROUND(SUMIF(Database!$X:$X,$A106,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A106,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"IF('[1]Global Indexation'!A46=\"\",\"\",'[1]Global Indexation'!A46)","v":"Materials & Contracts - Contracts"},null,"per Consolidated file",{"$f":"IF('[1]Global Indexation'!B46=\"\",\"\",'[1]Global Indexation'!B46)","v":0.05},{"$f":"IF('[1]Global Indexation'!C46=\"\",\"\",'[1]Global Indexation'!C46)","v":3.2500000000000001E-2},{"$f":"IF('[1]Global Indexation'!D46=\"\",\"\",'[1]Global Indexation'!D46)","v":3.5000000000000003E-2},{"$f":"IF('[1]Global Indexation'!E46=\"\",\"\",'[1]Global Indexation'!E46)","v":0.04},{"$f":"IF('[1]Global Indexation'!F46=\"\",\"\",'[1]Global Indexation'!F46)","v":0.04},{"$f":"IF('[1]Global Indexation'!G46=\"\",\"\",'[1]Global Indexation'!G46)","v":0.04},{"$f":"IF('[1]Global Indexation'!H46=\"\",\"\",'[1]Global Indexation'!H46)","v":0.04},{"$f":"IF('[1]Global Indexation'!I46=\"\",\"\",'[1]Global Indexation'!I46)","v":0.04},{"$f":"IF('[1]Global Indexation'!J46=\"\",\"\",'[1]Global Indexation'!J46)","v":0.04},{"$f":"IF('[1]Global Indexation'!K46=\"\",\"\",'[1]Global Indexation'!K46)","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},null,{"$f":"0.0225+0.01-0.007","v":2.5500000000000002E-2},{"$f":"0.025+0.01","v":3.5000000000000003E-2},{"$f":"0.03+0.01","v":0.04},{"$f":"0.03+0.01","v":0.04},0.04,0.04,0.04,0.04,0.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},null,{"$f":"0.0225+0.01-0.007","v":2.5500000000000002E-2},{"$f":"0.025+0.01","v":3.5000000000000003E-2},{"$f":"0.03+0.01","v":0.04},{"$f":"0.03+0.01","v":0.04},0.04,0.04,0.04,0.04,0.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A130","v":"Depreciation & Amortisation - Capitalised"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D131=\"\",D130,D131)","v":""},"","","","","","","","","",null,null,{"$f":"IF('Budget Summary 1'!J52=0,0,('Budget Summary 1'!L52/'Budget Summary 1'!J52)-1)","v":0},{"$f":"IF('Budget Summary 1'!L52=0,0,('Budget Summary 1'!M52/'Budget Summary 1'!L52)-1)","v":0},{"$f":"IF('Budget Summary 1'!M52=0,0,('Budget Summary 1'!N52/'Budget Summary 1'!M52)-1)","v":0},{"$f":"IF('Budget Summary 1'!N52=0,0,('Budget Summary 1'!O52/'Budget Summary 1'!N52)-1)","v":0},{"$f":"IF('Budget Summary 1'!O52=0,0,('Budget Summary 1'!P52/'Budget Summary 1'!O52)-1)","v":0},{"$f":"IF('Budget Summary 1'!P52=0,0,('Budget Summary 1'!Q52/'Budget Summary 1'!P52)-1)","v":0},{"$f":"IF('Budget Summary 1'!Q52=0,0,('Budget Summary 1'!R52/'Budget Summary 1'!Q52)-1)","v":0},{"$f":"IF('Budget Summary 1'!R52=0,0,('Budget Summary 1'!S52/'Budget Summary 1'!R52)-1)","v":0},{"$f":"IF('Budget Summary 1'!S52=0,0,('Budget Summary 1'!T52/'Budget Summary 1'!S52)-1)","v":0},{"$f":"IF('Budget Summary 1'!T52=0,0,('Budget Summary 1'!U52/'Budget Summary 1'!T52)-1)","v":0},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A130,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D132),6)=ROUND(SUMIF(Database!$X:$X,$A130,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A130,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A130,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E132),6)=ROUND(SUMIF(Database!$X:$X,$A130,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A130,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A130,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F132),6)=ROUND(SUMIF(Database!$X:$X,$A130,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A130,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A130,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G132),6)=ROUND(SUMIF(Database!$X:$X,$A130,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A130,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A130,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H132),6)=ROUND(SUMIF(Database!$X:$X,$A130,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A130,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A130,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I132),6)=ROUND(SUMIF(Database!$X:$X,$A130,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A130,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A130,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J132),6)=ROUND(SUMIF(Database!$X:$X,$A130,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A130,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A130,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K132),6)=ROUND(SUMIF(Database!$X:$X,$A130,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A130,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A130,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L132),6)=ROUND(SUMIF(Database!$X:$X,$A130,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A130,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A130,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M132),6)=ROUND(SUMIF(Database!$X:$X,$A130,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A130,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A136","v":"Other Expenses - Utilities"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D137=\"\",D136,D137)","v":0.03},1.7999999999999999E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.03,0.03,0.03,0.03,0.03,0.03,null,null,{"$f":"IF('Budget Summary 1'!J54=0,0,('Budget Summary 1'!L54/'Budget Summary 1'!J54)-1)","v":0},{"$f":"IF('Budget Summary 1'!L54=0,0,('Budget Summary 1'!M54/'Budget Summary 1'!L54)-1)","v":0},{"$f":"IF('Budget Summary 1'!M54=0,0,('Budget Summary 1'!N54/'Budget Summary 1'!M54)-1)","v":0},{"$f":"IF('Budget Summary 1'!N54=0,0,('Budget Summary 1'!O54/'Budget Summary 1'!N54)-1)","v":0},{"$f":"IF('Budget Summary 1'!O54=0,0,('Budget Summary 1'!P54/'Budget Summary 1'!O54)-1)","v":0},{"$f":"IF('Budget Summary 1'!P54=0,0,('Budget Summary 1'!Q54/'Budget Summary 1'!P54)-1)","v":0},{"$f":"IF('Budget Summary 1'!Q54=0,0,('Budget Summary 1'!R54/'Budget Summary 1'!Q54)-1)","v":0},{"$f":"IF('Budget Summary 1'!R54=0,0,('Budget Summary 1'!S54/'Budget Summary 1'!R54)-1)","v":0},{"$f":"IF('Budget Summary 1'!S54=0,0,('Budget Summary 1'!T54/'Budget Summary 1'!S54)-1)","v":0},{"$f":"IF('Budget Summary 1'!T54=0,0,('Budget Summary 1'!U54/'Budget Summary 1'!T54)-1)","v":0},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A136,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D138),6)=ROUND(SUMIF(Database!$X:$X,$A136,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A136,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A136,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E138),6)=ROUND(SUMIF(Database!$X:$X,$A136,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A136,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A136,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F138),6)=ROUND(SUMIF(Database!$X:$X,$A136,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A136,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A136,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G138),6)=ROUND(SUMIF(Database!$X:$X,$A136,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A136,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A136,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H138),6)=ROUND(SUMIF(Database!$X:$X,$A136,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A136,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A136,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I138),6)=ROUND(SUMIF(Database!$X:$X,$A136,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A136,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A136,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J138),6)=ROUND(SUMIF(Database!$X:$X,$A136,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A136,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A136,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K138),6)=ROUND(SUMIF(Database!$X:$X,$A136,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A136,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A136,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L138),6)=ROUND(SUMIF(Database!$X:$X,$A136,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A136,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A136,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M138),6)=ROUND(SUMIF(Database!$X:$X,$A136,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A136,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},null,1.7999999999999999E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A151","v":"Net Losses from Disposal of Real Estate"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D152=\"\",D151,D152)","v":""},{"$f":"IF(E152=\"\",E151,E152)","v":""},"","","","","","","","",null,null,{"$f":"IF('Budget Summary 1'!J59=0,0,('Budget Summary 1'!L59/'Budget Summary 1'!J59)-1)","v":0},{"$f":"IF('Budget Summary 1'!L59=0,0,('Budget Summary 1'!M59/'Budget Summary 1'!L59)-1)","v":0},{"$f":"IF('Budget Summary 1'!M59=0,0,('Budget Summary 1'!N59/'Budget Summary 1'!M59)-1)","v":0},{"$f":"IF('Budget Summary 1'!N59=0,0,('Budget Summary 1'!O59/'Budget Summary 1'!N59)-1)","v":0},{"$f":"IF('Budget Summary 1'!O59=0,0,('Budget Summary 1'!P59/'Budget Summary 1'!O59)-1)","v":0},{"$f":"IF('Budget Summary 1'!P59=0,0,('Budget Summary 1'!Q59/'Budget Summary 1'!P59)-1)","v":0},{"$f":"IF('Budget Summary 1'!Q59=0,0,('Budget Summary 1'!R59/'Budget Summary 1'!Q59)-1)","v":0},{"$f":"IF('Budget Summary 1'!R59=0,0,('Budget Summary 1'!S59/'Budget Summary 1'!R59)-1)","v":0},{"$f":"IF('Budget Summary 1'!S59=0,0,('Budget Summary 1'!T59/'Budget Summary 1'!S59)-1)","v":0},{"$f":"IF('Budget Summary 1'!T59=0,0,('Budget Summary 1'!U59/'Budget Summary 1'!T59)-1)","v":0},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A151,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D153),6)=ROUND(SUMIF(Database!$X:$X,$A151,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A151,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A151,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E153),6)=ROUND(SUMIF(Database!$X:$X,$A151,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A151,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A151,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F153),6)=ROUND(SUMIF(Database!$X:$X,$A151,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A151,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A151,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G153),6)=ROUND(SUMIF(Database!$X:$X,$A151,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A151,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A151,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H153),6)=ROUND(SUMIF(Database!$X:$X,$A151,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A151,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A151,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I153),6)=ROUND(SUMIF(Database!$X:$X,$A151,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A151,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A151,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J153),6)=ROUND(SUMIF(Database!$X:$X,$A151,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A151,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A151,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K153),6)=ROUND(SUMIF(Database!$X:$X,$A151,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A151,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A151,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L153),6)=ROUND(SUMIF(Database!$X:$X,$A151,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A151,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A151,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M153),6)=ROUND(SUMIF(Database!$X:$X,$A151,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A151,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A154","v":"Net Losses from Disposal of Assets \"held for sale\""},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D155=\"\",D154,D155)","v":""},{"$f":"IF(E155=\"\",E154,E155)","v":""},"","","","","","","","",null,null,{"$f":"IF('Budget Summary 1'!J60=0,0,('Budget Summary 1'!L60/'Budget Summary 1'!J60)-1)","v":0},{"$f":"IF('Budget Summary 1'!L60=0,0,('Budget Summary 1'!M60/'Budget Summary 1'!L60)-1)","v":0},{"$f":"IF('Budget Summary 1'!M60=0,0,('Budget Summary 1'!N60/'Budget Summary 1'!M60)-1)","v":0},{"$f":"IF('Budget Summary 1'!N60=0,0,('Budget Summary 1'!O60/'Budget Summary 1'!N60)-1)","v":0},{"$f":"IF('Budget Summary 1'!O60=0,0,('Budget Summary 1'!P60/'Budget Summary 1'!O60)-1)","v":0},{"$f":"IF('Budget Summary 1'!P60=0,0,('Budget Summary 1'!Q60/'Budget Summary 1'!P60)-1)","v":0},{"$f":"IF('Budget Summary 1'!Q60=0,0,('Budget Summary 1'!R60/'Budget Summary 1'!Q60)-1)","v":0},{"$f":"IF('Budget Summary 1'!R60=0,0,('Budget Summary 1'!S60/'Budget Summary 1'!R60)-1)","v":0},{"$f":"IF('Budget Summary 1'!S60=0,0,('Budget Summary 1'!T60/'Budget Summary 1'!S60)-1)","v":0},{"$f":"IF('Budget Summary 1'!T60=0,0,('Budget Summary 1'!U60/'Budget Summary 1'!T60)-1)","v":0},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A154,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D156),6)=ROUND(SUMIF(Database!$X:$X,$A154,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A154,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A154,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E156),6)=ROUND(SUMIF(Database!$X:$X,$A154,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A154,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A154,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F156),6)=ROUND(SUMIF(Database!$X:$X,$A154,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A154,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A154,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G156),6)=ROUND(SUMIF(Database!$X:$X,$A154,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A154,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A154,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H156),6)=ROUND(SUMIF(Database!$X:$X,$A154,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A154,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A154,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I156),6)=ROUND(SUMIF(Database!$X:$X,$A154,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A154,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A154,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J156),6)=ROUND(SUMIF(Database!$X:$X,$A154,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A154,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A154,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K156),6)=ROUND(SUMIF(Database!$X:$X,$A154,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A154,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A154,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L156),6)=ROUND(SUMIF(Database!$X:$X,$A154,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A154,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A154,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M156),6)=ROUND(SUMIF(Database!$X:$X,$A154,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A154,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"IF('[1]Global Indexation'!A63=\"\",\"\",'[1]Global Indexation'!A63)","v":"Loss on Share of Interest in JV's & Associated Entities"},null,"per Consolidated file",{"$f":"IF('[1]Global Indexation'!B63=\"\",\"\",'[1]Global Indexation'!B63)","v":""},{"$f":"IF('[1]Global Indexation'!C63=\"\",\"\",'[1]Global Indexation'!C63)","v":""},{"$f":"IF('[1]Global Indexation'!D63=\"\",\"\",'[1]Global Indexation'!D63)","v":""},{"$f":"IF('[1]Global Indexation'!E63=\"\",\"\",'[1]Global Indexation'!E63)","v":""},{"$f":"IF('[1]Global Indexation'!F63=\"\",\"\",'[1]Global Indexation'!F63)","v":""},{"$f":"IF('[1]Global Indexation'!G63=\"\",\"\",'[1]Global Indexation'!G63)","v":""},{"$f":"IF('[1]Global Indexation'!H63=\"\",\"\",'[1]Global Indexation'!H63)","v":""},{"$f":"IF('[1]Global Indexation'!I63=\"\",\"\",'[1]Global Indexation'!I63)","v":""},{"$f":"IF('[1]Global Indexation'!J63=\"\",\"\",'[1]Global Indexation'!J63)","v":""},{"$f":"IF('[1]Global Indexation'!K63=\"\",\"\",'[1]Global Indexation'!K63)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"IF('[1]Global Indexation'!A69=\"\",\"\",'[1]Global Indexation'!A69)","v":"Capital Income"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"IF('[1]Global Indexation'!A70=\"\",\"\",'[1]Global Indexation'!A70)","v":"Capital Grants - Recurrent"},null,"per Consolidated file",{"$f":"IF('[1]Global Indexation'!B70=\"\",\"\",'[1]Global Indexation'!B70)","v":0.03},{"$f":"IF('[1]Global Indexation'!C70=\"\",\"\",'[1]Global Indexation'!C70)","v":2.2499999999999999E-2},{"$f":"IF('[1]Global Indexation'!D70=\"\",\"\",'[1]Global Indexation'!D70)","v":2.5000000000000001E-2},{"$f":"IF('[1]Global Indexation'!E70=\"\",\"\",'[1]Global Indexation'!E70)","v":2.5000000000000001E-2},{"$f":"IF('[1]Global Indexation'!F70=\"\",\"\",'[1]Global Indexation'!F70)","v":0.03},{"$f":"IF('[1]Global Indexation'!G70=\"\",\"\",'[1]Global Indexation'!G70)","v":0.03},{"$f":"IF('[1]Global Indexation'!H70=\"\",\"\",'[1]Global Indexation'!H70)","v":0.03},{"$f":"IF('[1]Global Indexation'!I70=\"\",\"\",'[1]Global Indexation'!I70)","v":0.03},{"$f":"IF('[1]Global Indexation'!J70=\"\",\"\",'[1]Global Indexation'!J70)","v":0.03},{"$f":"IF('[1]Global Indexation'!K70=\"\",\"\",'[1]Global Indexation'!K70)","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},0.03,2.2499999999999999E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.03,0.03,0.03,0.03,0.03,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A178","v":"Capital Contributions - Non-recurrent - Developer Contributions"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D179=\"\",D178,D179)","v":0.03},2.2499999999999999E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.03,0.03,0.03,0.03,0.03,0.03,null,null,{"$f":"IF('Budget Summary 1'!J73=0,0,('Budget Summary 1'!L73/'Budget Summary 1'!J73)-1)","v":-0.75175269351074914},{"$f":"IF('Budget Summary 1'!L73=0,0,('Budget Summary 1'!M73/'Budget Summary 1'!L73)-1)","v":4.1900094047625736E-2},{"$f":"IF('Budget Summary 1'!M73=0,0,('Budget Summary 1'!N73/'Budget Summary 1'!M73)-1)","v":4.4399975378066392E-2},{"$f":"IF('Budget Summary 1'!N73=0,0,('Budget Summary 1'!O73/'Budget Summary 1'!N73)-1)","v":4.4400033328758859E-2},{"$f":"IF('Budget Summary 1'!O73=0,0,('Budget Summary 1'!P73/'Budget Summary 1'!O73)-1)","v":4.9399986437455023E-2},{"$f":"IF('Budget Summary 1'!P73=0,0,('Budget Summary 1'!Q73/'Budget Summary 1'!P73)-1)","v":4.9400005042185446E-2},{"$f":"IF('Budget Summary 1'!Q73=0,0,('Budget Summary 1'!R73/'Budget Summary 1'!Q73)-1)","v":4.9400017163141241E-2},{"$f":"IF('Budget Summary 1'!R73=0,0,('Budget Summary 1'!S73/'Budget Summary 1'!R73)-1)","v":4.9399997350276115E-2},{"$f":"IF('Budget Summary 1'!S73=0,0,('Budget Summary 1'!T73/'Budget Summary 1'!S73)-1)","v":4.9400022279890266E-2},{"$f":"IF('Budget Summary 1'!T73=0,0,('Budget Summary 1'!U73/'Budget Summary 1'!T73)-1)","v":4.9400046970181188E-2},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A178,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D180),6)=ROUND(SUMIF(Database!$X:$X,$A178,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A178,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A178,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E180),6)=ROUND(SUMIF(Database!$X:$X,$A178,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A178,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A178,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F180),6)=ROUND(SUMIF(Database!$X:$X,$A178,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A178,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A178,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G180),6)=ROUND(SUMIF(Database!$X:$X,$A178,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A178,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A178,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H180),6)=ROUND(SUMIF(Database!$X:$X,$A178,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A178,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A178,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I180),6)=ROUND(SUMIF(Database!$X:$X,$A178,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A178,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A178,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J180),6)=ROUND(SUMIF(Database!$X:$X,$A178,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A178,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A178,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K180),6)=ROUND(SUMIF(Database!$X:$X,$A178,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A178,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A178,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L180),6)=ROUND(SUMIF(Database!$X:$X,$A178,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A178,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A178,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M180),6)=ROUND(SUMIF(Database!$X:$X,$A178,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A178,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"IF('[1]Global Indexation'!A78=\"\",\"\",'[1]Global Indexation'!A78)","v":"Proceeds from Sale of Investment Property"},null,"per Consolidated file",{"$f":"IF('[1]Global Indexation'!B78=\"\",\"\",'[1]Global Indexation'!B78)","v":""},{"$f":"IF('[1]Global Indexation'!C78=\"\",\"\",'[1]Global Indexation'!C78)","v":""},{"$f":"IF('[1]Global Indexation'!D78=\"\",\"\",'[1]Global Indexation'!D78)","v":""},{"$f":"IF('[1]Global Indexation'!E78=\"\",\"\",'[1]Global Indexation'!E78)","v":""},{"$f":"IF('[1]Global Indexation'!F78=\"\",\"\",'[1]Global Indexation'!F78)","v":""},{"$f":"IF('[1]Global Indexation'!G78=\"\",\"\",'[1]Global Indexation'!G78)","v":""},{"$f":"IF('[1]Global Indexation'!H78=\"\",\"\",'[1]Global Indexation'!H78)","v":""},{"$f":"IF('[1]Global Indexation'!I78=\"\",\"\",'[1]Global Indexation'!I78)","v":""},{"$f":"IF('[1]Global Indexation'!J78=\"\",\"\",'[1]Global Indexation'!J78)","v":""},{"$f":"IF('[1]Global Indexation'!K78=\"\",\"\",'[1]Global Indexation'!K78)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A196","v":"Proceeds from Sale of Real Estate"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D197=\"\",D196,D197)","v":""},"","","","","","","","","",null,null,{"$f":"IF('Budget Summary 1'!J79=0,0,('Budget Summary 1'!L79/'Budget Summary 1'!J79)-1)","v":0},{"$f":"IF('Budget Summary 1'!L79=0,0,('Budget Summary 1'!M79/'Budget Summary 1'!L79)-1)","v":0},{"$f":"IF('Budget Summary 1'!M79=0,0,('Budget Summary 1'!N79/'Budget Summary 1'!M79)-1)","v":0},{"$f":"IF('Budget Summary 1'!N79=0,0,('Budget Summary 1'!O79/'Budget Summary 1'!N79)-1)","v":-1},{"$f":"IF('Budget Summary 1'!O79=0,0,('Budget Summary 1'!P79/'Budget Summary 1'!O79)-1)","v":0},{"$f":"IF('Budget Summary 1'!P79=0,0,('Budget Summary 1'!Q79/'Budget Summary 1'!P79)-1)","v":0},{"$f":"IF('Budget Summary 1'!Q79=0,0,('Budget Summary 1'!R79/'Budget Summary 1'!Q79)-1)","v":0},{"$f":"IF('Budget Summary 1'!R79=0,0,('Budget Summary 1'!S79/'Budget Summary 1'!R79)-1)","v":0},{"$f":"IF('Budget Summary 1'!S79=0,0,('Budget Summary 1'!T79/'Budget Summary 1'!S79)-1)","v":0},{"$f":"IF('Budget Summary 1'!T79=0,0,('Budget Summary 1'!U79/'Budget Summary 1'!T79)-1)","v":0},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A196,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D198),6)=ROUND(SUMIF(Database!$X:$X,$A196,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A196,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A196,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E198),6)=ROUND(SUMIF(Database!$X:$X,$A196,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A196,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A196,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F198),6)=ROUND(SUMIF(Database!$X:$X,$A196,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A196,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A196,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G198),6)=ROUND(SUMIF(Database!$X:$X,$A196,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A196,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A196,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H198),6)=ROUND(SUMIF(Database!$X:$X,$A196,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A196,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A196,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I198),6)=ROUND(SUMIF(Database!$X:$X,$A196,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A196,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A196,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J198),6)=ROUND(SUMIF(Database!$X:$X,$A196,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A196,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A196,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K198),6)=ROUND(SUMIF(Database!$X:$X,$A196,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A196,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A196,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L198),6)=ROUND(SUMIF(Database!$X:$X,$A196,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A196,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A196,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M198),6)=ROUND(SUMIF(Database!$X:$X,$A196,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A196,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A211","v":"Bonds & Deposits Receipt"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D212=\"\",D211,D212)","v":""},"","","","","","","","","",null,null,{"$f":"IF('Budget Summary 1'!J84=0,0,('Budget Summary 1'!L84/'Budget Summary 1'!J84)-1)","v":0},{"$f":"IF('Budget Summary 1'!L84=0,0,('Budget Summary 1'!M84/'Budget Summary 1'!L84)-1)","v":0},{"$f":"IF('Budget Summary 1'!M84=0,0,('Budget Summary 1'!N84/'Budget Summary 1'!M84)-1)","v":0},{"$f":"IF('Budget Summary 1'!N84=0,0,('Budget Summary 1'!O84/'Budget Summary 1'!N84)-1)","v":0},{"$f":"IF('Budget Summary 1'!O84=0,0,('Budget Summary 1'!P84/'Budget Summary 1'!O84)-1)","v":0},{"$f":"IF('Budget Summary 1'!P84=0,0,('Budget Summary 1'!Q84/'Budget Summary 1'!P84)-1)","v":0},{"$f":"IF('Budget Summary 1'!Q84=0,0,('Budget Summary 1'!R84/'Budget Summary 1'!Q84)-1)","v":0},{"$f":"IF('Budget Summary 1'!R84=0,0,('Budget Summary 1'!S84/'Budget Summary 1'!R84)-1)","v":0},{"$f":"IF('Budget Summary 1'!S84=0,0,('Budget Summary 1'!T84/'Budget Summary 1'!S84)-1)","v":0},{"$f":"IF('Budget Summary 1'!T84=0,0,('Budget Summary 1'!U84/'Budget Summary 1'!T84)-1)","v":0},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A211,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D213),6)=ROUND(SUMIF(Database!$X:$X,$A211,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A211,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A211,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E213),6)=ROUND(SUMIF(Database!$X:$X,$A211,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A211,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A211,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F213),6)=ROUND(SUMIF(Database!$X:$X,$A211,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A211,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A211,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G213),6)=ROUND(SUMIF(Database!$X:$X,$A211,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A211,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A211,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H213),6)=ROUND(SUMIF(Database!$X:$X,$A211,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A211,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A211,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I213),6)=ROUND(SUMIF(Database!$X:$X,$A211,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A211,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A211,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J213),6)=ROUND(SUMIF(Database!$X:$X,$A211,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A211,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A211,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K213),6)=ROUND(SUMIF(Database!$X:$X,$A211,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A211,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A211,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L213),6)=ROUND(SUMIF(Database!$X:$X,$A211,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A211,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A211,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M213),6)=ROUND(SUMIF(Database!$X:$X,$A211,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A211,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"IF('[1]Global Indexation'!A86=\"\",\"\",'[1]Global Indexation'!A86)","v":"Other Borrowings - New raised"},null,"per Consolidated file",{"$f":"IF('[1]Global Indexation'!B86=\"\",\"\",'[1]Global Indexation'!B86)","v":""},{"$f":"IF('[1]Global Indexation'!C86=\"\",\"\",'[1]Global Indexation'!C86)","v":""},{"$f":"IF('[1]Global Indexation'!D86=\"\",\"\",'[1]Global Indexation'!D86)","v":""},{"$f":"IF('[1]Global Indexation'!E86=\"\",\"\",'[1]Global Indexation'!E86)","v":""},{"$f":"IF('[1]Global Indexation'!F86=\"\",\"\",'[1]Global Indexation'!F86)","v":""},{"$f":"IF('[1]Global Indexation'!G86=\"\",\"\",'[1]Global Indexation'!G86)","v":""},{"$f":"IF('[1]Global Indexation'!H86=\"\",\"\",'[1]Global Indexation'!H86)","v":""},{"$f":"IF('[1]Global Indexation'!I86=\"\",\"\",'[1]Global Indexation'!I86)","v":""},{"$f":"IF('[1]Global Indexation'!J86=\"\",\"\",'[1]Global Indexation'!J86)","v":""},{"$f":"IF('[1]Global Indexation'!K86=\"\",\"\",'[1]Global Indexation'!K86)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A220","v":"Other Provisions - Receipt"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D221=\"\",D220,D221)","v":""},"","","","","","","","","",null,null,{"$f":"IF('Budget Summary 1'!J87=0,0,('Budget Summary 1'!L87/'Budget Summary 1'!J87)-1)","v":0},{"$f":"IF('Budget Summary 1'!L87=0,0,('Budget Summary 1'!M87/'Budget Summary 1'!L87)-1)","v":0},{"$f":"IF('Budget Summary 1'!M87=0,0,('Budget Summary 1'!N87/'Budget Summary 1'!M87)-1)","v":0},{"$f":"IF('Budget Summary 1'!N87=0,0,('Budget Summary 1'!O87/'Budget Summary 1'!N87)-1)","v":0},{"$f":"IF('Budget Summary 1'!O87=0,0,('Budget Summary 1'!P87/'Budget Summary 1'!O87)-1)","v":0},{"$f":"IF('Budget Summary 1'!P87=0,0,('Budget Summary 1'!Q87/'Budget Summary 1'!P87)-1)","v":0},{"$f":"IF('Budget Summary 1'!Q87=0,0,('Budget Summary 1'!R87/'Budget Summary 1'!Q87)-1)","v":0},{"$f":"IF('Budget Summary 1'!R87=0,0,('Budget Summary 1'!S87/'Budget Summary 1'!R87)-1)","v":0},{"$f":"IF('Budget Summary 1'!S87=0,0,('Budget Summary 1'!T87/'Budget Summary 1'!S87)-1)","v":0},{"$f":"IF('Budget Summary 1'!T87=0,0,('Budget Summary 1'!U87/'Budget Summary 1'!T87)-1)","v":0},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A220,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D222),6)=ROUND(SUMIF(Database!$X:$X,$A220,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A220,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A220,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E222),6)=ROUND(SUMIF(Database!$X:$X,$A220,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A220,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A220,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F222),6)=ROUND(SUMIF(Database!$X:$X,$A220,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A220,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A220,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G222),6)=ROUND(SUMIF(Database!$X:$X,$A220,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A220,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A220,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H222),6)=ROUND(SUMIF(Database!$X:$X,$A220,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A220,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A220,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I222),6)=ROUND(SUMIF(Database!$X:$X,$A220,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A220,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A220,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J222),6)=ROUND(SUMIF(Database!$X:$X,$A220,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A220,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A220,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K222),6)=ROUND(SUMIF(Database!$X:$X,$A220,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A220,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A220,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L222),6)=ROUND(SUMIF(Database!$X:$X,$A220,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A220,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A220,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M222),6)=ROUND(SUMIF(Database!$X:$X,$A220,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A220,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A226","v":"Depreciation (non-cash) contra Income"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D227=\"\",D226,D227)","v":1.2E-2},1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,null,null,{"$f":"IF('Budget Summary 1'!J89=0,0,('Budget Summary 1'!L89/'Budget Summary 1'!J89)-1)","v":2.178419733327619E-2},{"$f":"IF('Budget Summary 1'!L89=0,0,('Budget Summary 1'!M89/'Budget Summary 1'!L89)-1)","v":2.6526974413111581E-2},{"$f":"IF('Budget Summary 1'!M89=0,0,('Budget Summary 1'!N89/'Budget Summary 1'!M89)-1)","v":2.0056533378501218E-2},{"$f":"IF('Budget Summary 1'!N89=0,0,('Budget Summary 1'!O89/'Budget Summary 1'!N89)-1)","v":2.0374651524287968E-2},{"$f":"IF('Budget Summary 1'!O89=0,0,('Budget Summary 1'!P89/'Budget Summary 1'!O89)-1)","v":3.1890575177384362E-2},{"$f":"IF('Budget Summary 1'!P89=0,0,('Budget Summary 1'!Q89/'Budget Summary 1'!P89)-1)","v":2.8818634786002439E-2},{"$f":"IF('Budget Summary 1'!Q89=0,0,('Budget Summary 1'!R89/'Budget Summary 1'!Q89)-1)","v":2.7359194719011048E-2},{"$f":"IF('Budget Summary 1'!R89=0,0,('Budget Summary 1'!S89/'Budget Summary 1'!R89)-1)","v":3.1293108723395857E-2},{"$f":"IF('Budget Summary 1'!S89=0,0,('Budget Summary 1'!T89/'Budget Summary 1'!S89)-1)","v":1.8494133439588945E-2},{"$f":"IF('Budget Summary 1'!T89=0,0,('Budget Summary 1'!U89/'Budget Summary 1'!T89)-1)","v":2.7224959901524182E-2},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A226,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D228),6)=ROUND(SUMIF(Database!$X:$X,$A226,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A226,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A226,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E228),6)=ROUND(SUMIF(Database!$X:$X,$A226,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A226,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A226,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F228),6)=ROUND(SUMIF(Database!$X:$X,$A226,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A226,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A226,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G228),6)=ROUND(SUMIF(Database!$X:$X,$A226,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A226,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A226,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H228),6)=ROUND(SUMIF(Database!$X:$X,$A226,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A226,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A226,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I228),6)=ROUND(SUMIF(Database!$X:$X,$A226,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A226,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A226,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J228),6)=ROUND(SUMIF(Database!$X:$X,$A226,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A226,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A226,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K228),6)=ROUND(SUMIF(Database!$X:$X,$A226,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A226,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A226,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L228),6)=ROUND(SUMIF(Database!$X:$X,$A226,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A226,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A226,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M228),6)=ROUND(SUMIF(Database!$X:$X,$A226,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A226,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"IF('[1]Global Indexation'!A96=\"\",\"\",'[1]Global Indexation'!A96)","v":"Finance Lease Repayments"},null,"per Consolidated file",{"$f":"IF('[1]Global Indexation'!B96=\"\",\"\",'[1]Global Indexation'!B96)","v":""},{"$f":"IF('[1]Global Indexation'!C96=\"\",\"\",'[1]Global Indexation'!C96)","v":""},{"$f":"IF('[1]Global Indexation'!D96=\"\",\"\",'[1]Global Indexation'!D96)","v":""},{"$f":"IF('[1]Global Indexation'!E96=\"\",\"\",'[1]Global Indexation'!E96)","v":""},{"$f":"IF('[1]Global Indexation'!F96=\"\",\"\",'[1]Global Indexation'!F96)","v":""},{"$f":"IF('[1]Global Indexation'!G96=\"\",\"\",'[1]Global Indexation'!G96)","v":""},{"$f":"IF('[1]Global Indexation'!H96=\"\",\"\",'[1]Global Indexation'!H96)","v":""},{"$f":"IF('[1]Global Indexation'!I96=\"\",\"\",'[1]Global Indexation'!I96)","v":""},{"$f":"IF('[1]Global Indexation'!J96=\"\",\"\",'[1]Global Indexation'!J96)","v":""},{"$f":"IF('[1]Global Indexation'!K96=\"\",\"\",'[1]Global Indexation'!K96)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A256","v":"Deferred Debtors & Advances Made"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D257=\"\",D256,D257)","v":""},"","","","","","","","","",null,null,{"$f":"IF('Budget Summary 1'!J101=0,0,('Budget Summary 1'!L101/'Budget Summary 1'!J101)-1)","v":0},{"$f":"IF('Budget Summary 1'!L101=0,0,('Budget Summary 1'!M101/'Budget Summary 1'!L101)-1)","v":0},{"$f":"IF('Budget Summary 1'!M101=0,0,('Budget Summary 1'!N101/'Budget Summary 1'!M101)-1)","v":0},{"$f":"IF('Budget Summary 1'!N101=0,0,('Budget Summary 1'!O101/'Budget Summary 1'!N101)-1)","v":0},{"$f":"IF('Budget Summary 1'!O101=0,0,('Budget Summary 1'!P101/'Budget Summary 1'!O101)-1)","v":0},{"$f":"IF('Budget Summary 1'!P101=0,0,('Budget Summary 1'!Q101/'Budget Summary 1'!P101)-1)","v":0},{"$f":"IF('Budget Summary 1'!Q101=0,0,('Budget Summary 1'!R101/'Budget Summary 1'!Q101)-1)","v":0},{"$f":"IF('Budget Summary 1'!R101=0,0,('Budget Summary 1'!S101/'Budget Summary 1'!R101)-1)","v":0},{"$f":"IF('Budget Summary 1'!S101=0,0,('Budget Summary 1'!T101/'Budget Summary 1'!S101)-1)","v":0},{"$f":"IF('Budget Summary 1'!T101=0,0,('Budget Summary 1'!U101/'Budget Summary 1'!T101)-1)","v":0},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A256,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D258),6)=ROUND(SUMIF(Database!$X:$X,$A256,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A256,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A256,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E258),6)=ROUND(SUMIF(Database!$X:$X,$A256,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A256,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A256,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F258),6)=ROUND(SUMIF(Database!$X:$X,$A256,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A256,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A256,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G258),6)=ROUND(SUMIF(Database!$X:$X,$A256,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A256,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A256,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H258),6)=ROUND(SUMIF(Database!$X:$X,$A256,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A256,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A256,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I258),6)=ROUND(SUMIF(Database!$X:$X,$A256,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A256,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A256,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J258),6)=ROUND(SUMIF(Database!$X:$X,$A256,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A256,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A256,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K258),6)=ROUND(SUMIF(Database!$X:$X,$A256,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A256,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A256,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L258),6)=ROUND(SUMIF(Database!$X:$X,$A256,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A256,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A256,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M258),6)=ROUND(SUMIF(Database!$X:$X,$A256,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A256,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A259","v":"Bonds & Deposits paid out"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D260=\"\",D259,D260)","v":""},"","","","","","","","","",null,null,{"$f":"IF('Budget Summary 1'!J102=0,0,('Budget Summary 1'!L102/'Budget Summary 1'!J102)-1)","v":0},{"$f":"IF('Budget Summary 1'!L102=0,0,('Budget Summary 1'!M102/'Budget Summary 1'!L102)-1)","v":0},{"$f":"IF('Budget Summary 1'!M102=0,0,('Budget Summary 1'!N102/'Budget Summary 1'!M102)-1)","v":0},{"$f":"IF('Budget Summary 1'!N102=0,0,('Budget Summary 1'!O102/'Budget Summary 1'!N102)-1)","v":0},{"$f":"IF('Budget Summary 1'!O102=0,0,('Budget Summary 1'!P102/'Budget Summary 1'!O102)-1)","v":0},{"$f":"IF('Budget Summary 1'!P102=0,0,('Budget Summary 1'!Q102/'Budget Summary 1'!P102)-1)","v":0},{"$f":"IF('Budget Summary 1'!Q102=0,0,('Budget Summary 1'!R102/'Budget Summary 1'!Q102)-1)","v":0},{"$f":"IF('Budget Summary 1'!R102=0,0,('Budget Summary 1'!S102/'Budget Summary 1'!R102)-1)","v":0},{"$f":"IF('Budget Summary 1'!S102=0,0,('Budget Summary 1'!T102/'Budget Summary 1'!S102)-1)","v":0},{"$f":"IF('Budget Summary 1'!T102=0,0,('Budget Summary 1'!U102/'Budget Summary 1'!T102)-1)","v":0},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A259,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D261),6)=ROUND(SUMIF(Database!$X:$X,$A259,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A259,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A259,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E261),6)=ROUND(SUMIF(Database!$X:$X,$A259,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A259,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A259,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F261),6)=ROUND(SUMIF(Database!$X:$X,$A259,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A259,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A259,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G261),6)=ROUND(SUMIF(Database!$X:$X,$A259,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A259,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A259,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H261),6)=ROUND(SUMIF(Database!$X:$X,$A259,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A259,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A259,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I261),6)=ROUND(SUMIF(Database!$X:$X,$A259,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A259,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A259,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J261),6)=ROUND(SUMIF(Database!$X:$X,$A259,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A259,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A259,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K261),6)=ROUND(SUMIF(Database!$X:$X,$A259,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A259,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A259,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L261),6)=ROUND(SUMIF(Database!$X:$X,$A259,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A259,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A259,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M261),6)=ROUND(SUMIF(Database!$X:$X,$A259,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A259,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A265","v":"Reinstatement Provisions utilised (paid out)"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D266=\"\",D265,D266)","v":""},"","","","","","","","","",null,null,{"$f":"IF('Budget Summary 1'!J104=0,0,('Budget Summary 1'!L104/'Budget Summary 1'!J104)-1)","v":0},{"$f":"IF('Budget Summary 1'!L104=0,0,('Budget Summary 1'!M104/'Budget Summary 1'!L104)-1)","v":0},{"$f":"IF('Budget Summary 1'!M104=0,0,('Budget Summary 1'!N104/'Budget Summary 1'!M104)-1)","v":0},{"$f":"IF('Budget Summary 1'!N104=0,0,('Budget Summary 1'!O104/'Budget Summary 1'!N104)-1)","v":0},{"$f":"IF('Budget Summary 1'!O104=0,0,('Budget Summary 1'!P104/'Budget Summary 1'!O104)-1)","v":0},{"$f":"IF('Budget Summary 1'!P104=0,0,('Budget Summary 1'!Q104/'Budget Summary 1'!P104)-1)","v":0},{"$f":"IF('Budget Summary 1'!Q104=0,0,('Budget Summary 1'!R104/'Budget Summary 1'!Q104)-1)","v":0},{"$f":"IF('Budget Summary 1'!R104=0,0,('Budget Summary 1'!S104/'Budget Summary 1'!R104)-1)","v":0},{"$f":"IF('Budget Summary 1'!S104=0,0,('Budget Summary 1'!T104/'Budget Summary 1'!S104)-1)","v":0},{"$f":"IF('Budget Summary 1'!T104=0,0,('Budget Summary 1'!U104/'Budget Summary 1'!T104)-1)","v":0},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A265,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D267),6)=ROUND(SUMIF(Database!$X:$X,$A265,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A265,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A265,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E267),6)=ROUND(SUMIF(Database!$X:$X,$A265,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A265,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A265,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F267),6)=ROUND(SUMIF(Database!$X:$X,$A265,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A265,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A265,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G267),6)=ROUND(SUMIF(Database!$X:$X,$A265,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A265,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A265,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H267),6)=ROUND(SUMIF(Database!$X:$X,$A265,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A265,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A265,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I267),6)=ROUND(SUMIF(Database!$X:$X,$A265,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A265,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A265,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J267),6)=ROUND(SUMIF(Database!$X:$X,$A265,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A265,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A265,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K267),6)=ROUND(SUMIF(Database!$X:$X,$A265,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A265,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A265,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L267),6)=ROUND(SUMIF(Database!$X:$X,$A265,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A265,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A265,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M267),6)=ROUND(SUMIF(Database!$X:$X,$A265,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A265,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A271","v":"Other Provisions - Utilised (Paid out)"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D272=\"\",D271,D272)","v":""},"","","","","","","","","",null,null,{"$f":"IF('Budget Summary 1'!J106=0,0,('Budget Summary 1'!L106/'Budget Summary 1'!J106)-1)","v":0},{"$f":"IF('Budget Summary 1'!L106=0,0,('Budget Summary 1'!M106/'Budget Summary 1'!L106)-1)","v":0},{"$f":"IF('Budget Summary 1'!M106=0,0,('Budget Summary 1'!N106/'Budget Summary 1'!M106)-1)","v":0},{"$f":"IF('Budget Summary 1'!N106=0,0,('Budget Summary 1'!O106/'Budget Summary 1'!N106)-1)","v":0},{"$f":"IF('Budget Summary 1'!O106=0,0,('Budget Summary 1'!P106/'Budget Summary 1'!O106)-1)","v":0},{"$f":"IF('Budget Summary 1'!P106=0,0,('Budget Summary 1'!Q106/'Budget Summary 1'!P106)-1)","v":0},{"$f":"IF('Budget Summary 1'!Q106=0,0,('Budget Summary 1'!R106/'Budget Summary 1'!Q106)-1)","v":0},{"$f":"IF('Budget Summary 1'!R106=0,0,('Budget Summary 1'!S106/'Budget Summary 1'!R106)-1)","v":0},{"$f":"IF('Budget Summary 1'!S106=0,0,('Budget Summary 1'!T106/'Budget Summary 1'!S106)-1)","v":0},{"$f":"IF('Budget Summary 1'!T106=0,0,('Budget Summary 1'!U106/'Budget Summary 1'!T106)-1)","v":0},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A271,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D273),6)=ROUND(SUMIF(Database!$X:$X,$A271,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A271,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A271,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E273),6)=ROUND(SUMIF(Database!$X:$X,$A271,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A271,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A271,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F273),6)=ROUND(SUMIF(Database!$X:$X,$A271,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A271,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A271,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G273),6)=ROUND(SUMIF(Database!$X:$X,$A271,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A271,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A271,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H273),6)=ROUND(SUMIF(Database!$X:$X,$A271,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A271,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A271,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I273),6)=ROUND(SUMIF(Database!$X:$X,$A271,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A271,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A271,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J273),6)=ROUND(SUMIF(Database!$X:$X,$A271,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A271,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A271,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K273),6)=ROUND(SUMIF(Database!$X:$X,$A271,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A271,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A271,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L273),6)=ROUND(SUMIF(Database!$X:$X,$A271,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A271,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A271,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M273),6)=ROUND(SUMIF(Database!$X:$X,$A271,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A271,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A280","v":"Distributions to Minority Interests"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D281=\"\",D280,D281)","v":""},"","","","","","","","","",null,null,{"$f":"IF('Budget Summary 1'!J109=0,0,('Budget Summary 1'!L109/'Budget Summary 1'!J109)-1)","v":0},{"$f":"IF('Budget Summary 1'!L109=0,0,('Budget Summary 1'!M109/'Budget Summary 1'!L109)-1)","v":0},{"$f":"IF('Budget Summary 1'!M109=0,0,('Budget Summary 1'!N109/'Budget Summary 1'!M109)-1)","v":0},{"$f":"IF('Budget Summary 1'!N109=0,0,('Budget Summary 1'!O109/'Budget Summary 1'!N109)-1)","v":0},{"$f":"IF('Budget Summary 1'!O109=0,0,('Budget Summary 1'!P109/'Budget Summary 1'!O109)-1)","v":0},{"$f":"IF('Budget Summary 1'!P109=0,0,('Budget Summary 1'!Q109/'Budget Summary 1'!P109)-1)","v":0},{"$f":"IF('Budget Summary 1'!Q109=0,0,('Budget Summary 1'!R109/'Budget Summary 1'!Q109)-1)","v":0},{"$f":"IF('Budget Summary 1'!R109=0,0,('Budget Summary 1'!S109/'Budget Summary 1'!R109)-1)","v":0},{"$f":"IF('Budget Summary 1'!S109=0,0,('Budget Summary 1'!T109/'Budget Summary 1'!S109)-1)","v":0},{"$f":"IF('Budget Summary 1'!T109=0,0,('Budget Summary 1'!U109/'Budget Summary 1'!T109)-1)","v":0},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A280,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D282),6)=ROUND(SUMIF(Database!$X:$X,$A280,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A280,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A280,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E282),6)=ROUND(SUMIF(Database!$X:$X,$A280,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A280,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A280,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F282),6)=ROUND(SUMIF(Database!$X:$X,$A280,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A280,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A280,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G282),6)=ROUND(SUMIF(Database!$X:$X,$A280,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A280,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A280,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H282),6)=ROUND(SUMIF(Database!$X:$X,$A280,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A280,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A280,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I282),6)=ROUND(SUMIF(Database!$X:$X,$A280,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A280,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A280,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J282),6)=ROUND(SUMIF(Database!$X:$X,$A280,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A280,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A280,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K282),6)=ROUND(SUMIF(Database!$X:$X,$A280,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A280,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A280,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L282),6)=ROUND(SUMIF(Database!$X:$X,$A280,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A280,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A280,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M282),6)=ROUND(SUMIF(Database!$X:$X,$A280,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A280,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"IF('[1]Global Indexation'!A116=\"\",\"\",'[1]Global Indexation'!A116)","v":"Transfer from Reserves (Income)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A289","v":"Transfer from Reserves"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D290=\"\",D289,D290)","v":""},"","","","","","","","","",null,null,{"$f":"IF('Budget Summary 1'!J117=0,0,('Budget Summary 1'!L117/'Budget Summary 1'!J117)-1)","v":-0.55387072644762703},{"$f":"IF('Budget Summary 1'!L117=0,0,('Budget Summary 1'!M117/'Budget Summary 1'!L117)-1)","v":-0.36291981601976087},{"$f":"IF('Budget Summary 1'!M117=0,0,('Budget Summary 1'!N117/'Budget Summary 1'!M117)-1)","v":7.7639018166149709E-2},{"$f":"IF('Budget Summary 1'!N117=0,0,('Budget Summary 1'!O117/'Budget Summary 1'!N117)-1)","v":-0.36649740305888179},{"$f":"IF('Budget Summary 1'!O117=0,0,('Budget Summary 1'!P117/'Budget Summary 1'!O117)-1)","v":-8.7533074625721907E-2},{"$f":"IF('Budget Summary 1'!P117=0,0,('Budget Summary 1'!Q117/'Budget Summary 1'!P117)-1)","v":3.0267082389965783E-2},{"$f":"IF('Budget Summary 1'!Q117=0,0,('Budget Summary 1'!R117/'Budget Summary 1'!Q117)-1)","v":-0.37980795902401243},{"$f":"IF('Budget Summary 1'!R117=0,0,('Budget Summary 1'!S117/'Budget Summary 1'!R117)-1)","v":3.3834504111109442E-2},{"$f":"IF('Budget Summary 1'!S117=0,0,('Budget Summary 1'!T117/'Budget Summary 1'!S117)-1)","v":3.370897622890312E-2},{"$f":"IF('Budget Summary 1'!T117=0,0,('Budget Summary 1'!U117/'Budget Summary 1'!T117)-1)","v":3.3585123537771988E-2},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A289,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D291),6)=ROUND(SUMIF(Database!$X:$X,$A289,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A289,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A289,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E291),6)=ROUND(SUMIF(Database!$X:$X,$A289,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A289,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A289,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F291),6)=ROUND(SUMIF(Database!$X:$X,$A289,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A289,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A289,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G291),6)=ROUND(SUMIF(Database!$X:$X,$A289,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A289,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A289,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H291),6)=ROUND(SUMIF(Database!$X:$X,$A289,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A289,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A289,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I291),6)=ROUND(SUMIF(Database!$X:$X,$A289,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A289,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A289,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J291),6)=ROUND(SUMIF(Database!$X:$X,$A289,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A289,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A289,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K291),6)=ROUND(SUMIF(Database!$X:$X,$A289,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A289,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A289,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L291),6)=ROUND(SUMIF(Database!$X:$X,$A289,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A289,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A289,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M291),6)=ROUND(SUMIF(Database!$X:$X,$A289,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A289,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A313","v":"Other Internal Income - Operating"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D314=\"\",D313,D314)","v":""},"","","","","","","","","",null,null,{"$f":"IF('Budget Summary 1'!J132=0,0,('Budget Summary 1'!L132/'Budget Summary 1'!J132)-1)","v":3.250973910363042E-2},{"$f":"IF('Budget Summary 1'!L132=0,0,('Budget Summary 1'!M132/'Budget Summary 1'!L132)-1)","v":2.2040807922748984E-2},{"$f":"IF('Budget Summary 1'!M132=0,0,('Budget Summary 1'!N132/'Budget Summary 1'!M132)-1)","v":4.7089515406077753E-2},{"$f":"IF('Budget Summary 1'!N132=0,0,('Budget Summary 1'!O132/'Budget Summary 1'!N132)-1)","v":4.6983521557611985E-2},{"$f":"IF('Budget Summary 1'!O132=0,0,('Budget Summary 1'!P132/'Budget Summary 1'!O132)-1)","v":4.6884995492158632E-2},{"$f":"IF('Budget Summary 1'!P132=0,0,('Budget Summary 1'!Q132/'Budget Summary 1'!P132)-1)","v":3.9915394809594495E-2},{"$f":"IF('Budget Summary 1'!Q132=0,0,('Budget Summary 1'!R132/'Budget Summary 1'!Q132)-1)","v":4.0081779743267321E-2},{"$f":"IF('Budget Summary 1'!R132=0,0,('Budget Summary 1'!S132/'Budget Summary 1'!R132)-1)","v":4.0250287552768826E-2},{"$f":"IF('Budget Summary 1'!S132=0,0,('Budget Summary 1'!T132/'Budget Summary 1'!S132)-1)","v":4.0411899893622039E-2},{"$f":"IF('Budget Summary 1'!T132=0,0,('Budget Summary 1'!U132/'Budget Summary 1'!T132)-1)","v":4.0573177074791467E-2},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A313,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D315),6)=ROUND(SUMIF(Database!$X:$X,$A313,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A313,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A313,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E315),6)=ROUND(SUMIF(Database!$X:$X,$A313,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A313,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A313,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F315),6)=ROUND(SUMIF(Database!$X:$X,$A313,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A313,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A313,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G315),6)=ROUND(SUMIF(Database!$X:$X,$A313,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A313,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A313,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H315),6)=ROUND(SUMIF(Database!$X:$X,$A313,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A313,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A313,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I315),6)=ROUND(SUMIF(Database!$X:$X,$A313,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A313,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A313,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J315),6)=ROUND(SUMIF(Database!$X:$X,$A313,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A313,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A313,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K315),6)=ROUND(SUMIF(Database!$X:$X,$A313,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A313,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A313,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L315),6)=ROUND(SUMIF(Database!$X:$X,$A313,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A313,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A313,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M315),6)=ROUND(SUMIF(Database!$X:$X,$A313,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A313,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"IF('[1]Global Indexation'!A135=\"\",\"\",'[1]Global Indexation'!A135)","v":"Internal Expenditure "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[{"$f":"IF('[1]Global Indexation'!A137=\"\",\"\",'[1]Global Indexation'!A137)","v":"Internal Loans - Principal Repayment (paid to other Funds)"},null,"per Consolidated file",{"$f":"IF('[1]Global Indexation'!B137=\"\",\"\",'[1]Global Indexation'!B137)","v":""},{"$f":"IF('[1]Global Indexation'!C137=\"\",\"\",'[1]Global Indexation'!C137)","v":""},{"$f":"IF('[1]Global Indexation'!D137=\"\",\"\",'[1]Global Indexation'!D137)","v":""},{"$f":"IF('[1]Global Indexation'!E137=\"\",\"\",'[1]Global Indexation'!E137)","v":""},{"$f":"IF('[1]Global Indexation'!F137=\"\",\"\",'[1]Global Indexation'!F137)","v":""},{"$f":"IF('[1]Global Indexation'!G137=\"\",\"\",'[1]Global Indexation'!G137)","v":""},{"$f":"IF('[1]Global Indexation'!H137=\"\",\"\",'[1]Global Indexation'!H137)","v":""},{"$f":"IF('[1]Global Indexation'!I137=\"\",\"\",'[1]Global Indexation'!I137)","v":""},{"$f":"IF('[1]Global Indexation'!J137=\"\",\"\",'[1]Global Indexation'!J137)","v":""},{"$f":"IF('[1]Global Indexation'!K137=\"\",\"\",'[1]Global Indexation'!K137)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A325","v":"Internal Loans - New Loan provided (paid to other Funds)"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D326=\"\",D325,D326)","v":""},{"$f":"IF(E326=\"\",E325,E326)","v":""},"","","","","","","","",null,null,{"$f":"IF('Budget Summary 1'!J138=0,0,('Budget Summary 1'!L138/'Budget Summary 1'!J138)-1)","v":0},{"$f":"IF('Budget Summary 1'!L138=0,0,('Budget Summary 1'!M138/'Budget Summary 1'!L138)-1)","v":0},{"$f":"IF('Budget Summary 1'!M138=0,0,('Budget Summary 1'!N138/'Budget Summary 1'!M138)-1)","v":0},{"$f":"IF('Budget Summary 1'!N138=0,0,('Budget Summary 1'!O138/'Budget Summary 1'!N138)-1)","v":0},{"$f":"IF('Budget Summary 1'!O138=0,0,('Budget Summary 1'!P138/'Budget Summary 1'!O138)-1)","v":0},{"$f":"IF('Budget Summary 1'!P138=0,0,('Budget Summary 1'!Q138/'Budget Summary 1'!P138)-1)","v":0},{"$f":"IF('Budget Summary 1'!Q138=0,0,('Budget Summary 1'!R138/'Budget Summary 1'!Q138)-1)","v":0},{"$f":"IF('Budget Summary 1'!R138=0,0,('Budget Summary 1'!S138/'Budget Summary 1'!R138)-1)","v":0},{"$f":"IF('Budget Summary 1'!S138=0,0,('Budget Summary 1'!T138/'Budget Summary 1'!S138)-1)","v":0},{"$f":"IF('Budget Summary 1'!T138=0,0,('Budget Summary 1'!U138/'Budget Summary 1'!T138)-1)","v":0},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A325,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D327),6)=ROUND(SUMIF(Database!$X:$X,$A325,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A325,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A325,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E327),6)=ROUND(SUMIF(Database!$X:$X,$A325,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A325,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A325,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F327),6)=ROUND(SUMIF(Database!$X:$X,$A325,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A325,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A325,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G327),6)=ROUND(SUMIF(Database!$X:$X,$A325,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A325,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A325,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H327),6)=ROUND(SUMIF(Database!$X:$X,$A325,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A325,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A325,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I327),6)=ROUND(SUMIF(Database!$X:$X,$A325,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A325,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A325,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J327),6)=ROUND(SUMIF(Database!$X:$X,$A325,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A325,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A325,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K327),6)=ROUND(SUMIF(Database!$X:$X,$A325,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A325,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A325,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L327),6)=ROUND(SUMIF(Database!$X:$X,$A325,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A325,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A325,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M327),6)=ROUND(SUMIF(Database!$X:$X,$A325,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A325,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,{"$f":"A331","v":"Employee On-cost Expense (paid to other Funds)"},{"$f":"\"used in LTFP for \"&PROPER(general_fund_name)","v":"used in LTFP for General Fund"},{"$f":"IF(D332=\"\",D331,D332)","v":""},{"$f":"IF(E332=\"\",E331,E332)","v":""},"","","","","","","","",null,null,{"$f":"IF('Budget Summary 1'!J140=0,0,('Budget Summary 1'!L140/'Budget Summary 1'!J140)-1)","v":0},{"$f":"IF('Budget Summary 1'!L140=0,0,('Budget Summary 1'!M140/'Budget Summary 1'!L140)-1)","v":0},{"$f":"IF('Budget Summary 1'!M140=0,0,('Budget Summary 1'!N140/'Budget Summary 1'!M140)-1)","v":0},{"$f":"IF('Budget Summary 1'!N140=0,0,('Budget Summary 1'!O140/'Budget Summary 1'!N140)-1)","v":0},{"$f":"IF('Budget Summary 1'!O140=0,0,('Budget Summary 1'!P140/'Budget Summary 1'!O140)-1)","v":0},{"$f":"IF('Budget Summary 1'!P140=0,0,('Budget Summary 1'!Q140/'Budget Summary 1'!P140)-1)","v":0},{"$f":"IF('Budget Summary 1'!Q140=0,0,('Budget Summary 1'!R140/'Budget Summary 1'!Q140)-1)","v":0},{"$f":"IF('Budget Summary 1'!R140=0,0,('Budget Summary 1'!S140/'Budget Summary 1'!R140)-1)","v":0},{"$f":"IF('Budget Summary 1'!S140=0,0,('Budget Summary 1'!T140/'Budget Summary 1'!S140)-1)","v":0},{"$f":"IF('Budget Summary 1'!T140=0,0,('Budget Summary 1'!U140/'Budget Summary 1'!T140)-1)","v":0},null,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A331,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(D333),6)=ROUND(SUMIF(Database!$X:$X,$A331,Database!$AY:$AY)/COUNTIFS(Database!$X:$X,$A331,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A331,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(E333),6)=ROUND(SUMIF(Database!$X:$X,$A331,Database!$BF:$BF)/COUNTIFS(Database!$X:$X,$A331,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A331,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(F333),6)=ROUND(SUMIF(Database!$X:$X,$A331,Database!$BM:$BM)/COUNTIFS(Database!$X:$X,$A331,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A331,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(G333),6)=ROUND(SUMIF(Database!$X:$X,$A331,Database!$BT:$BT)/COUNTIFS(Database!$X:$X,$A331,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A331,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(H333),6)=ROUND(SUMIF(Database!$X:$X,$A331,Database!$CA:$CA)/COUNTIFS(Database!$X:$X,$A331,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A331,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(I333),6)=ROUND(SUMIF(Database!$X:$X,$A331,Database!$CH:$CH)/COUNTIFS(Database!$X:$X,$A331,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A331,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(J333),6)=ROUND(SUMIF(Database!$X:$X,$A331,Database!$CO:$CO)/COUNTIFS(Database!$X:$X,$A331,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A331,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(K333),6)=ROUND(SUMIF(Database!$X:$X,$A331,Database!$CV:$CV)/COUNTIFS(Database!$X:$X,$A331,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A331,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(L333),6)=ROUND(SUMIF(Database!$X:$X,$A331,Database!$DC:$DC)/COUNTIFS(Database!$X:$X,$A331,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A331,Database!$AI:$AI,\"<>no\")=0,\"\",IF(ROUND(SUM(M333),6)=ROUND(SUMIF(Database!$X:$X,$A331,Database!$DJ:$DJ)/COUNTIFS(Database!$X:$X,$A331,Database!$AI:$AI,\"<>no\"),6),\"\",\"error\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
[null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"IF('[1]Global Indexation'!B145=\"\",\"\",'[1]Global Indexation'!B145)","v":30},{"$f":"IF('[1]Global Indexation'!C145=\"\",\"\",'[1]Global Indexation'!C145)","v":29},{"$f":"IF('[1]Global Indexation'!D145=\"\",\"\",'[1]Global Indexation'!D145)","v":30},{"$f":"IF('[1]Global Indexation'!E145=\"\",\"\",'[1]Global Indexation'!E145)","v":30},{"$f":"IF('[1]Global Indexation'!F145=\"\",\"\",'[1]Global Indexation'!F145)","v":30},{"$f":"IF('[1]Global Indexation'!G145=\"\",\"\",'[1]Global Indexation'!G145)","v":30},{"$f":"IF('[1]Global Indexation'!H145=\"\",\"\",'[1]Global Indexation'!H145)","v":30},{"$f":"IF('[1]Global Indexation'!I145=\"\",\"\",'[1]Global Indexation'!I145)","v":30},{"$f":"IF('[1]Global Indexation'!J145=\"\",\"\",'[1]Global Indexation'!J145)","v":30},{"$f":"IF('[1]Global Indexation'!K145=\"\",\"\",'[1]Global Indexation'!K145)","v":30},{"$f":"SUM(D342:M342)","v":299},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"COUNTA(D296)","v":0},{"$f":"COUNTA(E296)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"COUNTA(D302,D305,D308,D311,D314)","v":0},{"$f":"COUNTA(E302,E305,E308,E311,E314)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"COUNTA(D320,D323,D326,D329,D332,D335,D338)","v":0},{"$f":"COUNTA(E320,E323,E326,E329,E332,E335,E338)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,{"$f":"SUM(D343:D350)","v":17},{"$f":"SUM(E343:E350)","v":26},26,26,20,20,20,20,20,20,215,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["hide",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"," "," "," "]
["end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end","end"," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Population Indexation","index":77,"n_rows":153,"n_cols":38,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"'Cover Page'!$A$3","v":"Yass Valley Council"},null,null,null,null,null,null,null,null,null,null,null,null,"HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE"," "," "," "]
[{"$f":"'Cover Page'!$A$5","v":"10 Year Financial Plan for the Years ending 30 June 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Population changes and impact on income and expenditure ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"\"Scenario: \"&general_scenario_name","v":"Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,"Note:","The data entry of population changes has to be done in the \"Consolidated Main workfile\".",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"IF('[1]Population Indexation'!B6=\"\",\"\",'[1]Population Indexation'!B6)","v":1.9400000000000001E-2},{"$f":"IF('[1]Population Indexation'!C6=\"\",\"\",'[1]Population Indexation'!C6)","v":1.9400000000000001E-2},{"$f":"IF('[1]Population Indexation'!D6=\"\",\"\",'[1]Population Indexation'!D6)","v":1.9400000000000001E-2},{"$f":"IF('[1]Population Indexation'!E6=\"\",\"\",'[1]Population Indexation'!E6)","v":1.9400000000000001E-2},{"$f":"IF('[1]Population Indexation'!F6=\"\",\"\",'[1]Population Indexation'!F6)","v":1.9400000000000001E-2},{"$f":"IF('[1]Population Indexation'!G6=\"\",\"\",'[1]Population Indexation'!G6)","v":1.9400000000000001E-2},{"$f":"IF('[1]Population Indexation'!H6=\"\",\"\",'[1]Population Indexation'!H6)","v":1.9400000000000001E-2},{"$f":"IF('[1]Population Indexation'!I6=\"\",\"\",'[1]Population Indexation'!I6)","v":1.9400000000000001E-2},{"$f":"IF('[1]Population Indexation'!J6=\"\",\"\",'[1]Population Indexation'!J6)","v":1.9400000000000001E-2},{"$f":"IF('[1]Population Indexation'!K6=\"\",\"\",'[1]Population Indexation'!K6)","v":1.9400000000000001E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},{"$f":"Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"2016/17"},{"$f":"Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"2017/18"},{"$f":"Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"2018/19"},{"$f":"Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"2019/20"},{"$f":"Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"2020/21"},{"$f":"Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"2021/22"},{"$f":"Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"2022/23"},{"$f":"Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"2023/24"},{"$f":"Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"2024/25"},null,null,{"$f":"B7","v":"2015/16"},"2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25",null,{"$f":"B7","v":"2015/16"},{"$f":"C7","v":"2016/17"},"2017/18","2018/19","2019/20","2020/21","2021/22",{"$f":"I7","v":"2022/23"},{"$f":"J7","v":"2023/24"},{"$f":"K7","v":"2024/25"},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A8=\"\",\"\",'[1]Population Indexation'!A8)","v":"Operating Income"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A9=\"\",\"\",'[1]Population Indexation'!A9)","v":"Rates - Ordinary"},{"$f":"IF('[1]Population Indexation'!B9=\"\",\"\",'[1]Population Indexation'!B9)","v":1},{"$f":"IF('[1]Population Indexation'!C9=\"\",\"\",'[1]Population Indexation'!C9)","v":1},{"$f":"IF('[1]Population Indexation'!D9=\"\",\"\",'[1]Population Indexation'!D9)","v":1},{"$f":"IF('[1]Population Indexation'!E9=\"\",\"\",'[1]Population Indexation'!E9)","v":1},{"$f":"IF('[1]Population Indexation'!F9=\"\",\"\",'[1]Population Indexation'!F9)","v":1},{"$f":"IF('[1]Population Indexation'!G9=\"\",\"\",'[1]Population Indexation'!G9)","v":1},{"$f":"IF('[1]Population Indexation'!H9=\"\",\"\",'[1]Population Indexation'!H9)","v":1},{"$f":"IF('[1]Population Indexation'!I9=\"\",\"\",'[1]Population Indexation'!I9)","v":1},{"$f":"IF('[1]Population Indexation'!J9=\"\",\"\",'[1]Population Indexation'!J9)","v":1},{"$f":"IF('[1]Population Indexation'!K9=\"\",\"\",'[1]Population Indexation'!K9)","v":1},null,null,{"$f":"SUM(B9)*SUM(B$6)","v":1.9400000000000001E-2},{"$f":"SUM(C9)*SUM(C$6)","v":1.9400000000000001E-2},1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A9,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N9),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A9,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A9,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A9,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O9),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A9,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A9,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A9,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P9),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A9,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A9,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A9,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q9),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A9,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A9,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A9,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R9),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A9,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A9,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A9,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S9),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A9,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A9,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A9,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T9),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A9,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A9,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A9,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U9),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A9,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A9,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A9,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V9),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A9,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A9,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A9,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W9),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A9,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A9,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A10=\"\",\"\",'[1]Population Indexation'!A10)","v":"Rates - Special"},{"$f":"IF('[1]Population Indexation'!B10=\"\",\"\",'[1]Population Indexation'!B10)","v":""},{"$f":"IF('[1]Population Indexation'!C10=\"\",\"\",'[1]Population Indexation'!C10)","v":""},{"$f":"IF('[1]Population Indexation'!D10=\"\",\"\",'[1]Population Indexation'!D10)","v":""},{"$f":"IF('[1]Population Indexation'!E10=\"\",\"\",'[1]Population Indexation'!E10)","v":""},{"$f":"IF('[1]Population Indexation'!F10=\"\",\"\",'[1]Population Indexation'!F10)","v":""},{"$f":"IF('[1]Population Indexation'!G10=\"\",\"\",'[1]Population Indexation'!G10)","v":""},{"$f":"IF('[1]Population Indexation'!H10=\"\",\"\",'[1]Population Indexation'!H10)","v":""},{"$f":"IF('[1]Population Indexation'!I10=\"\",\"\",'[1]Population Indexation'!I10)","v":""},{"$f":"IF('[1]Population Indexation'!J10=\"\",\"\",'[1]Population Indexation'!J10)","v":""},{"$f":"IF('[1]Population Indexation'!K10=\"\",\"\",'[1]Population Indexation'!K10)","v":""},null,null,{"$f":"SUM(B10)*SUM(B$6)","v":0},{"$f":"SUM(C10)*SUM(C$6)","v":0},{"$f":"SUM(D10)*SUM(D$6)","v":0},{"$f":"SUM(E10)*SUM(E$6)","v":0},{"$f":"SUM(F10)*SUM(F$6)","v":0},{"$f":"SUM(G10)*SUM(G$6)","v":0},{"$f":"SUM(H10)*SUM(H$6)","v":0},{"$f":"SUM(I10)*SUM(I$6)","v":0},{"$f":"SUM(J10)*SUM(J$6)","v":0},{"$f":"SUM(K10)*SUM(K$6)","v":0},null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A10,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N10),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A10,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A10,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A10,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O10),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A10,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A10,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A10,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P10),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A10,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A10,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A10,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q10),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A10,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A10,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A10,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R10),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A10,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A10,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A10,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S10),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A10,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A10,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A10,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T10),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A10,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A10,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A10,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U10),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A10,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A10,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A10,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V10),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A10,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A10,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A10,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W10),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A10,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A10,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A11=\"\",\"\",'[1]Population Indexation'!A11)","v":"Rates - Special Variation"},{"$f":"IF('[1]Population Indexation'!B11=\"\",\"\",'[1]Population Indexation'!B11)","v":""},{"$f":"IF('[1]Population Indexation'!C11=\"\",\"\",'[1]Population Indexation'!C11)","v":""},{"$f":"IF('[1]Population Indexation'!D11=\"\",\"\",'[1]Population Indexation'!D11)","v":""},{"$f":"IF('[1]Population Indexation'!E11=\"\",\"\",'[1]Population Indexation'!E11)","v":""},{"$f":"IF('[1]Population Indexation'!F11=\"\",\"\",'[1]Population Indexation'!F11)","v":""},{"$f":"IF('[1]Population Indexation'!G11=\"\",\"\",'[1]Population Indexation'!G11)","v":""},{"$f":"IF('[1]Population Indexation'!H11=\"\",\"\",'[1]Population Indexation'!H11)","v":""},{"$f":"IF('[1]Population Indexation'!I11=\"\",\"\",'[1]Population Indexation'!I11)","v":""},{"$f":"IF('[1]Population Indexation'!J11=\"\",\"\",'[1]Population Indexation'!J11)","v":""},{"$f":"IF('[1]Population Indexation'!K11=\"\",\"\",'[1]Population Indexation'!K11)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A11,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N11),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A11,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A11,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A11,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O11),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A11,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A11,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A11,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P11),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A11,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A11,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A11,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q11),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A11,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A11,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A11,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R11),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A11,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A11,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A11,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S11),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A11,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A11,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A11,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T11),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A11,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A11,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A11,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U11),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A11,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A11,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A11,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V11),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A11,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A11,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A11,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W11),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A11,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A11,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A12=\"\",\"\",'[1]Population Indexation'!A12)","v":"Annual Charges"},{"$f":"IF('[1]Population Indexation'!B12=\"\",\"\",'[1]Population Indexation'!B12)","v":1},{"$f":"IF('[1]Population Indexation'!C12=\"\",\"\",'[1]Population Indexation'!C12)","v":1},{"$f":"IF('[1]Population Indexation'!D12=\"\",\"\",'[1]Population Indexation'!D12)","v":1},{"$f":"IF('[1]Population Indexation'!E12=\"\",\"\",'[1]Population Indexation'!E12)","v":1},{"$f":"IF('[1]Population Indexation'!F12=\"\",\"\",'[1]Population Indexation'!F12)","v":1},{"$f":"IF('[1]Population Indexation'!G12=\"\",\"\",'[1]Population Indexation'!G12)","v":1},{"$f":"IF('[1]Population Indexation'!H12=\"\",\"\",'[1]Population Indexation'!H12)","v":1},{"$f":"IF('[1]Population Indexation'!I12=\"\",\"\",'[1]Population Indexation'!I12)","v":1},{"$f":"IF('[1]Population Indexation'!J12=\"\",\"\",'[1]Population Indexation'!J12)","v":1},{"$f":"IF('[1]Population Indexation'!K12=\"\",\"\",'[1]Population Indexation'!K12)","v":1},null,null,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A12,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N12),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A12,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A12,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A12,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O12),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A12,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A12,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A12,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P12),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A12,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A12,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A12,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q12),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A12,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A12,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A12,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R12),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A12,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A12,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A12,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S12),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A12,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A12,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A12,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T12),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A12,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A12,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A12,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U12),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A12,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A12,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A12,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V12),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A12,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A12,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A12,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W12),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A12,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A12,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A13=\"\",\"\",'[1]Population Indexation'!A13)","v":"User Charges - Specific"},{"$f":"IF('[1]Population Indexation'!B13=\"\",\"\",'[1]Population Indexation'!B13)","v":1},{"$f":"IF('[1]Population Indexation'!C13=\"\",\"\",'[1]Population Indexation'!C13)","v":1},{"$f":"IF('[1]Population Indexation'!D13=\"\",\"\",'[1]Population Indexation'!D13)","v":1},{"$f":"IF('[1]Population Indexation'!E13=\"\",\"\",'[1]Population Indexation'!E13)","v":1},{"$f":"IF('[1]Population Indexation'!F13=\"\",\"\",'[1]Population Indexation'!F13)","v":1},{"$f":"IF('[1]Population Indexation'!G13=\"\",\"\",'[1]Population Indexation'!G13)","v":1},{"$f":"IF('[1]Population Indexation'!H13=\"\",\"\",'[1]Population Indexation'!H13)","v":1},{"$f":"IF('[1]Population Indexation'!I13=\"\",\"\",'[1]Population Indexation'!I13)","v":1},{"$f":"IF('[1]Population Indexation'!J13=\"\",\"\",'[1]Population Indexation'!J13)","v":1},{"$f":"IF('[1]Population Indexation'!K13=\"\",\"\",'[1]Population Indexation'!K13)","v":1},null,null,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A13,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N13),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A13,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A13,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A13,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O13),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A13,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A13,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A13,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P13),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A13,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A13,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A13,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q13),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A13,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A13,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A13,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R13),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A13,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A13,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A13,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S13),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A13,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A13,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A13,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T13),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A13,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A13,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A13,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U13),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A13,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A13,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A13,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V13),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A13,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A13,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A13,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W13),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A13,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A13,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A14=\"\",\"\",'[1]Population Indexation'!A14)","v":"Fees & Charges - Statutory & Regulatory"},{"$f":"IF('[1]Population Indexation'!B14=\"\",\"\",'[1]Population Indexation'!B14)","v":1},{"$f":"IF('[1]Population Indexation'!C14=\"\",\"\",'[1]Population Indexation'!C14)","v":1},{"$f":"IF('[1]Population Indexation'!D14=\"\",\"\",'[1]Population Indexation'!D14)","v":1},{"$f":"IF('[1]Population Indexation'!E14=\"\",\"\",'[1]Population Indexation'!E14)","v":1},{"$f":"IF('[1]Population Indexation'!F14=\"\",\"\",'[1]Population Indexation'!F14)","v":1},{"$f":"IF('[1]Population Indexation'!G14=\"\",\"\",'[1]Population Indexation'!G14)","v":1},{"$f":"IF('[1]Population Indexation'!H14=\"\",\"\",'[1]Population Indexation'!H14)","v":1},{"$f":"IF('[1]Population Indexation'!I14=\"\",\"\",'[1]Population Indexation'!I14)","v":1},{"$f":"IF('[1]Population Indexation'!J14=\"\",\"\",'[1]Population Indexation'!J14)","v":1},{"$f":"IF('[1]Population Indexation'!K14=\"\",\"\",'[1]Population Indexation'!K14)","v":1},null,null,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A14,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N14),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A14,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A14,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A14,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O14),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A14,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A14,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A14,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P14),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A14,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A14,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A14,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q14),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A14,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A14,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A14,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R14),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A14,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A14,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A14,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S14),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A14,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A14,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A14,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T14),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A14,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A14,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A14,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U14),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A14,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A14,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A14,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V14),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A14,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A14,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A14,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W14),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A14,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A14,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A15=\"\",\"\",'[1]Population Indexation'!A15)","v":"Fees & Charges - Other"},{"$f":"IF('[1]Population Indexation'!B15=\"\",\"\",'[1]Population Indexation'!B15)","v":1},{"$f":"IF('[1]Population Indexation'!C15=\"\",\"\",'[1]Population Indexation'!C15)","v":1},{"$f":"IF('[1]Population Indexation'!D15=\"\",\"\",'[1]Population Indexation'!D15)","v":1},{"$f":"IF('[1]Population Indexation'!E15=\"\",\"\",'[1]Population Indexation'!E15)","v":1},{"$f":"IF('[1]Population Indexation'!F15=\"\",\"\",'[1]Population Indexation'!F15)","v":1},{"$f":"IF('[1]Population Indexation'!G15=\"\",\"\",'[1]Population Indexation'!G15)","v":1},{"$f":"IF('[1]Population Indexation'!H15=\"\",\"\",'[1]Population Indexation'!H15)","v":1},{"$f":"IF('[1]Population Indexation'!I15=\"\",\"\",'[1]Population Indexation'!I15)","v":1},{"$f":"IF('[1]Population Indexation'!J15=\"\",\"\",'[1]Population Indexation'!J15)","v":1},{"$f":"IF('[1]Population Indexation'!K15=\"\",\"\",'[1]Population Indexation'!K15)","v":1},null,null,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A15,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N15),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A15,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A15,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A15,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O15),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A15,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A15,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A15,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P15),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A15,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A15,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A15,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q15),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A15,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A15,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A15,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R15),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A15,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A15,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A15,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S15),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A15,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A15,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A15,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T15),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A15,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A15,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A15,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U15),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A15,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A15,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A15,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V15),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A15,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A15,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A15,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W15),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A15,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A15,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A16=\"\",\"\",'[1]Population Indexation'!A16)","v":"Interest & Investment Revenues - o/s Rates & Annual Charges"},{"$f":"IF('[1]Population Indexation'!B16=\"\",\"\",'[1]Population Indexation'!B16)","v":""},{"$f":"IF('[1]Population Indexation'!C16=\"\",\"\",'[1]Population Indexation'!C16)","v":""},{"$f":"IF('[1]Population Indexation'!D16=\"\",\"\",'[1]Population Indexation'!D16)","v":""},{"$f":"IF('[1]Population Indexation'!E16=\"\",\"\",'[1]Population Indexation'!E16)","v":""},{"$f":"IF('[1]Population Indexation'!F16=\"\",\"\",'[1]Population Indexation'!F16)","v":""},{"$f":"IF('[1]Population Indexation'!G16=\"\",\"\",'[1]Population Indexation'!G16)","v":""},{"$f":"IF('[1]Population Indexation'!H16=\"\",\"\",'[1]Population Indexation'!H16)","v":""},{"$f":"IF('[1]Population Indexation'!I16=\"\",\"\",'[1]Population Indexation'!I16)","v":""},{"$f":"IF('[1]Population Indexation'!J16=\"\",\"\",'[1]Population Indexation'!J16)","v":""},{"$f":"IF('[1]Population Indexation'!K16=\"\",\"\",'[1]Population Indexation'!K16)","v":""},null,null,{"$f":"SUM(B16)*SUM(B$6)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A16,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N16),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A16,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A16,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A16,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O16),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A16,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A16,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A16,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P16),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A16,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A16,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A16,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q16),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A16,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A16,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A16,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R16),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A16,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A16,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A16,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S16),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A16,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A16,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A16,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T16),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A16,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A16,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A16,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U16),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A16,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A16,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A16,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V16),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A16,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A16,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A16,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W16),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A16,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A16,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A17=\"\",\"\",'[1]Population Indexation'!A17)","v":"Interest & Investment Revenues - Investments"},{"$f":"IF('[1]Population Indexation'!B17=\"\",\"\",'[1]Population Indexation'!B17)","v":""},{"$f":"IF('[1]Population Indexation'!C17=\"\",\"\",'[1]Population Indexation'!C17)","v":""},{"$f":"IF('[1]Population Indexation'!D17=\"\",\"\",'[1]Population Indexation'!D17)","v":""},{"$f":"IF('[1]Population Indexation'!E17=\"\",\"\",'[1]Population Indexation'!E17)","v":""},{"$f":"IF('[1]Population Indexation'!F17=\"\",\"\",'[1]Population Indexation'!F17)","v":""},{"$f":"IF('[1]Population Indexation'!G17=\"\",\"\",'[1]Population Indexation'!G17)","v":""},{"$f":"IF('[1]Population Indexation'!H17=\"\",\"\",'[1]Population Indexation'!H17)","v":""},{"$f":"IF('[1]Population Indexation'!I17=\"\",\"\",'[1]Population Indexation'!I17)","v":""},{"$f":"IF('[1]Population Indexation'!J17=\"\",\"\",'[1]Population Indexation'!J17)","v":""},{"$f":"IF('[1]Population Indexation'!K17=\"\",\"\",'[1]Population Indexation'!K17)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A17,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N17),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A17,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A17,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A17,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O17),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A17,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A17,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A17,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P17),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A17,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A17,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A17,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q17),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A17,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A17,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A17,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R17),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A17,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A17,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A17,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S17),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A17,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A17,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A17,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T17),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A17,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A17,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A17,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U17),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A17,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A17,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A17,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V17),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A17,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A17,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A17,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W17),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A17,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A17,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A18=\"\",\"\",'[1]Population Indexation'!A18)","v":"Interest & Investment Revenues - Other"},{"$f":"IF('[1]Population Indexation'!B18=\"\",\"\",'[1]Population Indexation'!B18)","v":""},{"$f":"IF('[1]Population Indexation'!C18=\"\",\"\",'[1]Population Indexation'!C18)","v":""},{"$f":"IF('[1]Population Indexation'!D18=\"\",\"\",'[1]Population Indexation'!D18)","v":""},{"$f":"IF('[1]Population Indexation'!E18=\"\",\"\",'[1]Population Indexation'!E18)","v":""},{"$f":"IF('[1]Population Indexation'!F18=\"\",\"\",'[1]Population Indexation'!F18)","v":""},{"$f":"IF('[1]Population Indexation'!G18=\"\",\"\",'[1]Population Indexation'!G18)","v":""},{"$f":"IF('[1]Population Indexation'!H18=\"\",\"\",'[1]Population Indexation'!H18)","v":""},{"$f":"IF('[1]Population Indexation'!I18=\"\",\"\",'[1]Population Indexation'!I18)","v":""},{"$f":"IF('[1]Population Indexation'!J18=\"\",\"\",'[1]Population Indexation'!J18)","v":""},{"$f":"IF('[1]Population Indexation'!K18=\"\",\"\",'[1]Population Indexation'!K18)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A18,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N18),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A18,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A18,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A18,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O18),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A18,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A18,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A18,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P18),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A18,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A18,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A18,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q18),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A18,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A18,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A18,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R18),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A18,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A18,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A18,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S18),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A18,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A18,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A18,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T18),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A18,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A18,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A18,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U18),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A18,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A18,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A18,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V18),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A18,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A18,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A18,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W18),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A18,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A18,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A19=\"\",\"\",'[1]Population Indexation'!A19)","v":"Other Revenues"},{"$f":"IF('[1]Population Indexation'!B19=\"\",\"\",'[1]Population Indexation'!B19)","v":""},{"$f":"IF('[1]Population Indexation'!C19=\"\",\"\",'[1]Population Indexation'!C19)","v":""},{"$f":"IF('[1]Population Indexation'!D19=\"\",\"\",'[1]Population Indexation'!D19)","v":""},{"$f":"IF('[1]Population Indexation'!E19=\"\",\"\",'[1]Population Indexation'!E19)","v":""},{"$f":"IF('[1]Population Indexation'!F19=\"\",\"\",'[1]Population Indexation'!F19)","v":""},{"$f":"IF('[1]Population Indexation'!G19=\"\",\"\",'[1]Population Indexation'!G19)","v":""},{"$f":"IF('[1]Population Indexation'!H19=\"\",\"\",'[1]Population Indexation'!H19)","v":""},{"$f":"IF('[1]Population Indexation'!I19=\"\",\"\",'[1]Population Indexation'!I19)","v":""},{"$f":"IF('[1]Population Indexation'!J19=\"\",\"\",'[1]Population Indexation'!J19)","v":""},{"$f":"IF('[1]Population Indexation'!K19=\"\",\"\",'[1]Population Indexation'!K19)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A19,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N19),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A19,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A19,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A19,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O19),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A19,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A19,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A19,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P19),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A19,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A19,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A19,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q19),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A19,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A19,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A19,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R19),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A19,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A19,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A19,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S19),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A19,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A19,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A19,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T19),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A19,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A19,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A19,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U19),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A19,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A19,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A19,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V19),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A19,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A19,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A19,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W19),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A19,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A19,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A20=\"\",\"\",'[1]Population Indexation'!A20)","v":"Operating Grants - General Purpose (Untied)"},{"$f":"IF('[1]Population Indexation'!B20=\"\",\"\",'[1]Population Indexation'!B20)","v":""},{"$f":"IF('[1]Population Indexation'!C20=\"\",\"\",'[1]Population Indexation'!C20)","v":""},{"$f":"IF('[1]Population Indexation'!D20=\"\",\"\",'[1]Population Indexation'!D20)","v":""},{"$f":"IF('[1]Population Indexation'!E20=\"\",\"\",'[1]Population Indexation'!E20)","v":""},{"$f":"IF('[1]Population Indexation'!F20=\"\",\"\",'[1]Population Indexation'!F20)","v":""},{"$f":"IF('[1]Population Indexation'!G20=\"\",\"\",'[1]Population Indexation'!G20)","v":""},{"$f":"IF('[1]Population Indexation'!H20=\"\",\"\",'[1]Population Indexation'!H20)","v":""},{"$f":"IF('[1]Population Indexation'!I20=\"\",\"\",'[1]Population Indexation'!I20)","v":""},{"$f":"IF('[1]Population Indexation'!J20=\"\",\"\",'[1]Population Indexation'!J20)","v":""},{"$f":"IF('[1]Population Indexation'!K20=\"\",\"\",'[1]Population Indexation'!K20)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A20,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N20),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A20,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A20,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A20,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O20),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A20,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A20,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A20,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P20),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A20,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A20,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A20,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q20),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A20,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A20,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A20,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R20),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A20,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A20,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A20,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S20),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A20,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A20,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A20,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T20),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A20,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A20,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A20,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U20),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A20,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A20,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A20,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V20),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A20,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A20,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A20,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W20),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A20,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A20,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A21=\"\",\"\",'[1]Population Indexation'!A21)","v":"Operating Grants - Specific Purpose"},{"$f":"IF('[1]Population Indexation'!B21=\"\",\"\",'[1]Population Indexation'!B21)","v":""},{"$f":"IF('[1]Population Indexation'!C21=\"\",\"\",'[1]Population Indexation'!C21)","v":""},{"$f":"IF('[1]Population Indexation'!D21=\"\",\"\",'[1]Population Indexation'!D21)","v":""},{"$f":"IF('[1]Population Indexation'!E21=\"\",\"\",'[1]Population Indexation'!E21)","v":""},{"$f":"IF('[1]Population Indexation'!F21=\"\",\"\",'[1]Population Indexation'!F21)","v":""},{"$f":"IF('[1]Population Indexation'!G21=\"\",\"\",'[1]Population Indexation'!G21)","v":""},{"$f":"IF('[1]Population Indexation'!H21=\"\",\"\",'[1]Population Indexation'!H21)","v":""},{"$f":"IF('[1]Population Indexation'!I21=\"\",\"\",'[1]Population Indexation'!I21)","v":""},{"$f":"IF('[1]Population Indexation'!J21=\"\",\"\",'[1]Population Indexation'!J21)","v":""},{"$f":"IF('[1]Population Indexation'!K21=\"\",\"\",'[1]Population Indexation'!K21)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A21,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N21),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A21,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A21,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A21,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O21),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A21,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A21,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A21,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P21),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A21,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A21,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A21,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q21),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A21,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A21,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A21,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R21),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A21,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A21,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A21,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S21),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A21,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A21,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A21,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T21),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A21,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A21,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A21,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U21),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A21,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A21,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A21,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V21),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A21,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A21,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A21,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W21),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A21,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A21,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A22=\"\",\"\",'[1]Population Indexation'!A22)","v":"Operating Contributions - General Purpose (Untied)"},{"$f":"IF('[1]Population Indexation'!B22=\"\",\"\",'[1]Population Indexation'!B22)","v":""},{"$f":"IF('[1]Population Indexation'!C22=\"\",\"\",'[1]Population Indexation'!C22)","v":""},{"$f":"IF('[1]Population Indexation'!D22=\"\",\"\",'[1]Population Indexation'!D22)","v":""},{"$f":"IF('[1]Population Indexation'!E22=\"\",\"\",'[1]Population Indexation'!E22)","v":""},{"$f":"IF('[1]Population Indexation'!F22=\"\",\"\",'[1]Population Indexation'!F22)","v":""},{"$f":"IF('[1]Population Indexation'!G22=\"\",\"\",'[1]Population Indexation'!G22)","v":""},{"$f":"IF('[1]Population Indexation'!H22=\"\",\"\",'[1]Population Indexation'!H22)","v":""},{"$f":"IF('[1]Population Indexation'!I22=\"\",\"\",'[1]Population Indexation'!I22)","v":""},{"$f":"IF('[1]Population Indexation'!J22=\"\",\"\",'[1]Population Indexation'!J22)","v":""},{"$f":"IF('[1]Population Indexation'!K22=\"\",\"\",'[1]Population Indexation'!K22)","v":""},null,null,{"$f":"SUM(B22)*SUM(B$6)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A22,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N22),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A22,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A22,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A22,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O22),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A22,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A22,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A22,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P22),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A22,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A22,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A22,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q22),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A22,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A22,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A22,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R22),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A22,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A22,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A22,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S22),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A22,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A22,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A22,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T22),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A22,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A22,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A22,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U22),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A22,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A22,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A22,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V22),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A22,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A22,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A22,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W22),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A22,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A22,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A23=\"\",\"\",'[1]Population Indexation'!A23)","v":"Operating Contributions - Specific - Developer Contributions"},{"$f":"IF('[1]Population Indexation'!B23=\"\",\"\",'[1]Population Indexation'!B23)","v":""},{"$f":"IF('[1]Population Indexation'!C23=\"\",\"\",'[1]Population Indexation'!C23)","v":""},{"$f":"IF('[1]Population Indexation'!D23=\"\",\"\",'[1]Population Indexation'!D23)","v":""},{"$f":"IF('[1]Population Indexation'!E23=\"\",\"\",'[1]Population Indexation'!E23)","v":""},{"$f":"IF('[1]Population Indexation'!F23=\"\",\"\",'[1]Population Indexation'!F23)","v":""},{"$f":"IF('[1]Population Indexation'!G23=\"\",\"\",'[1]Population Indexation'!G23)","v":""},{"$f":"IF('[1]Population Indexation'!H23=\"\",\"\",'[1]Population Indexation'!H23)","v":""},{"$f":"IF('[1]Population Indexation'!I23=\"\",\"\",'[1]Population Indexation'!I23)","v":""},{"$f":"IF('[1]Population Indexation'!J23=\"\",\"\",'[1]Population Indexation'!J23)","v":""},{"$f":"IF('[1]Population Indexation'!K23=\"\",\"\",'[1]Population Indexation'!K23)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A23,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N23),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A23,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A23,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A23,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O23),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A23,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A23,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A23,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P23),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A23,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A23,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A23,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q23),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A23,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A23,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A23,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R23),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A23,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A23,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A23,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S23),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A23,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A23,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A23,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T23),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A23,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A23,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A23,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U23),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A23,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A23,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A23,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V23),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A23,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A23,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A23,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W23),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A23,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A23,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A24=\"\",\"\",'[1]Population Indexation'!A24)","v":"Operating Contributions - Specific - Other Contributions"},{"$f":"IF('[1]Population Indexation'!B24=\"\",\"\",'[1]Population Indexation'!B24)","v":""},{"$f":"IF('[1]Population Indexation'!C24=\"\",\"\",'[1]Population Indexation'!C24)","v":""},{"$f":"IF('[1]Population Indexation'!D24=\"\",\"\",'[1]Population Indexation'!D24)","v":""},{"$f":"IF('[1]Population Indexation'!E24=\"\",\"\",'[1]Population Indexation'!E24)","v":""},{"$f":"IF('[1]Population Indexation'!F24=\"\",\"\",'[1]Population Indexation'!F24)","v":""},{"$f":"IF('[1]Population Indexation'!G24=\"\",\"\",'[1]Population Indexation'!G24)","v":""},{"$f":"IF('[1]Population Indexation'!H24=\"\",\"\",'[1]Population Indexation'!H24)","v":""},{"$f":"IF('[1]Population Indexation'!I24=\"\",\"\",'[1]Population Indexation'!I24)","v":""},{"$f":"IF('[1]Population Indexation'!J24=\"\",\"\",'[1]Population Indexation'!J24)","v":""},{"$f":"IF('[1]Population Indexation'!K24=\"\",\"\",'[1]Population Indexation'!K24)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A24,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N24),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A24,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A24,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A24,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O24),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A24,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A24,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A24,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P24),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A24,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A24,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A24,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q24),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A24,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A24,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A24,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R24),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A24,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A24,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A24,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S24),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A24,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A24,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A24,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T24),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A24,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A24,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A24,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U24),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A24,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A24,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A24,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V24),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A24,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A24,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A24,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W24),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A24,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A24,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A25=\"\",\"\",'[1]Population Indexation'!A25)","v":"Net Gains from Disposal of I,PP&E"},{"$f":"IF('[1]Population Indexation'!B25=\"\",\"\",'[1]Population Indexation'!B25)","v":""},{"$f":"IF('[1]Population Indexation'!C25=\"\",\"\",'[1]Population Indexation'!C25)","v":""},{"$f":"IF('[1]Population Indexation'!D25=\"\",\"\",'[1]Population Indexation'!D25)","v":""},{"$f":"IF('[1]Population Indexation'!E25=\"\",\"\",'[1]Population Indexation'!E25)","v":""},{"$f":"IF('[1]Population Indexation'!F25=\"\",\"\",'[1]Population Indexation'!F25)","v":""},{"$f":"IF('[1]Population Indexation'!G25=\"\",\"\",'[1]Population Indexation'!G25)","v":""},{"$f":"IF('[1]Population Indexation'!H25=\"\",\"\",'[1]Population Indexation'!H25)","v":""},{"$f":"IF('[1]Population Indexation'!I25=\"\",\"\",'[1]Population Indexation'!I25)","v":""},{"$f":"IF('[1]Population Indexation'!J25=\"\",\"\",'[1]Population Indexation'!J25)","v":""},{"$f":"IF('[1]Population Indexation'!K25=\"\",\"\",'[1]Population Indexation'!K25)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A25,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N25),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A25,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A25,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A25,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O25),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A25,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A25,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A25,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P25),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A25,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A25,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A25,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q25),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A25,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A25,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A25,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R25),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A25,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A25,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A25,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S25),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A25,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A25,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A25,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T25),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A25,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A25,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A25,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U25),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A25,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A25,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A25,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V25),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A25,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A25,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A25,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W25),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A25,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A25,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A26=\"\",\"\",'[1]Population Indexation'!A26)","v":"Net Gains from Disposal of Investment Property"},{"$f":"IF('[1]Population Indexation'!B26=\"\",\"\",'[1]Population Indexation'!B26)","v":""},{"$f":"IF('[1]Population Indexation'!C26=\"\",\"\",'[1]Population Indexation'!C26)","v":""},{"$f":"IF('[1]Population Indexation'!D26=\"\",\"\",'[1]Population Indexation'!D26)","v":""},{"$f":"IF('[1]Population Indexation'!E26=\"\",\"\",'[1]Population Indexation'!E26)","v":""},{"$f":"IF('[1]Population Indexation'!F26=\"\",\"\",'[1]Population Indexation'!F26)","v":""},{"$f":"IF('[1]Population Indexation'!G26=\"\",\"\",'[1]Population Indexation'!G26)","v":""},{"$f":"IF('[1]Population Indexation'!H26=\"\",\"\",'[1]Population Indexation'!H26)","v":""},{"$f":"IF('[1]Population Indexation'!I26=\"\",\"\",'[1]Population Indexation'!I26)","v":""},{"$f":"IF('[1]Population Indexation'!J26=\"\",\"\",'[1]Population Indexation'!J26)","v":""},{"$f":"IF('[1]Population Indexation'!K26=\"\",\"\",'[1]Population Indexation'!K26)","v":""},null,null,{"$f":"SUM(B26)*SUM(B$6)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A26,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N26),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A26,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A26,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A26,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O26),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A26,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A26,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A26,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P26),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A26,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A26,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A26,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q26),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A26,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A26,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A26,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R26),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A26,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A26,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A26,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S26),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A26,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A26,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A26,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T26),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A26,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A26,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A26,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U26),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A26,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A26,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A26,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V26),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A26,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A26,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A26,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W26),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A26,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A26,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A27=\"\",\"\",'[1]Population Indexation'!A27)","v":"Net Gains from Disposal of Real Estate"},{"$f":"IF('[1]Population Indexation'!B27=\"\",\"\",'[1]Population Indexation'!B27)","v":""},{"$f":"IF('[1]Population Indexation'!C27=\"\",\"\",'[1]Population Indexation'!C27)","v":""},{"$f":"IF('[1]Population Indexation'!D27=\"\",\"\",'[1]Population Indexation'!D27)","v":""},{"$f":"IF('[1]Population Indexation'!E27=\"\",\"\",'[1]Population Indexation'!E27)","v":""},{"$f":"IF('[1]Population Indexation'!F27=\"\",\"\",'[1]Population Indexation'!F27)","v":""},{"$f":"IF('[1]Population Indexation'!G27=\"\",\"\",'[1]Population Indexation'!G27)","v":""},{"$f":"IF('[1]Population Indexation'!H27=\"\",\"\",'[1]Population Indexation'!H27)","v":""},{"$f":"IF('[1]Population Indexation'!I27=\"\",\"\",'[1]Population Indexation'!I27)","v":""},{"$f":"IF('[1]Population Indexation'!J27=\"\",\"\",'[1]Population Indexation'!J27)","v":""},{"$f":"IF('[1]Population Indexation'!K27=\"\",\"\",'[1]Population Indexation'!K27)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A27,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N27),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A27,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A27,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A27,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O27),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A27,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A27,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A27,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P27),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A27,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A27,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A27,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q27),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A27,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A27,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A27,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R27),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A27,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A27,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A27,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S27),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A27,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A27,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A27,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T27),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A27,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A27,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A27,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U27),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A27,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A27,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A27,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V27),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A27,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A27,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A27,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W27),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A27,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A27,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A28=\"\",\"\",'[1]Population Indexation'!A28)","v":"Net Gains from Disposal of Assets \"held for sale\""},{"$f":"IF('[1]Population Indexation'!B28=\"\",\"\",'[1]Population Indexation'!B28)","v":""},{"$f":"IF('[1]Population Indexation'!C28=\"\",\"\",'[1]Population Indexation'!C28)","v":""},{"$f":"IF('[1]Population Indexation'!D28=\"\",\"\",'[1]Population Indexation'!D28)","v":""},{"$f":"IF('[1]Population Indexation'!E28=\"\",\"\",'[1]Population Indexation'!E28)","v":""},{"$f":"IF('[1]Population Indexation'!F28=\"\",\"\",'[1]Population Indexation'!F28)","v":""},{"$f":"IF('[1]Population Indexation'!G28=\"\",\"\",'[1]Population Indexation'!G28)","v":""},{"$f":"IF('[1]Population Indexation'!H28=\"\",\"\",'[1]Population Indexation'!H28)","v":""},{"$f":"IF('[1]Population Indexation'!I28=\"\",\"\",'[1]Population Indexation'!I28)","v":""},{"$f":"IF('[1]Population Indexation'!J28=\"\",\"\",'[1]Population Indexation'!J28)","v":""},{"$f":"IF('[1]Population Indexation'!K28=\"\",\"\",'[1]Population Indexation'!K28)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A28,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N28),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A28,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A28,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A28,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O28),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A28,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A28,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A28,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P28),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A28,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A28,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A28,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q28),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A28,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A28,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A28,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R28),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A28,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A28,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A28,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S28),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A28,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A28,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A28,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T28),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A28,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A28,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A28,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U28),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A28,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A28,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A28,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V28),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A28,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A28,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A28,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W28),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A28,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A28,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A29=\"\",\"\",'[1]Population Indexation'!A29)","v":"Net Gains from Disposal of Intangible Assets"},{"$f":"IF('[1]Population Indexation'!B29=\"\",\"\",'[1]Population Indexation'!B29)","v":""},{"$f":"IF('[1]Population Indexation'!C29=\"\",\"\",'[1]Population Indexation'!C29)","v":""},{"$f":"IF('[1]Population Indexation'!D29=\"\",\"\",'[1]Population Indexation'!D29)","v":""},{"$f":"IF('[1]Population Indexation'!E29=\"\",\"\",'[1]Population Indexation'!E29)","v":""},{"$f":"IF('[1]Population Indexation'!F29=\"\",\"\",'[1]Population Indexation'!F29)","v":""},{"$f":"IF('[1]Population Indexation'!G29=\"\",\"\",'[1]Population Indexation'!G29)","v":""},{"$f":"IF('[1]Population Indexation'!H29=\"\",\"\",'[1]Population Indexation'!H29)","v":""},{"$f":"IF('[1]Population Indexation'!I29=\"\",\"\",'[1]Population Indexation'!I29)","v":""},{"$f":"IF('[1]Population Indexation'!J29=\"\",\"\",'[1]Population Indexation'!J29)","v":""},{"$f":"IF('[1]Population Indexation'!K29=\"\",\"\",'[1]Population Indexation'!K29)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A29,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N29),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A29,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A29,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A29,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O29),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A29,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A29,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A29,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P29),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A29,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A29,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A29,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q29),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A29,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A29,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A29,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R29),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A29,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A29,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A29,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S29),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A29,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A29,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A29,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T29),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A29,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A29,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A29,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U29),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A29,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A29,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A29,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V29),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A29,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A29,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A29,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W29),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A29,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A29,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A30=\"\",\"\",'[1]Population Indexation'!A30)","v":"Net Gains from Disposal of Investments"},{"$f":"IF('[1]Population Indexation'!B30=\"\",\"\",'[1]Population Indexation'!B30)","v":""},{"$f":"IF('[1]Population Indexation'!C30=\"\",\"\",'[1]Population Indexation'!C30)","v":""},{"$f":"IF('[1]Population Indexation'!D30=\"\",\"\",'[1]Population Indexation'!D30)","v":""},{"$f":"IF('[1]Population Indexation'!E30=\"\",\"\",'[1]Population Indexation'!E30)","v":""},{"$f":"IF('[1]Population Indexation'!F30=\"\",\"\",'[1]Population Indexation'!F30)","v":""},{"$f":"IF('[1]Population Indexation'!G30=\"\",\"\",'[1]Population Indexation'!G30)","v":""},{"$f":"IF('[1]Population Indexation'!H30=\"\",\"\",'[1]Population Indexation'!H30)","v":""},{"$f":"IF('[1]Population Indexation'!I30=\"\",\"\",'[1]Population Indexation'!I30)","v":""},{"$f":"IF('[1]Population Indexation'!J30=\"\",\"\",'[1]Population Indexation'!J30)","v":""},{"$f":"IF('[1]Population Indexation'!K30=\"\",\"\",'[1]Population Indexation'!K30)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A30,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N30),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A30,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A30,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A30,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O30),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A30,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A30,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A30,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P30),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A30,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A30,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A30,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q30),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A30,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A30,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A30,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R30),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A30,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A30,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A30,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S30),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A30,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A30,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A30,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T30),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A30,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A30,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A30,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U30),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A30,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A30,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A30,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V30),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A30,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A30,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A30,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W30),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A30,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A30,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A31=\"\",\"\",'[1]Population Indexation'!A31)","v":"Gain on Share of Interest in JV's & Associated Entities"},{"$f":"IF('[1]Population Indexation'!B31=\"\",\"\",'[1]Population Indexation'!B31)","v":""},{"$f":"IF('[1]Population Indexation'!C31=\"\",\"\",'[1]Population Indexation'!C31)","v":""},{"$f":"IF('[1]Population Indexation'!D31=\"\",\"\",'[1]Population Indexation'!D31)","v":""},{"$f":"IF('[1]Population Indexation'!E31=\"\",\"\",'[1]Population Indexation'!E31)","v":""},{"$f":"IF('[1]Population Indexation'!F31=\"\",\"\",'[1]Population Indexation'!F31)","v":""},{"$f":"IF('[1]Population Indexation'!G31=\"\",\"\",'[1]Population Indexation'!G31)","v":""},{"$f":"IF('[1]Population Indexation'!H31=\"\",\"\",'[1]Population Indexation'!H31)","v":""},{"$f":"IF('[1]Population Indexation'!I31=\"\",\"\",'[1]Population Indexation'!I31)","v":""},{"$f":"IF('[1]Population Indexation'!J31=\"\",\"\",'[1]Population Indexation'!J31)","v":""},{"$f":"IF('[1]Population Indexation'!K31=\"\",\"\",'[1]Population Indexation'!K31)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A31,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N31),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A31,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A31,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A31,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O31),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A31,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A31,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A31,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P31),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A31,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A31,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A31,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q31),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A31,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A31,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A31,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R31),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A31,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A31,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A31,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S31),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A31,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A31,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A31,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T31),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A31,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A31,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A31,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U31),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A31,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A31,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A31,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V31),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A31,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A31,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A31,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W31),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A31,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A31,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A34=\"\",\"\",'[1]Population Indexation'!A34)","v":"Operating Expenditure"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A35=\"\",\"\",'[1]Population Indexation'!A35)","v":"Employee Costs - Salaries"},{"$f":"IF('[1]Population Indexation'!B35=\"\",\"\",'[1]Population Indexation'!B35)","v":""},{"$f":"IF('[1]Population Indexation'!C35=\"\",\"\",'[1]Population Indexation'!C35)","v":""},{"$f":"IF('[1]Population Indexation'!D35=\"\",\"\",'[1]Population Indexation'!D35)","v":""},{"$f":"IF('[1]Population Indexation'!E35=\"\",\"\",'[1]Population Indexation'!E35)","v":""},{"$f":"IF('[1]Population Indexation'!F35=\"\",\"\",'[1]Population Indexation'!F35)","v":""},{"$f":"IF('[1]Population Indexation'!G35=\"\",\"\",'[1]Population Indexation'!G35)","v":""},{"$f":"IF('[1]Population Indexation'!H35=\"\",\"\",'[1]Population Indexation'!H35)","v":""},{"$f":"IF('[1]Population Indexation'!I35=\"\",\"\",'[1]Population Indexation'!I35)","v":""},{"$f":"IF('[1]Population Indexation'!J35=\"\",\"\",'[1]Population Indexation'!J35)","v":""},{"$f":"IF('[1]Population Indexation'!K35=\"\",\"\",'[1]Population Indexation'!K35)","v":""},null,null,{"$f":"SUM(B35)*SUM(B$6)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A35,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N35),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A35,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A35,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A35,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O35),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A35,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A35,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A35,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P35),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A35,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A35,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A35,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q35),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A35,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A35,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A35,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R35),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A35,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A35,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A35,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S35),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A35,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A35,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A35,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T35),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A35,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A35,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A35,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U35),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A35,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A35,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A35,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V35),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A35,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A35,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A35,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W35),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A35,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A35,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A36=\"\",\"\",'[1]Population Indexation'!A36)","v":"Employee Costs - Casual Wages"},{"$f":"IF('[1]Population Indexation'!B36=\"\",\"\",'[1]Population Indexation'!B36)","v":""},{"$f":"IF('[1]Population Indexation'!C36=\"\",\"\",'[1]Population Indexation'!C36)","v":""},{"$f":"IF('[1]Population Indexation'!D36=\"\",\"\",'[1]Population Indexation'!D36)","v":""},{"$f":"IF('[1]Population Indexation'!E36=\"\",\"\",'[1]Population Indexation'!E36)","v":""},{"$f":"IF('[1]Population Indexation'!F36=\"\",\"\",'[1]Population Indexation'!F36)","v":""},{"$f":"IF('[1]Population Indexation'!G36=\"\",\"\",'[1]Population Indexation'!G36)","v":""},{"$f":"IF('[1]Population Indexation'!H36=\"\",\"\",'[1]Population Indexation'!H36)","v":""},{"$f":"IF('[1]Population Indexation'!I36=\"\",\"\",'[1]Population Indexation'!I36)","v":""},{"$f":"IF('[1]Population Indexation'!J36=\"\",\"\",'[1]Population Indexation'!J36)","v":""},{"$f":"IF('[1]Population Indexation'!K36=\"\",\"\",'[1]Population Indexation'!K36)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A36,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N36),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A36,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A36,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A36,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O36),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A36,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A36,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A36,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P36),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A36,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A36,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A36,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q36),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A36,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A36,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A36,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R36),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A36,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A36,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A36,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S36),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A36,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A36,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A36,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T36),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A36,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A36,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A36,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U36),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A36,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A36,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A36,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V36),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A36,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A36,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A36,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W36),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A36,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A36,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A37=\"\",\"\",'[1]Population Indexation'!A37)","v":"Employee Costs - Superannuation"},{"$f":"IF('[1]Population Indexation'!B37=\"\",\"\",'[1]Population Indexation'!B37)","v":""},{"$f":"IF('[1]Population Indexation'!C37=\"\",\"\",'[1]Population Indexation'!C37)","v":""},{"$f":"IF('[1]Population Indexation'!D37=\"\",\"\",'[1]Population Indexation'!D37)","v":""},{"$f":"IF('[1]Population Indexation'!E37=\"\",\"\",'[1]Population Indexation'!E37)","v":""},{"$f":"IF('[1]Population Indexation'!F37=\"\",\"\",'[1]Population Indexation'!F37)","v":""},{"$f":"IF('[1]Population Indexation'!G37=\"\",\"\",'[1]Population Indexation'!G37)","v":""},{"$f":"IF('[1]Population Indexation'!H37=\"\",\"\",'[1]Population Indexation'!H37)","v":""},{"$f":"IF('[1]Population Indexation'!I37=\"\",\"\",'[1]Population Indexation'!I37)","v":""},{"$f":"IF('[1]Population Indexation'!J37=\"\",\"\",'[1]Population Indexation'!J37)","v":""},{"$f":"IF('[1]Population Indexation'!K37=\"\",\"\",'[1]Population Indexation'!K37)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A37,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N37),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A37,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A37,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A37,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O37),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A37,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A37,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A37,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P37),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A37,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A37,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A37,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q37),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A37,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A37,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A37,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R37),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A37,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A37,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A37,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S37),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A37,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A37,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A37,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T37),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A37,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A37,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A37,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U37),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A37,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A37,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A37,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V37),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A37,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A37,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A37,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W37),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A37,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A37,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A38=\"\",\"\",'[1]Population Indexation'!A38)","v":"Employee Costs - Workers Comp"},{"$f":"IF('[1]Population Indexation'!B38=\"\",\"\",'[1]Population Indexation'!B38)","v":""},{"$f":"IF('[1]Population Indexation'!C38=\"\",\"\",'[1]Population Indexation'!C38)","v":""},{"$f":"IF('[1]Population Indexation'!D38=\"\",\"\",'[1]Population Indexation'!D38)","v":""},{"$f":"IF('[1]Population Indexation'!E38=\"\",\"\",'[1]Population Indexation'!E38)","v":""},{"$f":"IF('[1]Population Indexation'!F38=\"\",\"\",'[1]Population Indexation'!F38)","v":""},{"$f":"IF('[1]Population Indexation'!G38=\"\",\"\",'[1]Population Indexation'!G38)","v":""},{"$f":"IF('[1]Population Indexation'!H38=\"\",\"\",'[1]Population Indexation'!H38)","v":""},{"$f":"IF('[1]Population Indexation'!I38=\"\",\"\",'[1]Population Indexation'!I38)","v":""},{"$f":"IF('[1]Population Indexation'!J38=\"\",\"\",'[1]Population Indexation'!J38)","v":""},{"$f":"IF('[1]Population Indexation'!K38=\"\",\"\",'[1]Population Indexation'!K38)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A38,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N38),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A38,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A38,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A38,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O38),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A38,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A38,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A38,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P38),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A38,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A38,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A38,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q38),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A38,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A38,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A38,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R38),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A38,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A38,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A38,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S38),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A38,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A38,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A38,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T38),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A38,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A38,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A38,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U38),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A38,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A38,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A38,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V38),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A38,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A38,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A38,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W38),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A38,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A38,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A39=\"\",\"\",'[1]Population Indexation'!A39)","v":"Employee Costs - Other"},{"$f":"IF('[1]Population Indexation'!B39=\"\",\"\",'[1]Population Indexation'!B39)","v":""},{"$f":"IF('[1]Population Indexation'!C39=\"\",\"\",'[1]Population Indexation'!C39)","v":""},{"$f":"IF('[1]Population Indexation'!D39=\"\",\"\",'[1]Population Indexation'!D39)","v":""},{"$f":"IF('[1]Population Indexation'!E39=\"\",\"\",'[1]Population Indexation'!E39)","v":""},{"$f":"IF('[1]Population Indexation'!F39=\"\",\"\",'[1]Population Indexation'!F39)","v":""},{"$f":"IF('[1]Population Indexation'!G39=\"\",\"\",'[1]Population Indexation'!G39)","v":""},{"$f":"IF('[1]Population Indexation'!H39=\"\",\"\",'[1]Population Indexation'!H39)","v":""},{"$f":"IF('[1]Population Indexation'!I39=\"\",\"\",'[1]Population Indexation'!I39)","v":""},{"$f":"IF('[1]Population Indexation'!J39=\"\",\"\",'[1]Population Indexation'!J39)","v":""},{"$f":"IF('[1]Population Indexation'!K39=\"\",\"\",'[1]Population Indexation'!K39)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A39,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N39),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A39,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A39,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A39,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O39),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A39,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A39,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A39,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P39),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A39,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A39,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A39,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q39),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A39,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A39,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A39,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R39),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A39,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A39,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A39,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S39),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A39,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A39,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A39,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T39),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A39,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A39,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A39,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U39),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A39,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A39,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A39,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V39),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A39,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A39,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A39,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W39),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A39,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A39,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A40=\"\",\"\",'[1]Population Indexation'!A40)","v":"Employee Costs - Capitalised"},{"$f":"IF('[1]Population Indexation'!B40=\"\",\"\",'[1]Population Indexation'!B40)","v":""},{"$f":"IF('[1]Population Indexation'!C40=\"\",\"\",'[1]Population Indexation'!C40)","v":""},{"$f":"IF('[1]Population Indexation'!D40=\"\",\"\",'[1]Population Indexation'!D40)","v":""},{"$f":"IF('[1]Population Indexation'!E40=\"\",\"\",'[1]Population Indexation'!E40)","v":""},{"$f":"IF('[1]Population Indexation'!F40=\"\",\"\",'[1]Population Indexation'!F40)","v":""},{"$f":"IF('[1]Population Indexation'!G40=\"\",\"\",'[1]Population Indexation'!G40)","v":""},{"$f":"IF('[1]Population Indexation'!H40=\"\",\"\",'[1]Population Indexation'!H40)","v":""},{"$f":"IF('[1]Population Indexation'!I40=\"\",\"\",'[1]Population Indexation'!I40)","v":""},{"$f":"IF('[1]Population Indexation'!J40=\"\",\"\",'[1]Population Indexation'!J40)","v":""},{"$f":"IF('[1]Population Indexation'!K40=\"\",\"\",'[1]Population Indexation'!K40)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A40,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N40),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A40,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A40,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A40,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O40),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A40,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A40,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A40,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P40),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A40,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A40,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A40,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q40),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A40,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A40,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A40,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R40),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A40,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A40,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A40,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S40),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A40,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A40,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A40,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T40),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A40,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A40,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A40,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U40),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A40,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A40,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A40,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V40),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A40,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A40,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A40,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W40),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A40,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A40,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A41=\"\",\"\",'[1]Population Indexation'!A41)","v":"Borrowing Costs - Interest on Loans (External)"},{"$f":"IF('[1]Population Indexation'!B41=\"\",\"\",'[1]Population Indexation'!B41)","v":""},{"$f":"IF('[1]Population Indexation'!C41=\"\",\"\",'[1]Population Indexation'!C41)","v":""},{"$f":"IF('[1]Population Indexation'!D41=\"\",\"\",'[1]Population Indexation'!D41)","v":""},{"$f":"IF('[1]Population Indexation'!E41=\"\",\"\",'[1]Population Indexation'!E41)","v":""},{"$f":"IF('[1]Population Indexation'!F41=\"\",\"\",'[1]Population Indexation'!F41)","v":""},{"$f":"IF('[1]Population Indexation'!G41=\"\",\"\",'[1]Population Indexation'!G41)","v":""},{"$f":"IF('[1]Population Indexation'!H41=\"\",\"\",'[1]Population Indexation'!H41)","v":""},{"$f":"IF('[1]Population Indexation'!I41=\"\",\"\",'[1]Population Indexation'!I41)","v":""},{"$f":"IF('[1]Population Indexation'!J41=\"\",\"\",'[1]Population Indexation'!J41)","v":""},{"$f":"IF('[1]Population Indexation'!K41=\"\",\"\",'[1]Population Indexation'!K41)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A41,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N41),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A41,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A41,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A41,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O41),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A41,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A41,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A41,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P41),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A41,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A41,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A41,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q41),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A41,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A41,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A41,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R41),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A41,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A41,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A41,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S41),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A41,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A41,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A41,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T41),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A41,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A41,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A41,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U41),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A41,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A41,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A41,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V41),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A41,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A41,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A41,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W41),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A41,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A41,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A42=\"\",\"\",'[1]Population Indexation'!A42)","v":"Borrowing Costs - Interest on Finance Leases"},{"$f":"IF('[1]Population Indexation'!B42=\"\",\"\",'[1]Population Indexation'!B42)","v":""},{"$f":"IF('[1]Population Indexation'!C42=\"\",\"\",'[1]Population Indexation'!C42)","v":""},{"$f":"IF('[1]Population Indexation'!D42=\"\",\"\",'[1]Population Indexation'!D42)","v":""},{"$f":"IF('[1]Population Indexation'!E42=\"\",\"\",'[1]Population Indexation'!E42)","v":""},{"$f":"IF('[1]Population Indexation'!F42=\"\",\"\",'[1]Population Indexation'!F42)","v":""},{"$f":"IF('[1]Population Indexation'!G42=\"\",\"\",'[1]Population Indexation'!G42)","v":""},{"$f":"IF('[1]Population Indexation'!H42=\"\",\"\",'[1]Population Indexation'!H42)","v":""},{"$f":"IF('[1]Population Indexation'!I42=\"\",\"\",'[1]Population Indexation'!I42)","v":""},{"$f":"IF('[1]Population Indexation'!J42=\"\",\"\",'[1]Population Indexation'!J42)","v":""},{"$f":"IF('[1]Population Indexation'!K42=\"\",\"\",'[1]Population Indexation'!K42)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A42,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N42),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A42,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A42,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A42,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O42),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A42,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A42,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A42,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P42),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A42,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A42,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A42,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q42),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A42,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A42,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A42,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R42),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A42,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A42,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A42,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S42),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A42,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A42,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A42,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T42),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A42,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A42,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A42,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U42),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A42,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A42,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A42,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V42),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A42,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A42,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A42,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W42),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A42,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A42,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A43=\"\",\"\",'[1]Population Indexation'!A43)","v":"Borrowing Costs - Other"},{"$f":"IF('[1]Population Indexation'!B43=\"\",\"\",'[1]Population Indexation'!B43)","v":""},{"$f":"IF('[1]Population Indexation'!C43=\"\",\"\",'[1]Population Indexation'!C43)","v":""},{"$f":"IF('[1]Population Indexation'!D43=\"\",\"\",'[1]Population Indexation'!D43)","v":""},{"$f":"IF('[1]Population Indexation'!E43=\"\",\"\",'[1]Population Indexation'!E43)","v":""},{"$f":"IF('[1]Population Indexation'!F43=\"\",\"\",'[1]Population Indexation'!F43)","v":""},{"$f":"IF('[1]Population Indexation'!G43=\"\",\"\",'[1]Population Indexation'!G43)","v":""},{"$f":"IF('[1]Population Indexation'!H43=\"\",\"\",'[1]Population Indexation'!H43)","v":""},{"$f":"IF('[1]Population Indexation'!I43=\"\",\"\",'[1]Population Indexation'!I43)","v":""},{"$f":"IF('[1]Population Indexation'!J43=\"\",\"\",'[1]Population Indexation'!J43)","v":""},{"$f":"IF('[1]Population Indexation'!K43=\"\",\"\",'[1]Population Indexation'!K43)","v":""},null,null,{"$f":"SUM(B43)*SUM(B$6)","v":0},{"$f":"SUM(C43)*SUM(C$6)","v":0},{"$f":"SUM(D43)*SUM(D$6)","v":0},{"$f":"SUM(E43)*SUM(E$6)","v":0},{"$f":"SUM(F43)*SUM(F$6)","v":0},{"$f":"SUM(G43)*SUM(G$6)","v":0},{"$f":"SUM(H43)*SUM(H$6)","v":0},{"$f":"SUM(I43)*SUM(I$6)","v":0},{"$f":"SUM(J43)*SUM(J$6)","v":0},{"$f":"SUM(K43)*SUM(K$6)","v":0},null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A43,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N43),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A43,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A43,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A43,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O43),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A43,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A43,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A43,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P43),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A43,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A43,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A43,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q43),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A43,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A43,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A43,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R43),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A43,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A43,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A43,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S43),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A43,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A43,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A43,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T43),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A43,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A43,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A43,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U43),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A43,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A43,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A43,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V43),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A43,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A43,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A43,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W43),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A43,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A43,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A44=\"\",\"\",'[1]Population Indexation'!A44)","v":"Borrowing Costs - Capitalised"},{"$f":"IF('[1]Population Indexation'!B44=\"\",\"\",'[1]Population Indexation'!B44)","v":""},{"$f":"IF('[1]Population Indexation'!C44=\"\",\"\",'[1]Population Indexation'!C44)","v":""},{"$f":"IF('[1]Population Indexation'!D44=\"\",\"\",'[1]Population Indexation'!D44)","v":""},{"$f":"IF('[1]Population Indexation'!E44=\"\",\"\",'[1]Population Indexation'!E44)","v":""},{"$f":"IF('[1]Population Indexation'!F44=\"\",\"\",'[1]Population Indexation'!F44)","v":""},{"$f":"IF('[1]Population Indexation'!G44=\"\",\"\",'[1]Population Indexation'!G44)","v":""},{"$f":"IF('[1]Population Indexation'!H44=\"\",\"\",'[1]Population Indexation'!H44)","v":""},{"$f":"IF('[1]Population Indexation'!I44=\"\",\"\",'[1]Population Indexation'!I44)","v":""},{"$f":"IF('[1]Population Indexation'!J44=\"\",\"\",'[1]Population Indexation'!J44)","v":""},{"$f":"IF('[1]Population Indexation'!K44=\"\",\"\",'[1]Population Indexation'!K44)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A44,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N44),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A44,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A44,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A44,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O44),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A44,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A44,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A44,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P44),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A44,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A44,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A44,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q44),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A44,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A44,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A44,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R44),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A44,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A44,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A44,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S44),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A44,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A44,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A44,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T44),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A44,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A44,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A44,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U44),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A44,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A44,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A44,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V44),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A44,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A44,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A44,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W44),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A44,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A44,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A45=\"\",\"\",'[1]Population Indexation'!A45)","v":"Materials & Contracts - Raw Materials & Consumables"},{"$f":"IF('[1]Population Indexation'!B45=\"\",\"\",'[1]Population Indexation'!B45)","v":""},{"$f":"IF('[1]Population Indexation'!C45=\"\",\"\",'[1]Population Indexation'!C45)","v":""},{"$f":"IF('[1]Population Indexation'!D45=\"\",\"\",'[1]Population Indexation'!D45)","v":""},{"$f":"IF('[1]Population Indexation'!E45=\"\",\"\",'[1]Population Indexation'!E45)","v":""},{"$f":"IF('[1]Population Indexation'!F45=\"\",\"\",'[1]Population Indexation'!F45)","v":""},{"$f":"IF('[1]Population Indexation'!G45=\"\",\"\",'[1]Population Indexation'!G45)","v":""},{"$f":"IF('[1]Population Indexation'!H45=\"\",\"\",'[1]Population Indexation'!H45)","v":""},{"$f":"IF('[1]Population Indexation'!I45=\"\",\"\",'[1]Population Indexation'!I45)","v":""},{"$f":"IF('[1]Population Indexation'!J45=\"\",\"\",'[1]Population Indexation'!J45)","v":""},{"$f":"IF('[1]Population Indexation'!K45=\"\",\"\",'[1]Population Indexation'!K45)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A45,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N45),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A45,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A45,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A45,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O45),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A45,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A45,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A45,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P45),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A45,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A45,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A45,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q45),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A45,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A45,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A45,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R45),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A45,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A45,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A45,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S45),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A45,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A45,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A45,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T45),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A45,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A45,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A45,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U45),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A45,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A45,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A45,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V45),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A45,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A45,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A45,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W45),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A45,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A45,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A46=\"\",\"\",'[1]Population Indexation'!A46)","v":"Materials & Contracts - Contracts"},{"$f":"IF('[1]Population Indexation'!B46=\"\",\"\",'[1]Population Indexation'!B46)","v":""},{"$f":"IF('[1]Population Indexation'!C46=\"\",\"\",'[1]Population Indexation'!C46)","v":""},{"$f":"IF('[1]Population Indexation'!D46=\"\",\"\",'[1]Population Indexation'!D46)","v":""},{"$f":"IF('[1]Population Indexation'!E46=\"\",\"\",'[1]Population Indexation'!E46)","v":""},{"$f":"IF('[1]Population Indexation'!F46=\"\",\"\",'[1]Population Indexation'!F46)","v":""},{"$f":"IF('[1]Population Indexation'!G46=\"\",\"\",'[1]Population Indexation'!G46)","v":""},{"$f":"IF('[1]Population Indexation'!H46=\"\",\"\",'[1]Population Indexation'!H46)","v":""},{"$f":"IF('[1]Population Indexation'!I46=\"\",\"\",'[1]Population Indexation'!I46)","v":""},{"$f":"IF('[1]Population Indexation'!J46=\"\",\"\",'[1]Population Indexation'!J46)","v":""},{"$f":"IF('[1]Population Indexation'!K46=\"\",\"\",'[1]Population Indexation'!K46)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A46,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N46),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A46,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A46,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A46,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O46),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A46,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A46,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A46,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P46),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A46,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A46,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A46,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q46),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A46,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A46,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A46,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R46),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A46,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A46,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A46,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S46),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A46,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A46,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A46,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T46),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A46,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A46,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A46,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U46),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A46,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A46,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A46,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V46),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A46,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A46,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A46,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W46),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A46,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A46,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A47=\"\",\"\",'[1]Population Indexation'!A47)","v":"Materials & Contracts - Legal Expenses"},{"$f":"IF('[1]Population Indexation'!B47=\"\",\"\",'[1]Population Indexation'!B47)","v":""},{"$f":"IF('[1]Population Indexation'!C47=\"\",\"\",'[1]Population Indexation'!C47)","v":""},{"$f":"IF('[1]Population Indexation'!D47=\"\",\"\",'[1]Population Indexation'!D47)","v":""},{"$f":"IF('[1]Population Indexation'!E47=\"\",\"\",'[1]Population Indexation'!E47)","v":""},{"$f":"IF('[1]Population Indexation'!F47=\"\",\"\",'[1]Population Indexation'!F47)","v":""},{"$f":"IF('[1]Population Indexation'!G47=\"\",\"\",'[1]Population Indexation'!G47)","v":""},{"$f":"IF('[1]Population Indexation'!H47=\"\",\"\",'[1]Population Indexation'!H47)","v":""},{"$f":"IF('[1]Population Indexation'!I47=\"\",\"\",'[1]Population Indexation'!I47)","v":""},{"$f":"IF('[1]Population Indexation'!J47=\"\",\"\",'[1]Population Indexation'!J47)","v":""},{"$f":"IF('[1]Population Indexation'!K47=\"\",\"\",'[1]Population Indexation'!K47)","v":""},null,null,{"$f":"SUM(B47)*SUM(B$6)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A47,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N47),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A47,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A47,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A47,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O47),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A47,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A47,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A47,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P47),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A47,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A47,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A47,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q47),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A47,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A47,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A47,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R47),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A47,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A47,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A47,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S47),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A47,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A47,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A47,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T47),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A47,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A47,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A47,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U47),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A47,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A47,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A47,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V47),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A47,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A47,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A47,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W47),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A47,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A47,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A48=\"\",\"\",'[1]Population Indexation'!A48)","v":"Materials & Contracts - Other"},{"$f":"IF('[1]Population Indexation'!B48=\"\",\"\",'[1]Population Indexation'!B48)","v":1},{"$f":"IF('[1]Population Indexation'!C48=\"\",\"\",'[1]Population Indexation'!C48)","v":1},{"$f":"IF('[1]Population Indexation'!D48=\"\",\"\",'[1]Population Indexation'!D48)","v":1},{"$f":"IF('[1]Population Indexation'!E48=\"\",\"\",'[1]Population Indexation'!E48)","v":1},{"$f":"IF('[1]Population Indexation'!F48=\"\",\"\",'[1]Population Indexation'!F48)","v":1},{"$f":"IF('[1]Population Indexation'!G48=\"\",\"\",'[1]Population Indexation'!G48)","v":1},{"$f":"IF('[1]Population Indexation'!H48=\"\",\"\",'[1]Population Indexation'!H48)","v":1},{"$f":"IF('[1]Population Indexation'!I48=\"\",\"\",'[1]Population Indexation'!I48)","v":1},{"$f":"IF('[1]Population Indexation'!J48=\"\",\"\",'[1]Population Indexation'!J48)","v":1},{"$f":"IF('[1]Population Indexation'!K48=\"\",\"\",'[1]Population Indexation'!K48)","v":1},null,null,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A48,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N48),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A48,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A48,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A48,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O48),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A48,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A48,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A48,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P48),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A48,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A48,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A48,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q48),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A48,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A48,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A48,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R48),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A48,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A48,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A48,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S48),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A48,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A48,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A48,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T48),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A48,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A48,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A48,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U48),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A48,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A48,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A48,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V48),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A48,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A48,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A48,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W48),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A48,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A48,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A49=\"\",\"\",'[1]Population Indexation'!A49)","v":"Materials & Contracts - Capitalised"},{"$f":"IF('[1]Population Indexation'!B49=\"\",\"\",'[1]Population Indexation'!B49)","v":""},{"$f":"IF('[1]Population Indexation'!C49=\"\",\"\",'[1]Population Indexation'!C49)","v":""},{"$f":"IF('[1]Population Indexation'!D49=\"\",\"\",'[1]Population Indexation'!D49)","v":""},{"$f":"IF('[1]Population Indexation'!E49=\"\",\"\",'[1]Population Indexation'!E49)","v":""},{"$f":"IF('[1]Population Indexation'!F49=\"\",\"\",'[1]Population Indexation'!F49)","v":""},{"$f":"IF('[1]Population Indexation'!G49=\"\",\"\",'[1]Population Indexation'!G49)","v":""},{"$f":"IF('[1]Population Indexation'!H49=\"\",\"\",'[1]Population Indexation'!H49)","v":""},{"$f":"IF('[1]Population Indexation'!I49=\"\",\"\",'[1]Population Indexation'!I49)","v":""},{"$f":"IF('[1]Population Indexation'!J49=\"\",\"\",'[1]Population Indexation'!J49)","v":""},{"$f":"IF('[1]Population Indexation'!K49=\"\",\"\",'[1]Population Indexation'!K49)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A49,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N49),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A49,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A49,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A49,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O49),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A49,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A49,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A49,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P49),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A49,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A49,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A49,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q49),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A49,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A49,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A49,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R49),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A49,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A49,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A49,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S49),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A49,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A49,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A49,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T49),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A49,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A49,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A49,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U49),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A49,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A49,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A49,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V49),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A49,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A49,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A49,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W49),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A49,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A49,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A50=\"\",\"\",'[1]Population Indexation'!A50)","v":"Depreciation - IPP&E"},{"$f":"IF('[1]Population Indexation'!B50=\"\",\"\",'[1]Population Indexation'!B50)","v":""},{"$f":"IF('[1]Population Indexation'!C50=\"\",\"\",'[1]Population Indexation'!C50)","v":""},{"$f":"IF('[1]Population Indexation'!D50=\"\",\"\",'[1]Population Indexation'!D50)","v":""},{"$f":"IF('[1]Population Indexation'!E50=\"\",\"\",'[1]Population Indexation'!E50)","v":""},{"$f":"IF('[1]Population Indexation'!F50=\"\",\"\",'[1]Population Indexation'!F50)","v":""},{"$f":"IF('[1]Population Indexation'!G50=\"\",\"\",'[1]Population Indexation'!G50)","v":""},{"$f":"IF('[1]Population Indexation'!H50=\"\",\"\",'[1]Population Indexation'!H50)","v":""},{"$f":"IF('[1]Population Indexation'!I50=\"\",\"\",'[1]Population Indexation'!I50)","v":""},{"$f":"IF('[1]Population Indexation'!J50=\"\",\"\",'[1]Population Indexation'!J50)","v":""},{"$f":"IF('[1]Population Indexation'!K50=\"\",\"\",'[1]Population Indexation'!K50)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A50,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N50),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A50,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A50,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A50,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O50),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A50,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A50,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A50,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P50),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A50,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A50,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A50,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q50),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A50,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A50,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A50,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R50),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A50,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A50,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A50,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S50),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A50,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A50,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A50,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T50),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A50,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A50,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A50,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U50),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A50,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A50,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A50,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V50),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A50,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A50,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A50,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W50),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A50,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A50,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A51=\"\",\"\",'[1]Population Indexation'!A51)","v":"Amortisation - Intangible Assets"},{"$f":"IF('[1]Population Indexation'!B51=\"\",\"\",'[1]Population Indexation'!B51)","v":""},{"$f":"IF('[1]Population Indexation'!C51=\"\",\"\",'[1]Population Indexation'!C51)","v":""},{"$f":"IF('[1]Population Indexation'!D51=\"\",\"\",'[1]Population Indexation'!D51)","v":""},{"$f":"IF('[1]Population Indexation'!E51=\"\",\"\",'[1]Population Indexation'!E51)","v":""},{"$f":"IF('[1]Population Indexation'!F51=\"\",\"\",'[1]Population Indexation'!F51)","v":""},{"$f":"IF('[1]Population Indexation'!G51=\"\",\"\",'[1]Population Indexation'!G51)","v":""},{"$f":"IF('[1]Population Indexation'!H51=\"\",\"\",'[1]Population Indexation'!H51)","v":""},{"$f":"IF('[1]Population Indexation'!I51=\"\",\"\",'[1]Population Indexation'!I51)","v":""},{"$f":"IF('[1]Population Indexation'!J51=\"\",\"\",'[1]Population Indexation'!J51)","v":""},{"$f":"IF('[1]Population Indexation'!K51=\"\",\"\",'[1]Population Indexation'!K51)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A51,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N51),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A51,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A51,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A51,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O51),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A51,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A51,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A51,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P51),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A51,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A51,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A51,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q51),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A51,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A51,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A51,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R51),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A51,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A51,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A51,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S51),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A51,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A51,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A51,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T51),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A51,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A51,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A51,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U51),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A51,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A51,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A51,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V51),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A51,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A51,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A51,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W51),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A51,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A51,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A52=\"\",\"\",'[1]Population Indexation'!A52)","v":"Depreciation & Amortisation - Capitalised"},{"$f":"IF('[1]Population Indexation'!B52=\"\",\"\",'[1]Population Indexation'!B52)","v":""},{"$f":"IF('[1]Population Indexation'!C52=\"\",\"\",'[1]Population Indexation'!C52)","v":""},{"$f":"IF('[1]Population Indexation'!D52=\"\",\"\",'[1]Population Indexation'!D52)","v":""},{"$f":"IF('[1]Population Indexation'!E52=\"\",\"\",'[1]Population Indexation'!E52)","v":""},{"$f":"IF('[1]Population Indexation'!F52=\"\",\"\",'[1]Population Indexation'!F52)","v":""},{"$f":"IF('[1]Population Indexation'!G52=\"\",\"\",'[1]Population Indexation'!G52)","v":""},{"$f":"IF('[1]Population Indexation'!H52=\"\",\"\",'[1]Population Indexation'!H52)","v":""},{"$f":"IF('[1]Population Indexation'!I52=\"\",\"\",'[1]Population Indexation'!I52)","v":""},{"$f":"IF('[1]Population Indexation'!J52=\"\",\"\",'[1]Population Indexation'!J52)","v":""},{"$f":"IF('[1]Population Indexation'!K52=\"\",\"\",'[1]Population Indexation'!K52)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A52,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N52),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A52,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A52,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A52,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O52),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A52,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A52,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A52,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P52),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A52,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A52,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A52,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q52),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A52,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A52,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A52,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R52),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A52,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A52,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A52,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S52),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A52,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A52,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A52,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T52),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A52,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A52,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A52,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U52),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A52,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A52,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A52,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V52),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A52,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A52,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A52,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W52),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A52,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A52,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A53=\"\",\"\",'[1]Population Indexation'!A53)","v":"Other Expenses - Insurance"},{"$f":"IF('[1]Population Indexation'!B53=\"\",\"\",'[1]Population Indexation'!B53)","v":""},{"$f":"IF('[1]Population Indexation'!C53=\"\",\"\",'[1]Population Indexation'!C53)","v":""},{"$f":"IF('[1]Population Indexation'!D53=\"\",\"\",'[1]Population Indexation'!D53)","v":""},{"$f":"IF('[1]Population Indexation'!E53=\"\",\"\",'[1]Population Indexation'!E53)","v":""},{"$f":"IF('[1]Population Indexation'!F53=\"\",\"\",'[1]Population Indexation'!F53)","v":""},{"$f":"IF('[1]Population Indexation'!G53=\"\",\"\",'[1]Population Indexation'!G53)","v":""},{"$f":"IF('[1]Population Indexation'!H53=\"\",\"\",'[1]Population Indexation'!H53)","v":""},{"$f":"IF('[1]Population Indexation'!I53=\"\",\"\",'[1]Population Indexation'!I53)","v":""},{"$f":"IF('[1]Population Indexation'!J53=\"\",\"\",'[1]Population Indexation'!J53)","v":""},{"$f":"IF('[1]Population Indexation'!K53=\"\",\"\",'[1]Population Indexation'!K53)","v":""},null,null,{"$f":"SUM(B53)*SUM(B$6)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A53,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N53),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A53,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A53,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A53,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O53),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A53,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A53,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A53,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P53),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A53,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A53,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A53,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q53),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A53,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A53,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A53,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R53),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A53,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A53,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A53,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S53),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A53,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A53,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A53,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T53),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A53,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A53,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A53,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U53),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A53,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A53,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A53,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V53),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A53,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A53,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A53,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W53),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A53,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A53,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A54=\"\",\"\",'[1]Population Indexation'!A54)","v":"Other Expenses - Utilities"},{"$f":"IF('[1]Population Indexation'!B54=\"\",\"\",'[1]Population Indexation'!B54)","v":""},{"$f":"IF('[1]Population Indexation'!C54=\"\",\"\",'[1]Population Indexation'!C54)","v":""},{"$f":"IF('[1]Population Indexation'!D54=\"\",\"\",'[1]Population Indexation'!D54)","v":""},{"$f":"IF('[1]Population Indexation'!E54=\"\",\"\",'[1]Population Indexation'!E54)","v":""},{"$f":"IF('[1]Population Indexation'!F54=\"\",\"\",'[1]Population Indexation'!F54)","v":""},{"$f":"IF('[1]Population Indexation'!G54=\"\",\"\",'[1]Population Indexation'!G54)","v":""},{"$f":"IF('[1]Population Indexation'!H54=\"\",\"\",'[1]Population Indexation'!H54)","v":""},{"$f":"IF('[1]Population Indexation'!I54=\"\",\"\",'[1]Population Indexation'!I54)","v":""},{"$f":"IF('[1]Population Indexation'!J54=\"\",\"\",'[1]Population Indexation'!J54)","v":""},{"$f":"IF('[1]Population Indexation'!K54=\"\",\"\",'[1]Population Indexation'!K54)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A54,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N54),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A54,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A54,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A54,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O54),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A54,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A54,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A54,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P54),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A54,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A54,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A54,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q54),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A54,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A54,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A54,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R54),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A54,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A54,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A54,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S54),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A54,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A54,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A54,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T54),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A54,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A54,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A54,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U54),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A54,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A54,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A54,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V54),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A54,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A54,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A54,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W54),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A54,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A54,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A55=\"\",\"\",'[1]Population Indexation'!A55)","v":"Other Expenses - Statutory & Regulatory"},{"$f":"IF('[1]Population Indexation'!B55=\"\",\"\",'[1]Population Indexation'!B55)","v":""},{"$f":"IF('[1]Population Indexation'!C55=\"\",\"\",'[1]Population Indexation'!C55)","v":""},{"$f":"IF('[1]Population Indexation'!D55=\"\",\"\",'[1]Population Indexation'!D55)","v":""},{"$f":"IF('[1]Population Indexation'!E55=\"\",\"\",'[1]Population Indexation'!E55)","v":""},{"$f":"IF('[1]Population Indexation'!F55=\"\",\"\",'[1]Population Indexation'!F55)","v":""},{"$f":"IF('[1]Population Indexation'!G55=\"\",\"\",'[1]Population Indexation'!G55)","v":""},{"$f":"IF('[1]Population Indexation'!H55=\"\",\"\",'[1]Population Indexation'!H55)","v":""},{"$f":"IF('[1]Population Indexation'!I55=\"\",\"\",'[1]Population Indexation'!I55)","v":""},{"$f":"IF('[1]Population Indexation'!J55=\"\",\"\",'[1]Population Indexation'!J55)","v":""},{"$f":"IF('[1]Population Indexation'!K55=\"\",\"\",'[1]Population Indexation'!K55)","v":""},null,null,{"$f":"SUM(B55)*SUM(B$6)","v":0},{"$f":"SUM(C55)*SUM(C$6)","v":0},{"$f":"SUM(D55)*SUM(D$6)","v":0},{"$f":"SUM(E55)*SUM(E$6)","v":0},{"$f":"SUM(F55)*SUM(F$6)","v":0},{"$f":"SUM(G55)*SUM(G$6)","v":0},{"$f":"SUM(H55)*SUM(H$6)","v":0},{"$f":"SUM(I55)*SUM(I$6)","v":0},{"$f":"SUM(J55)*SUM(J$6)","v":0},{"$f":"SUM(K55)*SUM(K$6)","v":0},null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A55,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N55),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A55,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A55,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A55,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O55),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A55,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A55,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A55,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P55),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A55,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A55,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A55,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q55),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A55,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A55,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A55,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R55),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A55,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A55,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A55,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S55),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A55,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A55,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A55,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T55),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A55,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A55,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A55,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U55),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A55,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A55,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A55,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V55),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A55,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A55,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A55,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W55),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A55,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A55,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A56=\"\",\"\",'[1]Population Indexation'!A56)","v":"Other Expenses - Other"},{"$f":"IF('[1]Population Indexation'!B56=\"\",\"\",'[1]Population Indexation'!B56)","v":1},{"$f":"IF('[1]Population Indexation'!C56=\"\",\"\",'[1]Population Indexation'!C56)","v":1},{"$f":"IF('[1]Population Indexation'!D56=\"\",\"\",'[1]Population Indexation'!D56)","v":1},{"$f":"IF('[1]Population Indexation'!E56=\"\",\"\",'[1]Population Indexation'!E56)","v":1},{"$f":"IF('[1]Population Indexation'!F56=\"\",\"\",'[1]Population Indexation'!F56)","v":1},{"$f":"IF('[1]Population Indexation'!G56=\"\",\"\",'[1]Population Indexation'!G56)","v":1},{"$f":"IF('[1]Population Indexation'!H56=\"\",\"\",'[1]Population Indexation'!H56)","v":1},{"$f":"IF('[1]Population Indexation'!I56=\"\",\"\",'[1]Population Indexation'!I56)","v":1},{"$f":"IF('[1]Population Indexation'!J56=\"\",\"\",'[1]Population Indexation'!J56)","v":1},{"$f":"IF('[1]Population Indexation'!K56=\"\",\"\",'[1]Population Indexation'!K56)","v":1},null,null,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A56,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N56),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A56,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A56,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A56,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O56),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A56,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A56,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A56,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P56),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A56,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A56,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A56,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q56),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A56,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A56,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A56,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R56),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A56,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A56,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A56,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S56),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A56,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A56,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A56,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T56),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A56,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A56,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A56,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U56),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A56,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A56,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A56,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V56),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A56,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A56,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A56,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W56),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A56,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A56,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A57=\"\",\"\",'[1]Population Indexation'!A57)","v":"Net Losses from Disposal of I,PP&E"},{"$f":"IF('[1]Population Indexation'!B57=\"\",\"\",'[1]Population Indexation'!B57)","v":""},{"$f":"IF('[1]Population Indexation'!C57=\"\",\"\",'[1]Population Indexation'!C57)","v":""},{"$f":"IF('[1]Population Indexation'!D57=\"\",\"\",'[1]Population Indexation'!D57)","v":""},{"$f":"IF('[1]Population Indexation'!E57=\"\",\"\",'[1]Population Indexation'!E57)","v":""},{"$f":"IF('[1]Population Indexation'!F57=\"\",\"\",'[1]Population Indexation'!F57)","v":""},{"$f":"IF('[1]Population Indexation'!G57=\"\",\"\",'[1]Population Indexation'!G57)","v":""},{"$f":"IF('[1]Population Indexation'!H57=\"\",\"\",'[1]Population Indexation'!H57)","v":""},{"$f":"IF('[1]Population Indexation'!I57=\"\",\"\",'[1]Population Indexation'!I57)","v":""},{"$f":"IF('[1]Population Indexation'!J57=\"\",\"\",'[1]Population Indexation'!J57)","v":""},{"$f":"IF('[1]Population Indexation'!K57=\"\",\"\",'[1]Population Indexation'!K57)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A57,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N57),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A57,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A57,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A57,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O57),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A57,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A57,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A57,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P57),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A57,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A57,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A57,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q57),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A57,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A57,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A57,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R57),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A57,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A57,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A57,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S57),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A57,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A57,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A57,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T57),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A57,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A57,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A57,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U57),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A57,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A57,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A57,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V57),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A57,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A57,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A57,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W57),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A57,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A57,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A58=\"\",\"\",'[1]Population Indexation'!A58)","v":"Net Losses from Disposal of Investment Property"},{"$f":"IF('[1]Population Indexation'!B58=\"\",\"\",'[1]Population Indexation'!B58)","v":""},{"$f":"IF('[1]Population Indexation'!C58=\"\",\"\",'[1]Population Indexation'!C58)","v":""},{"$f":"IF('[1]Population Indexation'!D58=\"\",\"\",'[1]Population Indexation'!D58)","v":""},{"$f":"IF('[1]Population Indexation'!E58=\"\",\"\",'[1]Population Indexation'!E58)","v":""},{"$f":"IF('[1]Population Indexation'!F58=\"\",\"\",'[1]Population Indexation'!F58)","v":""},{"$f":"IF('[1]Population Indexation'!G58=\"\",\"\",'[1]Population Indexation'!G58)","v":""},{"$f":"IF('[1]Population Indexation'!H58=\"\",\"\",'[1]Population Indexation'!H58)","v":""},{"$f":"IF('[1]Population Indexation'!I58=\"\",\"\",'[1]Population Indexation'!I58)","v":""},{"$f":"IF('[1]Population Indexation'!J58=\"\",\"\",'[1]Population Indexation'!J58)","v":""},{"$f":"IF('[1]Population Indexation'!K58=\"\",\"\",'[1]Population Indexation'!K58)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A58,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N58),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A58,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A58,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A58,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O58),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A58,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A58,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A58,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P58),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A58,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A58,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A58,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q58),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A58,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A58,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A58,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R58),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A58,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A58,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A58,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S58),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A58,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A58,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A58,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T58),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A58,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A58,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A58,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U58),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A58,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A58,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A58,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V58),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A58,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A58,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A58,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W58),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A58,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A58,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A59=\"\",\"\",'[1]Population Indexation'!A59)","v":"Net Losses from Disposal of Real Estate"},{"$f":"IF('[1]Population Indexation'!B59=\"\",\"\",'[1]Population Indexation'!B59)","v":""},{"$f":"IF('[1]Population Indexation'!C59=\"\",\"\",'[1]Population Indexation'!C59)","v":""},{"$f":"IF('[1]Population Indexation'!D59=\"\",\"\",'[1]Population Indexation'!D59)","v":""},{"$f":"IF('[1]Population Indexation'!E59=\"\",\"\",'[1]Population Indexation'!E59)","v":""},{"$f":"IF('[1]Population Indexation'!F59=\"\",\"\",'[1]Population Indexation'!F59)","v":""},{"$f":"IF('[1]Population Indexation'!G59=\"\",\"\",'[1]Population Indexation'!G59)","v":""},{"$f":"IF('[1]Population Indexation'!H59=\"\",\"\",'[1]Population Indexation'!H59)","v":""},{"$f":"IF('[1]Population Indexation'!I59=\"\",\"\",'[1]Population Indexation'!I59)","v":""},{"$f":"IF('[1]Population Indexation'!J59=\"\",\"\",'[1]Population Indexation'!J59)","v":""},{"$f":"IF('[1]Population Indexation'!K59=\"\",\"\",'[1]Population Indexation'!K59)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A59,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N59),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A59,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A59,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A59,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O59),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A59,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A59,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A59,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P59),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A59,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A59,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A59,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q59),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A59,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A59,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A59,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R59),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A59,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A59,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A59,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S59),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A59,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A59,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A59,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T59),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A59,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A59,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A59,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U59),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A59,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A59,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A59,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V59),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A59,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A59,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A59,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W59),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A59,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A59,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A60=\"\",\"\",'[1]Population Indexation'!A60)","v":"Net Losses from Disposal of Assets \"held for sale\""},{"$f":"IF('[1]Population Indexation'!B60=\"\",\"\",'[1]Population Indexation'!B60)","v":""},{"$f":"IF('[1]Population Indexation'!C60=\"\",\"\",'[1]Population Indexation'!C60)","v":""},{"$f":"IF('[1]Population Indexation'!D60=\"\",\"\",'[1]Population Indexation'!D60)","v":""},{"$f":"IF('[1]Population Indexation'!E60=\"\",\"\",'[1]Population Indexation'!E60)","v":""},{"$f":"IF('[1]Population Indexation'!F60=\"\",\"\",'[1]Population Indexation'!F60)","v":""},{"$f":"IF('[1]Population Indexation'!G60=\"\",\"\",'[1]Population Indexation'!G60)","v":""},{"$f":"IF('[1]Population Indexation'!H60=\"\",\"\",'[1]Population Indexation'!H60)","v":""},{"$f":"IF('[1]Population Indexation'!I60=\"\",\"\",'[1]Population Indexation'!I60)","v":""},{"$f":"IF('[1]Population Indexation'!J60=\"\",\"\",'[1]Population Indexation'!J60)","v":""},{"$f":"IF('[1]Population Indexation'!K60=\"\",\"\",'[1]Population Indexation'!K60)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A60,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N60),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A60,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A60,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A60,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O60),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A60,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A60,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A60,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P60),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A60,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A60,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A60,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q60),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A60,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A60,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A60,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R60),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A60,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A60,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A60,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S60),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A60,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A60,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A60,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T60),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A60,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A60,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A60,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U60),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A60,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A60,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A60,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V60),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A60,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A60,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A60,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W60),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A60,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A60,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A61=\"\",\"\",'[1]Population Indexation'!A61)","v":"Net Losses from Disposal of Intangible Assets"},{"$f":"IF('[1]Population Indexation'!B61=\"\",\"\",'[1]Population Indexation'!B61)","v":""},{"$f":"IF('[1]Population Indexation'!C61=\"\",\"\",'[1]Population Indexation'!C61)","v":""},{"$f":"IF('[1]Population Indexation'!D61=\"\",\"\",'[1]Population Indexation'!D61)","v":""},{"$f":"IF('[1]Population Indexation'!E61=\"\",\"\",'[1]Population Indexation'!E61)","v":""},{"$f":"IF('[1]Population Indexation'!F61=\"\",\"\",'[1]Population Indexation'!F61)","v":""},{"$f":"IF('[1]Population Indexation'!G61=\"\",\"\",'[1]Population Indexation'!G61)","v":""},{"$f":"IF('[1]Population Indexation'!H61=\"\",\"\",'[1]Population Indexation'!H61)","v":""},{"$f":"IF('[1]Population Indexation'!I61=\"\",\"\",'[1]Population Indexation'!I61)","v":""},{"$f":"IF('[1]Population Indexation'!J61=\"\",\"\",'[1]Population Indexation'!J61)","v":""},{"$f":"IF('[1]Population Indexation'!K61=\"\",\"\",'[1]Population Indexation'!K61)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A61,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N61),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A61,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A61,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A61,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O61),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A61,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A61,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A61,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P61),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A61,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A61,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A61,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q61),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A61,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A61,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A61,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R61),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A61,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A61,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A61,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S61),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A61,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A61,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A61,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T61),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A61,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A61,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A61,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U61),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A61,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A61,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A61,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V61),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A61,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A61,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A61,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W61),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A61,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A61,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A62=\"\",\"\",'[1]Population Indexation'!A62)","v":"Net Losses from Disposal of Investments"},{"$f":"IF('[1]Population Indexation'!B62=\"\",\"\",'[1]Population Indexation'!B62)","v":""},{"$f":"IF('[1]Population Indexation'!C62=\"\",\"\",'[1]Population Indexation'!C62)","v":""},{"$f":"IF('[1]Population Indexation'!D62=\"\",\"\",'[1]Population Indexation'!D62)","v":""},{"$f":"IF('[1]Population Indexation'!E62=\"\",\"\",'[1]Population Indexation'!E62)","v":""},{"$f":"IF('[1]Population Indexation'!F62=\"\",\"\",'[1]Population Indexation'!F62)","v":""},{"$f":"IF('[1]Population Indexation'!G62=\"\",\"\",'[1]Population Indexation'!G62)","v":""},{"$f":"IF('[1]Population Indexation'!H62=\"\",\"\",'[1]Population Indexation'!H62)","v":""},{"$f":"IF('[1]Population Indexation'!I62=\"\",\"\",'[1]Population Indexation'!I62)","v":""},{"$f":"IF('[1]Population Indexation'!J62=\"\",\"\",'[1]Population Indexation'!J62)","v":""},{"$f":"IF('[1]Population Indexation'!K62=\"\",\"\",'[1]Population Indexation'!K62)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A62,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N62),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A62,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A62,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A62,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O62),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A62,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A62,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A62,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P62),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A62,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A62,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A62,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q62),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A62,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A62,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A62,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R62),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A62,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A62,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A62,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S62),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A62,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A62,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A62,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T62),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A62,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A62,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A62,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U62),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A62,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A62,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A62,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V62),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A62,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A62,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A62,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W62),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A62,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A62,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A63=\"\",\"\",'[1]Population Indexation'!A63)","v":"Loss on Share of Interest in JV's & Associated Entities"},{"$f":"IF('[1]Population Indexation'!B63=\"\",\"\",'[1]Population Indexation'!B63)","v":""},{"$f":"IF('[1]Population Indexation'!C63=\"\",\"\",'[1]Population Indexation'!C63)","v":""},{"$f":"IF('[1]Population Indexation'!D63=\"\",\"\",'[1]Population Indexation'!D63)","v":""},{"$f":"IF('[1]Population Indexation'!E63=\"\",\"\",'[1]Population Indexation'!E63)","v":""},{"$f":"IF('[1]Population Indexation'!F63=\"\",\"\",'[1]Population Indexation'!F63)","v":""},{"$f":"IF('[1]Population Indexation'!G63=\"\",\"\",'[1]Population Indexation'!G63)","v":""},{"$f":"IF('[1]Population Indexation'!H63=\"\",\"\",'[1]Population Indexation'!H63)","v":""},{"$f":"IF('[1]Population Indexation'!I63=\"\",\"\",'[1]Population Indexation'!I63)","v":""},{"$f":"IF('[1]Population Indexation'!J63=\"\",\"\",'[1]Population Indexation'!J63)","v":""},{"$f":"IF('[1]Population Indexation'!K63=\"\",\"\",'[1]Population Indexation'!K63)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A63,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N63),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A63,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A63,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A63,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O63),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A63,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A63,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A63,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P63),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A63,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A63,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A63,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q63),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A63,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A63,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A63,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R63),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A63,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A63,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A63,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S63),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A63,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A63,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A63,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T63),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A63,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A63,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A63,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U63),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A63,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A63,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A63,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V63),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A63,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A63,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A63,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W63),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A63,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A63,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A69=\"\",\"\",'[1]Population Indexation'!A69)","v":"Capital Income"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A70=\"\",\"\",'[1]Population Indexation'!A70)","v":"Capital Grants - Recurrent"},{"$f":"IF('[1]Population Indexation'!B70=\"\",\"\",'[1]Population Indexation'!B70)","v":""},{"$f":"IF('[1]Population Indexation'!C70=\"\",\"\",'[1]Population Indexation'!C70)","v":""},{"$f":"IF('[1]Population Indexation'!D70=\"\",\"\",'[1]Population Indexation'!D70)","v":""},{"$f":"IF('[1]Population Indexation'!E70=\"\",\"\",'[1]Population Indexation'!E70)","v":""},{"$f":"IF('[1]Population Indexation'!F70=\"\",\"\",'[1]Population Indexation'!F70)","v":""},{"$f":"IF('[1]Population Indexation'!G70=\"\",\"\",'[1]Population Indexation'!G70)","v":""},{"$f":"IF('[1]Population Indexation'!H70=\"\",\"\",'[1]Population Indexation'!H70)","v":""},{"$f":"IF('[1]Population Indexation'!I70=\"\",\"\",'[1]Population Indexation'!I70)","v":""},{"$f":"IF('[1]Population Indexation'!J70=\"\",\"\",'[1]Population Indexation'!J70)","v":""},{"$f":"IF('[1]Population Indexation'!K70=\"\",\"\",'[1]Population Indexation'!K70)","v":""},null,null,{"$f":"SUM(B70)*SUM(B$6)","v":0},{"$f":"SUM(C70)*SUM(C$6)","v":0},{"$f":"SUM(D70)*SUM(D$6)","v":0},{"$f":"SUM(E70)*SUM(E$6)","v":0},{"$f":"SUM(F70)*SUM(F$6)","v":0},{"$f":"SUM(G70)*SUM(G$6)","v":0},{"$f":"SUM(H70)*SUM(H$6)","v":0},{"$f":"SUM(I70)*SUM(I$6)","v":0},{"$f":"SUM(J70)*SUM(J$6)","v":0},{"$f":"SUM(K70)*SUM(K$6)","v":0},null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A70,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N70),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A70,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A70,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A70,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O70),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A70,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A70,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A70,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P70),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A70,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A70,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A70,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q70),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A70,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A70,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A70,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R70),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A70,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A70,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A70,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S70),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A70,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A70,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A70,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T70),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A70,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A70,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A70,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U70),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A70,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A70,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A70,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V70),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A70,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A70,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A70,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W70),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A70,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A70,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A71=\"\",\"\",'[1]Population Indexation'!A71)","v":"Capital Grants - Non-recurrent"},{"$f":"IF('[1]Population Indexation'!B71=\"\",\"\",'[1]Population Indexation'!B71)","v":""},{"$f":"IF('[1]Population Indexation'!C71=\"\",\"\",'[1]Population Indexation'!C71)","v":""},{"$f":"IF('[1]Population Indexation'!D71=\"\",\"\",'[1]Population Indexation'!D71)","v":""},{"$f":"IF('[1]Population Indexation'!E71=\"\",\"\",'[1]Population Indexation'!E71)","v":""},{"$f":"IF('[1]Population Indexation'!F71=\"\",\"\",'[1]Population Indexation'!F71)","v":""},{"$f":"IF('[1]Population Indexation'!G71=\"\",\"\",'[1]Population Indexation'!G71)","v":""},{"$f":"IF('[1]Population Indexation'!H71=\"\",\"\",'[1]Population Indexation'!H71)","v":""},{"$f":"IF('[1]Population Indexation'!I71=\"\",\"\",'[1]Population Indexation'!I71)","v":""},{"$f":"IF('[1]Population Indexation'!J71=\"\",\"\",'[1]Population Indexation'!J71)","v":""},{"$f":"IF('[1]Population Indexation'!K71=\"\",\"\",'[1]Population Indexation'!K71)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A71,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N71),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A71,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A71,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A71,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O71),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A71,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A71,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A71,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P71),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A71,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A71,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A71,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q71),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A71,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A71,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A71,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R71),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A71,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A71,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A71,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S71),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A71,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A71,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A71,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T71),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A71,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A71,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A71,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U71),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A71,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A71,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A71,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V71),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A71,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A71,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A71,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W71),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A71,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A71,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A73=\"\",\"\",'[1]Population Indexation'!A73)","v":"Capital Contributions - Non-recurrent - Developer Contributions"},{"$f":"IF('[1]Population Indexation'!B73=\"\",\"\",'[1]Population Indexation'!B73)","v":1},{"$f":"IF('[1]Population Indexation'!C73=\"\",\"\",'[1]Population Indexation'!C73)","v":1},{"$f":"IF('[1]Population Indexation'!D73=\"\",\"\",'[1]Population Indexation'!D73)","v":1},{"$f":"IF('[1]Population Indexation'!E73=\"\",\"\",'[1]Population Indexation'!E73)","v":1},{"$f":"IF('[1]Population Indexation'!F73=\"\",\"\",'[1]Population Indexation'!F73)","v":1},{"$f":"IF('[1]Population Indexation'!G73=\"\",\"\",'[1]Population Indexation'!G73)","v":1},{"$f":"IF('[1]Population Indexation'!H73=\"\",\"\",'[1]Population Indexation'!H73)","v":1},{"$f":"IF('[1]Population Indexation'!I73=\"\",\"\",'[1]Population Indexation'!I73)","v":1},{"$f":"IF('[1]Population Indexation'!J73=\"\",\"\",'[1]Population Indexation'!J73)","v":1},{"$f":"IF('[1]Population Indexation'!K73=\"\",\"\",'[1]Population Indexation'!K73)","v":1},null,null,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A73,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N73),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A73,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A73,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A73,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O73),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A73,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A73,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A73,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P73),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A73,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A73,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A73,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q73),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A73,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A73,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A73,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R73),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A73,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A73,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A73,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S73),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A73,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A73,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A73,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T73),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A73,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A73,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A73,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U73),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A73,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A73,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A73,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V73),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A73,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A73,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A73,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W73),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A73,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A73,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A74=\"\",\"\",'[1]Population Indexation'!A74)","v":"Capital Contributions - Recurrent - Other Contributions"},{"$f":"IF('[1]Population Indexation'!B74=\"\",\"\",'[1]Population Indexation'!B74)","v":1},{"$f":"IF('[1]Population Indexation'!C74=\"\",\"\",'[1]Population Indexation'!C74)","v":1},{"$f":"IF('[1]Population Indexation'!D74=\"\",\"\",'[1]Population Indexation'!D74)","v":1},{"$f":"IF('[1]Population Indexation'!E74=\"\",\"\",'[1]Population Indexation'!E74)","v":1},{"$f":"IF('[1]Population Indexation'!F74=\"\",\"\",'[1]Population Indexation'!F74)","v":1},{"$f":"IF('[1]Population Indexation'!G74=\"\",\"\",'[1]Population Indexation'!G74)","v":1},{"$f":"IF('[1]Population Indexation'!H74=\"\",\"\",'[1]Population Indexation'!H74)","v":1},{"$f":"IF('[1]Population Indexation'!I74=\"\",\"\",'[1]Population Indexation'!I74)","v":1},{"$f":"IF('[1]Population Indexation'!J74=\"\",\"\",'[1]Population Indexation'!J74)","v":1},{"$f":"IF('[1]Population Indexation'!K74=\"\",\"\",'[1]Population Indexation'!K74)","v":1},null,null,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A74,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N74),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A74,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A74,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A74,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O74),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A74,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A74,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A74,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P74),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A74,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A74,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A74,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q74),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A74,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A74,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A74,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R74),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A74,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A74,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A74,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S74),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A74,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A74,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A74,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T74),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A74,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A74,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A74,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U74),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A74,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A74,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A74,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V74),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A74,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A74,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A74,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W74),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A74,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A74,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A75=\"\",\"\",'[1]Population Indexation'!A75)","v":"Capital Contributions - Non-recurrent - Other Contributions"},{"$f":"IF('[1]Population Indexation'!B75=\"\",\"\",'[1]Population Indexation'!B75)","v":1},{"$f":"IF('[1]Population Indexation'!C75=\"\",\"\",'[1]Population Indexation'!C75)","v":1},{"$f":"IF('[1]Population Indexation'!D75=\"\",\"\",'[1]Population Indexation'!D75)","v":1},{"$f":"IF('[1]Population Indexation'!E75=\"\",\"\",'[1]Population Indexation'!E75)","v":1},{"$f":"IF('[1]Population Indexation'!F75=\"\",\"\",'[1]Population Indexation'!F75)","v":1},{"$f":"IF('[1]Population Indexation'!G75=\"\",\"\",'[1]Population Indexation'!G75)","v":1},{"$f":"IF('[1]Population Indexation'!H75=\"\",\"\",'[1]Population Indexation'!H75)","v":1},{"$f":"IF('[1]Population Indexation'!I75=\"\",\"\",'[1]Population Indexation'!I75)","v":1},{"$f":"IF('[1]Population Indexation'!J75=\"\",\"\",'[1]Population Indexation'!J75)","v":1},{"$f":"IF('[1]Population Indexation'!K75=\"\",\"\",'[1]Population Indexation'!K75)","v":1},null,null,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,1.9400000000000001E-2,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A75,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N75),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A75,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A75,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A75,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O75),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A75,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A75,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A75,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P75),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A75,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A75,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A75,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q75),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A75,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A75,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A75,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R75),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A75,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A75,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A75,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S75),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A75,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A75,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A75,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T75),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A75,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A75,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A75,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U75),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A75,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A75,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A75,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V75),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A75,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A75,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A75,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W75),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A75,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A75,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A76=\"\",\"\",'[1]Population Indexation'!A76)","v":"New Loans raised - External"},{"$f":"IF('[1]Population Indexation'!B76=\"\",\"\",'[1]Population Indexation'!B76)","v":""},{"$f":"IF('[1]Population Indexation'!C76=\"\",\"\",'[1]Population Indexation'!C76)","v":""},{"$f":"IF('[1]Population Indexation'!D76=\"\",\"\",'[1]Population Indexation'!D76)","v":""},{"$f":"IF('[1]Population Indexation'!E76=\"\",\"\",'[1]Population Indexation'!E76)","v":""},{"$f":"IF('[1]Population Indexation'!F76=\"\",\"\",'[1]Population Indexation'!F76)","v":""},{"$f":"IF('[1]Population Indexation'!G76=\"\",\"\",'[1]Population Indexation'!G76)","v":""},{"$f":"IF('[1]Population Indexation'!H76=\"\",\"\",'[1]Population Indexation'!H76)","v":""},{"$f":"IF('[1]Population Indexation'!I76=\"\",\"\",'[1]Population Indexation'!I76)","v":""},{"$f":"IF('[1]Population Indexation'!J76=\"\",\"\",'[1]Population Indexation'!J76)","v":""},{"$f":"IF('[1]Population Indexation'!K76=\"\",\"\",'[1]Population Indexation'!K76)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A76,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N76),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A76,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A76,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A76,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O76),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A76,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A76,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A76,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P76),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A76,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A76,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A76,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q76),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A76,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A76,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A76,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R76),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A76,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A76,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A76,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S76),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A76,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A76,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A76,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T76),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A76,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A76,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A76,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U76),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A76,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A76,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A76,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V76),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A76,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A76,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A76,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W76),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A76,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A76,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A77=\"\",\"\",'[1]Population Indexation'!A77)","v":"Proceeds from Sale of I,PP&E"},{"$f":"IF('[1]Population Indexation'!B77=\"\",\"\",'[1]Population Indexation'!B77)","v":""},{"$f":"IF('[1]Population Indexation'!C77=\"\",\"\",'[1]Population Indexation'!C77)","v":""},{"$f":"IF('[1]Population Indexation'!D77=\"\",\"\",'[1]Population Indexation'!D77)","v":""},{"$f":"IF('[1]Population Indexation'!E77=\"\",\"\",'[1]Population Indexation'!E77)","v":""},{"$f":"IF('[1]Population Indexation'!F77=\"\",\"\",'[1]Population Indexation'!F77)","v":""},{"$f":"IF('[1]Population Indexation'!G77=\"\",\"\",'[1]Population Indexation'!G77)","v":""},{"$f":"IF('[1]Population Indexation'!H77=\"\",\"\",'[1]Population Indexation'!H77)","v":""},{"$f":"IF('[1]Population Indexation'!I77=\"\",\"\",'[1]Population Indexation'!I77)","v":""},{"$f":"IF('[1]Population Indexation'!J77=\"\",\"\",'[1]Population Indexation'!J77)","v":""},{"$f":"IF('[1]Population Indexation'!K77=\"\",\"\",'[1]Population Indexation'!K77)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A77,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N77),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A77,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A77,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A77,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O77),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A77,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A77,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A77,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P77),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A77,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A77,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A77,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q77),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A77,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A77,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A77,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R77),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A77,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A77,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A77,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S77),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A77,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A77,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A77,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T77),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A77,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A77,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A77,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U77),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A77,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A77,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A77,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V77),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A77,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A77,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A77,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W77),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A77,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A77,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A78=\"\",\"\",'[1]Population Indexation'!A78)","v":"Proceeds from Sale of Investment Property"},{"$f":"IF('[1]Population Indexation'!B78=\"\",\"\",'[1]Population Indexation'!B78)","v":""},{"$f":"IF('[1]Population Indexation'!C78=\"\",\"\",'[1]Population Indexation'!C78)","v":""},{"$f":"IF('[1]Population Indexation'!D78=\"\",\"\",'[1]Population Indexation'!D78)","v":""},{"$f":"IF('[1]Population Indexation'!E78=\"\",\"\",'[1]Population Indexation'!E78)","v":""},{"$f":"IF('[1]Population Indexation'!F78=\"\",\"\",'[1]Population Indexation'!F78)","v":""},{"$f":"IF('[1]Population Indexation'!G78=\"\",\"\",'[1]Population Indexation'!G78)","v":""},{"$f":"IF('[1]Population Indexation'!H78=\"\",\"\",'[1]Population Indexation'!H78)","v":""},{"$f":"IF('[1]Population Indexation'!I78=\"\",\"\",'[1]Population Indexation'!I78)","v":""},{"$f":"IF('[1]Population Indexation'!J78=\"\",\"\",'[1]Population Indexation'!J78)","v":""},{"$f":"IF('[1]Population Indexation'!K78=\"\",\"\",'[1]Population Indexation'!K78)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A78,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N78),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A78,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A78,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A78,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O78),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A78,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A78,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A78,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P78),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A78,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A78,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A78,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q78),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A78,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A78,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A78,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R78),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A78,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A78,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A78,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S78),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A78,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A78,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A78,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T78),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A78,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A78,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A78,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U78),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A78,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A78,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A78,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V78),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A78,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A78,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A78,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W78),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A78,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A78,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A80=\"\",\"\",'[1]Population Indexation'!A80)","v":"Proceeds from Sale of assets \"held for sale\""},{"$f":"IF('[1]Population Indexation'!B80=\"\",\"\",'[1]Population Indexation'!B80)","v":""},{"$f":"IF('[1]Population Indexation'!C80=\"\",\"\",'[1]Population Indexation'!C80)","v":""},{"$f":"IF('[1]Population Indexation'!D80=\"\",\"\",'[1]Population Indexation'!D80)","v":""},{"$f":"IF('[1]Population Indexation'!E80=\"\",\"\",'[1]Population Indexation'!E80)","v":""},{"$f":"IF('[1]Population Indexation'!F80=\"\",\"\",'[1]Population Indexation'!F80)","v":""},{"$f":"IF('[1]Population Indexation'!G80=\"\",\"\",'[1]Population Indexation'!G80)","v":""},{"$f":"IF('[1]Population Indexation'!H80=\"\",\"\",'[1]Population Indexation'!H80)","v":""},{"$f":"IF('[1]Population Indexation'!I80=\"\",\"\",'[1]Population Indexation'!I80)","v":""},{"$f":"IF('[1]Population Indexation'!J80=\"\",\"\",'[1]Population Indexation'!J80)","v":""},{"$f":"IF('[1]Population Indexation'!K80=\"\",\"\",'[1]Population Indexation'!K80)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A80,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N80),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A80,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A80,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A80,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O80),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A80,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A80,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A80,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P80),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A80,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A80,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A80,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q80),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A80,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A80,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A80,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R80),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A80,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A80,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A80,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S80),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A80,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A80,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A80,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T80),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A80,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A80,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A80,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U80),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A80,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A80,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A80,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V80),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A80,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A80,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A80,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W80),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A80,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A80,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A81=\"\",\"\",'[1]Population Indexation'!A81)","v":"Proceeds from Sale of intangible assets"},{"$f":"IF('[1]Population Indexation'!B81=\"\",\"\",'[1]Population Indexation'!B81)","v":""},{"$f":"IF('[1]Population Indexation'!C81=\"\",\"\",'[1]Population Indexation'!C81)","v":""},{"$f":"IF('[1]Population Indexation'!D81=\"\",\"\",'[1]Population Indexation'!D81)","v":""},{"$f":"IF('[1]Population Indexation'!E81=\"\",\"\",'[1]Population Indexation'!E81)","v":""},{"$f":"IF('[1]Population Indexation'!F81=\"\",\"\",'[1]Population Indexation'!F81)","v":""},{"$f":"IF('[1]Population Indexation'!G81=\"\",\"\",'[1]Population Indexation'!G81)","v":""},{"$f":"IF('[1]Population Indexation'!H81=\"\",\"\",'[1]Population Indexation'!H81)","v":""},{"$f":"IF('[1]Population Indexation'!I81=\"\",\"\",'[1]Population Indexation'!I81)","v":""},{"$f":"IF('[1]Population Indexation'!J81=\"\",\"\",'[1]Population Indexation'!J81)","v":""},{"$f":"IF('[1]Population Indexation'!K81=\"\",\"\",'[1]Population Indexation'!K81)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A81,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N81),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A81,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A81,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A81,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O81),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A81,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A81,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A81,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P81),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A81,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A81,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A81,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q81),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A81,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A81,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A81,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R81),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A81,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A81,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A81,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S81),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A81,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A81,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A81,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T81),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A81,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A81,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A81,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U81),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A81,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A81,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A81,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V81),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A81,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A81,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A81,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W81),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A81,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A81,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A82=\"\",\"\",'[1]Population Indexation'!A82)","v":"Proceeds from Sale of Investments"},{"$f":"IF('[1]Population Indexation'!B82=\"\",\"\",'[1]Population Indexation'!B82)","v":""},{"$f":"IF('[1]Population Indexation'!C82=\"\",\"\",'[1]Population Indexation'!C82)","v":""},{"$f":"IF('[1]Population Indexation'!D82=\"\",\"\",'[1]Population Indexation'!D82)","v":""},{"$f":"IF('[1]Population Indexation'!E82=\"\",\"\",'[1]Population Indexation'!E82)","v":""},{"$f":"IF('[1]Population Indexation'!F82=\"\",\"\",'[1]Population Indexation'!F82)","v":""},{"$f":"IF('[1]Population Indexation'!G82=\"\",\"\",'[1]Population Indexation'!G82)","v":""},{"$f":"IF('[1]Population Indexation'!H82=\"\",\"\",'[1]Population Indexation'!H82)","v":""},{"$f":"IF('[1]Population Indexation'!I82=\"\",\"\",'[1]Population Indexation'!I82)","v":""},{"$f":"IF('[1]Population Indexation'!J82=\"\",\"\",'[1]Population Indexation'!J82)","v":""},{"$f":"IF('[1]Population Indexation'!K82=\"\",\"\",'[1]Population Indexation'!K82)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A82,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N82),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A82,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A82,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A82,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O82),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A82,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A82,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A82,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P82),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A82,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A82,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A82,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q82),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A82,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A82,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A82,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R82),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A82,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A82,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A82,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S82),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A82,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A82,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A82,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T82),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A82,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A82,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A82,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U82),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A82,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A82,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A82,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V82),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A82,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A82,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A82,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W82),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A82,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A82,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A83=\"\",\"\",'[1]Population Indexation'!A83)","v":"Deferred Debtor Receipt"},{"$f":"IF('[1]Population Indexation'!B83=\"\",\"\",'[1]Population Indexation'!B83)","v":""},{"$f":"IF('[1]Population Indexation'!C83=\"\",\"\",'[1]Population Indexation'!C83)","v":""},{"$f":"IF('[1]Population Indexation'!D83=\"\",\"\",'[1]Population Indexation'!D83)","v":""},{"$f":"IF('[1]Population Indexation'!E83=\"\",\"\",'[1]Population Indexation'!E83)","v":""},{"$f":"IF('[1]Population Indexation'!F83=\"\",\"\",'[1]Population Indexation'!F83)","v":""},{"$f":"IF('[1]Population Indexation'!G83=\"\",\"\",'[1]Population Indexation'!G83)","v":""},{"$f":"IF('[1]Population Indexation'!H83=\"\",\"\",'[1]Population Indexation'!H83)","v":""},{"$f":"IF('[1]Population Indexation'!I83=\"\",\"\",'[1]Population Indexation'!I83)","v":""},{"$f":"IF('[1]Population Indexation'!J83=\"\",\"\",'[1]Population Indexation'!J83)","v":""},{"$f":"IF('[1]Population Indexation'!K83=\"\",\"\",'[1]Population Indexation'!K83)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A83,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N83),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A83,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A83,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A83,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O83),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A83,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A83,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A83,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P83),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A83,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A83,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A83,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q83),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A83,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A83,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A83,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R83),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A83,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A83,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A83,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S83),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A83,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A83,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A83,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T83),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A83,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A83,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A83,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U83),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A83,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A83,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A83,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V83),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A83,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A83,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A83,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W83),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A83,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A83,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A85=\"\",\"\",'[1]Population Indexation'!A85)","v":"ELE Provision Receipt (from other Councils)"},{"$f":"IF('[1]Population Indexation'!B85=\"\",\"\",'[1]Population Indexation'!B85)","v":""},{"$f":"IF('[1]Population Indexation'!C85=\"\",\"\",'[1]Population Indexation'!C85)","v":""},{"$f":"IF('[1]Population Indexation'!D85=\"\",\"\",'[1]Population Indexation'!D85)","v":""},{"$f":"IF('[1]Population Indexation'!E85=\"\",\"\",'[1]Population Indexation'!E85)","v":""},{"$f":"IF('[1]Population Indexation'!F85=\"\",\"\",'[1]Population Indexation'!F85)","v":""},{"$f":"IF('[1]Population Indexation'!G85=\"\",\"\",'[1]Population Indexation'!G85)","v":""},{"$f":"IF('[1]Population Indexation'!H85=\"\",\"\",'[1]Population Indexation'!H85)","v":""},{"$f":"IF('[1]Population Indexation'!I85=\"\",\"\",'[1]Population Indexation'!I85)","v":""},{"$f":"IF('[1]Population Indexation'!J85=\"\",\"\",'[1]Population Indexation'!J85)","v":""},{"$f":"IF('[1]Population Indexation'!K85=\"\",\"\",'[1]Population Indexation'!K85)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A85,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N85),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A85,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A85,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A85,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O85),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A85,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A85,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A85,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P85),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A85,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A85,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A85,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q85),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A85,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A85,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A85,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R85),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A85,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A85,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A85,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S85),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A85,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A85,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A85,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T85),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A85,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A85,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A85,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U85),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A85,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A85,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A85,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V85),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A85,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A85,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A85,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W85),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A85,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A85,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A86=\"\",\"\",'[1]Population Indexation'!A86)","v":"Other Borrowings - New raised"},{"$f":"IF('[1]Population Indexation'!B86=\"\",\"\",'[1]Population Indexation'!B86)","v":""},{"$f":"IF('[1]Population Indexation'!C86=\"\",\"\",'[1]Population Indexation'!C86)","v":""},{"$f":"IF('[1]Population Indexation'!D86=\"\",\"\",'[1]Population Indexation'!D86)","v":""},{"$f":"IF('[1]Population Indexation'!E86=\"\",\"\",'[1]Population Indexation'!E86)","v":""},{"$f":"IF('[1]Population Indexation'!F86=\"\",\"\",'[1]Population Indexation'!F86)","v":""},{"$f":"IF('[1]Population Indexation'!G86=\"\",\"\",'[1]Population Indexation'!G86)","v":""},{"$f":"IF('[1]Population Indexation'!H86=\"\",\"\",'[1]Population Indexation'!H86)","v":""},{"$f":"IF('[1]Population Indexation'!I86=\"\",\"\",'[1]Population Indexation'!I86)","v":""},{"$f":"IF('[1]Population Indexation'!J86=\"\",\"\",'[1]Population Indexation'!J86)","v":""},{"$f":"IF('[1]Population Indexation'!K86=\"\",\"\",'[1]Population Indexation'!K86)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A86,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N86),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A86,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A86,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A86,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O86),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A86,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A86,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A86,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P86),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A86,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A86,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A86,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q86),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A86,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A86,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A86,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R86),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A86,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A86,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A86,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S86),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A86,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A86,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A86,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T86),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A86,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A86,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A86,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U86),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A86,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A86,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A86,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V86),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A86,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A86,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A86,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W86),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A86,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A86,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A87=\"\",\"\",'[1]Population Indexation'!A87)","v":"Other Provisions - Receipt"},{"$f":"IF('[1]Population Indexation'!B87=\"\",\"\",'[1]Population Indexation'!B87)","v":""},{"$f":"IF('[1]Population Indexation'!C87=\"\",\"\",'[1]Population Indexation'!C87)","v":""},{"$f":"IF('[1]Population Indexation'!D87=\"\",\"\",'[1]Population Indexation'!D87)","v":""},{"$f":"IF('[1]Population Indexation'!E87=\"\",\"\",'[1]Population Indexation'!E87)","v":""},{"$f":"IF('[1]Population Indexation'!F87=\"\",\"\",'[1]Population Indexation'!F87)","v":""},{"$f":"IF('[1]Population Indexation'!G87=\"\",\"\",'[1]Population Indexation'!G87)","v":""},{"$f":"IF('[1]Population Indexation'!H87=\"\",\"\",'[1]Population Indexation'!H87)","v":""},{"$f":"IF('[1]Population Indexation'!I87=\"\",\"\",'[1]Population Indexation'!I87)","v":""},{"$f":"IF('[1]Population Indexation'!J87=\"\",\"\",'[1]Population Indexation'!J87)","v":""},{"$f":"IF('[1]Population Indexation'!K87=\"\",\"\",'[1]Population Indexation'!K87)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A87,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N87),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A87,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A87,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A87,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O87),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A87,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A87,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A87,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P87),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A87,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A87,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A87,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q87),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A87,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A87,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A87,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R87),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A87,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A87,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A87,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S87),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A87,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A87,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A87,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T87),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A87,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A87,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A87,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U87),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A87,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A87,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A87,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V87),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A87,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A87,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A87,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W87),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A87,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A87,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A88=\"\",\"\",'[1]Population Indexation'!A88)","v":"Distributions from JV's & Associated Entities"},{"$f":"IF('[1]Population Indexation'!B88=\"\",\"\",'[1]Population Indexation'!B88)","v":""},{"$f":"IF('[1]Population Indexation'!C88=\"\",\"\",'[1]Population Indexation'!C88)","v":""},{"$f":"IF('[1]Population Indexation'!D88=\"\",\"\",'[1]Population Indexation'!D88)","v":""},{"$f":"IF('[1]Population Indexation'!E88=\"\",\"\",'[1]Population Indexation'!E88)","v":""},{"$f":"IF('[1]Population Indexation'!F88=\"\",\"\",'[1]Population Indexation'!F88)","v":""},{"$f":"IF('[1]Population Indexation'!G88=\"\",\"\",'[1]Population Indexation'!G88)","v":""},{"$f":"IF('[1]Population Indexation'!H88=\"\",\"\",'[1]Population Indexation'!H88)","v":""},{"$f":"IF('[1]Population Indexation'!I88=\"\",\"\",'[1]Population Indexation'!I88)","v":""},{"$f":"IF('[1]Population Indexation'!J88=\"\",\"\",'[1]Population Indexation'!J88)","v":""},{"$f":"IF('[1]Population Indexation'!K88=\"\",\"\",'[1]Population Indexation'!K88)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A88,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N88),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A88,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A88,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A88,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O88),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A88,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A88,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A88,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P88),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A88,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A88,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A88,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q88),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A88,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A88,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A88,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R88),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A88,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A88,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A88,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S88),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A88,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A88,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A88,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T88),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A88,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A88,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A88,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U88),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A88,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A88,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A88,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V88),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A88,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A88,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A88,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W88),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A88,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A88,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A90=\"\",\"\",'[1]Population Indexation'!A90)","v":"Non-cash ELE contra Income"},{"$f":"IF('[1]Population Indexation'!B90=\"\",\"\",'[1]Population Indexation'!B90)","v":""},{"$f":"IF('[1]Population Indexation'!C90=\"\",\"\",'[1]Population Indexation'!C90)","v":""},{"$f":"IF('[1]Population Indexation'!D90=\"\",\"\",'[1]Population Indexation'!D90)","v":""},{"$f":"IF('[1]Population Indexation'!E90=\"\",\"\",'[1]Population Indexation'!E90)","v":""},{"$f":"IF('[1]Population Indexation'!F90=\"\",\"\",'[1]Population Indexation'!F90)","v":""},{"$f":"IF('[1]Population Indexation'!G90=\"\",\"\",'[1]Population Indexation'!G90)","v":""},{"$f":"IF('[1]Population Indexation'!H90=\"\",\"\",'[1]Population Indexation'!H90)","v":""},{"$f":"IF('[1]Population Indexation'!I90=\"\",\"\",'[1]Population Indexation'!I90)","v":""},{"$f":"IF('[1]Population Indexation'!J90=\"\",\"\",'[1]Population Indexation'!J90)","v":""},{"$f":"IF('[1]Population Indexation'!K90=\"\",\"\",'[1]Population Indexation'!K90)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A90,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N90),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A90,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A90,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A90,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O90),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A90,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A90,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A90,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P90),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A90,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A90,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A90,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q90),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A90,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A90,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A90,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R90),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A90,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A90,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A90,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S90),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A90,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A90,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A90,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T90),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A90,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A90,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A90,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U90),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A90,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A90,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A90,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V90),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A90,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A90,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A90,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W90),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A90,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A90,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A91=\"\",\"\",'[1]Population Indexation'!A91)","v":"Other non-cash Expenses contra Income"},{"$f":"IF('[1]Population Indexation'!B91=\"\",\"\",'[1]Population Indexation'!B91)","v":""},{"$f":"IF('[1]Population Indexation'!C91=\"\",\"\",'[1]Population Indexation'!C91)","v":""},{"$f":"IF('[1]Population Indexation'!D91=\"\",\"\",'[1]Population Indexation'!D91)","v":""},{"$f":"IF('[1]Population Indexation'!E91=\"\",\"\",'[1]Population Indexation'!E91)","v":""},{"$f":"IF('[1]Population Indexation'!F91=\"\",\"\",'[1]Population Indexation'!F91)","v":""},{"$f":"IF('[1]Population Indexation'!G91=\"\",\"\",'[1]Population Indexation'!G91)","v":""},{"$f":"IF('[1]Population Indexation'!H91=\"\",\"\",'[1]Population Indexation'!H91)","v":""},{"$f":"IF('[1]Population Indexation'!I91=\"\",\"\",'[1]Population Indexation'!I91)","v":""},{"$f":"IF('[1]Population Indexation'!J91=\"\",\"\",'[1]Population Indexation'!J91)","v":""},{"$f":"IF('[1]Population Indexation'!K91=\"\",\"\",'[1]Population Indexation'!K91)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A91,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N91),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A91,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A91,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A91,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O91),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A91,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A91,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A91,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P91),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A91,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A91,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A91,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q91),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A91,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A91,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A91,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R91),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A91,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A91,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A91,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S91),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A91,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A91,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A91,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T91),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A91,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A91,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A91,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U91),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A91,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A91,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A91,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V91),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A91,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A91,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A91,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W91),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A91,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A91,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A95=\"\",\"\",'[1]Population Indexation'!A95)","v":"Loan Principal Repayments (External)"},{"$f":"IF('[1]Population Indexation'!B95=\"\",\"\",'[1]Population Indexation'!B95)","v":""},{"$f":"IF('[1]Population Indexation'!C95=\"\",\"\",'[1]Population Indexation'!C95)","v":""},{"$f":"IF('[1]Population Indexation'!D95=\"\",\"\",'[1]Population Indexation'!D95)","v":""},{"$f":"IF('[1]Population Indexation'!E95=\"\",\"\",'[1]Population Indexation'!E95)","v":""},{"$f":"IF('[1]Population Indexation'!F95=\"\",\"\",'[1]Population Indexation'!F95)","v":""},{"$f":"IF('[1]Population Indexation'!G95=\"\",\"\",'[1]Population Indexation'!G95)","v":""},{"$f":"IF('[1]Population Indexation'!H95=\"\",\"\",'[1]Population Indexation'!H95)","v":""},{"$f":"IF('[1]Population Indexation'!I95=\"\",\"\",'[1]Population Indexation'!I95)","v":""},{"$f":"IF('[1]Population Indexation'!J95=\"\",\"\",'[1]Population Indexation'!J95)","v":""},{"$f":"IF('[1]Population Indexation'!K95=\"\",\"\",'[1]Population Indexation'!K95)","v":""},null,null,{"$f":"SUM(B95)*SUM(B$6)","v":0},{"$f":"SUM(C95)*SUM(C$6)","v":0},{"$f":"SUM(D95)*SUM(D$6)","v":0},{"$f":"SUM(E95)*SUM(E$6)","v":0},{"$f":"SUM(F95)*SUM(F$6)","v":0},{"$f":"SUM(G95)*SUM(G$6)","v":0},{"$f":"SUM(H95)*SUM(H$6)","v":0},{"$f":"SUM(I95)*SUM(I$6)","v":0},{"$f":"SUM(J95)*SUM(J$6)","v":0},{"$f":"SUM(K95)*SUM(K$6)","v":0},null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A95,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N95),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A95,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A95,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A95,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O95),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A95,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A95,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A95,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P95),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A95,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A95,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A95,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q95),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A95,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A95,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A95,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R95),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A95,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A95,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A95,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S95),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A95,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A95,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A95,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T95),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A95,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A95,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A95,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U95),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A95,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A95,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A95,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V95),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A95,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A95,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A95,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W95),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A95,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A95,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A96=\"\",\"\",'[1]Population Indexation'!A96)","v":"Finance Lease Repayments"},{"$f":"IF('[1]Population Indexation'!B96=\"\",\"\",'[1]Population Indexation'!B96)","v":""},{"$f":"IF('[1]Population Indexation'!C96=\"\",\"\",'[1]Population Indexation'!C96)","v":""},{"$f":"IF('[1]Population Indexation'!D96=\"\",\"\",'[1]Population Indexation'!D96)","v":""},{"$f":"IF('[1]Population Indexation'!E96=\"\",\"\",'[1]Population Indexation'!E96)","v":""},{"$f":"IF('[1]Population Indexation'!F96=\"\",\"\",'[1]Population Indexation'!F96)","v":""},{"$f":"IF('[1]Population Indexation'!G96=\"\",\"\",'[1]Population Indexation'!G96)","v":""},{"$f":"IF('[1]Population Indexation'!H96=\"\",\"\",'[1]Population Indexation'!H96)","v":""},{"$f":"IF('[1]Population Indexation'!I96=\"\",\"\",'[1]Population Indexation'!I96)","v":""},{"$f":"IF('[1]Population Indexation'!J96=\"\",\"\",'[1]Population Indexation'!J96)","v":""},{"$f":"IF('[1]Population Indexation'!K96=\"\",\"\",'[1]Population Indexation'!K96)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A96,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N96),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A96,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A96,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A96,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O96),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A96,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A96,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A96,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P96),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A96,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A96,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A96,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q96),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A96,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A96,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A96,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R96),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A96,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A96,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A96,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S96),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A96,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A96,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A96,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T96),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A96,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A96,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A96,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U96),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A96,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A96,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A96,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V96),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A96,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A96,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A96,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W96),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A96,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A96,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A97=\"\",\"\",'[1]Population Indexation'!A97)","v":"Purchase of I,PP&E"},{"$f":"IF('[1]Population Indexation'!B97=\"\",\"\",'[1]Population Indexation'!B97)","v":""},{"$f":"IF('[1]Population Indexation'!C97=\"\",\"\",'[1]Population Indexation'!C97)","v":""},{"$f":"IF('[1]Population Indexation'!D97=\"\",\"\",'[1]Population Indexation'!D97)","v":""},{"$f":"IF('[1]Population Indexation'!E97=\"\",\"\",'[1]Population Indexation'!E97)","v":""},{"$f":"IF('[1]Population Indexation'!F97=\"\",\"\",'[1]Population Indexation'!F97)","v":""},{"$f":"IF('[1]Population Indexation'!G97=\"\",\"\",'[1]Population Indexation'!G97)","v":""},{"$f":"IF('[1]Population Indexation'!H97=\"\",\"\",'[1]Population Indexation'!H97)","v":""},{"$f":"IF('[1]Population Indexation'!I97=\"\",\"\",'[1]Population Indexation'!I97)","v":""},{"$f":"IF('[1]Population Indexation'!J97=\"\",\"\",'[1]Population Indexation'!J97)","v":""},{"$f":"IF('[1]Population Indexation'!K97=\"\",\"\",'[1]Population Indexation'!K97)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A97,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N97),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A97,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A97,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A97,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O97),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A97,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A97,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A97,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P97),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A97,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A97,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A97,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q97),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A97,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A97,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A97,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R97),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A97,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A97,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A97,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S97),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A97,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A97,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A97,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T97),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A97,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A97,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A97,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U97),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A97,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A97,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A97,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V97),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A97,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A97,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A97,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W97),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A97,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A97,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A98=\"\",\"\",'[1]Population Indexation'!A98)","v":"Purchase of Investment Property"},{"$f":"IF('[1]Population Indexation'!B98=\"\",\"\",'[1]Population Indexation'!B98)","v":""},{"$f":"IF('[1]Population Indexation'!C98=\"\",\"\",'[1]Population Indexation'!C98)","v":""},{"$f":"IF('[1]Population Indexation'!D98=\"\",\"\",'[1]Population Indexation'!D98)","v":""},{"$f":"IF('[1]Population Indexation'!E98=\"\",\"\",'[1]Population Indexation'!E98)","v":""},{"$f":"IF('[1]Population Indexation'!F98=\"\",\"\",'[1]Population Indexation'!F98)","v":""},{"$f":"IF('[1]Population Indexation'!G98=\"\",\"\",'[1]Population Indexation'!G98)","v":""},{"$f":"IF('[1]Population Indexation'!H98=\"\",\"\",'[1]Population Indexation'!H98)","v":""},{"$f":"IF('[1]Population Indexation'!I98=\"\",\"\",'[1]Population Indexation'!I98)","v":""},{"$f":"IF('[1]Population Indexation'!J98=\"\",\"\",'[1]Population Indexation'!J98)","v":""},{"$f":"IF('[1]Population Indexation'!K98=\"\",\"\",'[1]Population Indexation'!K98)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A98,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N98),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A98,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A98,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A98,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O98),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A98,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A98,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A98,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P98),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A98,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A98,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A98,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q98),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A98,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A98,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A98,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R98),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A98,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A98,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A98,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S98),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A98,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A98,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A98,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T98),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A98,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A98,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A98,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U98),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A98,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A98,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A98,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V98),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A98,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A98,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A98,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W98),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A98,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A98,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A100=\"\",\"\",'[1]Population Indexation'!A100)","v":"Purchase of intangible assets"},{"$f":"IF('[1]Population Indexation'!B100=\"\",\"\",'[1]Population Indexation'!B100)","v":""},{"$f":"IF('[1]Population Indexation'!C100=\"\",\"\",'[1]Population Indexation'!C100)","v":""},{"$f":"IF('[1]Population Indexation'!D100=\"\",\"\",'[1]Population Indexation'!D100)","v":""},{"$f":"IF('[1]Population Indexation'!E100=\"\",\"\",'[1]Population Indexation'!E100)","v":""},{"$f":"IF('[1]Population Indexation'!F100=\"\",\"\",'[1]Population Indexation'!F100)","v":""},{"$f":"IF('[1]Population Indexation'!G100=\"\",\"\",'[1]Population Indexation'!G100)","v":""},{"$f":"IF('[1]Population Indexation'!H100=\"\",\"\",'[1]Population Indexation'!H100)","v":""},{"$f":"IF('[1]Population Indexation'!I100=\"\",\"\",'[1]Population Indexation'!I100)","v":""},{"$f":"IF('[1]Population Indexation'!J100=\"\",\"\",'[1]Population Indexation'!J100)","v":""},{"$f":"IF('[1]Population Indexation'!K100=\"\",\"\",'[1]Population Indexation'!K100)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A100,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N100),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A100,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A100,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A100,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O100),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A100,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A100,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A100,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P100),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A100,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A100,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A100,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q100),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A100,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A100,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A100,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R100),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A100,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A100,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A100,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S100),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A100,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A100,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A100,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T100),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A100,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A100,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A100,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U100),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A100,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A100,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A100,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V100),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A100,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A100,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A100,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W100),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A100,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A100,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A101=\"\",\"\",'[1]Population Indexation'!A101)","v":"Deferred Debtors & Advances Made"},{"$f":"IF('[1]Population Indexation'!B101=\"\",\"\",'[1]Population Indexation'!B101)","v":""},{"$f":"IF('[1]Population Indexation'!C101=\"\",\"\",'[1]Population Indexation'!C101)","v":""},{"$f":"IF('[1]Population Indexation'!D101=\"\",\"\",'[1]Population Indexation'!D101)","v":""},{"$f":"IF('[1]Population Indexation'!E101=\"\",\"\",'[1]Population Indexation'!E101)","v":""},{"$f":"IF('[1]Population Indexation'!F101=\"\",\"\",'[1]Population Indexation'!F101)","v":""},{"$f":"IF('[1]Population Indexation'!G101=\"\",\"\",'[1]Population Indexation'!G101)","v":""},{"$f":"IF('[1]Population Indexation'!H101=\"\",\"\",'[1]Population Indexation'!H101)","v":""},{"$f":"IF('[1]Population Indexation'!I101=\"\",\"\",'[1]Population Indexation'!I101)","v":""},{"$f":"IF('[1]Population Indexation'!J101=\"\",\"\",'[1]Population Indexation'!J101)","v":""},{"$f":"IF('[1]Population Indexation'!K101=\"\",\"\",'[1]Population Indexation'!K101)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A101,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N101),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A101,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A101,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A101,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O101),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A101,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A101,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A101,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P101),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A101,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A101,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A101,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q101),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A101,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A101,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A101,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R101),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A101,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A101,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A101,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S101),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A101,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A101,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A101,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T101),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A101,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A101,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A101,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U101),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A101,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A101,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A101,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V101),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A101,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A101,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A101,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W101),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A101,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A101,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A102=\"\",\"\",'[1]Population Indexation'!A102)","v":"Bonds & Deposits paid out"},{"$f":"IF('[1]Population Indexation'!B102=\"\",\"\",'[1]Population Indexation'!B102)","v":""},{"$f":"IF('[1]Population Indexation'!C102=\"\",\"\",'[1]Population Indexation'!C102)","v":""},{"$f":"IF('[1]Population Indexation'!D102=\"\",\"\",'[1]Population Indexation'!D102)","v":""},{"$f":"IF('[1]Population Indexation'!E102=\"\",\"\",'[1]Population Indexation'!E102)","v":""},{"$f":"IF('[1]Population Indexation'!F102=\"\",\"\",'[1]Population Indexation'!F102)","v":""},{"$f":"IF('[1]Population Indexation'!G102=\"\",\"\",'[1]Population Indexation'!G102)","v":""},{"$f":"IF('[1]Population Indexation'!H102=\"\",\"\",'[1]Population Indexation'!H102)","v":""},{"$f":"IF('[1]Population Indexation'!I102=\"\",\"\",'[1]Population Indexation'!I102)","v":""},{"$f":"IF('[1]Population Indexation'!J102=\"\",\"\",'[1]Population Indexation'!J102)","v":""},{"$f":"IF('[1]Population Indexation'!K102=\"\",\"\",'[1]Population Indexation'!K102)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A102,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N102),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A102,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A102,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A102,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O102),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A102,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A102,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A102,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P102),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A102,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A102,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A102,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q102),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A102,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A102,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A102,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R102),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A102,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A102,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A102,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S102),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A102,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A102,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A102,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T102),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A102,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A102,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A102,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U102),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A102,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A102,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A102,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V102),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A102,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A102,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A102,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W102),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A102,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A102,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A103=\"\",\"\",'[1]Population Indexation'!A103)","v":"ELE Provisions utilised (paid out)"},{"$f":"IF('[1]Population Indexation'!B103=\"\",\"\",'[1]Population Indexation'!B103)","v":""},{"$f":"IF('[1]Population Indexation'!C103=\"\",\"\",'[1]Population Indexation'!C103)","v":""},{"$f":"IF('[1]Population Indexation'!D103=\"\",\"\",'[1]Population Indexation'!D103)","v":""},{"$f":"IF('[1]Population Indexation'!E103=\"\",\"\",'[1]Population Indexation'!E103)","v":""},{"$f":"IF('[1]Population Indexation'!F103=\"\",\"\",'[1]Population Indexation'!F103)","v":""},{"$f":"IF('[1]Population Indexation'!G103=\"\",\"\",'[1]Population Indexation'!G103)","v":""},{"$f":"IF('[1]Population Indexation'!H103=\"\",\"\",'[1]Population Indexation'!H103)","v":""},{"$f":"IF('[1]Population Indexation'!I103=\"\",\"\",'[1]Population Indexation'!I103)","v":""},{"$f":"IF('[1]Population Indexation'!J103=\"\",\"\",'[1]Population Indexation'!J103)","v":""},{"$f":"IF('[1]Population Indexation'!K103=\"\",\"\",'[1]Population Indexation'!K103)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A103,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N103),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A103,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A103,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A103,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O103),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A103,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A103,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A103,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P103),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A103,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A103,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A103,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q103),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A103,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A103,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A103,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R103),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A103,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A103,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A103,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S103),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A103,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A103,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A103,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T103),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A103,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A103,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A103,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U103),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A103,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A103,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A103,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V103),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A103,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A103,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A103,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W103),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A103,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A103,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A104=\"\",\"\",'[1]Population Indexation'!A104)","v":"Reinstatement Provisions utilised (paid out)"},{"$f":"IF('[1]Population Indexation'!B104=\"\",\"\",'[1]Population Indexation'!B104)","v":""},{"$f":"IF('[1]Population Indexation'!C104=\"\",\"\",'[1]Population Indexation'!C104)","v":""},{"$f":"IF('[1]Population Indexation'!D104=\"\",\"\",'[1]Population Indexation'!D104)","v":""},{"$f":"IF('[1]Population Indexation'!E104=\"\",\"\",'[1]Population Indexation'!E104)","v":""},{"$f":"IF('[1]Population Indexation'!F104=\"\",\"\",'[1]Population Indexation'!F104)","v":""},{"$f":"IF('[1]Population Indexation'!G104=\"\",\"\",'[1]Population Indexation'!G104)","v":""},{"$f":"IF('[1]Population Indexation'!H104=\"\",\"\",'[1]Population Indexation'!H104)","v":""},{"$f":"IF('[1]Population Indexation'!I104=\"\",\"\",'[1]Population Indexation'!I104)","v":""},{"$f":"IF('[1]Population Indexation'!J104=\"\",\"\",'[1]Population Indexation'!J104)","v":""},{"$f":"IF('[1]Population Indexation'!K104=\"\",\"\",'[1]Population Indexation'!K104)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A104,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N104),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A104,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A104,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A104,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O104),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A104,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A104,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A104,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P104),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A104,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A104,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A104,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q104),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A104,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A104,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A104,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R104),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A104,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A104,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A104,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S104),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A104,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A104,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A104,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T104),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A104,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A104,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A104,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U104),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A104,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A104,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A104,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V104),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A104,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A104,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A104,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W104),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A104,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A104,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A105=\"\",\"\",'[1]Population Indexation'!A105)","v":"Other Borrowings - Repayment"},{"$f":"IF('[1]Population Indexation'!B105=\"\",\"\",'[1]Population Indexation'!B105)","v":""},{"$f":"IF('[1]Population Indexation'!C105=\"\",\"\",'[1]Population Indexation'!C105)","v":""},{"$f":"IF('[1]Population Indexation'!D105=\"\",\"\",'[1]Population Indexation'!D105)","v":""},{"$f":"IF('[1]Population Indexation'!E105=\"\",\"\",'[1]Population Indexation'!E105)","v":""},{"$f":"IF('[1]Population Indexation'!F105=\"\",\"\",'[1]Population Indexation'!F105)","v":""},{"$f":"IF('[1]Population Indexation'!G105=\"\",\"\",'[1]Population Indexation'!G105)","v":""},{"$f":"IF('[1]Population Indexation'!H105=\"\",\"\",'[1]Population Indexation'!H105)","v":""},{"$f":"IF('[1]Population Indexation'!I105=\"\",\"\",'[1]Population Indexation'!I105)","v":""},{"$f":"IF('[1]Population Indexation'!J105=\"\",\"\",'[1]Population Indexation'!J105)","v":""},{"$f":"IF('[1]Population Indexation'!K105=\"\",\"\",'[1]Population Indexation'!K105)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A105,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N105),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A105,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A105,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A105,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O105),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A105,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A105,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A105,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P105),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A105,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A105,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A105,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q105),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A105,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A105,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A105,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R105),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A105,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A105,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A105,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S105),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A105,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A105,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A105,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T105),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A105,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A105,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A105,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U105),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A105,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A105,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A105,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V105),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A105,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A105,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A105,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W105),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A105,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A105,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A107=\"\",\"\",'[1]Population Indexation'!A107)","v":"Purchase of Interests in JV's & Associated Entities"},{"$f":"IF('[1]Population Indexation'!B107=\"\",\"\",'[1]Population Indexation'!B107)","v":""},{"$f":"IF('[1]Population Indexation'!C107=\"\",\"\",'[1]Population Indexation'!C107)","v":""},{"$f":"IF('[1]Population Indexation'!D107=\"\",\"\",'[1]Population Indexation'!D107)","v":""},{"$f":"IF('[1]Population Indexation'!E107=\"\",\"\",'[1]Population Indexation'!E107)","v":""},{"$f":"IF('[1]Population Indexation'!F107=\"\",\"\",'[1]Population Indexation'!F107)","v":""},{"$f":"IF('[1]Population Indexation'!G107=\"\",\"\",'[1]Population Indexation'!G107)","v":""},{"$f":"IF('[1]Population Indexation'!H107=\"\",\"\",'[1]Population Indexation'!H107)","v":""},{"$f":"IF('[1]Population Indexation'!I107=\"\",\"\",'[1]Population Indexation'!I107)","v":""},{"$f":"IF('[1]Population Indexation'!J107=\"\",\"\",'[1]Population Indexation'!J107)","v":""},{"$f":"IF('[1]Population Indexation'!K107=\"\",\"\",'[1]Population Indexation'!K107)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A107,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N107),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A107,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A107,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A107,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O107),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A107,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A107,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A107,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P107),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A107,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A107,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A107,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q107),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A107,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A107,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A107,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R107),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A107,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A107,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A107,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S107),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A107,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A107,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A107,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T107),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A107,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A107,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A107,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U107),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A107,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A107,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A107,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V107),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A107,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A107,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A107,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W107),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A107,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A107,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A108=\"\",\"\",'[1]Population Indexation'!A108)","v":"Contributions Paid to JV's & Associated Entities"},{"$f":"IF('[1]Population Indexation'!B108=\"\",\"\",'[1]Population Indexation'!B108)","v":""},{"$f":"IF('[1]Population Indexation'!C108=\"\",\"\",'[1]Population Indexation'!C108)","v":""},{"$f":"IF('[1]Population Indexation'!D108=\"\",\"\",'[1]Population Indexation'!D108)","v":""},{"$f":"IF('[1]Population Indexation'!E108=\"\",\"\",'[1]Population Indexation'!E108)","v":""},{"$f":"IF('[1]Population Indexation'!F108=\"\",\"\",'[1]Population Indexation'!F108)","v":""},{"$f":"IF('[1]Population Indexation'!G108=\"\",\"\",'[1]Population Indexation'!G108)","v":""},{"$f":"IF('[1]Population Indexation'!H108=\"\",\"\",'[1]Population Indexation'!H108)","v":""},{"$f":"IF('[1]Population Indexation'!I108=\"\",\"\",'[1]Population Indexation'!I108)","v":""},{"$f":"IF('[1]Population Indexation'!J108=\"\",\"\",'[1]Population Indexation'!J108)","v":""},{"$f":"IF('[1]Population Indexation'!K108=\"\",\"\",'[1]Population Indexation'!K108)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A108,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N108),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A108,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A108,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A108,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O108),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A108,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A108,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A108,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P108),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A108,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A108,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A108,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q108),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A108,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A108,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A108,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R108),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A108,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A108,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A108,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S108),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A108,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A108,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A108,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T108),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A108,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A108,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A108,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U108),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A108,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A108,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A108,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V108),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A108,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A108,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A108,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W108),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A108,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A108,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A109=\"\",\"\",'[1]Population Indexation'!A109)","v":"Distributions to Minority Interests"},{"$f":"IF('[1]Population Indexation'!B109=\"\",\"\",'[1]Population Indexation'!B109)","v":""},{"$f":"IF('[1]Population Indexation'!C109=\"\",\"\",'[1]Population Indexation'!C109)","v":""},{"$f":"IF('[1]Population Indexation'!D109=\"\",\"\",'[1]Population Indexation'!D109)","v":""},{"$f":"IF('[1]Population Indexation'!E109=\"\",\"\",'[1]Population Indexation'!E109)","v":""},{"$f":"IF('[1]Population Indexation'!F109=\"\",\"\",'[1]Population Indexation'!F109)","v":""},{"$f":"IF('[1]Population Indexation'!G109=\"\",\"\",'[1]Population Indexation'!G109)","v":""},{"$f":"IF('[1]Population Indexation'!H109=\"\",\"\",'[1]Population Indexation'!H109)","v":""},{"$f":"IF('[1]Population Indexation'!I109=\"\",\"\",'[1]Population Indexation'!I109)","v":""},{"$f":"IF('[1]Population Indexation'!J109=\"\",\"\",'[1]Population Indexation'!J109)","v":""},{"$f":"IF('[1]Population Indexation'!K109=\"\",\"\",'[1]Population Indexation'!K109)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A109,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N109),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A109,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A109,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A109,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O109),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A109,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A109,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A109,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P109),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A109,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A109,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A109,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q109),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A109,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A109,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A109,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R109),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A109,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A109,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A109,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S109),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A109,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A109,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A109,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T109),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A109,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A109,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A109,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U109),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A109,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A109,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A109,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V109),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A109,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A109,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A109,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W109),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A109,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A109,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A110=\"\",\"\",'[1]Population Indexation'!A110)","v":"Non-cash Income contra Expense"},{"$f":"IF('[1]Population Indexation'!B110=\"\",\"\",'[1]Population Indexation'!B110)","v":""},{"$f":"IF('[1]Population Indexation'!C110=\"\",\"\",'[1]Population Indexation'!C110)","v":""},{"$f":"IF('[1]Population Indexation'!D110=\"\",\"\",'[1]Population Indexation'!D110)","v":""},{"$f":"IF('[1]Population Indexation'!E110=\"\",\"\",'[1]Population Indexation'!E110)","v":""},{"$f":"IF('[1]Population Indexation'!F110=\"\",\"\",'[1]Population Indexation'!F110)","v":""},{"$f":"IF('[1]Population Indexation'!G110=\"\",\"\",'[1]Population Indexation'!G110)","v":""},{"$f":"IF('[1]Population Indexation'!H110=\"\",\"\",'[1]Population Indexation'!H110)","v":""},{"$f":"IF('[1]Population Indexation'!I110=\"\",\"\",'[1]Population Indexation'!I110)","v":""},{"$f":"IF('[1]Population Indexation'!J110=\"\",\"\",'[1]Population Indexation'!J110)","v":""},{"$f":"IF('[1]Population Indexation'!K110=\"\",\"\",'[1]Population Indexation'!K110)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A110,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N110),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A110,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A110,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A110,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O110),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A110,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A110,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A110,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P110),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A110,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A110,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A110,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q110),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A110,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A110,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A110,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R110),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A110,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A110,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A110,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S110),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A110,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A110,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A110,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T110),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A110,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A110,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A110,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U110),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A110,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A110,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A110,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V110),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A110,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A110,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A110,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W110),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A110,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A110,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A117=\"\",\"\",'[1]Population Indexation'!A117)","v":"Transfer from Reserves"},{"$f":"IF('[1]Population Indexation'!B117=\"\",\"\",'[1]Population Indexation'!B117)","v":""},{"$f":"IF('[1]Population Indexation'!C117=\"\",\"\",'[1]Population Indexation'!C117)","v":""},{"$f":"IF('[1]Population Indexation'!D117=\"\",\"\",'[1]Population Indexation'!D117)","v":""},{"$f":"IF('[1]Population Indexation'!E117=\"\",\"\",'[1]Population Indexation'!E117)","v":""},{"$f":"IF('[1]Population Indexation'!F117=\"\",\"\",'[1]Population Indexation'!F117)","v":""},{"$f":"IF('[1]Population Indexation'!G117=\"\",\"\",'[1]Population Indexation'!G117)","v":""},{"$f":"IF('[1]Population Indexation'!H117=\"\",\"\",'[1]Population Indexation'!H117)","v":""},{"$f":"IF('[1]Population Indexation'!I117=\"\",\"\",'[1]Population Indexation'!I117)","v":""},{"$f":"IF('[1]Population Indexation'!J117=\"\",\"\",'[1]Population Indexation'!J117)","v":""},{"$f":"IF('[1]Population Indexation'!K117=\"\",\"\",'[1]Population Indexation'!K117)","v":""},null,null,{"$f":"SUM(B117)*SUM(B$6)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A117,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N117),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A117,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A117,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A117,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O117),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A117,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A117,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A117,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P117),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A117,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A117,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A117,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q117),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A117,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A117,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A117,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R117),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A117,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A117,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A117,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S117),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A117,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A117,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A117,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T117),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A117,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A117,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A117,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U117),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A117,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A117,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A117,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V117),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A117,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A117,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A117,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W117),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A117,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A117,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A120=\"\",\"\",'[1]Population Indexation'!A120)","v":"Transfer to Reserves (Expenditure)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A127=\"\",\"\",'[1]Population Indexation'!A127)","v":"Internal Income "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A129=\"\",\"\",'[1]Population Indexation'!A129)","v":"Internal Loans - Principal Receipt (rec'd from other Funds)"},{"$f":"IF('[1]Population Indexation'!B129=\"\",\"\",'[1]Population Indexation'!B129)","v":""},{"$f":"IF('[1]Population Indexation'!C129=\"\",\"\",'[1]Population Indexation'!C129)","v":""},{"$f":"IF('[1]Population Indexation'!D129=\"\",\"\",'[1]Population Indexation'!D129)","v":""},{"$f":"IF('[1]Population Indexation'!E129=\"\",\"\",'[1]Population Indexation'!E129)","v":""},{"$f":"IF('[1]Population Indexation'!F129=\"\",\"\",'[1]Population Indexation'!F129)","v":""},{"$f":"IF('[1]Population Indexation'!G129=\"\",\"\",'[1]Population Indexation'!G129)","v":""},{"$f":"IF('[1]Population Indexation'!H129=\"\",\"\",'[1]Population Indexation'!H129)","v":""},{"$f":"IF('[1]Population Indexation'!I129=\"\",\"\",'[1]Population Indexation'!I129)","v":""},{"$f":"IF('[1]Population Indexation'!J129=\"\",\"\",'[1]Population Indexation'!J129)","v":""},{"$f":"IF('[1]Population Indexation'!K129=\"\",\"\",'[1]Population Indexation'!K129)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A129,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N129),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A129,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A129,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A129,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O129),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A129,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A129,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A129,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P129),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A129,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A129,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A129,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q129),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A129,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A129,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A129,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R129),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A129,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A129,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A129,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S129),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A129,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A129,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A129,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T129),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A129,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A129,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A129,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U129),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A129,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A129,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A129,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V129),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A129,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A129,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A129,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W129),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A129,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A129,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A130=\"\",\"\",'[1]Population Indexation'!A130)","v":"Internal Loans - New Loan raised (rec'd from other Funds)"},{"$f":"IF('[1]Population Indexation'!B130=\"\",\"\",'[1]Population Indexation'!B130)","v":""},{"$f":"IF('[1]Population Indexation'!C130=\"\",\"\",'[1]Population Indexation'!C130)","v":""},{"$f":"IF('[1]Population Indexation'!D130=\"\",\"\",'[1]Population Indexation'!D130)","v":""},{"$f":"IF('[1]Population Indexation'!E130=\"\",\"\",'[1]Population Indexation'!E130)","v":""},{"$f":"IF('[1]Population Indexation'!F130=\"\",\"\",'[1]Population Indexation'!F130)","v":""},{"$f":"IF('[1]Population Indexation'!G130=\"\",\"\",'[1]Population Indexation'!G130)","v":""},{"$f":"IF('[1]Population Indexation'!H130=\"\",\"\",'[1]Population Indexation'!H130)","v":""},{"$f":"IF('[1]Population Indexation'!I130=\"\",\"\",'[1]Population Indexation'!I130)","v":""},{"$f":"IF('[1]Population Indexation'!J130=\"\",\"\",'[1]Population Indexation'!J130)","v":""},{"$f":"IF('[1]Population Indexation'!K130=\"\",\"\",'[1]Population Indexation'!K130)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A130,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N130),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A130,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A130,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A130,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O130),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A130,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A130,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A130,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P130),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A130,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A130,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A130,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q130),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A130,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A130,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A130,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R130),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A130,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A130,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A130,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S130),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A130,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A130,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A130,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T130),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A130,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A130,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A130,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U130),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A130,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A130,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A130,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V130),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A130,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A130,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A130,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W130),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A130,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A130,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A131=\"\",\"\",'[1]Population Indexation'!A131)","v":"Employee On-cost Income (rec'd from other Funds)"},{"$f":"IF('[1]Population Indexation'!B131=\"\",\"\",'[1]Population Indexation'!B131)","v":""},{"$f":"IF('[1]Population Indexation'!C131=\"\",\"\",'[1]Population Indexation'!C131)","v":""},{"$f":"IF('[1]Population Indexation'!D131=\"\",\"\",'[1]Population Indexation'!D131)","v":""},{"$f":"IF('[1]Population Indexation'!E131=\"\",\"\",'[1]Population Indexation'!E131)","v":""},{"$f":"IF('[1]Population Indexation'!F131=\"\",\"\",'[1]Population Indexation'!F131)","v":""},{"$f":"IF('[1]Population Indexation'!G131=\"\",\"\",'[1]Population Indexation'!G131)","v":""},{"$f":"IF('[1]Population Indexation'!H131=\"\",\"\",'[1]Population Indexation'!H131)","v":""},{"$f":"IF('[1]Population Indexation'!I131=\"\",\"\",'[1]Population Indexation'!I131)","v":""},{"$f":"IF('[1]Population Indexation'!J131=\"\",\"\",'[1]Population Indexation'!J131)","v":""},{"$f":"IF('[1]Population Indexation'!K131=\"\",\"\",'[1]Population Indexation'!K131)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A131,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N131),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A131,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A131,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A131,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O131),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A131,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A131,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A131,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P131),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A131,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A131,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A131,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q131),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A131,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A131,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A131,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R131),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A131,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A131,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A131,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S131),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A131,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A131,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A131,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T131),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A131,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A131,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A131,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U131),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A131,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A131,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A131,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V131),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A131,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A131,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A131,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W131),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A131,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A131,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A132=\"\",\"\",'[1]Population Indexation'!A132)","v":"Other Internal Income - Operating"},{"$f":"IF('[1]Population Indexation'!B132=\"\",\"\",'[1]Population Indexation'!B132)","v":""},{"$f":"IF('[1]Population Indexation'!C132=\"\",\"\",'[1]Population Indexation'!C132)","v":""},{"$f":"IF('[1]Population Indexation'!D132=\"\",\"\",'[1]Population Indexation'!D132)","v":""},{"$f":"IF('[1]Population Indexation'!E132=\"\",\"\",'[1]Population Indexation'!E132)","v":""},{"$f":"IF('[1]Population Indexation'!F132=\"\",\"\",'[1]Population Indexation'!F132)","v":""},{"$f":"IF('[1]Population Indexation'!G132=\"\",\"\",'[1]Population Indexation'!G132)","v":""},{"$f":"IF('[1]Population Indexation'!H132=\"\",\"\",'[1]Population Indexation'!H132)","v":""},{"$f":"IF('[1]Population Indexation'!I132=\"\",\"\",'[1]Population Indexation'!I132)","v":""},{"$f":"IF('[1]Population Indexation'!J132=\"\",\"\",'[1]Population Indexation'!J132)","v":""},{"$f":"IF('[1]Population Indexation'!K132=\"\",\"\",'[1]Population Indexation'!K132)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A132,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N132),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A132,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A132,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A132,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O132),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A132,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A132,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A132,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P132),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A132,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A132,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A132,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q132),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A132,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A132,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A132,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R132),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A132,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A132,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A132,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S132),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A132,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A132,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A132,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T132),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A132,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A132,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A132,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U132),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A132,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A132,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A132,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V132),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A132,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A132,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A132,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W132),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A132,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A132,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A135=\"\",\"\",'[1]Population Indexation'!A135)","v":"Internal Expenditure "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A136=\"\",\"\",'[1]Population Indexation'!A136)","v":"Internal Loans - Interest Expense (paid to other Funds)"},{"$f":"IF('[1]Population Indexation'!B136=\"\",\"\",'[1]Population Indexation'!B136)","v":""},{"$f":"IF('[1]Population Indexation'!C136=\"\",\"\",'[1]Population Indexation'!C136)","v":""},{"$f":"IF('[1]Population Indexation'!D136=\"\",\"\",'[1]Population Indexation'!D136)","v":""},{"$f":"IF('[1]Population Indexation'!E136=\"\",\"\",'[1]Population Indexation'!E136)","v":""},{"$f":"IF('[1]Population Indexation'!F136=\"\",\"\",'[1]Population Indexation'!F136)","v":""},{"$f":"IF('[1]Population Indexation'!G136=\"\",\"\",'[1]Population Indexation'!G136)","v":""},{"$f":"IF('[1]Population Indexation'!H136=\"\",\"\",'[1]Population Indexation'!H136)","v":""},{"$f":"IF('[1]Population Indexation'!I136=\"\",\"\",'[1]Population Indexation'!I136)","v":""},{"$f":"IF('[1]Population Indexation'!J136=\"\",\"\",'[1]Population Indexation'!J136)","v":""},{"$f":"IF('[1]Population Indexation'!K136=\"\",\"\",'[1]Population Indexation'!K136)","v":""},null,null,{"$f":"SUM(B136)*SUM(B$6)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A136,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N136),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A136,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A136,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A136,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O136),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A136,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A136,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A136,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P136),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A136,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A136,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A136,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q136),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A136,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A136,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A136,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R136),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A136,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A136,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A136,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S136),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A136,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A136,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A136,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T136),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A136,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A136,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A136,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U136),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A136,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A136,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A136,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V136),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A136,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A136,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A136,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W136),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A136,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A136,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A137=\"\",\"\",'[1]Population Indexation'!A137)","v":"Internal Loans - Principal Repayment (paid to other Funds)"},{"$f":"IF('[1]Population Indexation'!B137=\"\",\"\",'[1]Population Indexation'!B137)","v":""},{"$f":"IF('[1]Population Indexation'!C137=\"\",\"\",'[1]Population Indexation'!C137)","v":""},{"$f":"IF('[1]Population Indexation'!D137=\"\",\"\",'[1]Population Indexation'!D137)","v":""},{"$f":"IF('[1]Population Indexation'!E137=\"\",\"\",'[1]Population Indexation'!E137)","v":""},{"$f":"IF('[1]Population Indexation'!F137=\"\",\"\",'[1]Population Indexation'!F137)","v":""},{"$f":"IF('[1]Population Indexation'!G137=\"\",\"\",'[1]Population Indexation'!G137)","v":""},{"$f":"IF('[1]Population Indexation'!H137=\"\",\"\",'[1]Population Indexation'!H137)","v":""},{"$f":"IF('[1]Population Indexation'!I137=\"\",\"\",'[1]Population Indexation'!I137)","v":""},{"$f":"IF('[1]Population Indexation'!J137=\"\",\"\",'[1]Population Indexation'!J137)","v":""},{"$f":"IF('[1]Population Indexation'!K137=\"\",\"\",'[1]Population Indexation'!K137)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A137,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N137),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A137,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A137,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A137,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O137),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A137,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A137,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A137,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P137),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A137,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A137,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A137,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q137),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A137,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A137,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A137,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R137),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A137,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A137,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A137,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S137),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A137,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A137,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A137,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T137),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A137,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A137,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A137,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U137),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A137,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A137,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A137,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V137),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A137,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A137,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A137,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W137),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A137,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A137,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A139=\"\",\"\",'[1]Population Indexation'!A139)","v":"Rates & Annual Charges paid on Council owned properties"},{"$f":"IF('[1]Population Indexation'!B139=\"\",\"\",'[1]Population Indexation'!B139)","v":""},{"$f":"IF('[1]Population Indexation'!C139=\"\",\"\",'[1]Population Indexation'!C139)","v":""},{"$f":"IF('[1]Population Indexation'!D139=\"\",\"\",'[1]Population Indexation'!D139)","v":""},{"$f":"IF('[1]Population Indexation'!E139=\"\",\"\",'[1]Population Indexation'!E139)","v":""},{"$f":"IF('[1]Population Indexation'!F139=\"\",\"\",'[1]Population Indexation'!F139)","v":""},{"$f":"IF('[1]Population Indexation'!G139=\"\",\"\",'[1]Population Indexation'!G139)","v":""},{"$f":"IF('[1]Population Indexation'!H139=\"\",\"\",'[1]Population Indexation'!H139)","v":""},{"$f":"IF('[1]Population Indexation'!I139=\"\",\"\",'[1]Population Indexation'!I139)","v":""},{"$f":"IF('[1]Population Indexation'!J139=\"\",\"\",'[1]Population Indexation'!J139)","v":""},{"$f":"IF('[1]Population Indexation'!K139=\"\",\"\",'[1]Population Indexation'!K139)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A139,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N139),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A139,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A139,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A139,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O139),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A139,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A139,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A139,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P139),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A139,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A139,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A139,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q139),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A139,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A139,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A139,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R139),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A139,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A139,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A139,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S139),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A139,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A139,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A139,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T139),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A139,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A139,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A139,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U139),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A139,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A139,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A139,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V139),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A139,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A139,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A139,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W139),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A139,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A139,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A140=\"\",\"\",'[1]Population Indexation'!A140)","v":"Employee On-cost Expense (paid to other Funds)"},{"$f":"IF('[1]Population Indexation'!B140=\"\",\"\",'[1]Population Indexation'!B140)","v":""},{"$f":"IF('[1]Population Indexation'!C140=\"\",\"\",'[1]Population Indexation'!C140)","v":""},{"$f":"IF('[1]Population Indexation'!D140=\"\",\"\",'[1]Population Indexation'!D140)","v":""},{"$f":"IF('[1]Population Indexation'!E140=\"\",\"\",'[1]Population Indexation'!E140)","v":""},{"$f":"IF('[1]Population Indexation'!F140=\"\",\"\",'[1]Population Indexation'!F140)","v":""},{"$f":"IF('[1]Population Indexation'!G140=\"\",\"\",'[1]Population Indexation'!G140)","v":""},{"$f":"IF('[1]Population Indexation'!H140=\"\",\"\",'[1]Population Indexation'!H140)","v":""},{"$f":"IF('[1]Population Indexation'!I140=\"\",\"\",'[1]Population Indexation'!I140)","v":""},{"$f":"IF('[1]Population Indexation'!J140=\"\",\"\",'[1]Population Indexation'!J140)","v":""},{"$f":"IF('[1]Population Indexation'!K140=\"\",\"\",'[1]Population Indexation'!K140)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A140,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N140),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A140,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A140,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A140,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O140),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A140,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A140,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A140,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P140),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A140,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A140,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A140,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q140),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A140,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A140,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A140,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R140),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A140,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A140,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A140,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S140),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A140,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A140,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A140,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T140),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A140,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A140,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A140,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U140),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A140,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A140,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A140,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V140),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A140,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A140,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A140,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W140),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A140,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A140,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A141=\"\",\"\",'[1]Population Indexation'!A141)","v":"Other Internal Expenditure - Operating"},{"$f":"IF('[1]Population Indexation'!B141=\"\",\"\",'[1]Population Indexation'!B141)","v":""},{"$f":"IF('[1]Population Indexation'!C141=\"\",\"\",'[1]Population Indexation'!C141)","v":""},{"$f":"IF('[1]Population Indexation'!D141=\"\",\"\",'[1]Population Indexation'!D141)","v":""},{"$f":"IF('[1]Population Indexation'!E141=\"\",\"\",'[1]Population Indexation'!E141)","v":""},{"$f":"IF('[1]Population Indexation'!F141=\"\",\"\",'[1]Population Indexation'!F141)","v":""},{"$f":"IF('[1]Population Indexation'!G141=\"\",\"\",'[1]Population Indexation'!G141)","v":""},{"$f":"IF('[1]Population Indexation'!H141=\"\",\"\",'[1]Population Indexation'!H141)","v":""},{"$f":"IF('[1]Population Indexation'!I141=\"\",\"\",'[1]Population Indexation'!I141)","v":""},{"$f":"IF('[1]Population Indexation'!J141=\"\",\"\",'[1]Population Indexation'!J141)","v":""},{"$f":"IF('[1]Population Indexation'!K141=\"\",\"\",'[1]Population Indexation'!K141)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A141,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N141),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A141,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A141,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A141,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O141),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A141,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A141,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A141,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P141),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A141,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A141,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A141,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q141),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A141,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A141,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A141,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R141),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A141,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A141,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A141,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S141),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A141,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A141,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A141,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T141),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A141,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A141,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A141,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U141),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A141,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A141,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A141,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V141),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A141,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A141,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A141,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W141),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A141,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A141,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[{"$f":"IF('[1]Population Indexation'!A142=\"\",\"\",'[1]Population Indexation'!A142)","v":"Internal Expenditure - Capitalised"},{"$f":"IF('[1]Population Indexation'!B142=\"\",\"\",'[1]Population Indexation'!B142)","v":""},{"$f":"IF('[1]Population Indexation'!C142=\"\",\"\",'[1]Population Indexation'!C142)","v":""},{"$f":"IF('[1]Population Indexation'!D142=\"\",\"\",'[1]Population Indexation'!D142)","v":""},{"$f":"IF('[1]Population Indexation'!E142=\"\",\"\",'[1]Population Indexation'!E142)","v":""},{"$f":"IF('[1]Population Indexation'!F142=\"\",\"\",'[1]Population Indexation'!F142)","v":""},{"$f":"IF('[1]Population Indexation'!G142=\"\",\"\",'[1]Population Indexation'!G142)","v":""},{"$f":"IF('[1]Population Indexation'!H142=\"\",\"\",'[1]Population Indexation'!H142)","v":""},{"$f":"IF('[1]Population Indexation'!I142=\"\",\"\",'[1]Population Indexation'!I142)","v":""},{"$f":"IF('[1]Population Indexation'!J142=\"\",\"\",'[1]Population Indexation'!J142)","v":""},{"$f":"IF('[1]Population Indexation'!K142=\"\",\"\",'[1]Population Indexation'!K142)","v":""},null,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(COUNTIFS(Database!$X:$X,$A142,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(N142),4)=ROUND(SUMIFS(Database!$BC:$BC,Database!$X:$X,$A142,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A142,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A142,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(O142),4)=ROUND(SUMIFS(Database!$BJ:$BJ,Database!$X:$X,$A142,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A142,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A142,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(P142),4)=ROUND(SUMIFS(Database!$BQ:$BQ,Database!$X:$X,$A142,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A142,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A142,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(Q142),4)=ROUND(SUMIFS(Database!$BX:$BX,Database!$X:$X,$A142,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A142,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A142,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(R142),4)=ROUND(SUMIFS(Database!$CE:$CE,Database!$X:$X,$A142,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A142,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A142,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(S142),4)=ROUND(SUMIFS(Database!$CL:$CL,Database!$X:$X,$A142,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A142,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A142,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(T142),4)=ROUND(SUMIFS(Database!$CS:$CS,Database!$X:$X,$A142,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A142,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A142,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(U142),4)=ROUND(SUMIFS(Database!$CZ:$CZ,Database!$X:$X,$A142,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A142,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A142,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(V142),4)=ROUND(SUMIFS(Database!$DG:$DG,Database!$X:$X,$A142,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A142,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},{"$f":"IF(COUNTIFS(Database!$X:$X,$A142,Database!$AJ:$AJ,\"yes\")=0,\"\",IF(ROUND(SUM(W142),4)=ROUND(SUMIFS(Database!$DN:$DN,Database!$X:$X,$A142,Database!$AJ:$AJ,\"yes\")/COUNTIFS(Database!$X:$X,$A142,Database!$AJ:$AJ,\"yes\"),4),\"\",\"error\"))","v":""},null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(Y8:Y143,\"error\")","v":0},{"$f":"COUNTIF(Z8:Z143,\"error\")","v":0},0,0,0,0,0,0,0,0,null," "," "," "]
[null,{"$f":"IF('[1]Population Indexation'!B145=\"\",\"\",'[1]Population Indexation'!B145)","v":11},{"$f":"IF('[1]Population Indexation'!C145=\"\",\"\",'[1]Population Indexation'!C145)","v":11},{"$f":"IF('[1]Population Indexation'!D145=\"\",\"\",'[1]Population Indexation'!D145)","v":11},{"$f":"IF('[1]Population Indexation'!E145=\"\",\"\",'[1]Population Indexation'!E145)","v":11},{"$f":"IF('[1]Population Indexation'!F145=\"\",\"\",'[1]Population Indexation'!F145)","v":11},{"$f":"IF('[1]Population Indexation'!G145=\"\",\"\",'[1]Population Indexation'!G145)","v":11},{"$f":"IF('[1]Population Indexation'!H145=\"\",\"\",'[1]Population Indexation'!H145)","v":11},{"$f":"IF('[1]Population Indexation'!I145=\"\",\"\",'[1]Population Indexation'!I145)","v":11},{"$f":"IF('[1]Population Indexation'!J145=\"\",\"\",'[1]Population Indexation'!J145)","v":11},{"$f":"IF('[1]Population Indexation'!K145=\"\",\"\",'[1]Population Indexation'!K145)","v":11},{"$f":"SUM(B145:K145)","v":110},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,{"$f":"IF('[1]Population Indexation'!B146=\"\",\"\",'[1]Population Indexation'!B146)","v":1},{"$f":"IF('[1]Population Indexation'!C146=\"\",\"\",'[1]Population Indexation'!C146)","v":1},{"$f":"IF('[1]Population Indexation'!D146=\"\",\"\",'[1]Population Indexation'!D146)","v":1},{"$f":"IF('[1]Population Indexation'!E146=\"\",\"\",'[1]Population Indexation'!E146)","v":1},{"$f":"IF('[1]Population Indexation'!F146=\"\",\"\",'[1]Population Indexation'!F146)","v":1},{"$f":"IF('[1]Population Indexation'!G146=\"\",\"\",'[1]Population Indexation'!G146)","v":1},{"$f":"IF('[1]Population Indexation'!H146=\"\",\"\",'[1]Population Indexation'!H146)","v":1},{"$f":"IF('[1]Population Indexation'!I146=\"\",\"\",'[1]Population Indexation'!I146)","v":1},{"$f":"IF('[1]Population Indexation'!J146=\"\",\"\",'[1]Population Indexation'!J146)","v":1},{"$f":"IF('[1]Population Indexation'!K146=\"\",\"\",'[1]Population Indexation'!K146)","v":1},{"$f":"SUM(B146:K146)","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"GL Table","index":78,"n_rows":10008,"n_cols":26,"rows_kept":139,"cut":true,"hidden":false,"merged":[[4,5,4,10],[4,12,4,15],[4,17,4,20]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["General Ledger Table"]
[]
[]
[]
[null,null,null,null,null,"Organisational Structure",null,null,null,null,null,null,"Functional Structure",null,null,null,null,"GL Account Structure"]
["General Ledger Account","GL Account Description","General Ledger Account & GL Account Description","Mapping Component",null,{"$f":"\"Level 1 \"&IF(general_levels_level_6_description=\"\",\"\",CHAR(10)&\"(\"&general_levels_level_6_description&\")\")","v":"Level 1 \n(Section (Org))"},{"$f":"\"Level 2 \"&IF(general_levels_level_5_description=\"\",\"\",CHAR(10)&\"(\"&general_levels_level_5_description&\")\")","v":"Level 2 \n(Service (Org))"},{"$f":"\"Level 3 \"&IF(general_levels_level_4_description=\"\",\"\",CHAR(10)&\"(\"&general_levels_level_4_description&\")\")","v":"Level 3 \n(Inc/Exp Type)"},{"$f":"\"Level 4 \"&IF(general_levels_level_3_description=\"\",\"\",CHAR(10)&\"(\"&general_levels_level_3_description&\")\")","v":"Level 4 "},{"$f":"\"Level 5 \"&IF(general_levels_level_2_description=\"\",\"\",CHAR(10)&\"(\"&general_levels_level_2_description&\")\")","v":"Level 5 "},{"$f":"\"Level 6 \"&IF(general_levels_level_1_description=\"\",\"\",CHAR(10)&\"(\"&general_levels_level_1_description&\")\")","v":"Level 6 "},null,{"$f":"\"Function 1 \"&IF(general_functions_function_1_description=\"\",\"\",CHAR(10)&\"(\"&general_functions_function_1_description&\")\")","v":"Function 1 \n(Section (Functional))"},{"$f":"\"Function 2 \"&IF(general_functions_function_2_description=\"\",\"\",CHAR(10)&\"(\"&general_functions_function_2_description&\")\")","v":"Function 2 \n(Service (Functional))"},{"$f":"\"Function 3 \"&IF(general_functions_function_3_description=\"\",\"\",CHAR(10)&\"(\"&general_functions_function_3_description&\")\")","v":"Function 3 "},{"$f":"\"Function 4 \"&IF(general_functions_function_4_description=\"\",\"\",CHAR(10)&\"(\"&general_functions_function_4_description&\")\")","v":"Function 4 "},null,"Account",null,null,null,null,"Capital Project Number",null,"Delete G/L Account"]
["13001","Vehicle Leaseback Contribution",{"$f":"A7&\"  |  \"&B7","v":"13001  |  Vehicle Leaseback Contribution"},"13001",null,"O101.10 ","O101.10.05","Op Inc",null,null,null,null,"Council Governance and Finance","Management and Administration",null,null,null,"O101.10.05.0500.0010"]
["13002","Special Community Fund Contribution","13002  |  Special Community Fund Contribution","13002",null,"O101.10 ","O101.10.05","Op Inc",null,null,null,null,"Council Governance and Finance","Management and Administration",null,null,null,"O101.10.05.0500.0020"]
["13020","Salaries and Allowances","13020  |  Salaries and Allowances","13020",null,"O101.10 ","O101.10.05","Op Exp",null,null,null,null,"Council Governance and Finance","Management and Administration",null,null,null,"O101.10.05.1000.0010"]
["13021","Vehicle Expenses","13021  |  Vehicle Expenses","13021",null,"O101.10 ","O101.10.05","Op Exp",null,null,null,null,"Council Governance and Finance","Management and Administration",null,null,null,"O101.10.05.1000.0020"]
["13022","Legal Fees","13022  |  Legal Fees","13022",null,"O101.10 ","O101.10.05","Op Exp",null,null,null,null,"Council Governance and Finance","Management and Administration",null,null,null,"O101.10.05.1000.0030"]
["13023","Consultants","13023  |  Consultants","13023",null,"O101.10 ","O101.10.05","Op Exp",null,null,null,null,"Council Governance and Finance","Management and Administration",null,null,null,"O101.10.05.1000.0040"]
["13024","Conferences and Seminars","13024  |  Conferences and Seminars","13024",null,"O101.10 ","O101.10.05","Op Exp",null,null,null,null,"Council Governance and Finance","Management and Administration",null,null,null,"O101.10.05.1000.0050"]
["13025","Memberships","13025  |  Memberships","13025",null,"O101.10 ","O101.10.05","Op Exp",null,null,null,null,"Council Governance and Finance","Management and Administration",null,null,null,"O101.10.05.1000.0060"]
["13026","Administration Expenses","13026  |  Administration Expenses","13026",null,"O101.10 ","O101.10.05","Op Exp",null,null,null,null,"Council Governance and Finance","Management and Administration",null,null,null,"O101.10.05.1000.0070"]
["13027","Advertising","13027  |  Advertising","13027",null,"O101.10 ","O101.10.05","Op Exp",null,null,null,null,"Council Governance and Finance","Management and Administration",null,null,null,"O101.10.05.1000.0080"]
["13028","Community Relations","13028  |  Community Relations","13028",null,"O101.10 ","O101.10.05","Op Exp",null,null,null,null,"Council Governance and Finance","Management and Administration",null,null,null,"O101.10.05.1000.0090"]
["13029","Operational Projects","13029  |  Operational Projects","13029",null,"O101.10 ","O101.10.05","Op Exp",null,null,null,null,"Council Governance and Finance","Management and Administration",null,null,null,"O101.10.05.1000.0100"]
["13030","Community Donations","13030  |  Community Donations","13030",null,"O101.10 ","O101.10.05","Op Exp",null,null,null,null,"Council Governance and Finance","Management and Administration",null,null,null,"O101.10.05.1000.0110"]
["13031","Special Community Funding","13031  |  Special Community Funding","13031",null,"O101.10 ","O101.10.05","Op Exp",null,null,null,null,"Council Governance and Finance","Management and Administration",null,null,null,"O101.10.05.1000.0120"]
["13060","Reimbursements and Incentive Payments","13060  |  Reimbursements and Incentive Payments","13060",null,"O101.10 ","O101.10.10","Op Inc",null,null,null,null,"Council Governance and Finance","Organisational Development",null,null,null,"O101.10.10.0500.0010"]
["13061","Vehicle Leaseback Contribution","13061  |  Vehicle Leaseback Contribution","13061",null,"O101.10 ","O101.10.10","Op Inc",null,null,null,null,"Council Governance and Finance","Organisational Development",null,null,null,"O101.10.10.0500.0020"]
["13080","Salaries and Allowances","13080  |  Salaries and Allowances","13080",null,"O101.10 ","O101.10.10","Op Exp",null,null,null,null,"Council Governance and Finance","Organisational Development",null,null,null,"O101.10.10.1000.0010"]
["13081","Vehicle Expenses","13081  |  Vehicle Expenses","13081",null,"O101.10 ","O101.10.10","Op Exp",null,null,null,null,"Council Governance and Finance","Organisational Development",null,null,null,"O101.10.10.1000.0020"]
["13082","Insurance Premiums","13082  |  Insurance Premiums","13082",null,"O101.10 ","O101.10.10","Op Exp",null,null,null,null,"Council Governance and Finance","Organisational Development",null,null,null,"O101.10.10.1000.0030"]
["13083","Administration Expenses","13083  |  Administration Expenses","13083",null,"O101.10 ","O101.10.10","Op Exp",null,null,null,null,"Council Governance and Finance","Organisational Development",null,null,null,"O101.10.10.1000.0040"]
["13100","Employee On Costs","13100  |  Employee On Costs","13100",null,"O101.10 ","O101.10.15","Op Inc",null,null,null,null,"Council Governance and Finance","On Costs",null,null,null,"O101.10.15.0500.0010"]
["13101","Trainee Rebates","13101  |  Trainee Rebates","13101",null,"O101.10 ","O101.10.15","Op Inc",null,null,null,null,"Council Governance and Finance","On Costs",null,null,null,"O101.10.15.0500.0020"]
["13102","Staff Uniform Contributions","13102  |  Staff Uniform Contributions","13102",null,"O101.10 ","O101.10.15","Op Inc",null,null,null,null,"Council Governance and Finance","On Costs",null,null,null,"O101.10.15.0500.0030"]
["13103","LSL Contributions from Previous Employers","13103  |  LSL Contributions from Previous Employers","13103",null,"O101.10 ","O101.10.15","Op Inc",null,null,null,null,"Council Governance and Finance","On Costs",null,null,null,"O101.10.15.0500.0040"]
["13104","Workers Compensation Reimbursements","13104  |  Workers Compensation Reimbursements","13104",null,"O101.10 ","O101.10.15","Op Inc",null,null,null,null,"Council Governance and Finance","On Costs",null,null,null,"O101.10.15.0500.0050"]
["13105","On Costs Income from Salaries and Wages","13105  |  On Costs Income from Salaries and Wages","13105",null,"O101.10 ","O101.10.15","Op Inc",null,null,null,null,"Council Governance and Finance","On Costs",null,null,null,"O101.10.15.0500.0060"]
["13130","Employee Leave Entitlements","13130  |  Employee Leave Entitlements","13130",null,"O101.10 ","O101.10.15","Op Exp",null,null,null,null,"Council Governance and Finance","On Costs",null,null,null,"O101.10.15.1000.0010"]
["13131","PV Discounted ELE","13131  |  PV Discounted ELE","13131",null,"O101.10 ","O101.10.15","Op Exp",null,null,null,null,"Council Governance and Finance","On Costs",null,null,null,"O101.10.15.1000.0020"]
["13132","Parental Leave Provision","13132  |  Parental Leave Provision","13132",null,"O101.10 ","O101.10.15","Op Exp",null,null,null,null,"Council Governance and Finance","On Costs",null,null,null,"O101.10.15.1000.0030"]
["13133","Public Holiday Wages for Outdoor Staff","13133  |  Public Holiday Wages for Outdoor Staff","13133",null,"O101.10 ","O101.10.15","Op Exp",null,null,null,null,"Council Governance and Finance","On Costs",null,null,null,"O101.10.15.1000.0040"]
["13134","Transfer to Reserve","13134  |  Transfer to Reserve","13134",null,"O101.10 ","O101.10.15","Op Exp",null,null,null,null,"Council Governance and Finance","On Costs",null,null,null,"O101.10.15.1000.0050"]
["13135","Compulsory Superannuation Outdoor Staff","13135  |  Compulsory Superannuation Outdoor Staff","13135",null,"O101.10 ","O101.10.15","Op Exp",null,null,null,null,"Council Governance and Finance","On Costs",null,null,null,"O101.10.15.1000.0060"]
["13136","Staff Committee Expenses","13136  |  Staff Committee Expenses","13136",null,"O101.10 ","O101.10.15","Op Exp",null,null,null,null,"Council Governance and Finance","On Costs",null,null,null,"O101.10.15.1000.0070"]
["13137","Fringe Benefit Tax","13137  |  Fringe Benefit Tax","13137",null,"O101.10 ","O101.10.15","Op Exp",null,null,null,null,"Council Governance and Finance","On Costs",null,null,null,"O101.10.15.1000.0080"]
["13138","Chambers Overheads","13138  |  Chambers Overheads","13138",null,"O101.10 ","O101.10.15","Op Exp",null,null,null,null,"Council Governance and Finance","On Costs",null,null,null,"O101.10.15.1000.0090"]
["13139","Staff Training","13139  |  Staff Training","13139",null,"O101.10 ","O101.10.15","Op Exp",null,null,null,null,"Council Governance and Finance","On Costs",null,null,null,"O101.10.15.1000.0100"]
["13140","Workers Compensation Expenses","13140  |  Workers Compensation Expenses","13140",null,"O101.10 ","O101.10.15","Op Exp",null,null,null,null,"Council Governance and Finance","On Costs",null,null,null,"O101.10.15.1000.0110"]
["13141","Wet Weather Costs","13141  |  Wet Weather Costs","13141",null,"O101.10 ","O101.10.15","Op Exp",null,null,null,null,"Council Governance and Finance","On Costs",null,null,null,"O101.10.15.1000.0120"]
["13142","Staff Support Expenses","13142  |  Staff Support Expenses","13142",null,"O101.10 ","O101.10.15","Op Exp",null,null,null,null,"Council Governance and Finance","On Costs",null,null,null,"O101.10.15.1000.0130"]
["13143","Payroll Tax","13143  |  Payroll Tax","13143",null,"O101.10 ","O101.10.15","Op Exp",null,null,null,null,"Council Governance and Finance","On Costs",null,null,null,"O101.10.15.1000.0140"]
["13144","Staff Uniform  ","13144  |  Staff Uniform  ","13144",null,"O101.10 ","O101.10.15","Op Exp",null,null,null,null,"Council Governance and Finance","On Costs",null,null,null,"O101.10.15.1000.0135"]
["13145","Workers Compensation Insurance","13145  |  Workers Compensation Insurance","13145",null,"O101.10 ","O101.10.15","Op Exp",null,null,null,null,"Council Governance and Finance","On Costs",null,null,null,"O101.10.15.1000.0105"]
["13146","Advertising for Staff Vacancies","13146  |  Advertising for Staff Vacancies","13146",null,"O101.10 ","O101.10.15","Op Exp",null,null,null,null,"Council Governance and Finance","On Costs",null,null,null,"O101.10.15.1000.0101"]
["13200","Transfer from Reserve","13200  |  Transfer from Reserve","13200",null,"O101.10 ","O101.10.20","Op Inc",null,null,null,null,"Local Economy","Property Development",null,null,null,"O101.10.20.0500.0010"]
["13210","Salaries and Allowances","13210  |  Salaries and Allowances","13210",null,"O101.10 ","O101.10.20","Op Exp",null,null,null,null,"Local Economy","Property Development",null,null,null,"O101.10.20.1000.0005"]
["13211","Consultants","13211  |  Consultants","13211",null,"O101.10 ","O101.10.20","Op Exp",null,null,null,null,"Local Economy","Property Development",null,null,null,"O101.10.20.1000.0006"]
["13212","Conferences and Seminars","13212  |  Conferences and Seminars","13212",null,"O101.10 ","O101.10.20","Op Exp",null,null,null,null,"Local Economy","Property Development",null,null,null,"O101.10.20.1000.0007"]
["13213","Administration Expenses","13213  |  Administration Expenses","13213",null,"O101.10 ","O101.10.20","Op Exp",null,null,null,null,"Local Economy","Property Development",null,null,null,"O101.10.20.1000.0008"]
["13220","Property Development Expenses","13220  |  Property Development Expenses","13220",null,"O101.10 ","O101.10.20","Op Exp",null,null,null,null,"Local Economy","Property Development",null,null,null,"O101.10.20.1000.0010"]
["13221","Transfer to Reserve","13221  |  Transfer to Reserve","13221",null,"O101.10 ","O101.10.20","Op Exp",null,null,null,null,"Local Economy","Property Development",null,null,null,"O101.10.20.1000.0020"]
["13230","Transfers from Reserve","13230  |  Transfers from Reserve","13230",null,"O101.10 ","O101.10.20","Cap Inc",null,null,null,null,"Local Economy","Property Development",null,null,null,"O101.10.20.1500.0010"]
["13231","Sale of Property","13231  |  Sale of Property","13231",null,"O101.10 ","O101.10.20","Cap Inc",null,null,null,null,"Local Economy","Property Development",null,null,null,"O101.10.20.1500.0011"]
["13240","Capital Projects","13240  |  Capital Projects","13240",null,"O101.10 ","O101.10.20","Cap Exp",null,null,null,null,"Local Economy","Property Development",null,null,null,"O101.10.20.2000.0010"]
["13250","Transfer from Reserve","13250  |  Transfer from Reserve","13250",null,"O101.10 ","O101.10.25","Op Inc",null,null,null,null,"Council Governance and Finance","Elected Members",null,null,null,"O101.10.25.0500.0010"]
["13260","Mayoral Allowance","13260  |  Mayoral Allowance","13260",null,"O101.10 ","O101.10.25","Op Exp",null,null,null,null,"Council Governance and Finance","Elected Members",null,null,null,"O101.10.25.1000.0010"]
["13261","Councillor Fees","13261  |  Councillor Fees","13261",null,"O101.10 ","O101.10.25","Op Exp",null,null,null,null,"Council Governance and Finance","Elected Members",null,null,null,"O101.10.25.1000.0020"]
["13353","Recovery of Debt Collection Expenses","13353  |  Recovery of Debt Collection Expenses","13353",null,"O101.20","O101.20.05","Op Inc",null,null,null,null,"Council Governance and Finance","Management and Administration",null,null,null,"O101.20.05.0500.0040"]
["14292","Capital Projects Revotes","14292  |  Capital Projects Revotes","14292",null,"O101.30","O101.30.25","Cap Inc",null,null,null,null,"Local Economy","Commercial Operations",null,null,null,"O101.30.25.1500.0030"]
["14837","S94 Contributions-Coolalie","14837  |  S94 Contributions-Coolalie","14837",null,"O101.40","O101.40.10","Op Inc",null,null,null,null,"Rural and Urban Development","Land Use Planning",null,null,null,"O101.40.10.0500.0020"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>"]

{"sheet":"CoA - Op Exp","index":79,"n_rows":3007,"n_cols":19,"rows_kept":139,"cut":true,"hidden":false,"merged":[[143,18,143,19]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["Operating Expenditure",null,null,null,null,null,null,null,null,null,"overall",{"$f":"L2+L3+L4+L5","v":0},0,0,0,0,0,{"$f":"COUNTIF(R$7:R$3006,\"x\")+IF(COUNTA($B$7:$B$3006)<COUNTA($R$7:$R$3006),0,COUNTA($B$7:$B$3006)-COUNTA($R$7:$R$3006))","v":0},{"$f":"MAX(L1:Q1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"not found",{"$f":"COUNTIF(L$7:L$3006,$K2)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"no type entered",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"incorrect type",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"BS for cash item",null,null,null,null,null,{"$f":"COUNTIF(Q$7:Q$3006,$K5)","v":0}]
["Type","Mapping Component","Description","Mapping Component & Description","Global Change Item Allocation","IS Item Allocation","IS Type","Cash/Non-cash","Balance Sheet allocation","Inc/Exp Type","BS Type","check 1","check 2","check 3","check 4",null,null,"all errors"]
["Operating","13020","Salaries and Allowances",{"$f":"IF(AND($B7=\"\",$C7=\"\"),\"\",$B7&\"  -  \"&$C7)","v":"13020  -  Salaries and Allowances"},"Employee Costs - Salaries",{"$f":"IF($E7=\"\",\"\",IF(ISERROR(VLOOKUP($E7,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E7,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E7,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Employee Benefits & On-Costs"},{"$f":"IF($F7=\"\",\"\",VLOOKUP($F7,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H7=\"cash\",$H7=\"\"),\"\",IF($I7=\"\",\"\",VLOOKUP($I7,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B7=\"\",$E7=\"\"),\"\",IF(AND($B7<>\"\",$E7=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E7,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},{"$f":"IF(AND($B7=\"\",$H7=\"\"),\"\",IF(AND($B7<>\"\",$H7=\"\"),\"no type entered\",IF(OR($H7=\"cash\",$H7=\"non-cash\"),\"\",\"incorrect type\")))","v":""},{"$f":"IF($B7<>\"\",IF(AND($H7=\"\",$I7=\"\"),\"\",IF($H7=\"cash\",IF($I7<>\"\",\"BS for cash item\",\"\"),IF(AND($H7=\"non-cash\",$I7=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I7,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},{"$f":"IF(OR($B7<>\"\"),IF(AND($B7=\"\",$J7=\"\"),\"\",IF(AND($B7<>\"\",$J7=\"\"),\"no type entered\",IF(OR($J7=\"Operating Expenditure\"),\"\",\"incorrect type\"))),\"\")","v":""},null,null,{"$f":"IF(AND($L7=\"\",$M7=\"\",$N7=\"\",$O7=\"\",$P7=\"\",$Q7=\"\"),\"\",\"x\")","v":""}]
["Operating","13021","Vehicle Expenses",{"$f":"IF(AND($B8=\"\",$C8=\"\"),\"\",$B8&\"  -  \"&$C8)","v":"13021  -  Vehicle Expenses"},"Employee Costs - Other",{"$f":"IF($E8=\"\",\"\",IF(ISERROR(VLOOKUP($E8,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E8,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E8,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Employee Benefits & On-Costs"},{"$f":"IF($F8=\"\",\"\",VLOOKUP($F8,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H8=\"cash\",$H8=\"\"),\"\",IF($I8=\"\",\"\",VLOOKUP($I8,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B8=\"\",$E8=\"\"),\"\",IF(AND($B8<>\"\",$E8=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E8,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},{"$f":"IF(AND($B8=\"\",$H8=\"\"),\"\",IF(AND($B8<>\"\",$H8=\"\"),\"no type entered\",IF(OR($H8=\"cash\",$H8=\"non-cash\"),\"\",\"incorrect type\")))","v":""},{"$f":"IF($B8<>\"\",IF(AND($H8=\"\",$I8=\"\"),\"\",IF($H8=\"cash\",IF($I8<>\"\",\"BS for cash item\",\"\"),IF(AND($H8=\"non-cash\",$I8=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I8,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},{"$f":"IF(OR($B8<>\"\"),IF(AND($B8=\"\",$J8=\"\"),\"\",IF(AND($B8<>\"\",$J8=\"\"),\"no type entered\",IF(OR($J8=\"Operating Expenditure\"),\"\",\"incorrect type\"))),\"\")","v":""},null,null,{"$f":"IF(AND($L8=\"\",$M8=\"\",$N8=\"\",$O8=\"\",$P8=\"\",$Q8=\"\"),\"\",\"x\")","v":""}]
["Operating","13022","Legal Fees","13022  -  Legal Fees","Materials & Contracts - Legal Expenses",{"$f":"IF($E9=\"\",\"\",IF(ISERROR(VLOOKUP($E9,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E9,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E9,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Materials & Contracts"},{"$f":"IF($F9=\"\",\"\",VLOOKUP($F9,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H9=\"cash\",$H9=\"\"),\"\",IF($I9=\"\",\"\",VLOOKUP($I9,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B9=\"\",$E9=\"\"),\"\",IF(AND($B9<>\"\",$E9=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E9,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B9<>\"\",IF(AND($H9=\"\",$I9=\"\"),\"\",IF($H9=\"cash\",IF($I9<>\"\",\"BS for cash item\",\"\"),IF(AND($H9=\"non-cash\",$I9=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I9,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13023","Consultants","13023  -  Consultants","Materials & Contracts - Contracts",{"$f":"IF($E10=\"\",\"\",IF(ISERROR(VLOOKUP($E10,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E10,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E10,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Materials & Contracts"},{"$f":"IF($F10=\"\",\"\",VLOOKUP($F10,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H10=\"cash\",$H10=\"\"),\"\",IF($I10=\"\",\"\",VLOOKUP($I10,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B10=\"\",$E10=\"\"),\"\",IF(AND($B10<>\"\",$E10=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E10,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B10<>\"\",IF(AND($H10=\"\",$I10=\"\"),\"\",IF($H10=\"cash\",IF($I10<>\"\",\"BS for cash item\",\"\"),IF(AND($H10=\"non-cash\",$I10=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I10,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13024","Conferences and Seminars","13024  -  Conferences and Seminars","Employee Costs - Other",{"$f":"IF($E11=\"\",\"\",IF(ISERROR(VLOOKUP($E11,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E11,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E11,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Employee Benefits & On-Costs"},{"$f":"IF($F11=\"\",\"\",VLOOKUP($F11,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H11=\"cash\",$H11=\"\"),\"\",IF($I11=\"\",\"\",VLOOKUP($I11,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B11=\"\",$E11=\"\"),\"\",IF(AND($B11<>\"\",$E11=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E11,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B11<>\"\",IF(AND($H11=\"\",$I11=\"\"),\"\",IF($H11=\"cash\",IF($I11<>\"\",\"BS for cash item\",\"\"),IF(AND($H11=\"non-cash\",$I11=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I11,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13025","Memberships","13025  -  Memberships","Other Expenses - Other",{"$f":"IF($E12=\"\",\"\",IF(ISERROR(VLOOKUP($E12,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E12,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E12,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Other Expenses"},{"$f":"IF($F12=\"\",\"\",VLOOKUP($F12,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H12=\"cash\",$H12=\"\"),\"\",IF($I12=\"\",\"\",VLOOKUP($I12,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B12=\"\",$E12=\"\"),\"\",IF(AND($B12<>\"\",$E12=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E12,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B12<>\"\",IF(AND($H12=\"\",$I12=\"\"),\"\",IF($H12=\"cash\",IF($I12<>\"\",\"BS for cash item\",\"\"),IF(AND($H12=\"non-cash\",$I12=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I12,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13026","Administration Expenses","13026  -  Administration Expenses","Other Expenses - Other",{"$f":"IF($E13=\"\",\"\",IF(ISERROR(VLOOKUP($E13,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E13,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E13,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Other Expenses"},{"$f":"IF($F13=\"\",\"\",VLOOKUP($F13,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H13=\"cash\",$H13=\"\"),\"\",IF($I13=\"\",\"\",VLOOKUP($I13,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B13=\"\",$E13=\"\"),\"\",IF(AND($B13<>\"\",$E13=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E13,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B13<>\"\",IF(AND($H13=\"\",$I13=\"\"),\"\",IF($H13=\"cash\",IF($I13<>\"\",\"BS for cash item\",\"\"),IF(AND($H13=\"non-cash\",$I13=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I13,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13027","Advertising","13027  -  Advertising","Other Expenses - Other",{"$f":"IF($E14=\"\",\"\",IF(ISERROR(VLOOKUP($E14,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E14,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E14,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Other Expenses"},{"$f":"IF($F14=\"\",\"\",VLOOKUP($F14,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H14=\"cash\",$H14=\"\"),\"\",IF($I14=\"\",\"\",VLOOKUP($I14,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B14=\"\",$E14=\"\"),\"\",IF(AND($B14<>\"\",$E14=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E14,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B14<>\"\",IF(AND($H14=\"\",$I14=\"\"),\"\",IF($H14=\"cash\",IF($I14<>\"\",\"BS for cash item\",\"\"),IF(AND($H14=\"non-cash\",$I14=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I14,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13028","Community Relations","13028  -  Community Relations","Other Expenses - Other",{"$f":"IF($E15=\"\",\"\",IF(ISERROR(VLOOKUP($E15,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E15,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E15,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Other Expenses"},{"$f":"IF($F15=\"\",\"\",VLOOKUP($F15,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H15=\"cash\",$H15=\"\"),\"\",IF($I15=\"\",\"\",VLOOKUP($I15,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B15=\"\",$E15=\"\"),\"\",IF(AND($B15<>\"\",$E15=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E15,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B15<>\"\",IF(AND($H15=\"\",$I15=\"\"),\"\",IF($H15=\"cash\",IF($I15<>\"\",\"BS for cash item\",\"\"),IF(AND($H15=\"non-cash\",$I15=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I15,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13029","Operational Projects","13029  -  Operational Projects","Materials & Contracts - Other",{"$f":"IF($E16=\"\",\"\",IF(ISERROR(VLOOKUP($E16,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E16,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E16,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Materials & Contracts"},{"$f":"IF($F16=\"\",\"\",VLOOKUP($F16,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H16=\"cash\",$H16=\"\"),\"\",IF($I16=\"\",\"\",VLOOKUP($I16,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B16=\"\",$E16=\"\"),\"\",IF(AND($B16<>\"\",$E16=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E16,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B16<>\"\",IF(AND($H16=\"\",$I16=\"\"),\"\",IF($H16=\"cash\",IF($I16<>\"\",\"BS for cash item\",\"\"),IF(AND($H16=\"non-cash\",$I16=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I16,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13030","Community Donations","13030  -  Community Donations","Other Expenses - Other",{"$f":"IF($E17=\"\",\"\",IF(ISERROR(VLOOKUP($E17,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E17,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E17,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Other Expenses"},{"$f":"IF($F17=\"\",\"\",VLOOKUP($F17,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H17=\"cash\",$H17=\"\"),\"\",IF($I17=\"\",\"\",VLOOKUP($I17,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B17=\"\",$E17=\"\"),\"\",IF(AND($B17<>\"\",$E17=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E17,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B17<>\"\",IF(AND($H17=\"\",$I17=\"\"),\"\",IF($H17=\"cash\",IF($I17<>\"\",\"BS for cash item\",\"\"),IF(AND($H17=\"non-cash\",$I17=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I17,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13031","Special Community Funding","13031  -  Special Community Funding","Other Expenses - Other",{"$f":"IF($E18=\"\",\"\",IF(ISERROR(VLOOKUP($E18,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E18,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E18,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Other Expenses"},{"$f":"IF($F18=\"\",\"\",VLOOKUP($F18,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H18=\"cash\",$H18=\"\"),\"\",IF($I18=\"\",\"\",VLOOKUP($I18,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B18=\"\",$E18=\"\"),\"\",IF(AND($B18<>\"\",$E18=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E18,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B18<>\"\",IF(AND($H18=\"\",$I18=\"\"),\"\",IF($H18=\"cash\",IF($I18<>\"\",\"BS for cash item\",\"\"),IF(AND($H18=\"non-cash\",$I18=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I18,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13080","Salaries and Allowances","13080  -  Salaries and Allowances","Employee Costs - Salaries",{"$f":"IF($E19=\"\",\"\",IF(ISERROR(VLOOKUP($E19,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E19,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E19,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Employee Benefits & On-Costs"},{"$f":"IF($F19=\"\",\"\",VLOOKUP($F19,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H19=\"cash\",$H19=\"\"),\"\",IF($I19=\"\",\"\",VLOOKUP($I19,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B19=\"\",$E19=\"\"),\"\",IF(AND($B19<>\"\",$E19=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E19,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B19<>\"\",IF(AND($H19=\"\",$I19=\"\"),\"\",IF($H19=\"cash\",IF($I19<>\"\",\"BS for cash item\",\"\"),IF(AND($H19=\"non-cash\",$I19=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I19,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13081","Vehicle Expenses","13081  -  Vehicle Expenses","Employee Costs - Other",{"$f":"IF($E20=\"\",\"\",IF(ISERROR(VLOOKUP($E20,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E20,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E20,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Employee Benefits & On-Costs"},{"$f":"IF($F20=\"\",\"\",VLOOKUP($F20,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H20=\"cash\",$H20=\"\"),\"\",IF($I20=\"\",\"\",VLOOKUP($I20,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B20=\"\",$E20=\"\"),\"\",IF(AND($B20<>\"\",$E20=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E20,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B20<>\"\",IF(AND($H20=\"\",$I20=\"\"),\"\",IF($H20=\"cash\",IF($I20<>\"\",\"BS for cash item\",\"\"),IF(AND($H20=\"non-cash\",$I20=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I20,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13082","Insurance Premiums","13082  -  Insurance Premiums","Other Expenses - Insurance",{"$f":"IF($E21=\"\",\"\",IF(ISERROR(VLOOKUP($E21,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E21,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E21,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Other Expenses"},{"$f":"IF($F21=\"\",\"\",VLOOKUP($F21,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H21=\"cash\",$H21=\"\"),\"\",IF($I21=\"\",\"\",VLOOKUP($I21,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B21=\"\",$E21=\"\"),\"\",IF(AND($B21<>\"\",$E21=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E21,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B21<>\"\",IF(AND($H21=\"\",$I21=\"\"),\"\",IF($H21=\"cash\",IF($I21<>\"\",\"BS for cash item\",\"\"),IF(AND($H21=\"non-cash\",$I21=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I21,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13083","Administration Expenses","13083  -  Administration Expenses","Other Expenses - Other",{"$f":"IF($E22=\"\",\"\",IF(ISERROR(VLOOKUP($E22,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E22,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E22,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Other Expenses"},{"$f":"IF($F22=\"\",\"\",VLOOKUP($F22,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H22=\"cash\",$H22=\"\"),\"\",IF($I22=\"\",\"\",VLOOKUP($I22,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B22=\"\",$E22=\"\"),\"\",IF(AND($B22<>\"\",$E22=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E22,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B22<>\"\",IF(AND($H22=\"\",$I22=\"\"),\"\",IF($H22=\"cash\",IF($I22<>\"\",\"BS for cash item\",\"\"),IF(AND($H22=\"non-cash\",$I22=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I22,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13130","Employee Leave Entitlements","13130  -  Employee Leave Entitlements","Employee Costs - Salaries",{"$f":"IF($E23=\"\",\"\",IF(ISERROR(VLOOKUP($E23,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E23,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E23,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Employee Benefits & On-Costs"},{"$f":"IF($F23=\"\",\"\",VLOOKUP($F23,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H23=\"cash\",$H23=\"\"),\"\",IF($I23=\"\",\"\",VLOOKUP($I23,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B23=\"\",$E23=\"\"),\"\",IF(AND($B23<>\"\",$E23=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E23,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B23<>\"\",IF(AND($H23=\"\",$I23=\"\"),\"\",IF($H23=\"cash\",IF($I23<>\"\",\"BS for cash item\",\"\"),IF(AND($H23=\"non-cash\",$I23=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I23,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13131","PV Discounted ELE","13131  -  PV Discounted ELE","Employee Costs - Salaries",{"$f":"IF($E24=\"\",\"\",IF(ISERROR(VLOOKUP($E24,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E24,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E24,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Employee Benefits & On-Costs"},{"$f":"IF($F24=\"\",\"\",VLOOKUP($F24,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H24=\"cash\",$H24=\"\"),\"\",IF($I24=\"\",\"\",VLOOKUP($I24,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B24=\"\",$E24=\"\"),\"\",IF(AND($B24<>\"\",$E24=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E24,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B24<>\"\",IF(AND($H24=\"\",$I24=\"\"),\"\",IF($H24=\"cash\",IF($I24<>\"\",\"BS for cash item\",\"\"),IF(AND($H24=\"non-cash\",$I24=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I24,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13132","Parental Leave Provision","13132  -  Parental Leave Provision","Employee Costs - Salaries",{"$f":"IF($E25=\"\",\"\",IF(ISERROR(VLOOKUP($E25,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E25,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E25,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Employee Benefits & On-Costs"},{"$f":"IF($F25=\"\",\"\",VLOOKUP($F25,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H25=\"cash\",$H25=\"\"),\"\",IF($I25=\"\",\"\",VLOOKUP($I25,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B25=\"\",$E25=\"\"),\"\",IF(AND($B25<>\"\",$E25=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E25,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B25<>\"\",IF(AND($H25=\"\",$I25=\"\"),\"\",IF($H25=\"cash\",IF($I25<>\"\",\"BS for cash item\",\"\"),IF(AND($H25=\"non-cash\",$I25=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I25,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13133","Public Holiday Wages for Outdoor Staff","13133  -  Public Holiday Wages for Outdoor Staff","Employee Costs - Salaries",{"$f":"IF($E26=\"\",\"\",IF(ISERROR(VLOOKUP($E26,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E26,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E26,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Employee Benefits & On-Costs"},{"$f":"IF($F26=\"\",\"\",VLOOKUP($F26,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H26=\"cash\",$H26=\"\"),\"\",IF($I26=\"\",\"\",VLOOKUP($I26,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B26=\"\",$E26=\"\"),\"\",IF(AND($B26<>\"\",$E26=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E26,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B26<>\"\",IF(AND($H26=\"\",$I26=\"\"),\"\",IF($H26=\"cash\",IF($I26<>\"\",\"BS for cash item\",\"\"),IF(AND($H26=\"non-cash\",$I26=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I26,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13135","Compulsory Superannuation Outdoor Staff","13135  -  Compulsory Superannuation Outdoor Staff","Employee Costs - Superannuation",{"$f":"IF($E27=\"\",\"\",IF(ISERROR(VLOOKUP($E27,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E27,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E27,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Employee Benefits & On-Costs"},{"$f":"IF($F27=\"\",\"\",VLOOKUP($F27,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H27=\"cash\",$H27=\"\"),\"\",IF($I27=\"\",\"\",VLOOKUP($I27,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B27=\"\",$E27=\"\"),\"\",IF(AND($B27<>\"\",$E27=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E27,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B27<>\"\",IF(AND($H27=\"\",$I27=\"\"),\"\",IF($H27=\"cash\",IF($I27<>\"\",\"BS for cash item\",\"\"),IF(AND($H27=\"non-cash\",$I27=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I27,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13136","Staff Committee Expenses","13136  -  Staff Committee Expenses","Employee Costs - Other",{"$f":"IF($E28=\"\",\"\",IF(ISERROR(VLOOKUP($E28,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E28,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E28,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Employee Benefits & On-Costs"},{"$f":"IF($F28=\"\",\"\",VLOOKUP($F28,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H28=\"cash\",$H28=\"\"),\"\",IF($I28=\"\",\"\",VLOOKUP($I28,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B28=\"\",$E28=\"\"),\"\",IF(AND($B28<>\"\",$E28=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E28,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B28<>\"\",IF(AND($H28=\"\",$I28=\"\"),\"\",IF($H28=\"cash\",IF($I28<>\"\",\"BS for cash item\",\"\"),IF(AND($H28=\"non-cash\",$I28=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I28,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13137","Fringe Benefit Tax","13137  -  Fringe Benefit Tax","Employee Costs - Other",{"$f":"IF($E29=\"\",\"\",IF(ISERROR(VLOOKUP($E29,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E29,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E29,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Employee Benefits & On-Costs"},{"$f":"IF($F29=\"\",\"\",VLOOKUP($F29,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H29=\"cash\",$H29=\"\"),\"\",IF($I29=\"\",\"\",VLOOKUP($I29,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B29=\"\",$E29=\"\"),\"\",IF(AND($B29<>\"\",$E29=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E29,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B29<>\"\",IF(AND($H29=\"\",$I29=\"\"),\"\",IF($H29=\"cash\",IF($I29<>\"\",\"BS for cash item\",\"\"),IF(AND($H29=\"non-cash\",$I29=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I29,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13138","Chambers Overheads","13138  -  Chambers Overheads","Materials & Contracts - Raw Materials & Consumables",{"$f":"IF($E30=\"\",\"\",IF(ISERROR(VLOOKUP($E30,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E30,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E30,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Materials & Contracts"},{"$f":"IF($F30=\"\",\"\",VLOOKUP($F30,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H30=\"cash\",$H30=\"\"),\"\",IF($I30=\"\",\"\",VLOOKUP($I30,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B30=\"\",$E30=\"\"),\"\",IF(AND($B30<>\"\",$E30=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E30,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B30<>\"\",IF(AND($H30=\"\",$I30=\"\"),\"\",IF($H30=\"cash\",IF($I30<>\"\",\"BS for cash item\",\"\"),IF(AND($H30=\"non-cash\",$I30=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I30,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13139","Staff Training","13139  -  Staff Training","Employee Costs - Other",{"$f":"IF($E31=\"\",\"\",IF(ISERROR(VLOOKUP($E31,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E31,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E31,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Employee Benefits & On-Costs"},{"$f":"IF($F31=\"\",\"\",VLOOKUP($F31,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H31=\"cash\",$H31=\"\"),\"\",IF($I31=\"\",\"\",VLOOKUP($I31,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B31=\"\",$E31=\"\"),\"\",IF(AND($B31<>\"\",$E31=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E31,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B31<>\"\",IF(AND($H31=\"\",$I31=\"\"),\"\",IF($H31=\"cash\",IF($I31<>\"\",\"BS for cash item\",\"\"),IF(AND($H31=\"non-cash\",$I31=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I31,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13140","Workers Compensation Expenses","13140  -  Workers Compensation Expenses","Employee Costs - Other",{"$f":"IF($E32=\"\",\"\",IF(ISERROR(VLOOKUP($E32,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E32,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E32,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Employee Benefits & On-Costs"},{"$f":"IF($F32=\"\",\"\",VLOOKUP($F32,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H32=\"cash\",$H32=\"\"),\"\",IF($I32=\"\",\"\",VLOOKUP($I32,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B32=\"\",$E32=\"\"),\"\",IF(AND($B32<>\"\",$E32=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E32,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B32<>\"\",IF(AND($H32=\"\",$I32=\"\"),\"\",IF($H32=\"cash\",IF($I32<>\"\",\"BS for cash item\",\"\"),IF(AND($H32=\"non-cash\",$I32=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I32,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13141","Wet Weather Costs","13141  -  Wet Weather Costs","Employee Costs - Salaries",{"$f":"IF($E33=\"\",\"\",IF(ISERROR(VLOOKUP($E33,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E33,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E33,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Employee Benefits & On-Costs"},{"$f":"IF($F33=\"\",\"\",VLOOKUP($F33,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H33=\"cash\",$H33=\"\"),\"\",IF($I33=\"\",\"\",VLOOKUP($I33,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B33=\"\",$E33=\"\"),\"\",IF(AND($B33<>\"\",$E33=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E33,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B33<>\"\",IF(AND($H33=\"\",$I33=\"\"),\"\",IF($H33=\"cash\",IF($I33<>\"\",\"BS for cash item\",\"\"),IF(AND($H33=\"non-cash\",$I33=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I33,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13142","Staff Support Expenses","13142  -  Staff Support Expenses","Employee Costs - Other",{"$f":"IF($E34=\"\",\"\",IF(ISERROR(VLOOKUP($E34,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E34,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E34,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Employee Benefits & On-Costs"},{"$f":"IF($F34=\"\",\"\",VLOOKUP($F34,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H34=\"cash\",$H34=\"\"),\"\",IF($I34=\"\",\"\",VLOOKUP($I34,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B34=\"\",$E34=\"\"),\"\",IF(AND($B34<>\"\",$E34=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E34,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B34<>\"\",IF(AND($H34=\"\",$I34=\"\"),\"\",IF($H34=\"cash\",IF($I34<>\"\",\"BS for cash item\",\"\"),IF(AND($H34=\"non-cash\",$I34=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I34,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13143","Payroll Tax","13143  -  Payroll Tax","Employee Costs - Other",{"$f":"IF($E35=\"\",\"\",IF(ISERROR(VLOOKUP($E35,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E35,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E35,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Employee Benefits & On-Costs"},{"$f":"IF($F35=\"\",\"\",VLOOKUP($F35,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H35=\"cash\",$H35=\"\"),\"\",IF($I35=\"\",\"\",VLOOKUP($I35,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B35=\"\",$E35=\"\"),\"\",IF(AND($B35<>\"\",$E35=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E35,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B35<>\"\",IF(AND($H35=\"\",$I35=\"\"),\"\",IF($H35=\"cash\",IF($I35<>\"\",\"BS for cash item\",\"\"),IF(AND($H35=\"non-cash\",$I35=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I35,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13144","Staff Uniform  ","13144  -  Staff Uniform  ","Employee Costs - Other",{"$f":"IF($E36=\"\",\"\",IF(ISERROR(VLOOKUP($E36,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E36,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E36,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Employee Benefits & On-Costs"},{"$f":"IF($F36=\"\",\"\",VLOOKUP($F36,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H36=\"cash\",$H36=\"\"),\"\",IF($I36=\"\",\"\",VLOOKUP($I36,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B36=\"\",$E36=\"\"),\"\",IF(AND($B36<>\"\",$E36=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E36,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B36<>\"\",IF(AND($H36=\"\",$I36=\"\"),\"\",IF($H36=\"cash\",IF($I36<>\"\",\"BS for cash item\",\"\"),IF(AND($H36=\"non-cash\",$I36=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I36,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13145","Workers Compensation Insurance","13145  -  Workers Compensation Insurance","Employee Costs - Workers Comp",{"$f":"IF($E37=\"\",\"\",IF(ISERROR(VLOOKUP($E37,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E37,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E37,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Employee Benefits & On-Costs"},{"$f":"IF($F37=\"\",\"\",VLOOKUP($F37,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H37=\"cash\",$H37=\"\"),\"\",IF($I37=\"\",\"\",VLOOKUP($I37,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B37=\"\",$E37=\"\"),\"\",IF(AND($B37<>\"\",$E37=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E37,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B37<>\"\",IF(AND($H37=\"\",$I37=\"\"),\"\",IF($H37=\"cash\",IF($I37<>\"\",\"BS for cash item\",\"\"),IF(AND($H37=\"non-cash\",$I37=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I37,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13146","Advertising for Staff Vacancies","13146  -  Advertising for Staff Vacancies","Employee Costs - Other",{"$f":"IF($E38=\"\",\"\",IF(ISERROR(VLOOKUP($E38,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E38,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E38,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Employee Benefits & On-Costs"},{"$f":"IF($F38=\"\",\"\",VLOOKUP($F38,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H38=\"cash\",$H38=\"\"),\"\",IF($I38=\"\",\"\",VLOOKUP($I38,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B38=\"\",$E38=\"\"),\"\",IF(AND($B38<>\"\",$E38=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E38,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B38<>\"\",IF(AND($H38=\"\",$I38=\"\"),\"\",IF($H38=\"cash\",IF($I38<>\"\",\"BS for cash item\",\"\"),IF(AND($H38=\"non-cash\",$I38=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I38,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13210","Salaries and Allowances","13210  -  Salaries and Allowances","Employee Costs - Salaries",{"$f":"IF($E39=\"\",\"\",IF(ISERROR(VLOOKUP($E39,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E39,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E39,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Employee Benefits & On-Costs"},{"$f":"IF($F39=\"\",\"\",VLOOKUP($F39,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H39=\"cash\",$H39=\"\"),\"\",IF($I39=\"\",\"\",VLOOKUP($I39,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B39=\"\",$E39=\"\"),\"\",IF(AND($B39<>\"\",$E39=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E39,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B39<>\"\",IF(AND($H39=\"\",$I39=\"\"),\"\",IF($H39=\"cash\",IF($I39<>\"\",\"BS for cash item\",\"\"),IF(AND($H39=\"non-cash\",$I39=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I39,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13211","Consultants","13211  -  Consultants","Materials & Contracts - Contracts",{"$f":"IF($E40=\"\",\"\",IF(ISERROR(VLOOKUP($E40,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E40,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E40,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Materials & Contracts"},{"$f":"IF($F40=\"\",\"\",VLOOKUP($F40,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H40=\"cash\",$H40=\"\"),\"\",IF($I40=\"\",\"\",VLOOKUP($I40,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B40=\"\",$E40=\"\"),\"\",IF(AND($B40<>\"\",$E40=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E40,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B40<>\"\",IF(AND($H40=\"\",$I40=\"\"),\"\",IF($H40=\"cash\",IF($I40<>\"\",\"BS for cash item\",\"\"),IF(AND($H40=\"non-cash\",$I40=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I40,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13212","Conferences and Seminars","13212  -  Conferences and Seminars","Employee Costs - Other",{"$f":"IF($E41=\"\",\"\",IF(ISERROR(VLOOKUP($E41,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E41,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E41,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Employee Benefits & On-Costs"},{"$f":"IF($F41=\"\",\"\",VLOOKUP($F41,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H41=\"cash\",$H41=\"\"),\"\",IF($I41=\"\",\"\",VLOOKUP($I41,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B41=\"\",$E41=\"\"),\"\",IF(AND($B41<>\"\",$E41=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E41,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B41<>\"\",IF(AND($H41=\"\",$I41=\"\"),\"\",IF($H41=\"cash\",IF($I41<>\"\",\"BS for cash item\",\"\"),IF(AND($H41=\"non-cash\",$I41=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I41,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13213","Administration Expenses","13213  -  Administration Expenses","Other Expenses - Other",{"$f":"IF($E42=\"\",\"\",IF(ISERROR(VLOOKUP($E42,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E42,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E42,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Other Expenses"},{"$f":"IF($F42=\"\",\"\",VLOOKUP($F42,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H42=\"cash\",$H42=\"\"),\"\",IF($I42=\"\",\"\",VLOOKUP($I42,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B42=\"\",$E42=\"\"),\"\",IF(AND($B42<>\"\",$E42=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E42,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B42<>\"\",IF(AND($H42=\"\",$I42=\"\"),\"\",IF($H42=\"cash\",IF($I42<>\"\",\"BS for cash item\",\"\"),IF(AND($H42=\"non-cash\",$I42=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I42,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13220","Property Development Expenses","13220  -  Property Development Expenses","Materials & Contracts - Other",{"$f":"IF($E43=\"\",\"\",IF(ISERROR(VLOOKUP($E43,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E43,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E43,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Materials & Contracts"},{"$f":"IF($F43=\"\",\"\",VLOOKUP($F43,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H43=\"cash\",$H43=\"\"),\"\",IF($I43=\"\",\"\",VLOOKUP($I43,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B43=\"\",$E43=\"\"),\"\",IF(AND($B43<>\"\",$E43=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E43,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B43<>\"\",IF(AND($H43=\"\",$I43=\"\"),\"\",IF($H43=\"cash\",IF($I43<>\"\",\"BS for cash item\",\"\"),IF(AND($H43=\"non-cash\",$I43=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I43,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13260","Mayoral Allowance","13260  -  Mayoral Allowance","Other Expenses - Other",{"$f":"IF($E44=\"\",\"\",IF(ISERROR(VLOOKUP($E44,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E44,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E44,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Other Expenses"},{"$f":"IF($F44=\"\",\"\",VLOOKUP($F44,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H44=\"cash\",$H44=\"\"),\"\",IF($I44=\"\",\"\",VLOOKUP($I44,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B44=\"\",$E44=\"\"),\"\",IF(AND($B44<>\"\",$E44=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E44,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B44<>\"\",IF(AND($H44=\"\",$I44=\"\"),\"\",IF($H44=\"cash\",IF($I44<>\"\",\"BS for cash item\",\"\"),IF(AND($H44=\"non-cash\",$I44=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I44,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13261","Councillor Fees","13261  -  Councillor Fees","Other Expenses - Other",{"$f":"IF($E45=\"\",\"\",IF(ISERROR(VLOOKUP($E45,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E45,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E45,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Other Expenses"},{"$f":"IF($F45=\"\",\"\",VLOOKUP($F45,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H45=\"cash\",$H45=\"\"),\"\",IF($I45=\"\",\"\",VLOOKUP($I45,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B45=\"\",$E45=\"\"),\"\",IF(AND($B45<>\"\",$E45=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E45,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B45<>\"\",IF(AND($H45=\"\",$I45=\"\"),\"\",IF($H45=\"cash\",IF($I45<>\"\",\"BS for cash item\",\"\"),IF(AND($H45=\"non-cash\",$I45=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I45,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13262","Councillor Travel, Sustance and Accomodation","13262  -  Councillor Travel, Sustance and Accomodation","Other Expenses - Other",{"$f":"IF($E46=\"\",\"\",IF(ISERROR(VLOOKUP($E46,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E46,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E46,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Other Expenses"},{"$f":"IF($F46=\"\",\"\",VLOOKUP($F46,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H46=\"cash\",$H46=\"\"),\"\",IF($I46=\"\",\"\",VLOOKUP($I46,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B46=\"\",$E46=\"\"),\"\",IF(AND($B46<>\"\",$E46=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E46,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B46<>\"\",IF(AND($H46=\"\",$I46=\"\"),\"\",IF($H46=\"cash\",IF($I46<>\"\",\"BS for cash item\",\"\"),IF(AND($H46=\"non-cash\",$I46=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I46,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13263","Insurance Premiums","13263  -  Insurance Premiums","Other Expenses - Insurance",{"$f":"IF($E47=\"\",\"\",IF(ISERROR(VLOOKUP($E47,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E47,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E47,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Other Expenses"},{"$f":"IF($F47=\"\",\"\",VLOOKUP($F47,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H47=\"cash\",$H47=\"\"),\"\",IF($I47=\"\",\"\",VLOOKUP($I47,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B47=\"\",$E47=\"\"),\"\",IF(AND($B47<>\"\",$E47=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E47,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B47<>\"\",IF(AND($H47=\"\",$I47=\"\"),\"\",IF($H47=\"cash\",IF($I47<>\"\",\"BS for cash item\",\"\"),IF(AND($H47=\"non-cash\",$I47=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I47,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13264","Civic Receptions and Functions","13264  -  Civic Receptions and Functions","Other Expenses - Other",{"$f":"IF($E48=\"\",\"\",IF(ISERROR(VLOOKUP($E48,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E48,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E48,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Other Expenses"},{"$f":"IF($F48=\"\",\"\",VLOOKUP($F48,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H48=\"cash\",$H48=\"\"),\"\",IF($I48=\"\",\"\",VLOOKUP($I48,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B48=\"\",$E48=\"\"),\"\",IF(AND($B48<>\"\",$E48=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E48,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B48<>\"\",IF(AND($H48=\"\",$I48=\"\"),\"\",IF($H48=\"cash\",IF($I48<>\"\",\"BS for cash item\",\"\"),IF(AND($H48=\"non-cash\",$I48=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I48,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13265","Vehicle Expenses","13265  -  Vehicle Expenses","Other Expenses - Other",{"$f":"IF($E49=\"\",\"\",IF(ISERROR(VLOOKUP($E49,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E49,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E49,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Other Expenses"},{"$f":"IF($F49=\"\",\"\",VLOOKUP($F49,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H49=\"cash\",$H49=\"\"),\"\",IF($I49=\"\",\"\",VLOOKUP($I49,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B49=\"\",$E49=\"\"),\"\",IF(AND($B49<>\"\",$E49=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E49,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B49<>\"\",IF(AND($H49=\"\",$I49=\"\"),\"\",IF($H49=\"cash\",IF($I49<>\"\",\"BS for cash item\",\"\"),IF(AND($H49=\"non-cash\",$I49=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I49,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13266","Election Expenses","13266  -  Election Expenses","Other Expenses - Other",{"$f":"IF($E50=\"\",\"\",IF(ISERROR(VLOOKUP($E50,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E50,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E50,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Other Expenses"},{"$f":"IF($F50=\"\",\"\",VLOOKUP($F50,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H50=\"cash\",$H50=\"\"),\"\",IF($I50=\"\",\"\",VLOOKUP($I50,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B50=\"\",$E50=\"\"),\"\",IF(AND($B50<>\"\",$E50=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E50,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B50<>\"\",IF(AND($H50=\"\",$I50=\"\"),\"\",IF($H50=\"cash\",IF($I50<>\"\",\"BS for cash item\",\"\"),IF(AND($H50=\"non-cash\",$I50=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I50,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13290","Plant and Equipment","13290  -  Plant and Equipment","Depreciation - IPP&E",{"$f":"IF($E51=\"\",\"\",IF(ISERROR(VLOOKUP($E51,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E51,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E51,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Depreciation & Amortisation"},{"$f":"IF($F51=\"\",\"\",VLOOKUP($F51,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"non-cash","Infrastructure, Property, Plant & Equipment","Operating Expenditure",{"$f":"IF(OR($H51=\"cash\",$H51=\"\"),\"\",IF($I51=\"\",\"\",VLOOKUP($I51,'IS-BS table general'!$R:$S,2,FALSE)))","v":"Assets"},{"$f":"IF(AND($B51=\"\",$E51=\"\"),\"\",IF(AND($B51<>\"\",$E51=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E51,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B51<>\"\",IF(AND($H51=\"\",$I51=\"\"),\"\",IF($H51=\"cash\",IF($I51<>\"\",\"BS for cash item\",\"\"),IF(AND($H51=\"non-cash\",$I51=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I51,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13291","Office equipment","13291  -  Office equipment","Depreciation - IPP&E",{"$f":"IF($E52=\"\",\"\",IF(ISERROR(VLOOKUP($E52,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E52,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E52,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Depreciation & Amortisation"},{"$f":"IF($F52=\"\",\"\",VLOOKUP($F52,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"non-cash","Infrastructure, Property, Plant & Equipment","Operating Expenditure",{"$f":"IF(OR($H52=\"cash\",$H52=\"\"),\"\",IF($I52=\"\",\"\",VLOOKUP($I52,'IS-BS table general'!$R:$S,2,FALSE)))","v":"Assets"},{"$f":"IF(AND($B52=\"\",$E52=\"\"),\"\",IF(AND($B52<>\"\",$E52=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E52,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B52<>\"\",IF(AND($H52=\"\",$I52=\"\"),\"\",IF($H52=\"cash\",IF($I52<>\"\",\"BS for cash item\",\"\"),IF(AND($H52=\"non-cash\",$I52=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I52,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13292","Furniture and fittings","13292  -  Furniture and fittings","Depreciation - IPP&E",{"$f":"IF($E53=\"\",\"\",IF(ISERROR(VLOOKUP($E53,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E53,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E53,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Depreciation & Amortisation"},{"$f":"IF($F53=\"\",\"\",VLOOKUP($F53,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"non-cash","Infrastructure, Property, Plant & Equipment","Operating Expenditure",{"$f":"IF(OR($H53=\"cash\",$H53=\"\"),\"\",IF($I53=\"\",\"\",VLOOKUP($I53,'IS-BS table general'!$R:$S,2,FALSE)))","v":"Assets"},{"$f":"IF(AND($B53=\"\",$E53=\"\"),\"\",IF(AND($B53<>\"\",$E53=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E53,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B53<>\"\",IF(AND($H53=\"\",$I53=\"\"),\"\",IF($H53=\"cash\",IF($I53<>\"\",\"BS for cash item\",\"\"),IF(AND($H53=\"non-cash\",$I53=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I53,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13293","Leased plant and equipment","13293  -  Leased plant and equipment","Depreciation - IPP&E",{"$f":"IF($E54=\"\",\"\",IF(ISERROR(VLOOKUP($E54,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E54,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E54,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Depreciation & Amortisation"},{"$f":"IF($F54=\"\",\"\",VLOOKUP($F54,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"non-cash","Infrastructure, Property, Plant & Equipment","Operating Expenditure",{"$f":"IF(OR($H54=\"cash\",$H54=\"\"),\"\",IF($I54=\"\",\"\",VLOOKUP($I54,'IS-BS table general'!$R:$S,2,FALSE)))","v":"Assets"},{"$f":"IF(AND($B54=\"\",$E54=\"\"),\"\",IF(AND($B54<>\"\",$E54=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E54,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B54<>\"\",IF(AND($H54=\"\",$I54=\"\"),\"\",IF($H54=\"cash\",IF($I54<>\"\",\"BS for cash item\",\"\"),IF(AND($H54=\"non-cash\",$I54=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I54,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13294","Buildings Specialised","13294  -  Buildings Specialised","Depreciation - IPP&E",{"$f":"IF($E55=\"\",\"\",IF(ISERROR(VLOOKUP($E55,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E55,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E55,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Depreciation & Amortisation"},{"$f":"IF($F55=\"\",\"\",VLOOKUP($F55,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"non-cash","Infrastructure, Property, Plant & Equipment","Operating Expenditure",{"$f":"IF(OR($H55=\"cash\",$H55=\"\"),\"\",IF($I55=\"\",\"\",VLOOKUP($I55,'IS-BS table general'!$R:$S,2,FALSE)))","v":"Assets"},{"$f":"IF(AND($B55=\"\",$E55=\"\"),\"\",IF(AND($B55<>\"\",$E55=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E55,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B55<>\"\",IF(AND($H55=\"\",$I55=\"\"),\"\",IF($H55=\"cash\",IF($I55<>\"\",\"BS for cash item\",\"\"),IF(AND($H55=\"non-cash\",$I55=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I55,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13295","Buildings Non Specialised","13295  -  Buildings Non Specialised","Depreciation - IPP&E",{"$f":"IF($E56=\"\",\"\",IF(ISERROR(VLOOKUP($E56,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E56,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E56,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Depreciation & Amortisation"},{"$f":"IF($F56=\"\",\"\",VLOOKUP($F56,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"non-cash","Infrastructure, Property, Plant & Equipment","Operating Expenditure",{"$f":"IF(OR($H56=\"cash\",$H56=\"\"),\"\",IF($I56=\"\",\"\",VLOOKUP($I56,'IS-BS table general'!$R:$S,2,FALSE)))","v":"Assets"},{"$f":"IF(AND($B56=\"\",$E56=\"\"),\"\",IF(AND($B56<>\"\",$E56=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E56,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B56<>\"\",IF(AND($H56=\"\",$I56=\"\"),\"\",IF($H56=\"cash\",IF($I56<>\"\",\"BS for cash item\",\"\"),IF(AND($H56=\"non-cash\",$I56=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I56,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13296","Bridges","13296  -  Bridges","Depreciation - IPP&E",{"$f":"IF($E57=\"\",\"\",IF(ISERROR(VLOOKUP($E57,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E57,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E57,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Depreciation & Amortisation"},{"$f":"IF($F57=\"\",\"\",VLOOKUP($F57,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"non-cash","Infrastructure, Property, Plant & Equipment","Operating Expenditure",{"$f":"IF(OR($H57=\"cash\",$H57=\"\"),\"\",IF($I57=\"\",\"\",VLOOKUP($I57,'IS-BS table general'!$R:$S,2,FALSE)))","v":"Assets"},{"$f":"IF(AND($B57=\"\",$E57=\"\"),\"\",IF(AND($B57<>\"\",$E57=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E57,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B57<>\"\",IF(AND($H57=\"\",$I57=\"\"),\"\",IF($H57=\"cash\",IF($I57<>\"\",\"BS for cash item\",\"\"),IF(AND($H57=\"non-cash\",$I57=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I57,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13297","Culverts","13297  -  Culverts","Depreciation - IPP&E",{"$f":"IF($E58=\"\",\"\",IF(ISERROR(VLOOKUP($E58,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E58,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E58,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Depreciation & Amortisation"},{"$f":"IF($F58=\"\",\"\",VLOOKUP($F58,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"non-cash","Infrastructure, Property, Plant & Equipment","Operating Expenditure",{"$f":"IF(OR($H58=\"cash\",$H58=\"\"),\"\",IF($I58=\"\",\"\",VLOOKUP($I58,'IS-BS table general'!$R:$S,2,FALSE)))","v":"Assets"},{"$f":"IF(AND($B58=\"\",$E58=\"\"),\"\",IF(AND($B58<>\"\",$E58=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E58,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B58<>\"\",IF(AND($H58=\"\",$I58=\"\"),\"\",IF($H58=\"cash\",IF($I58<>\"\",\"BS for cash item\",\"\"),IF(AND($H58=\"non-cash\",$I58=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I58,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13298","Footpaths","13298  -  Footpaths","Depreciation - IPP&E",{"$f":"IF($E59=\"\",\"\",IF(ISERROR(VLOOKUP($E59,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E59,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E59,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Depreciation & Amortisation"},{"$f":"IF($F59=\"\",\"\",VLOOKUP($F59,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"non-cash","Infrastructure, Property, Plant & Equipment","Operating Expenditure",{"$f":"IF(OR($H59=\"cash\",$H59=\"\"),\"\",IF($I59=\"\",\"\",VLOOKUP($I59,'IS-BS table general'!$R:$S,2,FALSE)))","v":"Assets"},{"$f":"IF(AND($B59=\"\",$E59=\"\"),\"\",IF(AND($B59<>\"\",$E59=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E59,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B59<>\"\",IF(AND($H59=\"\",$I59=\"\"),\"\",IF($H59=\"cash\",IF($I59<>\"\",\"BS for cash item\",\"\"),IF(AND($H59=\"non-cash\",$I59=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I59,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13299","Kerbs","13299  -  Kerbs","Depreciation - IPP&E",{"$f":"IF($E60=\"\",\"\",IF(ISERROR(VLOOKUP($E60,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E60,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E60,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Depreciation & Amortisation"},{"$f":"IF($F60=\"\",\"\",VLOOKUP($F60,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"non-cash","Infrastructure, Property, Plant & Equipment","Operating Expenditure",{"$f":"IF(OR($H60=\"cash\",$H60=\"\"),\"\",IF($I60=\"\",\"\",VLOOKUP($I60,'IS-BS table general'!$R:$S,2,FALSE)))","v":"Assets"},{"$f":"IF(AND($B60=\"\",$E60=\"\"),\"\",IF(AND($B60<>\"\",$E60=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E60,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B60<>\"\",IF(AND($H60=\"\",$I60=\"\"),\"\",IF($H60=\"cash\",IF($I60<>\"\",\"BS for cash item\",\"\"),IF(AND($H60=\"non-cash\",$I60=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I60,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13300","Roads","13300  -  Roads","Depreciation - IPP&E",{"$f":"IF($E61=\"\",\"\",IF(ISERROR(VLOOKUP($E61,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E61,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E61,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Depreciation & Amortisation"},{"$f":"IF($F61=\"\",\"\",VLOOKUP($F61,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"non-cash","Infrastructure, Property, Plant & Equipment","Operating Expenditure",{"$f":"IF(OR($H61=\"cash\",$H61=\"\"),\"\",IF($I61=\"\",\"\",VLOOKUP($I61,'IS-BS table general'!$R:$S,2,FALSE)))","v":"Assets"},{"$f":"IF(AND($B61=\"\",$E61=\"\"),\"\",IF(AND($B61<>\"\",$E61=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E61,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B61<>\"\",IF(AND($H61=\"\",$I61=\"\"),\"\",IF($H61=\"cash\",IF($I61<>\"\",\"BS for cash item\",\"\"),IF(AND($H61=\"non-cash\",$I61=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I61,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13301","Parks and Gardents","13301  -  Parks and Gardents","Depreciation - IPP&E",{"$f":"IF($E62=\"\",\"\",IF(ISERROR(VLOOKUP($E62,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E62,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E62,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Depreciation & Amortisation"},{"$f":"IF($F62=\"\",\"\",VLOOKUP($F62,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"non-cash","Infrastructure, Property, Plant & Equipment","Operating Expenditure",{"$f":"IF(OR($H62=\"cash\",$H62=\"\"),\"\",IF($I62=\"\",\"\",VLOOKUP($I62,'IS-BS table general'!$R:$S,2,FALSE)))","v":"Assets"},{"$f":"IF(AND($B62=\"\",$E62=\"\"),\"\",IF(AND($B62<>\"\",$E62=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E62,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B62<>\"\",IF(AND($H62=\"\",$I62=\"\"),\"\",IF($H62=\"cash\",IF($I62<>\"\",\"BS for cash item\",\"\"),IF(AND($H62=\"non-cash\",$I62=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I62,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13480","Salaries and Allowances","13480  -  Salaries and Allowances","Employee Costs - Salaries",{"$f":"IF($E94=\"\",\"\",IF(ISERROR(VLOOKUP($E94,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E94,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E94,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Employee Benefits & On-Costs"},{"$f":"IF($F94=\"\",\"\",VLOOKUP($F94,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H94=\"cash\",$H94=\"\"),\"\",IF($I94=\"\",\"\",VLOOKUP($I94,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B94=\"\",$E94=\"\"),\"\",IF(AND($B94<>\"\",$E94=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E94,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B94<>\"\",IF(AND($H94=\"\",$I94=\"\"),\"\",IF($H94=\"cash\",IF($I94<>\"\",\"BS for cash item\",\"\"),IF(AND($H94=\"non-cash\",$I94=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I94,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13701","Vehicle Expenses","13701  -  Vehicle Expenses","Employee Costs - Other",{"$f":"IF($E123=\"\",\"\",IF(ISERROR(VLOOKUP($E123,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E123,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E123,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Employee Benefits & On-Costs"},{"$f":"IF($F123=\"\",\"\",VLOOKUP($F123,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H123=\"cash\",$H123=\"\"),\"\",IF($I123=\"\",\"\",VLOOKUP($I123,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B123=\"\",$E123=\"\"),\"\",IF(AND($B123<>\"\",$E123=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E123,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B123<>\"\",IF(AND($H123=\"\",$I123=\"\"),\"\",IF($H123=\"cash\",IF($I123<>\"\",\"BS for cash item\",\"\"),IF(AND($H123=\"non-cash\",$I123=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I123,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","14021","Vehicle Expenses","14021  -  Vehicle Expenses","Employee Costs - Other",{"$f":"IF($E157=\"\",\"\",IF(ISERROR(VLOOKUP($E157,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E157,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E157,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Employee Benefits & On-Costs"},{"$f":"IF($F157=\"\",\"\",VLOOKUP($F157,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H157=\"cash\",$H157=\"\"),\"\",IF($I157=\"\",\"\",VLOOKUP($I157,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B157=\"\",$E157=\"\"),\"\",IF(AND($B157<>\"\",$E157=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E157,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B157<>\"\",IF(AND($H157=\"\",$I157=\"\"),\"\",IF($H157=\"cash\",IF($I157<>\"\",\"BS for cash item\",\"\"),IF(AND($H157=\"non-cash\",$I157=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I157,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","14850","Salaries and Allowances","14850  -  Salaries and Allowances","Employee Costs - Salaries",{"$f":"IF($E248=\"\",\"\",IF(ISERROR(VLOOKUP($E248,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E248,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E248,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Employee Benefits & On-Costs"},{"$f":"IF($F248=\"\",\"\",VLOOKUP($F248,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H248=\"cash\",$H248=\"\"),\"\",IF($I248=\"\",\"\",VLOOKUP($I248,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B248=\"\",$E248=\"\"),\"\",IF(AND($B248<>\"\",$E248=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E248,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B248<>\"\",IF(AND($H248=\"\",$I248=\"\"),\"\",IF($H248=\"cash\",IF($I248<>\"\",\"BS for cash item\",\"\"),IF(AND($H248=\"non-cash\",$I248=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I248,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","15032","Administration Expenses","15032  -  Administration Expenses","Other Expenses - Other",{"$f":"IF($E268=\"\",\"\",IF(ISERROR(VLOOKUP($E268,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E268,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E268,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Other Expenses"},{"$f":"IF($F268=\"\",\"\",VLOOKUP($F268,'IS-BS table general'!$O:$P,2,FALSE))","v":"Expenditure"},"cash",null,"Operating Expenditure",{"$f":"IF(OR($H268=\"cash\",$H268=\"\"),\"\",IF($I268=\"\",\"\",VLOOKUP($I268,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B268=\"\",$E268=\"\"),\"\",IF(AND($B268<>\"\",$E268=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E268,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B268<>\"\",IF(AND($H268=\"\",$I268=\"\"),\"\",IF($H268=\"cash\",IF($I268<>\"\",\"BS for cash item\",\"\"),IF(AND($H268=\"non-cash\",$I268=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I268,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>"]

{"sheet":"CoA - Op Inc","index":80,"n_rows":3008,"n_cols":19,"rows_kept":139,"cut":true,"hidden":false,"merged":[[144,18,144,19]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["Operating Income",null,null,null,null,null,null,null,null,null,"overall",{"$f":"L2+L3+L4+L5","v":0},0,0,0,0,0,{"$f":"COUNTIF(R$7:R$3007,\"x\")+IF(COUNTA($B$7:$B$3007)<COUNTA($R$7:$R$3007),0,COUNTA($B$7:$B$3007)-COUNTA($R$7:$R$3007))","v":0},{"$f":"MAX(L1:Q1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"not found",{"$f":"COUNTIF(L$7:L$3007,$K2)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"no type entered",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"incorrect type",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"BS for cash item",null,null,null,null,null,{"$f":"COUNTIF(Q$7:Q$3007,$K5)","v":0}]
["Type","Mapping Component","Description","Mapping Component & Description","Global Change Item Allocation","IS Item Allocation","IS Type","Cash/Non-cash","Balance Sheet allocation","Inc/Exp Type","BS Type","check 1","check 2","check 3","check 4",null,null,"all errors"]
["Operating","13001","Vehicle Leaseback Contribution",{"$f":"IF(AND($B7=\"\",$C7=\"\"),\"\",$B7&\" - \"&$C7)","v":"13001 - Vehicle Leaseback Contribution"},"Fees & Charges - Other",{"$f":"IF($E7=\"\",\"\",IF(ISERROR(VLOOKUP($E7,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E7,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E7,'IS-BS table general'!$A:$C,3,FALSE))))","v":"User Charges & Fees"},{"$f":"IF($F7=\"\",\"\",VLOOKUP($F7,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H7=\"cash\",$H7=\"\"),\"\",IF($I7=\"\",\"\",VLOOKUP($I7,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B7=\"\",$E7=\"\"),\"\",IF(AND($B7<>\"\",$E7=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E7,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},{"$f":"IF(AND($B7=\"\",$H7=\"\"),\"\",IF(AND($B7<>\"\",$H7=\"\"),\"no type entered\",IF(OR($H7=\"cash\",$H7=\"non-cash\"),\"\",\"incorrect type\")))","v":""},{"$f":"IF($B7<>\"\",IF(AND($H7=\"\",$I7=\"\"),\"\",IF($H7=\"cash\",IF($I7<>\"\",\"BS for cash item\",\"\"),IF(AND($H7=\"non-cash\",$I7=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I7,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},{"$f":"IF(OR($B7<>\"\"),IF(AND($B7=\"\",$J7=\"\"),\"\",IF(AND($B7<>\"\",$J7=\"\"),\"no type entered\",IF(OR($J7=\"Operating Income\"),\"\",\"incorrect type\"))),\"\")","v":""},null,null,{"$f":"IF(AND($L7=\"\",$M7=\"\",$N7=\"\",$O7=\"\",$P7=\"\",$Q7=\"\"),\"\",\"x\")","v":""}]
["Operating","13002","Special Community Fund Contribution",{"$f":"IF(AND($B8=\"\",$C8=\"\"),\"\",$B8&\" - \"&$C8)","v":"13002 - Special Community Fund Contribution"},"Fees & Charges - Other",{"$f":"IF($E8=\"\",\"\",IF(ISERROR(VLOOKUP($E8,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E8,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E8,'IS-BS table general'!$A:$C,3,FALSE))))","v":"User Charges & Fees"},{"$f":"IF($F8=\"\",\"\",VLOOKUP($F8,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H8=\"cash\",$H8=\"\"),\"\",IF($I8=\"\",\"\",VLOOKUP($I8,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B8=\"\",$E8=\"\"),\"\",IF(AND($B8<>\"\",$E8=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E8,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},{"$f":"IF(AND($B8=\"\",$H8=\"\"),\"\",IF(AND($B8<>\"\",$H8=\"\"),\"no type entered\",IF(OR($H8=\"cash\",$H8=\"non-cash\"),\"\",\"incorrect type\")))","v":""},{"$f":"IF($B8<>\"\",IF(AND($H8=\"\",$I8=\"\"),\"\",IF($H8=\"cash\",IF($I8<>\"\",\"BS for cash item\",\"\"),IF(AND($H8=\"non-cash\",$I8=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I8,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},{"$f":"IF(OR($B8<>\"\"),IF(AND($B8=\"\",$J8=\"\"),\"\",IF(AND($B8<>\"\",$J8=\"\"),\"no type entered\",IF(OR($J8=\"Operating Income\"),\"\",\"incorrect type\"))),\"\")","v":""},null,null,{"$f":"IF(AND($L8=\"\",$M8=\"\",$N8=\"\",$O8=\"\",$P8=\"\",$Q8=\"\"),\"\",\"x\")","v":""}]
["Operating","13060","Reimbursements and Incentive Payments","13060 - Reimbursements and Incentive Payments","Other Revenues",{"$f":"IF($E9=\"\",\"\",IF(ISERROR(VLOOKUP($E9,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E9,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E9,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Other Revenues"},{"$f":"IF($F9=\"\",\"\",VLOOKUP($F9,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H9=\"cash\",$H9=\"\"),\"\",IF($I9=\"\",\"\",VLOOKUP($I9,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B9=\"\",$E9=\"\"),\"\",IF(AND($B9<>\"\",$E9=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E9,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B9<>\"\",IF(AND($H9=\"\",$I9=\"\"),\"\",IF($H9=\"cash\",IF($I9<>\"\",\"BS for cash item\",\"\"),IF(AND($H9=\"non-cash\",$I9=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I9,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13061","Vehicle Leaseback Contribution","13061 - Vehicle Leaseback Contribution","Fees & Charges - Other",{"$f":"IF($E10=\"\",\"\",IF(ISERROR(VLOOKUP($E10,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E10,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E10,'IS-BS table general'!$A:$C,3,FALSE))))","v":"User Charges & Fees"},{"$f":"IF($F10=\"\",\"\",VLOOKUP($F10,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H10=\"cash\",$H10=\"\"),\"\",IF($I10=\"\",\"\",VLOOKUP($I10,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B10=\"\",$E10=\"\"),\"\",IF(AND($B10<>\"\",$E10=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E10,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B10<>\"\",IF(AND($H10=\"\",$I10=\"\"),\"\",IF($H10=\"cash\",IF($I10<>\"\",\"BS for cash item\",\"\"),IF(AND($H10=\"non-cash\",$I10=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I10,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13100","Employee On Costs","13100 - Employee On Costs","Other Revenues",{"$f":"IF($E11=\"\",\"\",IF(ISERROR(VLOOKUP($E11,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E11,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E11,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Other Revenues"},{"$f":"IF($F11=\"\",\"\",VLOOKUP($F11,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H11=\"cash\",$H11=\"\"),\"\",IF($I11=\"\",\"\",VLOOKUP($I11,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B11=\"\",$E11=\"\"),\"\",IF(AND($B11<>\"\",$E11=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E11,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B11<>\"\",IF(AND($H11=\"\",$I11=\"\"),\"\",IF($H11=\"cash\",IF($I11<>\"\",\"BS for cash item\",\"\"),IF(AND($H11=\"non-cash\",$I11=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I11,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13101","Trainee Rebates","13101 - Trainee Rebates","Other Revenues",{"$f":"IF($E12=\"\",\"\",IF(ISERROR(VLOOKUP($E12,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E12,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E12,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Other Revenues"},{"$f":"IF($F12=\"\",\"\",VLOOKUP($F12,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H12=\"cash\",$H12=\"\"),\"\",IF($I12=\"\",\"\",VLOOKUP($I12,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B12=\"\",$E12=\"\"),\"\",IF(AND($B12<>\"\",$E12=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E12,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B12<>\"\",IF(AND($H12=\"\",$I12=\"\"),\"\",IF($H12=\"cash\",IF($I12<>\"\",\"BS for cash item\",\"\"),IF(AND($H12=\"non-cash\",$I12=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I12,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13102","Staff Uniform Contributions","13102 - Staff Uniform Contributions","User Charges - Specific",{"$f":"IF($E13=\"\",\"\",IF(ISERROR(VLOOKUP($E13,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E13,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E13,'IS-BS table general'!$A:$C,3,FALSE))))","v":"User Charges & Fees"},{"$f":"IF($F13=\"\",\"\",VLOOKUP($F13,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H13=\"cash\",$H13=\"\"),\"\",IF($I13=\"\",\"\",VLOOKUP($I13,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B13=\"\",$E13=\"\"),\"\",IF(AND($B13<>\"\",$E13=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E13,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B13<>\"\",IF(AND($H13=\"\",$I13=\"\"),\"\",IF($H13=\"cash\",IF($I13<>\"\",\"BS for cash item\",\"\"),IF(AND($H13=\"non-cash\",$I13=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I13,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13103","LSL Contributions from Previous Employers","13103 - LSL Contributions from Previous Employers","Other Revenues",{"$f":"IF($E14=\"\",\"\",IF(ISERROR(VLOOKUP($E14,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E14,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E14,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Other Revenues"},{"$f":"IF($F14=\"\",\"\",VLOOKUP($F14,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H14=\"cash\",$H14=\"\"),\"\",IF($I14=\"\",\"\",VLOOKUP($I14,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B14=\"\",$E14=\"\"),\"\",IF(AND($B14<>\"\",$E14=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E14,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B14<>\"\",IF(AND($H14=\"\",$I14=\"\"),\"\",IF($H14=\"cash\",IF($I14<>\"\",\"BS for cash item\",\"\"),IF(AND($H14=\"non-cash\",$I14=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I14,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13104","Workers Compensation Reimbursements","13104 - Workers Compensation Reimbursements","Other Revenues",{"$f":"IF($E15=\"\",\"\",IF(ISERROR(VLOOKUP($E15,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E15,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E15,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Other Revenues"},{"$f":"IF($F15=\"\",\"\",VLOOKUP($F15,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H15=\"cash\",$H15=\"\"),\"\",IF($I15=\"\",\"\",VLOOKUP($I15,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B15=\"\",$E15=\"\"),\"\",IF(AND($B15<>\"\",$E15=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E15,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B15<>\"\",IF(AND($H15=\"\",$I15=\"\"),\"\",IF($H15=\"cash\",IF($I15<>\"\",\"BS for cash item\",\"\"),IF(AND($H15=\"non-cash\",$I15=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I15,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13105","On Costs Income from Salaries and Wages","13105 - On Costs Income from Salaries and Wages","Other Revenues",{"$f":"IF($E16=\"\",\"\",IF(ISERROR(VLOOKUP($E16,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E16,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E16,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Other Revenues"},{"$f":"IF($F16=\"\",\"\",VLOOKUP($F16,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H16=\"cash\",$H16=\"\"),\"\",IF($I16=\"\",\"\",VLOOKUP($I16,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B16=\"\",$E16=\"\"),\"\",IF(AND($B16<>\"\",$E16=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E16,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B16<>\"\",IF(AND($H16=\"\",$I16=\"\"),\"\",IF($H16=\"cash\",IF($I16<>\"\",\"BS for cash item\",\"\"),IF(AND($H16=\"non-cash\",$I16=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I16,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13350","Vehicle Leaseback Contribution","13350 - Vehicle Leaseback Contribution","Fees & Charges - Other",{"$f":"IF($E17=\"\",\"\",IF(ISERROR(VLOOKUP($E17,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E17,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E17,'IS-BS table general'!$A:$C,3,FALSE))))","v":"User Charges & Fees"},{"$f":"IF($F17=\"\",\"\",VLOOKUP($F17,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H17=\"cash\",$H17=\"\"),\"\",IF($I17=\"\",\"\",VLOOKUP($I17,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B17=\"\",$E17=\"\"),\"\",IF(AND($B17<>\"\",$E17=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E17,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B17<>\"\",IF(AND($H17=\"\",$I17=\"\"),\"\",IF($H17=\"cash\",IF($I17<>\"\",\"BS for cash item\",\"\"),IF(AND($H17=\"non-cash\",$I17=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I17,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13352","HLSS Contribution to Corporate Operations","13352 - HLSS Contribution to Corporate Operations","User Charges - Specific",{"$f":"IF($E18=\"\",\"\",IF(ISERROR(VLOOKUP($E18,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E18,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E18,'IS-BS table general'!$A:$C,3,FALSE))))","v":"User Charges & Fees"},{"$f":"IF($F18=\"\",\"\",VLOOKUP($F18,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H18=\"cash\",$H18=\"\"),\"\",IF($I18=\"\",\"\",VLOOKUP($I18,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B18=\"\",$E18=\"\"),\"\",IF(AND($B18<>\"\",$E18=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E18,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B18<>\"\",IF(AND($H18=\"\",$I18=\"\"),\"\",IF($H18=\"cash\",IF($I18<>\"\",\"BS for cash item\",\"\"),IF(AND($H18=\"non-cash\",$I18=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I18,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13353","Recovery of Debt Collection Expenses","13353 - Recovery of Debt Collection Expenses","User Charges - Specific",{"$f":"IF($E19=\"\",\"\",IF(ISERROR(VLOOKUP($E19,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E19,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E19,'IS-BS table general'!$A:$C,3,FALSE))))","v":"User Charges & Fees"},{"$f":"IF($F19=\"\",\"\",VLOOKUP($F19,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H19=\"cash\",$H19=\"\"),\"\",IF($I19=\"\",\"\",VLOOKUP($I19,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B19=\"\",$E19=\"\"),\"\",IF(AND($B19<>\"\",$E19=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E19,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B19<>\"\",IF(AND($H19=\"\",$I19=\"\"),\"\",IF($H19=\"cash\",IF($I19<>\"\",\"BS for cash item\",\"\"),IF(AND($H19=\"non-cash\",$I19=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I19,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13354","Administrative Income","13354 - Administrative Income","Fees & Charges - Other",{"$f":"IF($E20=\"\",\"\",IF(ISERROR(VLOOKUP($E20,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E20,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E20,'IS-BS table general'!$A:$C,3,FALSE))))","v":"User Charges & Fees"},{"$f":"IF($F20=\"\",\"\",VLOOKUP($F20,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H20=\"cash\",$H20=\"\"),\"\",IF($I20=\"\",\"\",VLOOKUP($I20,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B20=\"\",$E20=\"\"),\"\",IF(AND($B20<>\"\",$E20=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E20,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B20<>\"\",IF(AND($H20=\"\",$I20=\"\"),\"\",IF($H20=\"cash\",IF($I20<>\"\",\"BS for cash item\",\"\"),IF(AND($H20=\"non-cash\",$I20=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I20,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13400","Fees and Charges","13400 - Fees and Charges","Fees & Charges - Other",{"$f":"IF($E21=\"\",\"\",IF(ISERROR(VLOOKUP($E21,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E21,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E21,'IS-BS table general'!$A:$C,3,FALSE))))","v":"User Charges & Fees"},{"$f":"IF($F21=\"\",\"\",VLOOKUP($F21,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H21=\"cash\",$H21=\"\"),\"\",IF($I21=\"\",\"\",VLOOKUP($I21,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B21=\"\",$E21=\"\"),\"\",IF(AND($B21<>\"\",$E21=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E21,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B21<>\"\",IF(AND($H21=\"\",$I21=\"\"),\"\",IF($H21=\"cash\",IF($I21<>\"\",\"BS for cash item\",\"\"),IF(AND($H21=\"non-cash\",$I21=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I21,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13458","Vehicle Leaseback Contribution","13458 - Vehicle Leaseback Contribution","Fees & Charges - Other",{"$f":"IF($E22=\"\",\"\",IF(ISERROR(VLOOKUP($E22,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E22,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E22,'IS-BS table general'!$A:$C,3,FALSE))))","v":"User Charges & Fees"},{"$f":"IF($F22=\"\",\"\",VLOOKUP($F22,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H22=\"cash\",$H22=\"\"),\"\",IF($I22=\"\",\"\",VLOOKUP($I22,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B22=\"\",$E22=\"\"),\"\",IF(AND($B22<>\"\",$E22=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E22,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B22<>\"\",IF(AND($H22=\"\",$I22=\"\"),\"\",IF($H22=\"cash\",IF($I22<>\"\",\"BS for cash item\",\"\"),IF(AND($H22=\"non-cash\",$I22=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I22,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13462","Vehicle Leaseback Contributions","13462 - Vehicle Leaseback Contributions","Fees & Charges - Other",{"$f":"IF($E23=\"\",\"\",IF(ISERROR(VLOOKUP($E23,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E23,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E23,'IS-BS table general'!$A:$C,3,FALSE))))","v":"User Charges & Fees"},{"$f":"IF($F23=\"\",\"\",VLOOKUP($F23,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H23=\"cash\",$H23=\"\"),\"\",IF($I23=\"\",\"\",VLOOKUP($I23,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B23=\"\",$E23=\"\"),\"\",IF(AND($B23<>\"\",$E23=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E23,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B23<>\"\",IF(AND($H23=\"\",$I23=\"\"),\"\",IF($H23=\"cash\",IF($I23<>\"\",\"BS for cash item\",\"\"),IF(AND($H23=\"non-cash\",$I23=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I23,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13530","Financial Assistance Grants","13530 - Financial Assistance Grants","Operating Grants - General Purpose (Untied)",{"$f":"IF($E24=\"\",\"\",IF(ISERROR(VLOOKUP($E24,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E24,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E24,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Grants & Contributions provided for Operating Purposes"},{"$f":"IF($F24=\"\",\"\",VLOOKUP($F24,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H24=\"cash\",$H24=\"\"),\"\",IF($I24=\"\",\"\",VLOOKUP($I24,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B24=\"\",$E24=\"\"),\"\",IF(AND($B24<>\"\",$E24=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E24,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B24<>\"\",IF(AND($H24=\"\",$I24=\"\"),\"\",IF($H24=\"cash\",IF($I24<>\"\",\"BS for cash item\",\"\"),IF(AND($H24=\"non-cash\",$I24=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I24,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13531","Prepaid Financial Assistance Grants","13531 - Prepaid Financial Assistance Grants","Operating Grants - General Purpose (Untied)",{"$f":"IF($E25=\"\",\"\",IF(ISERROR(VLOOKUP($E25,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E25,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E25,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Grants & Contributions provided for Operating Purposes"},{"$f":"IF($F25=\"\",\"\",VLOOKUP($F25,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H25=\"cash\",$H25=\"\"),\"\",IF($I25=\"\",\"\",VLOOKUP($I25,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B25=\"\",$E25=\"\"),\"\",IF(AND($B25<>\"\",$E25=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E25,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B25<>\"\",IF(AND($H25=\"\",$I25=\"\"),\"\",IF($H25=\"cash\",IF($I25<>\"\",\"BS for cash item\",\"\"),IF(AND($H25=\"non-cash\",$I25=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I25,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13532","General Purpose Rates Income","13532 - General Purpose Rates Income","Rates - Ordinary",{"$f":"IF($E26=\"\",\"\",IF(ISERROR(VLOOKUP($E26,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E26,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E26,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Rates & Annual Charges"},{"$f":"IF($F26=\"\",\"\",VLOOKUP($F26,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H26=\"cash\",$H26=\"\"),\"\",IF($I26=\"\",\"\",VLOOKUP($I26,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B26=\"\",$E26=\"\"),\"\",IF(AND($B26<>\"\",$E26=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E26,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B26<>\"\",IF(AND($H26=\"\",$I26=\"\"),\"\",IF($H26=\"cash\",IF($I26<>\"\",\"BS for cash item\",\"\"),IF(AND($H26=\"non-cash\",$I26=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I26,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13533","General Purpose Rates Pension Rebate","13533 - General Purpose Rates Pension Rebate","Rates - Ordinary",{"$f":"IF($E27=\"\",\"\",IF(ISERROR(VLOOKUP($E27,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E27,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E27,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Rates & Annual Charges"},{"$f":"IF($F27=\"\",\"\",VLOOKUP($F27,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H27=\"cash\",$H27=\"\"),\"\",IF($I27=\"\",\"\",VLOOKUP($I27,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B27=\"\",$E27=\"\"),\"\",IF(AND($B27<>\"\",$E27=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E27,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B27<>\"\",IF(AND($H27=\"\",$I27=\"\"),\"\",IF($H27=\"cash\",IF($I27<>\"\",\"BS for cash item\",\"\"),IF(AND($H27=\"non-cash\",$I27=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I27,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13534","General Purpose Rates Interest","13534 - General Purpose Rates Interest","Interest & Investment Revenues - o/s Rates & Annual Charges",{"$f":"IF($E28=\"\",\"\",IF(ISERROR(VLOOKUP($E28,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E28,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E28,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Interest & Investment Revenue"},{"$f":"IF($F28=\"\",\"\",VLOOKUP($F28,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H28=\"cash\",$H28=\"\"),\"\",IF($I28=\"\",\"\",VLOOKUP($I28,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B28=\"\",$E28=\"\"),\"\",IF(AND($B28<>\"\",$E28=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E28,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B28<>\"\",IF(AND($H28=\"\",$I28=\"\"),\"\",IF($H28=\"cash\",IF($I28<>\"\",\"BS for cash item\",\"\"),IF(AND($H28=\"non-cash\",$I28=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I28,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13535","General Purpose Rates Write Off","13535 - General Purpose Rates Write Off","Rates - Ordinary",{"$f":"IF($E29=\"\",\"\",IF(ISERROR(VLOOKUP($E29,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E29,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E29,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Rates & Annual Charges"},{"$f":"IF($F29=\"\",\"\",VLOOKUP($F29,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H29=\"cash\",$H29=\"\"),\"\",IF($I29=\"\",\"\",VLOOKUP($I29,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B29=\"\",$E29=\"\"),\"\",IF(AND($B29<>\"\",$E29=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E29,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B29<>\"\",IF(AND($H29=\"\",$I29=\"\"),\"\",IF($H29=\"cash\",IF($I29<>\"\",\"BS for cash item\",\"\"),IF(AND($H29=\"non-cash\",$I29=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I29,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13536","General Purpose Rates Interest Write Off","13536 - General Purpose Rates Interest Write Off","Interest & Investment Revenues - o/s Rates & Annual Charges",{"$f":"IF($E30=\"\",\"\",IF(ISERROR(VLOOKUP($E30,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E30,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E30,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Interest & Investment Revenue"},{"$f":"IF($F30=\"\",\"\",VLOOKUP($F30,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H30=\"cash\",$H30=\"\"),\"\",IF($I30=\"\",\"\",VLOOKUP($I30,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B30=\"\",$E30=\"\"),\"\",IF(AND($B30<>\"\",$E30=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E30,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B30<>\"\",IF(AND($H30=\"\",$I30=\"\"),\"\",IF($H30=\"cash\",IF($I30<>\"\",\"BS for cash item\",\"\"),IF(AND($H30=\"non-cash\",$I30=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I30,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13537","General Purpose Rates Pensioner Subsidy","13537 - General Purpose Rates Pensioner Subsidy","Operating Grants - Specific Purpose",{"$f":"IF($E31=\"\",\"\",IF(ISERROR(VLOOKUP($E31,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E31,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E31,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Grants & Contributions provided for Operating Purposes"},{"$f":"IF($F31=\"\",\"\",VLOOKUP($F31,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H31=\"cash\",$H31=\"\"),\"\",IF($I31=\"\",\"\",VLOOKUP($I31,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B31=\"\",$E31=\"\"),\"\",IF(AND($B31<>\"\",$E31=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E31,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B31<>\"\",IF(AND($H31=\"\",$I31=\"\"),\"\",IF($H31=\"cash\",IF($I31<>\"\",\"BS for cash item\",\"\"),IF(AND($H31=\"non-cash\",$I31=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I31,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13538","Recovery of Legal Charges","13538 - Recovery of Legal Charges","Rates - Ordinary",{"$f":"IF($E32=\"\",\"\",IF(ISERROR(VLOOKUP($E32,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E32,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E32,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Rates & Annual Charges"},{"$f":"IF($F32=\"\",\"\",VLOOKUP($F32,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H32=\"cash\",$H32=\"\"),\"\",IF($I32=\"\",\"\",VLOOKUP($I32,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B32=\"\",$E32=\"\"),\"\",IF(AND($B32<>\"\",$E32=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E32,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B32<>\"\",IF(AND($H32=\"\",$I32=\"\"),\"\",IF($H32=\"cash\",IF($I32<>\"\",\"BS for cash item\",\"\"),IF(AND($H32=\"non-cash\",$I32=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I32,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13539","Interest on Investments and Bank Accounts","13539 - Interest on Investments and Bank Accounts","Interest & Investment Revenues - Investments",{"$f":"IF($E33=\"\",\"\",IF(ISERROR(VLOOKUP($E33,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E33,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E33,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Interest & Investment Revenue"},{"$f":"IF($F33=\"\",\"\",VLOOKUP($F33,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H33=\"cash\",$H33=\"\"),\"\",IF($I33=\"\",\"\",VLOOKUP($I33,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B33=\"\",$E33=\"\"),\"\",IF(AND($B33<>\"\",$E33=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E33,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B33<>\"\",IF(AND($H33=\"\",$I33=\"\"),\"\",IF($H33=\"cash\",IF($I33<>\"\",\"BS for cash item\",\"\"),IF(AND($H33=\"non-cash\",$I33=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I33,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13540","Debtors Interest","13540 - Debtors Interest","Interest & Investment Revenues - o/s Rates & Annual Charges",{"$f":"IF($E34=\"\",\"\",IF(ISERROR(VLOOKUP($E34,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E34,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E34,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Interest & Investment Revenue"},{"$f":"IF($F34=\"\",\"\",VLOOKUP($F34,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H34=\"cash\",$H34=\"\"),\"\",IF($I34=\"\",\"\",VLOOKUP($I34,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B34=\"\",$E34=\"\"),\"\",IF(AND($B34<>\"\",$E34=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E34,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B34<>\"\",IF(AND($H34=\"\",$I34=\"\"),\"\",IF($H34=\"cash\",IF($I34<>\"\",\"BS for cash item\",\"\"),IF(AND($H34=\"non-cash\",$I34=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I34,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13560","S603 Certificate Fees","13560 - S603 Certificate Fees","Fees & Charges - Statutory & Regulatory",{"$f":"IF($E35=\"\",\"\",IF(ISERROR(VLOOKUP($E35,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E35,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E35,'IS-BS table general'!$A:$C,3,FALSE))))","v":"User Charges & Fees"},{"$f":"IF($F35=\"\",\"\",VLOOKUP($F35,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H35=\"cash\",$H35=\"\"),\"\",IF($I35=\"\",\"\",VLOOKUP($I35,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B35=\"\",$E35=\"\"),\"\",IF(AND($B35<>\"\",$E35=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E35,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B35<>\"\",IF(AND($H35=\"\",$I35=\"\"),\"\",IF($H35=\"cash\",IF($I35<>\"\",\"BS for cash item\",\"\"),IF(AND($H35=\"non-cash\",$I35=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I35,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13561","Procurement Rebates","13561 - Procurement Rebates","Fees & Charges - Other",{"$f":"IF($E36=\"\",\"\",IF(ISERROR(VLOOKUP($E36,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E36,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E36,'IS-BS table general'!$A:$C,3,FALSE))))","v":"User Charges & Fees"},{"$f":"IF($F36=\"\",\"\",VLOOKUP($F36,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H36=\"cash\",$H36=\"\"),\"\",IF($I36=\"\",\"\",VLOOKUP($I36,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B36=\"\",$E36=\"\"),\"\",IF(AND($B36<>\"\",$E36=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E36,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B36<>\"\",IF(AND($H36=\"\",$I36=\"\"),\"\",IF($H36=\"cash\",IF($I36<>\"\",\"BS for cash item\",\"\"),IF(AND($H36=\"non-cash\",$I36=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I36,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13562","Vehicle Leaseback Contribution","13562 - Vehicle Leaseback Contribution","Fees & Charges - Other",{"$f":"IF($E37=\"\",\"\",IF(ISERROR(VLOOKUP($E37,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E37,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E37,'IS-BS table general'!$A:$C,3,FALSE))))","v":"User Charges & Fees"},{"$f":"IF($F37=\"\",\"\",VLOOKUP($F37,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H37=\"cash\",$H37=\"\"),\"\",IF($I37=\"\",\"\",VLOOKUP($I37,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B37=\"\",$E37=\"\"),\"\",IF(AND($B37<>\"\",$E37=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E37,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B37<>\"\",IF(AND($H37=\"\",$I37=\"\"),\"\",IF($H37=\"cash\",IF($I37<>\"\",\"BS for cash item\",\"\"),IF(AND($H37=\"non-cash\",$I37=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I37,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13564","Movement in Investment Market","13564 - Movement in Investment Market","Interest & Investment Revenues - Investments",{"$f":"IF($E38=\"\",\"\",IF(ISERROR(VLOOKUP($E38,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E38,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E38,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Interest & Investment Revenue"},{"$f":"IF($F38=\"\",\"\",VLOOKUP($F38,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H38=\"cash\",$H38=\"\"),\"\",IF($I38=\"\",\"\",VLOOKUP($I38,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B38=\"\",$E38=\"\"),\"\",IF(AND($B38<>\"\",$E38=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E38,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B38<>\"\",IF(AND($H38=\"\",$I38=\"\"),\"\",IF($H38=\"cash\",IF($I38<>\"\",\"BS for cash item\",\"\"),IF(AND($H38=\"non-cash\",$I38=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I38,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13620","Community Event Income","13620 - Community Event Income","Fees & Charges - Other",{"$f":"IF($E39=\"\",\"\",IF(ISERROR(VLOOKUP($E39,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E39,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E39,'IS-BS table general'!$A:$C,3,FALSE))))","v":"User Charges & Fees"},{"$f":"IF($F39=\"\",\"\",VLOOKUP($F39,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H39=\"cash\",$H39=\"\"),\"\",IF($I39=\"\",\"\",VLOOKUP($I39,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B39=\"\",$E39=\"\"),\"\",IF(AND($B39<>\"\",$E39=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E39,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B39<>\"\",IF(AND($H39=\"\",$I39=\"\"),\"\",IF($H39=\"cash\",IF($I39<>\"\",\"BS for cash item\",\"\"),IF(AND($H39=\"non-cash\",$I39=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I39,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13621","Grants","13621 - Grants","Operating Grants - Specific Purpose",{"$f":"IF($E40=\"\",\"\",IF(ISERROR(VLOOKUP($E40,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E40,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E40,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Grants & Contributions provided for Operating Purposes"},{"$f":"IF($F40=\"\",\"\",VLOOKUP($F40,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H40=\"cash\",$H40=\"\"),\"\",IF($I40=\"\",\"\",VLOOKUP($I40,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B40=\"\",$E40=\"\"),\"\",IF(AND($B40<>\"\",$E40=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E40,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B40<>\"\",IF(AND($H40=\"\",$I40=\"\"),\"\",IF($H40=\"cash\",IF($I40<>\"\",\"BS for cash item\",\"\"),IF(AND($H40=\"non-cash\",$I40=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I40,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13622","Fees and Charges","13622 - Fees and Charges","Fees & Charges - Other",{"$f":"IF($E41=\"\",\"\",IF(ISERROR(VLOOKUP($E41,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E41,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E41,'IS-BS table general'!$A:$C,3,FALSE))))","v":"User Charges & Fees"},{"$f":"IF($F41=\"\",\"\",VLOOKUP($F41,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H41=\"cash\",$H41=\"\"),\"\",IF($I41=\"\",\"\",VLOOKUP($I41,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B41=\"\",$E41=\"\"),\"\",IF(AND($B41<>\"\",$E41=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E41,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B41<>\"\",IF(AND($H41=\"\",$I41=\"\"),\"\",IF($H41=\"cash\",IF($I41<>\"\",\"BS for cash item\",\"\"),IF(AND($H41=\"non-cash\",$I41=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I41,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13624","Vehicle Leaseback Contribution","13624 - Vehicle Leaseback Contribution","Fees & Charges - Other",{"$f":"IF($E42=\"\",\"\",IF(ISERROR(VLOOKUP($E42,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E42,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E42,'IS-BS table general'!$A:$C,3,FALSE))))","v":"User Charges & Fees"},{"$f":"IF($F42=\"\",\"\",VLOOKUP($F42,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H42=\"cash\",$H42=\"\"),\"\",IF($I42=\"\",\"\",VLOOKUP($I42,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B42=\"\",$E42=\"\"),\"\",IF(AND($B42<>\"\",$E42=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E42,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B42<>\"\",IF(AND($H42=\"\",$I42=\"\"),\"\",IF($H42=\"cash\",IF($I42<>\"\",\"BS for cash item\",\"\"),IF(AND($H42=\"non-cash\",$I42=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I42,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13680","Fees and Charges","13680 - Fees and Charges","Fees & Charges - Other",{"$f":"IF($E43=\"\",\"\",IF(ISERROR(VLOOKUP($E43,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E43,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E43,'IS-BS table general'!$A:$C,3,FALSE))))","v":"User Charges & Fees"},{"$f":"IF($F43=\"\",\"\",VLOOKUP($F43,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H43=\"cash\",$H43=\"\"),\"\",IF($I43=\"\",\"\",VLOOKUP($I43,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B43=\"\",$E43=\"\"),\"\",IF(AND($B43<>\"\",$E43=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E43,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B43<>\"\",IF(AND($H43=\"\",$I43=\"\"),\"\",IF($H43=\"cash\",IF($I43<>\"\",\"BS for cash item\",\"\"),IF(AND($H43=\"non-cash\",$I43=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I43,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13681","Grants","13681 - Grants","Operating Grants - Specific Purpose",{"$f":"IF($E44=\"\",\"\",IF(ISERROR(VLOOKUP($E44,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E44,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E44,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Grants & Contributions provided for Operating Purposes"},{"$f":"IF($F44=\"\",\"\",VLOOKUP($F44,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H44=\"cash\",$H44=\"\"),\"\",IF($I44=\"\",\"\",VLOOKUP($I44,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B44=\"\",$E44=\"\"),\"\",IF(AND($B44<>\"\",$E44=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E44,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B44<>\"\",IF(AND($H44=\"\",$I44=\"\"),\"\",IF($H44=\"cash\",IF($I44<>\"\",\"BS for cash item\",\"\"),IF(AND($H44=\"non-cash\",$I44=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I44,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13683","Other Income","13683 - Other Income","Other Revenues",{"$f":"IF($E45=\"\",\"\",IF(ISERROR(VLOOKUP($E45,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E45,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E45,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Other Revenues"},{"$f":"IF($F45=\"\",\"\",VLOOKUP($F45,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H45=\"cash\",$H45=\"\"),\"\",IF($I45=\"\",\"\",VLOOKUP($I45,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B45=\"\",$E45=\"\"),\"\",IF(AND($B45<>\"\",$E45=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E45,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B45<>\"\",IF(AND($H45=\"\",$I45=\"\"),\"\",IF($H45=\"cash\",IF($I45<>\"\",\"BS for cash item\",\"\"),IF(AND($H45=\"non-cash\",$I45=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I45,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13750","Fees and Charges","13750 - Fees and Charges","Fees & Charges - Other",{"$f":"IF($E46=\"\",\"\",IF(ISERROR(VLOOKUP($E46,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E46,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E46,'IS-BS table general'!$A:$C,3,FALSE))))","v":"User Charges & Fees"},{"$f":"IF($F46=\"\",\"\",VLOOKUP($F46,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H46=\"cash\",$H46=\"\"),\"\",IF($I46=\"\",\"\",VLOOKUP($I46,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B46=\"\",$E46=\"\"),\"\",IF(AND($B46<>\"\",$E46=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E46,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B46<>\"\",IF(AND($H46=\"\",$I46=\"\"),\"\",IF($H46=\"cash\",IF($I46<>\"\",\"BS for cash item\",\"\"),IF(AND($H46=\"non-cash\",$I46=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I46,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13751","Sponsorship","13751 - Sponsorship","Other Revenues",{"$f":"IF($E47=\"\",\"\",IF(ISERROR(VLOOKUP($E47,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E47,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E47,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Other Revenues"},{"$f":"IF($F47=\"\",\"\",VLOOKUP($F47,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H47=\"cash\",$H47=\"\"),\"\",IF($I47=\"\",\"\",VLOOKUP($I47,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B47=\"\",$E47=\"\"),\"\",IF(AND($B47<>\"\",$E47=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E47,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B47<>\"\",IF(AND($H47=\"\",$I47=\"\"),\"\",IF($H47=\"cash\",IF($I47<>\"\",\"BS for cash item\",\"\"),IF(AND($H47=\"non-cash\",$I47=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I47,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13752","Grants","13752 - Grants","Operating Grants - Specific Purpose",{"$f":"IF($E48=\"\",\"\",IF(ISERROR(VLOOKUP($E48,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E48,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E48,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Grants & Contributions provided for Operating Purposes"},{"$f":"IF($F48=\"\",\"\",VLOOKUP($F48,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H48=\"cash\",$H48=\"\"),\"\",IF($I48=\"\",\"\",VLOOKUP($I48,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B48=\"\",$E48=\"\"),\"\",IF(AND($B48<>\"\",$E48=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E48,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B48<>\"\",IF(AND($H48=\"\",$I48=\"\"),\"\",IF($H48=\"cash\",IF($I48<>\"\",\"BS for cash item\",\"\"),IF(AND($H48=\"non-cash\",$I48=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I48,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13753","VIC Sales","13753 - VIC Sales","Other Revenues",{"$f":"IF($E49=\"\",\"\",IF(ISERROR(VLOOKUP($E49,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E49,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E49,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Other Revenues"},{"$f":"IF($F49=\"\",\"\",VLOOKUP($F49,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H49=\"cash\",$H49=\"\"),\"\",IF($I49=\"\",\"\",VLOOKUP($I49,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B49=\"\",$E49=\"\"),\"\",IF(AND($B49<>\"\",$E49=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E49,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B49<>\"\",IF(AND($H49=\"\",$I49=\"\"),\"\",IF($H49=\"cash\",IF($I49<>\"\",\"BS for cash item\",\"\"),IF(AND($H49=\"non-cash\",$I49=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I49,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13754","Vehicle Leaseback Contribution","13754 - Vehicle Leaseback Contribution","Fees & Charges - Other",{"$f":"IF($E50=\"\",\"\",IF(ISERROR(VLOOKUP($E50,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E50,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E50,'IS-BS table general'!$A:$C,3,FALSE))))","v":"User Charges & Fees"},{"$f":"IF($F50=\"\",\"\",VLOOKUP($F50,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H50=\"cash\",$H50=\"\"),\"\",IF($I50=\"\",\"\",VLOOKUP($I50,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B50=\"\",$E50=\"\"),\"\",IF(AND($B50<>\"\",$E50=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E50,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B50<>\"\",IF(AND($H50=\"\",$I50=\"\"),\"\",IF($H50=\"cash\",IF($I50<>\"\",\"BS for cash item\",\"\"),IF(AND($H50=\"non-cash\",$I50=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I50,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13850","Fees and Charges","13850 - Fees and Charges","Fees & Charges - Other",{"$f":"IF($E51=\"\",\"\",IF(ISERROR(VLOOKUP($E51,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E51,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E51,'IS-BS table general'!$A:$C,3,FALSE))))","v":"User Charges & Fees"},{"$f":"IF($F51=\"\",\"\",VLOOKUP($F51,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H51=\"cash\",$H51=\"\"),\"\",IF($I51=\"\",\"\",VLOOKUP($I51,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B51=\"\",$E51=\"\"),\"\",IF(AND($B51<>\"\",$E51=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E51,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B51<>\"\",IF(AND($H51=\"\",$I51=\"\"),\"\",IF($H51=\"cash\",IF($I51<>\"\",\"BS for cash item\",\"\"),IF(AND($H51=\"non-cash\",$I51=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I51,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13851","Grants","13851 - Grants","Operating Grants - Specific Purpose",{"$f":"IF($E52=\"\",\"\",IF(ISERROR(VLOOKUP($E52,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E52,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E52,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Grants & Contributions provided for Operating Purposes"},{"$f":"IF($F52=\"\",\"\",VLOOKUP($F52,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H52=\"cash\",$H52=\"\"),\"\",IF($I52=\"\",\"\",VLOOKUP($I52,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B52=\"\",$E52=\"\"),\"\",IF(AND($B52<>\"\",$E52=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E52,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B52<>\"\",IF(AND($H52=\"\",$I52=\"\"),\"\",IF($H52=\"cash\",IF($I52<>\"\",\"BS for cash item\",\"\"),IF(AND($H52=\"non-cash\",$I52=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I52,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13853","HLSS Reimbursements","13853 - HLSS Reimbursements","Fees & Charges - Other",{"$f":"IF($E53=\"\",\"\",IF(ISERROR(VLOOKUP($E53,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E53,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E53,'IS-BS table general'!$A:$C,3,FALSE))))","v":"User Charges & Fees"},{"$f":"IF($F53=\"\",\"\",VLOOKUP($F53,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H53=\"cash\",$H53=\"\"),\"\",IF($I53=\"\",\"\",VLOOKUP($I53,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B53=\"\",$E53=\"\"),\"\",IF(AND($B53<>\"\",$E53=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E53,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B53<>\"\",IF(AND($H53=\"\",$I53=\"\"),\"\",IF($H53=\"cash\",IF($I53<>\"\",\"BS for cash item\",\"\"),IF(AND($H53=\"non-cash\",$I53=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I53,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13854","Fees and Charges (Work Orders)","13854 - Fees and Charges (Work Orders)","Fees & Charges - Other",{"$f":"IF($E54=\"\",\"\",IF(ISERROR(VLOOKUP($E54,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E54,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E54,'IS-BS table general'!$A:$C,3,FALSE))))","v":"User Charges & Fees"},{"$f":"IF($F54=\"\",\"\",VLOOKUP($F54,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H54=\"cash\",$H54=\"\"),\"\",IF($I54=\"\",\"\",VLOOKUP($I54,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B54=\"\",$E54=\"\"),\"\",IF(AND($B54<>\"\",$E54=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E54,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B54<>\"\",IF(AND($H54=\"\",$I54=\"\"),\"\",IF($H54=\"cash\",IF($I54<>\"\",\"BS for cash item\",\"\"),IF(AND($H54=\"non-cash\",$I54=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I54,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13855","Grants (Work Orders)","13855 - Grants (Work Orders)","Operating Grants - Specific Purpose",{"$f":"IF($E55=\"\",\"\",IF(ISERROR(VLOOKUP($E55,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E55,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E55,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Grants & Contributions provided for Operating Purposes"},{"$f":"IF($F55=\"\",\"\",VLOOKUP($F55,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H55=\"cash\",$H55=\"\"),\"\",IF($I55=\"\",\"\",VLOOKUP($I55,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B55=\"\",$E55=\"\"),\"\",IF(AND($B55<>\"\",$E55=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E55,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B55<>\"\",IF(AND($H55=\"\",$I55=\"\"),\"\",IF($H55=\"cash\",IF($I55<>\"\",\"BS for cash item\",\"\"),IF(AND($H55=\"non-cash\",$I55=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I55,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","13856","HLSS Reimbursements & Contributions (Work Orders)","13856 - HLSS Reimbursements & Contributions (Work Orders)","Fees & Charges - Other",{"$f":"IF($E56=\"\",\"\",IF(ISERROR(VLOOKUP($E56,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E56,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E56,'IS-BS table general'!$A:$C,3,FALSE))))","v":"User Charges & Fees"},{"$f":"IF($F56=\"\",\"\",VLOOKUP($F56,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H56=\"cash\",$H56=\"\"),\"\",IF($I56=\"\",\"\",VLOOKUP($I56,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B56=\"\",$E56=\"\"),\"\",IF(AND($B56<>\"\",$E56=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E56,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B56<>\"\",IF(AND($H56=\"\",$I56=\"\"),\"\",IF($H56=\"cash\",IF($I56<>\"\",\"BS for cash item\",\"\"),IF(AND($H56=\"non-cash\",$I56=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I56,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","14000","Fees and Charges","14000 - Fees and Charges","Fees & Charges - Other",{"$f":"IF($E57=\"\",\"\",IF(ISERROR(VLOOKUP($E57,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E57,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E57,'IS-BS table general'!$A:$C,3,FALSE))))","v":"User Charges & Fees"},{"$f":"IF($F57=\"\",\"\",VLOOKUP($F57,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H57=\"cash\",$H57=\"\"),\"\",IF($I57=\"\",\"\",VLOOKUP($I57,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B57=\"\",$E57=\"\"),\"\",IF(AND($B57<>\"\",$E57=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E57,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B57<>\"\",IF(AND($H57=\"\",$I57=\"\"),\"\",IF($H57=\"cash\",IF($I57<>\"\",\"BS for cash item\",\"\"),IF(AND($H57=\"non-cash\",$I57=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I57,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","14001","Vehicle Leaseback Contribution","14001 - Vehicle Leaseback Contribution","Fees & Charges - Other",{"$f":"IF($E58=\"\",\"\",IF(ISERROR(VLOOKUP($E58,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E58,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E58,'IS-BS table general'!$A:$C,3,FALSE))))","v":"User Charges & Fees"},{"$f":"IF($F58=\"\",\"\",VLOOKUP($F58,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H58=\"cash\",$H58=\"\"),\"\",IF($I58=\"\",\"\",VLOOKUP($I58,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B58=\"\",$E58=\"\"),\"\",IF(AND($B58<>\"\",$E58=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E58,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B58<>\"\",IF(AND($H58=\"\",$I58=\"\"),\"\",IF($H58=\"cash\",IF($I58<>\"\",\"BS for cash item\",\"\"),IF(AND($H58=\"non-cash\",$I58=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I58,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","14050","Grants","14050 - Grants","Operating Grants - Specific Purpose",{"$f":"IF($E59=\"\",\"\",IF(ISERROR(VLOOKUP($E59,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E59,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E59,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Grants & Contributions provided for Operating Purposes"},{"$f":"IF($F59=\"\",\"\",VLOOKUP($F59,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H59=\"cash\",$H59=\"\"),\"\",IF($I59=\"\",\"\",VLOOKUP($I59,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B59=\"\",$E59=\"\"),\"\",IF(AND($B59<>\"\",$E59=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E59,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B59<>\"\",IF(AND($H59=\"\",$I59=\"\"),\"\",IF($H59=\"cash\",IF($I59<>\"\",\"BS for cash item\",\"\"),IF(AND($H59=\"non-cash\",$I59=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I59,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","14051","Contributions","14051 - Contributions","Operating Contributions - Specific - Other Contributions",{"$f":"IF($E60=\"\",\"\",IF(ISERROR(VLOOKUP($E60,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E60,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E60,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Grants & Contributions provided for Operating Purposes"},{"$f":"IF($F60=\"\",\"\",VLOOKUP($F60,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H60=\"cash\",$H60=\"\"),\"\",IF($I60=\"\",\"\",VLOOKUP($I60,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B60=\"\",$E60=\"\"),\"\",IF(AND($B60<>\"\",$E60=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E60,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B60<>\"\",IF(AND($H60=\"\",$I60=\"\"),\"\",IF($H60=\"cash\",IF($I60<>\"\",\"BS for cash item\",\"\"),IF(AND($H60=\"non-cash\",$I60=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I60,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","14052","Vehicle Leaseback Contribution","14052 - Vehicle Leaseback Contribution","Fees & Charges - Other",{"$f":"IF($E61=\"\",\"\",IF(ISERROR(VLOOKUP($E61,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E61,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E61,'IS-BS table general'!$A:$C,3,FALSE))))","v":"User Charges & Fees"},{"$f":"IF($F61=\"\",\"\",VLOOKUP($F61,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H61=\"cash\",$H61=\"\"),\"\",IF($I61=\"\",\"\",VLOOKUP($I61,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B61=\"\",$E61=\"\"),\"\",IF(AND($B61<>\"\",$E61=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E61,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B61<>\"\",IF(AND($H61=\"\",$I61=\"\"),\"\",IF($H61=\"cash\",IF($I61<>\"\",\"BS for cash item\",\"\"),IF(AND($H61=\"non-cash\",$I61=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I61,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","14055","Financial Assistance Grants","14055 - Financial Assistance Grants","Operating Contributions - General Purpose (Untied)",{"$f":"IF($E62=\"\",\"\",IF(ISERROR(VLOOKUP($E62,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E62,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E62,'IS-BS table general'!$A:$C,3,FALSE))))","v":"Grants & Contributions provided for Operating Purposes"},{"$f":"IF($F62=\"\",\"\",VLOOKUP($F62,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H62=\"cash\",$H62=\"\"),\"\",IF($I62=\"\",\"\",VLOOKUP($I62,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B62=\"\",$E62=\"\"),\"\",IF(AND($B62<>\"\",$E62=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E62,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B62<>\"\",IF(AND($H62=\"\",$I62=\"\"),\"\",IF($H62=\"cash\",IF($I62<>\"\",\"BS for cash item\",\"\"),IF(AND($H62=\"non-cash\",$I62=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I62,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Operating","14800","Vehicle Leaseback Contribution","14800 - Vehicle Leaseback Contribution","Fees & Charges - Other",{"$f":"IF($E94=\"\",\"\",IF(ISERROR(VLOOKUP($E94,'IS-BS table general'!$A:$C,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E94,'IS-BS table general'!$A:$C,3,FALSE)=\"\",\"\",VLOOKUP($E94,'IS-BS table general'!$A:$C,3,FALSE))))","v":"User Charges & Fees"},{"$f":"IF($F94=\"\",\"\",VLOOKUP($F94,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Operating Income",{"$f":"IF(OR($H94=\"cash\",$H94=\"\"),\"\",IF($I94=\"\",\"\",VLOOKUP($I94,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B94=\"\",$E94=\"\"),\"\",IF(AND($B94<>\"\",$E94=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E94,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B94<>\"\",IF(AND($H94=\"\",$I94=\"\"),\"\",IF($H94=\"cash\",IF($I94<>\"\",\"BS for cash item\",\"\"),IF(AND($H94=\"non-cash\",$I94=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I94,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>"]

{"sheet":"CoA - Cap Exp","index":81,"n_rows":3007,"n_cols":19,"rows_kept":139,"cut":true,"hidden":false,"merged":[[143,18,143,19]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["Capital Expenditure",null,null,null,null,null,null,null,null,null,"overall",{"$f":"L2+L3+L4+L5","v":0},0,0,0,0,0,{"$f":"COUNTIF(R$7:R$3006,\"x\")+IF(COUNTA($B$7:$B$3006)<COUNTA($R$7:$R$3006),0,COUNTA($B$7:$B$3006)-COUNTA($R$7:$R$3006))","v":0},{"$f":"MAX(L1:Q1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"not found",{"$f":"COUNTIF(L$7:L$3006,$K2)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"no type entered",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"incorrect type",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"BS for cash item",null,null,null,null,null,{"$f":"COUNTIF(Q$7:Q$3006,$K5)","v":0}]
["Type","Mapping Component","Description","Mapping Component & Description","Global Change Item Allocation",null,"IS Type","Cash/Non-cash","Balance Sheet allocation","Inc/Exp Type","BS Type","check 1","check 2","check 3","check 4","check 5",null,"all errors"]
["Capital","13240","Capital Projects",{"$f":"IF(AND($B7=\"\",$C7=\"\"),\"\",$B7&\" - \"&$C7)","v":"13240 - Capital Projects"},"Purchase of Real Estate",null,"Expenditure","cash",null,"Capital Expenditure",{"$f":"IF(OR($H7=\"cash\",$H7=\"\"),\"\",IF($I7=\"\",\"\",VLOOKUP($I7,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B7=\"\",$E7=\"\"),\"\",IF(AND($B7<>\"\",$E7=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E7,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},{"$f":"IF(AND($B7=\"\",$G7=\"\"),\"\",IF(AND($B7<>\"\",$G7=\"\"),IF($G7<>\"\",\"\",\"no type entered\"),IF($G7=\"Expenditure\",\"\",\"incorrect type\")))","v":""},{"$f":"IF(AND($B7=\"\",$H7=\"\"),\"\",IF(AND($B7<>\"\",$H7=\"\"),\"no type entered\",IF(OR($H7=\"cash\",$H7=\"non-cash\"),\"\",\"incorrect type\")))","v":""},{"$f":"IF($B7<>\"\",IF(AND($H7=\"\",$I7=\"\"),\"\",IF($H7=\"cash\",IF($I7<>\"\",\"BS for cash item\",\"\"),IF(AND($H7=\"non-cash\",$I7=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I7,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},{"$f":"IF(OR($B7<>\"\"),IF(AND($B7=\"\",$J7=\"\"),\"\",IF(AND($B7<>\"\",$J7=\"\"),\"no type entered\",IF(OR($J7=\"Capital Expenditure\"),\"\",\"incorrect type\"))),\"\")","v":""},null,{"$f":"IF(AND($L7=\"\",$M7=\"\",$N7=\"\",$O7=\"\",$P7=\"\",$Q7=\"\"),\"\",\"x\")","v":""}]
["Capital","13450","Capital Projects",{"$f":"IF(AND($B8=\"\",$C8=\"\"),\"\",$B8&\" - \"&$C8)","v":"13450 - Capital Projects"},"Purchase of I,PP&E",null,"Expenditure","cash",null,"Capital Expenditure",{"$f":"IF(OR($H8=\"cash\",$H8=\"\"),\"\",IF($I8=\"\",\"\",VLOOKUP($I8,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B8=\"\",$E8=\"\"),\"\",IF(AND($B8<>\"\",$E8=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E8,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},{"$f":"IF(AND($B8=\"\",$G8=\"\"),\"\",IF(AND($B8<>\"\",$G8=\"\"),IF($G8<>\"\",\"\",\"no type entered\"),IF($G8=\"Expenditure\",\"\",\"incorrect type\")))","v":""},{"$f":"IF(AND($B8=\"\",$H8=\"\"),\"\",IF(AND($B8<>\"\",$H8=\"\"),\"no type entered\",IF(OR($H8=\"cash\",$H8=\"non-cash\"),\"\",\"incorrect type\")))","v":""},{"$f":"IF($B8<>\"\",IF(AND($H8=\"\",$I8=\"\"),\"\",IF($H8=\"cash\",IF($I8<>\"\",\"BS for cash item\",\"\"),IF(AND($H8=\"non-cash\",$I8=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I8,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},{"$f":"IF(OR($B8<>\"\"),IF(AND($B8=\"\",$J8=\"\"),\"\",IF(AND($B8<>\"\",$J8=\"\"),\"no type entered\",IF(OR($J8=\"Capital Expenditure\"),\"\",\"incorrect type\"))),\"\")","v":""},null,{"$f":"IF(AND($L8=\"\",$M8=\"\",$N8=\"\",$O8=\"\",$P8=\"\",$Q8=\"\"),\"\",\"x\")","v":""}]
["Capital","13520","Capital Projects","13520 - Capital Projects","Finance Lease Repayments",null,"Expenditure","cash",null,"Capital Expenditure",{"$f":"IF(OR($H9=\"cash\",$H9=\"\"),\"\",IF($I9=\"\",\"\",VLOOKUP($I9,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B9=\"\",$E9=\"\"),\"\",IF(AND($B9<>\"\",$E9=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E9,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","",{"$f":"IF($B9<>\"\",IF(AND($H9=\"\",$I9=\"\"),\"\",IF($H9=\"cash\",IF($I9<>\"\",\"BS for cash item\",\"\"),IF(AND($H9=\"non-cash\",$I9=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I9,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,""]
["Capital","13610","General Fund Loan Principal Repayments","13610 - General Fund Loan Principal Repayments","Loan Principal Repayments (External)",null,"Expenditure","cash",null,"Capital Expenditure",{"$f":"IF(OR($H10=\"cash\",$H10=\"\"),\"\",IF($I10=\"\",\"\",VLOOKUP($I10,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B10=\"\",$E10=\"\"),\"\",IF(AND($B10<>\"\",$E10=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E10,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","",{"$f":"IF($B10<>\"\",IF(AND($H10=\"\",$I10=\"\"),\"\",IF($H10=\"cash\",IF($I10<>\"\",\"BS for cash item\",\"\"),IF(AND($H10=\"non-cash\",$I10=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I10,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,""]
["Capital","13670","Capital Projects","13670 - Capital Projects","Purchase of I,PP&E",null,"Expenditure","cash",null,"Capital Expenditure",{"$f":"IF(OR($H11=\"cash\",$H11=\"\"),\"\",IF($I11=\"\",\"\",VLOOKUP($I11,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B11=\"\",$E11=\"\"),\"\",IF(AND($B11<>\"\",$E11=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E11,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","",{"$f":"IF($B11<>\"\",IF(AND($H11=\"\",$I11=\"\"),\"\",IF($H11=\"cash\",IF($I11<>\"\",\"BS for cash item\",\"\"),IF(AND($H11=\"non-cash\",$I11=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I11,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,""]
["Capital","13740","Capital Projects","13740 - Capital Projects","Purchase of I,PP&E",null,"Expenditure","cash",null,"Capital Expenditure",{"$f":"IF(OR($H12=\"cash\",$H12=\"\"),\"\",IF($I12=\"\",\"\",VLOOKUP($I12,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B12=\"\",$E12=\"\"),\"\",IF(AND($B12<>\"\",$E12=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E12,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","",{"$f":"IF($B12<>\"\",IF(AND($H12=\"\",$I12=\"\"),\"\",IF($H12=\"cash\",IF($I12<>\"\",\"BS for cash item\",\"\"),IF(AND($H12=\"non-cash\",$I12=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I12,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,""]
["Capital","13810","Capital Projects","13810 - Capital Projects","Purchase of I,PP&E",null,"Expenditure","cash",null,"Capital Expenditure",{"$f":"IF(OR($H13=\"cash\",$H13=\"\"),\"\",IF($I13=\"\",\"\",VLOOKUP($I13,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B13=\"\",$E13=\"\"),\"\",IF(AND($B13<>\"\",$E13=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E13,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","",{"$f":"IF($B13<>\"\",IF(AND($H13=\"\",$I13=\"\"),\"\",IF($H13=\"cash\",IF($I13<>\"\",\"BS for cash item\",\"\"),IF(AND($H13=\"non-cash\",$I13=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I13,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,""]
["Capital","13900","Capital Projects","13900 - Capital Projects","Purchase of I,PP&E",null,"Expenditure","cash",null,"Capital Expenditure",{"$f":"IF(OR($H14=\"cash\",$H14=\"\"),\"\",IF($I14=\"\",\"\",VLOOKUP($I14,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B14=\"\",$E14=\"\"),\"\",IF(AND($B14<>\"\",$E14=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E14,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","",{"$f":"IF($B14<>\"\",IF(AND($H14=\"\",$I14=\"\"),\"\",IF($H14=\"cash\",IF($I14<>\"\",\"BS for cash item\",\"\"),IF(AND($H14=\"non-cash\",$I14=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I14,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,""]
["Capital","14100","Capital Projects","14100 - Capital Projects","Purchase of I,PP&E",null,"Expenditure","cash",null,"Capital Expenditure",{"$f":"IF(OR($H15=\"cash\",$H15=\"\"),\"\",IF($I15=\"\",\"\",VLOOKUP($I15,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B15=\"\",$E15=\"\"),\"\",IF(AND($B15<>\"\",$E15=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E15,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","",{"$f":"IF($B15<>\"\",IF(AND($H15=\"\",$I15=\"\"),\"\",IF($H15=\"cash\",IF($I15<>\"\",\"BS for cash item\",\"\"),IF(AND($H15=\"non-cash\",$I15=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I15,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,""]
["Capital","14170","Capital Projects Regional Roads","14170 - Capital Projects Regional Roads","Purchase of I,PP&E",null,"Expenditure","cash",null,"Capital Expenditure",{"$f":"IF(OR($H16=\"cash\",$H16=\"\"),\"\",IF($I16=\"\",\"\",VLOOKUP($I16,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B16=\"\",$E16=\"\"),\"\",IF(AND($B16<>\"\",$E16=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E16,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","",{"$f":"IF($B16<>\"\",IF(AND($H16=\"\",$I16=\"\"),\"\",IF($H16=\"cash\",IF($I16<>\"\",\"BS for cash item\",\"\"),IF(AND($H16=\"non-cash\",$I16=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I16,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,""]
["Capital","14171","Capital Projects Burrinjuck Road","14171 - Capital Projects Burrinjuck Road","Purchase of I,PP&E",null,"Expenditure","cash",null,"Capital Expenditure",{"$f":"IF(OR($H17=\"cash\",$H17=\"\"),\"\",IF($I17=\"\",\"\",VLOOKUP($I17,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B17=\"\",$E17=\"\"),\"\",IF(AND($B17<>\"\",$E17=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E17,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","",{"$f":"IF($B17<>\"\",IF(AND($H17=\"\",$I17=\"\"),\"\",IF($H17=\"cash\",IF($I17<>\"\",\"BS for cash item\",\"\"),IF(AND($H17=\"non-cash\",$I17=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I17,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,""]
["Capital","14300","Capital Projects","14300 - Capital Projects","Purchase of I,PP&E",null,"Expenditure","cash",null,"Capital Expenditure",{"$f":"IF(OR($H18=\"cash\",$H18=\"\"),\"\",IF($I18=\"\",\"\",VLOOKUP($I18,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B18=\"\",$E18=\"\"),\"\",IF(AND($B18<>\"\",$E18=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E18,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","",{"$f":"IF($B18<>\"\",IF(AND($H18=\"\",$I18=\"\"),\"\",IF($H18=\"cash\",IF($I18<>\"\",\"BS for cash item\",\"\"),IF(AND($H18=\"non-cash\",$I18=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I18,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,""]
["Capital","14350","Capital Projects","14350 - Capital Projects","Purchase of I,PP&E",null,"Expenditure","cash",null,"Capital Expenditure",{"$f":"IF(OR($H19=\"cash\",$H19=\"\"),\"\",IF($I19=\"\",\"\",VLOOKUP($I19,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B19=\"\",$E19=\"\"),\"\",IF(AND($B19<>\"\",$E19=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E19,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","",{"$f":"IF($B19<>\"\",IF(AND($H19=\"\",$I19=\"\"),\"\",IF($H19=\"cash\",IF($I19<>\"\",\"BS for cash item\",\"\"),IF(AND($H19=\"non-cash\",$I19=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I19,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,""]
["Capital","14420","Capital Projects","14420 - Capital Projects","Purchase of I,PP&E",null,"Expenditure","cash",null,"Capital Expenditure",{"$f":"IF(OR($H20=\"cash\",$H20=\"\"),\"\",IF($I20=\"\",\"\",VLOOKUP($I20,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B20=\"\",$E20=\"\"),\"\",IF(AND($B20<>\"\",$E20=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E20,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","",{"$f":"IF($B20<>\"\",IF(AND($H20=\"\",$I20=\"\"),\"\",IF($H20=\"cash\",IF($I20<>\"\",\"BS for cash item\",\"\"),IF(AND($H20=\"non-cash\",$I20=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I20,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,""]
["Capital","14480","Capital Projects","14480 - Capital Projects","Purchase of I,PP&E",null,"Expenditure","cash",null,"Capital Expenditure",{"$f":"IF(OR($H21=\"cash\",$H21=\"\"),\"\",IF($I21=\"\",\"\",VLOOKUP($I21,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B21=\"\",$E21=\"\"),\"\",IF(AND($B21<>\"\",$E21=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E21,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","",{"$f":"IF($B21<>\"\",IF(AND($H21=\"\",$I21=\"\"),\"\",IF($H21=\"cash\",IF($I21<>\"\",\"BS for cash item\",\"\"),IF(AND($H21=\"non-cash\",$I21=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I21,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,""]
["Capital","14540","Capital Projects","14540 - Capital Projects","Purchase of I,PP&E",null,"Expenditure","cash",null,"Capital Expenditure",{"$f":"IF(OR($H22=\"cash\",$H22=\"\"),\"\",IF($I22=\"\",\"\",VLOOKUP($I22,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B22=\"\",$E22=\"\"),\"\",IF(AND($B22<>\"\",$E22=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E22,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","",{"$f":"IF($B22<>\"\",IF(AND($H22=\"\",$I22=\"\"),\"\",IF($H22=\"cash\",IF($I22<>\"\",\"BS for cash item\",\"\"),IF(AND($H22=\"non-cash\",$I22=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I22,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,""]
["Capital","14600","Capital Projects","14600 - Capital Projects","Purchase of I,PP&E",null,"Expenditure","cash",null,"Capital Expenditure",{"$f":"IF(OR($H23=\"cash\",$H23=\"\"),\"\",IF($I23=\"\",\"\",VLOOKUP($I23,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B23=\"\",$E23=\"\"),\"\",IF(AND($B23<>\"\",$E23=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E23,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","",{"$f":"IF($B23<>\"\",IF(AND($H23=\"\",$I23=\"\"),\"\",IF($H23=\"cash\",IF($I23<>\"\",\"BS for cash item\",\"\"),IF(AND($H23=\"non-cash\",$I23=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I23,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,""]
["Capital","14660","Capital Projects","14660 - Capital Projects","Purchase of I,PP&E",null,"Expenditure","cash",null,"Capital Expenditure",{"$f":"IF(OR($H24=\"cash\",$H24=\"\"),\"\",IF($I24=\"\",\"\",VLOOKUP($I24,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B24=\"\",$E24=\"\"),\"\",IF(AND($B24<>\"\",$E24=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E24,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","",{"$f":"IF($B24<>\"\",IF(AND($H24=\"\",$I24=\"\"),\"\",IF($H24=\"cash\",IF($I24<>\"\",\"BS for cash item\",\"\"),IF(AND($H24=\"non-cash\",$I24=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I24,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,""]
["Capital","14661","Plant Acquisitions","14661 - Plant Acquisitions","Purchase of I,PP&E",null,"Expenditure","cash",null,"Capital Expenditure",{"$f":"IF(OR($H25=\"cash\",$H25=\"\"),\"\",IF($I25=\"\",\"\",VLOOKUP($I25,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B25=\"\",$E25=\"\"),\"\",IF(AND($B25<>\"\",$E25=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E25,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","",{"$f":"IF($B25<>\"\",IF(AND($H25=\"\",$I25=\"\"),\"\",IF($H25=\"cash\",IF($I25<>\"\",\"BS for cash item\",\"\"),IF(AND($H25=\"non-cash\",$I25=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I25,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,""]
["Capital","14750","Capital Projects","14750 - Capital Projects","Purchase of I,PP&E",null,"Expenditure","cash",null,"Capital Expenditure",{"$f":"IF(OR($H26=\"cash\",$H26=\"\"),\"\",IF($I26=\"\",\"\",VLOOKUP($I26,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B26=\"\",$E26=\"\"),\"\",IF(AND($B26<>\"\",$E26=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E26,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","",{"$f":"IF($B26<>\"\",IF(AND($H26=\"\",$I26=\"\"),\"\",IF($H26=\"cash\",IF($I26<>\"\",\"BS for cash item\",\"\"),IF(AND($H26=\"non-cash\",$I26=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I26,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,""]
["Capital","14890","Capital Projects","14890 - Capital Projects","Purchase of I,PP&E",null,"Expenditure","cash",null,"Capital Expenditure",{"$f":"IF(OR($H27=\"cash\",$H27=\"\"),\"\",IF($I27=\"\",\"\",VLOOKUP($I27,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B27=\"\",$E27=\"\"),\"\",IF(AND($B27<>\"\",$E27=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E27,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","",{"$f":"IF($B27<>\"\",IF(AND($H27=\"\",$I27=\"\"),\"\",IF($H27=\"cash\",IF($I27<>\"\",\"BS for cash item\",\"\"),IF(AND($H27=\"non-cash\",$I27=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I27,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,""]
["Capital","14950","Capital Projects","14950 - Capital Projects","Purchase of I,PP&E",null,"Expenditure","cash",null,"Capital Expenditure",{"$f":"IF(OR($H28=\"cash\",$H28=\"\"),\"\",IF($I28=\"\",\"\",VLOOKUP($I28,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B28=\"\",$E28=\"\"),\"\",IF(AND($B28<>\"\",$E28=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E28,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","",{"$f":"IF($B28<>\"\",IF(AND($H28=\"\",$I28=\"\"),\"\",IF($H28=\"cash\",IF($I28<>\"\",\"BS for cash item\",\"\"),IF(AND($H28=\"non-cash\",$I28=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I28,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,""]
["Capital","15010","Capital Projects","15010 - Capital Projects","Purchase of I,PP&E",null,"Expenditure","cash",null,"Capital Expenditure",{"$f":"IF(OR($H29=\"cash\",$H29=\"\"),\"\",IF($I29=\"\",\"\",VLOOKUP($I29,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B29=\"\",$E29=\"\"),\"\",IF(AND($B29<>\"\",$E29=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E29,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","",{"$f":"IF($B29<>\"\",IF(AND($H29=\"\",$I29=\"\"),\"\",IF($H29=\"cash\",IF($I29<>\"\",\"BS for cash item\",\"\"),IF(AND($H29=\"non-cash\",$I29=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I29,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,""]
["Capital","15060","Capital Projects","15060 - Capital Projects","Purchase of I,PP&E",null,"Expenditure","cash",null,"Capital Expenditure",{"$f":"IF(OR($H30=\"cash\",$H30=\"\"),\"\",IF($I30=\"\",\"\",VLOOKUP($I30,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B30=\"\",$E30=\"\"),\"\",IF(AND($B30<>\"\",$E30=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E30,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","",{"$f":"IF($B30<>\"\",IF(AND($H30=\"\",$I30=\"\"),\"\",IF($H30=\"cash\",IF($I30<>\"\",\"BS for cash item\",\"\"),IF(AND($H30=\"non-cash\",$I30=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I30,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>"]

{"sheet":"CoA - Cap Inc","index":82,"n_rows":3007,"n_cols":19,"rows_kept":139,"cut":true,"hidden":false,"merged":[[143,18,143,19]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["Capital Income",null,null,null,null,null,null,null,null,null,"overall",{"$f":"L2+L3+L4+L5","v":0},0,0,0,0,0,{"$f":"COUNTIF(R$7:R$3006,\"x\")+IF(COUNTA($B$7:$B$3006)<COUNTA($R$7:$R$3006),0,COUNTA($B$7:$B$3006)-COUNTA($R$7:$R$3006))","v":0},{"$f":"MAX(L1:Q1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"not found",{"$f":"COUNTIF(L$7:L$3006,$K2)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"no type entered",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"incorrect type",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"BS for cash item",null,null,null,null,null,{"$f":"COUNTIF(Q$7:Q$3006,$K5)","v":0}]
["Type","Mapping Component","Description","Mapping Component & Description","Global Change Item Allocation","IS Item Allocation","IS Type","Cash/Non-cash","Balance Sheet allocation","Inc/Exp Type","BS Type","check 1","check 2","check 3","check 4",null,null,"all errors"]
["Capital","13231","Sale of Property",{"$f":"IF(AND($B7=\"\",$C7=\"\"),\"\",$B7&\" - \"&$C7)","v":"13231 - Sale of Property"},"Proceeds from Sale of Real Estate",{"$f":"IF($E7=\"\",\"\",IF(ISERROR(VLOOKUP($E7,'IS-BS table general'!$E:$G,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E7,'IS-BS table general'!$E:$G,3,FALSE)=\"\",\"\",VLOOKUP($E7,'IS-BS table general'!$E:$G,3,FALSE))))","v":""},{"$f":"IF($F7=\"\",\"\",VLOOKUP($F7,'IS-BS table general'!$O:$P,2,FALSE))","v":""},"cash",null,"Capital Income",{"$f":"IF(OR($H7=\"cash\",$H7=\"\"),\"\",IF($I7=\"\",\"\",VLOOKUP($I7,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B7=\"\",$E7=\"\"),\"\",IF(AND($B7<>\"\",$E7=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E7,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},{"$f":"IF(AND($B7=\"\",$H7=\"\"),\"\",IF(AND($B7<>\"\",$H7=\"\"),\"no type entered\",IF(OR($H7=\"cash\",$H7=\"non-cash\"),\"\",\"incorrect type\")))","v":""},{"$f":"IF($B7<>\"\",IF(AND($H7=\"\",$I7=\"\"),\"\",IF($H7=\"cash\",IF($I7<>\"\",\"BS for cash item\",\"\"),IF(AND($H7=\"non-cash\",$I7=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I7,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},{"$f":"IF(OR($B7<>\"\"),IF(AND($B7=\"\",$J7=\"\"),\"\",IF(AND($B7<>\"\",$J7=\"\"),\"no type entered\",IF(OR($J7=\"Capital Income\"),\"\",\"incorrect type\"))),\"\")","v":""},null,null,{"$f":"IF(AND($L7=\"\",$M7=\"\",$N7=\"\",$O7=\"\",$P7=\"\",$Q7=\"\"),\"\",\"x\")","v":""}]
["Capital","13280","Depreciation write back",{"$f":"IF(AND($B8=\"\",$C8=\"\"),\"\",$B8&\" - \"&$C8)","v":"13280 - Depreciation write back"},"Depreciation (non-cash) contra Income",{"$f":"IF($E8=\"\",\"\",IF(ISERROR(VLOOKUP($E8,'IS-BS table general'!$E:$G,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E8,'IS-BS table general'!$E:$G,3,FALSE)=\"\",\"\",VLOOKUP($E8,'IS-BS table general'!$E:$G,3,FALSE))))","v":""},{"$f":"IF($F8=\"\",\"\",VLOOKUP($F8,'IS-BS table general'!$O:$P,2,FALSE))","v":""},"cash",null,"Capital Income",{"$f":"IF(OR($H8=\"cash\",$H8=\"\"),\"\",IF($I8=\"\",\"\",VLOOKUP($I8,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B8=\"\",$E8=\"\"),\"\",IF(AND($B8<>\"\",$E8=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E8,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},{"$f":"IF(AND($B8=\"\",$H8=\"\"),\"\",IF(AND($B8<>\"\",$H8=\"\"),\"no type entered\",IF(OR($H8=\"cash\",$H8=\"non-cash\"),\"\",\"incorrect type\")))","v":""},{"$f":"IF($B8<>\"\",IF(AND($H8=\"\",$I8=\"\"),\"\",IF($H8=\"cash\",IF($I8<>\"\",\"BS for cash item\",\"\"),IF(AND($H8=\"non-cash\",$I8=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I8,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},{"$f":"IF(OR($B8<>\"\"),IF(AND($B8=\"\",$J8=\"\"),\"\",IF(AND($B8<>\"\",$J8=\"\"),\"no type entered\",IF(OR($J8=\"Capital Income\"),\"\",\"incorrect type\"))),\"\")","v":""},null,null,{"$f":"IF(AND($L8=\"\",$M8=\"\",$N8=\"\",$O8=\"\",$P8=\"\",$Q8=\"\"),\"\",\"x\")","v":""}]
["Capital","13890","Grants","13890 - Grants","Capital Grants - Non-recurrent",{"$f":"IF($E9=\"\",\"\",IF(ISERROR(VLOOKUP($E9,'IS-BS table general'!$E:$G,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E9,'IS-BS table general'!$E:$G,3,FALSE)=\"\",\"\",VLOOKUP($E9,'IS-BS table general'!$E:$G,3,FALSE))))","v":"Grants & Contributions provided for Capital Purposes"},{"$f":"IF($F9=\"\",\"\",VLOOKUP($F9,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Capital Income",{"$f":"IF(OR($H9=\"cash\",$H9=\"\"),\"\",IF($I9=\"\",\"\",VLOOKUP($I9,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B9=\"\",$E9=\"\"),\"\",IF(AND($B9<>\"\",$E9=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E9,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B9<>\"\",IF(AND($H9=\"\",$I9=\"\"),\"\",IF($H9=\"cash\",IF($I9<>\"\",\"BS for cash item\",\"\"),IF(AND($H9=\"non-cash\",$I9=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I9,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Capital","14090","Grants","14090 - Grants","Capital Grants - Recurrent",{"$f":"IF($E10=\"\",\"\",IF(ISERROR(VLOOKUP($E10,'IS-BS table general'!$E:$G,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E10,'IS-BS table general'!$E:$G,3,FALSE)=\"\",\"\",VLOOKUP($E10,'IS-BS table general'!$E:$G,3,FALSE))))","v":"Grants & Contributions provided for Capital Purposes"},{"$f":"IF($F10=\"\",\"\",VLOOKUP($F10,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Capital Income",{"$f":"IF(OR($H10=\"cash\",$H10=\"\"),\"\",IF($I10=\"\",\"\",VLOOKUP($I10,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B10=\"\",$E10=\"\"),\"\",IF(AND($B10<>\"\",$E10=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E10,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B10<>\"\",IF(AND($H10=\"\",$I10=\"\"),\"\",IF($H10=\"cash\",IF($I10<>\"\",\"BS for cash item\",\"\"),IF(AND($H10=\"non-cash\",$I10=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I10,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Capital","14160","Grants","14160 - Grants","Capital Grants - Recurrent",{"$f":"IF($E11=\"\",\"\",IF(ISERROR(VLOOKUP($E11,'IS-BS table general'!$E:$G,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E11,'IS-BS table general'!$E:$G,3,FALSE)=\"\",\"\",VLOOKUP($E11,'IS-BS table general'!$E:$G,3,FALSE))))","v":"Grants & Contributions provided for Capital Purposes"},{"$f":"IF($F11=\"\",\"\",VLOOKUP($F11,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Capital Income",{"$f":"IF(OR($H11=\"cash\",$H11=\"\"),\"\",IF($I11=\"\",\"\",VLOOKUP($I11,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B11=\"\",$E11=\"\"),\"\",IF(AND($B11<>\"\",$E11=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E11,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B11<>\"\",IF(AND($H11=\"\",$I11=\"\"),\"\",IF($H11=\"cash\",IF($I11<>\"\",\"BS for cash item\",\"\"),IF(AND($H11=\"non-cash\",$I11=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I11,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Capital","14290","Grants","14290 - Grants","Capital Grants - Non-recurrent",{"$f":"IF($E12=\"\",\"\",IF(ISERROR(VLOOKUP($E12,'IS-BS table general'!$E:$G,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E12,'IS-BS table general'!$E:$G,3,FALSE)=\"\",\"\",VLOOKUP($E12,'IS-BS table general'!$E:$G,3,FALSE))))","v":"Grants & Contributions provided for Capital Purposes"},{"$f":"IF($F12=\"\",\"\",VLOOKUP($F12,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Capital Income",{"$f":"IF(OR($H12=\"cash\",$H12=\"\"),\"\",IF($I12=\"\",\"\",VLOOKUP($I12,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B12=\"\",$E12=\"\"),\"\",IF(AND($B12<>\"\",$E12=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E12,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B12<>\"\",IF(AND($H12=\"\",$I12=\"\"),\"\",IF($H12=\"cash\",IF($I12<>\"\",\"BS for cash item\",\"\"),IF(AND($H12=\"non-cash\",$I12=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I12,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Capital","14333","Grants","14333 - Grants","Capital Grants - Non-recurrent",{"$f":"IF($E13=\"\",\"\",IF(ISERROR(VLOOKUP($E13,'IS-BS table general'!$E:$G,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E13,'IS-BS table general'!$E:$G,3,FALSE)=\"\",\"\",VLOOKUP($E13,'IS-BS table general'!$E:$G,3,FALSE))))","v":"Grants & Contributions provided for Capital Purposes"},{"$f":"IF($F13=\"\",\"\",VLOOKUP($F13,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Capital Income",{"$f":"IF(OR($H13=\"cash\",$H13=\"\"),\"\",IF($I13=\"\",\"\",VLOOKUP($I13,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B13=\"\",$E13=\"\"),\"\",IF(AND($B13<>\"\",$E13=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E13,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B13<>\"\",IF(AND($H13=\"\",$I13=\"\"),\"\",IF($H13=\"cash\",IF($I13<>\"\",\"BS for cash item\",\"\"),IF(AND($H13=\"non-cash\",$I13=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I13,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Capital","14400","Grants","14400 - Grants","Capital Grants - Non-recurrent",{"$f":"IF($E14=\"\",\"\",IF(ISERROR(VLOOKUP($E14,'IS-BS table general'!$E:$G,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E14,'IS-BS table general'!$E:$G,3,FALSE)=\"\",\"\",VLOOKUP($E14,'IS-BS table general'!$E:$G,3,FALSE))))","v":"Grants & Contributions provided for Capital Purposes"},{"$f":"IF($F14=\"\",\"\",VLOOKUP($F14,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Capital Income",{"$f":"IF(OR($H14=\"cash\",$H14=\"\"),\"\",IF($I14=\"\",\"\",VLOOKUP($I14,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B14=\"\",$E14=\"\"),\"\",IF(AND($B14<>\"\",$E14=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E14,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B14<>\"\",IF(AND($H14=\"\",$I14=\"\"),\"\",IF($H14=\"cash\",IF($I14<>\"\",\"BS for cash item\",\"\"),IF(AND($H14=\"non-cash\",$I14=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I14,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Capital","14403","Contributions","14403 - Contributions","Capital Contributions - Non-recurrent - Other Contributions",{"$f":"IF($E15=\"\",\"\",IF(ISERROR(VLOOKUP($E15,'IS-BS table general'!$E:$G,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E15,'IS-BS table general'!$E:$G,3,FALSE)=\"\",\"\",VLOOKUP($E15,'IS-BS table general'!$E:$G,3,FALSE))))","v":"Grants & Contributions provided for Capital Purposes"},{"$f":"IF($F15=\"\",\"\",VLOOKUP($F15,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Capital Income",{"$f":"IF(OR($H15=\"cash\",$H15=\"\"),\"\",IF($I15=\"\",\"\",VLOOKUP($I15,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B15=\"\",$E15=\"\"),\"\",IF(AND($B15<>\"\",$E15=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E15,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B15<>\"\",IF(AND($H15=\"\",$I15=\"\"),\"\",IF($H15=\"cash\",IF($I15<>\"\",\"BS for cash item\",\"\"),IF(AND($H15=\"non-cash\",$I15=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I15,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Capital","14470","Grants","14470 - Grants","Capital Grants - Non-recurrent",{"$f":"IF($E16=\"\",\"\",IF(ISERROR(VLOOKUP($E16,'IS-BS table general'!$E:$G,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E16,'IS-BS table general'!$E:$G,3,FALSE)=\"\",\"\",VLOOKUP($E16,'IS-BS table general'!$E:$G,3,FALSE))))","v":"Grants & Contributions provided for Capital Purposes"},{"$f":"IF($F16=\"\",\"\",VLOOKUP($F16,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Capital Income",{"$f":"IF(OR($H16=\"cash\",$H16=\"\"),\"\",IF($I16=\"\",\"\",VLOOKUP($I16,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B16=\"\",$E16=\"\"),\"\",IF(AND($B16<>\"\",$E16=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E16,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B16<>\"\",IF(AND($H16=\"\",$I16=\"\"),\"\",IF($H16=\"cash\",IF($I16<>\"\",\"BS for cash item\",\"\"),IF(AND($H16=\"non-cash\",$I16=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I16,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Capital","14473","Contributions","14473 - Contributions","Capital Contributions - Non-recurrent - Other Contributions",{"$f":"IF($E17=\"\",\"\",IF(ISERROR(VLOOKUP($E17,'IS-BS table general'!$E:$G,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E17,'IS-BS table general'!$E:$G,3,FALSE)=\"\",\"\",VLOOKUP($E17,'IS-BS table general'!$E:$G,3,FALSE))))","v":"Grants & Contributions provided for Capital Purposes"},{"$f":"IF($F17=\"\",\"\",VLOOKUP($F17,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Capital Income",{"$f":"IF(OR($H17=\"cash\",$H17=\"\"),\"\",IF($I17=\"\",\"\",VLOOKUP($I17,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B17=\"\",$E17=\"\"),\"\",IF(AND($B17<>\"\",$E17=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E17,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B17<>\"\",IF(AND($H17=\"\",$I17=\"\"),\"\",IF($H17=\"cash\",IF($I17<>\"\",\"BS for cash item\",\"\"),IF(AND($H17=\"non-cash\",$I17=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I17,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Capital","14520","Stormwater Levy","14520 - Stormwater Levy","Capital Contributions - Recurrent - Other Contributions",{"$f":"IF($E18=\"\",\"\",IF(ISERROR(VLOOKUP($E18,'IS-BS table general'!$E:$G,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E18,'IS-BS table general'!$E:$G,3,FALSE)=\"\",\"\",VLOOKUP($E18,'IS-BS table general'!$E:$G,3,FALSE))))","v":"Grants & Contributions provided for Capital Purposes"},{"$f":"IF($F18=\"\",\"\",VLOOKUP($F18,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Capital Income",{"$f":"IF(OR($H18=\"cash\",$H18=\"\"),\"\",IF($I18=\"\",\"\",VLOOKUP($I18,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B18=\"\",$E18=\"\"),\"\",IF(AND($B18<>\"\",$E18=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E18,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B18<>\"\",IF(AND($H18=\"\",$I18=\"\"),\"\",IF($H18=\"cash\",IF($I18<>\"\",\"BS for cash item\",\"\"),IF(AND($H18=\"non-cash\",$I18=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I18,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Capital","14521","Grants","14521 - Grants","Capital Grants - Non-recurrent",{"$f":"IF($E19=\"\",\"\",IF(ISERROR(VLOOKUP($E19,'IS-BS table general'!$E:$G,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E19,'IS-BS table general'!$E:$G,3,FALSE)=\"\",\"\",VLOOKUP($E19,'IS-BS table general'!$E:$G,3,FALSE))))","v":"Grants & Contributions provided for Capital Purposes"},{"$f":"IF($F19=\"\",\"\",VLOOKUP($F19,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Capital Income",{"$f":"IF(OR($H19=\"cash\",$H19=\"\"),\"\",IF($I19=\"\",\"\",VLOOKUP($I19,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B19=\"\",$E19=\"\"),\"\",IF(AND($B19<>\"\",$E19=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E19,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B19<>\"\",IF(AND($H19=\"\",$I19=\"\"),\"\",IF($H19=\"cash\",IF($I19<>\"\",\"BS for cash item\",\"\"),IF(AND($H19=\"non-cash\",$I19=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I19,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Capital","14590","Grants","14590 - Grants","Capital Grants - Non-recurrent",{"$f":"IF($E20=\"\",\"\",IF(ISERROR(VLOOKUP($E20,'IS-BS table general'!$E:$G,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E20,'IS-BS table general'!$E:$G,3,FALSE)=\"\",\"\",VLOOKUP($E20,'IS-BS table general'!$E:$G,3,FALSE))))","v":"Grants & Contributions provided for Capital Purposes"},{"$f":"IF($F20=\"\",\"\",VLOOKUP($F20,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Capital Income",{"$f":"IF(OR($H20=\"cash\",$H20=\"\"),\"\",IF($I20=\"\",\"\",VLOOKUP($I20,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B20=\"\",$E20=\"\"),\"\",IF(AND($B20<>\"\",$E20=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E20,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B20<>\"\",IF(AND($H20=\"\",$I20=\"\"),\"\",IF($H20=\"cash\",IF($I20<>\"\",\"BS for cash item\",\"\"),IF(AND($H20=\"non-cash\",$I20=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I20,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Capital","14650","Grants","14650 - Grants","Capital Grants - Non-recurrent",{"$f":"IF($E21=\"\",\"\",IF(ISERROR(VLOOKUP($E21,'IS-BS table general'!$E:$G,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E21,'IS-BS table general'!$E:$G,3,FALSE)=\"\",\"\",VLOOKUP($E21,'IS-BS table general'!$E:$G,3,FALSE))))","v":"Grants & Contributions provided for Capital Purposes"},{"$f":"IF($F21=\"\",\"\",VLOOKUP($F21,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Capital Income",{"$f":"IF(OR($H21=\"cash\",$H21=\"\"),\"\",IF($I21=\"\",\"\",VLOOKUP($I21,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B21=\"\",$E21=\"\"),\"\",IF(AND($B21<>\"\",$E21=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E21,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B21<>\"\",IF(AND($H21=\"\",$I21=\"\"),\"\",IF($H21=\"cash\",IF($I21<>\"\",\"BS for cash item\",\"\"),IF(AND($H21=\"non-cash\",$I21=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I21,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Capital","14651","Sale of Plant","14651 - Sale of Plant","Proceeds from Sale of I,PP&E",{"$f":"IF($E22=\"\",\"\",IF(ISERROR(VLOOKUP($E22,'IS-BS table general'!$E:$G,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E22,'IS-BS table general'!$E:$G,3,FALSE)=\"\",\"\",VLOOKUP($E22,'IS-BS table general'!$E:$G,3,FALSE))))","v":""},{"$f":"IF($F22=\"\",\"\",VLOOKUP($F22,'IS-BS table general'!$O:$P,2,FALSE))","v":""},"cash",null,"Capital Income",{"$f":"IF(OR($H22=\"cash\",$H22=\"\"),\"\",IF($I22=\"\",\"\",VLOOKUP($I22,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B22=\"\",$E22=\"\"),\"\",IF(AND($B22<>\"\",$E22=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E22,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B22<>\"\",IF(AND($H22=\"\",$I22=\"\"),\"\",IF($H22=\"cash\",IF($I22<>\"\",\"BS for cash item\",\"\"),IF(AND($H22=\"non-cash\",$I22=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I22,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Capital","14740","Grants","14740 - Grants","Capital Grants - Non-recurrent",{"$f":"IF($E23=\"\",\"\",IF(ISERROR(VLOOKUP($E23,'IS-BS table general'!$E:$G,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E23,'IS-BS table general'!$E:$G,3,FALSE)=\"\",\"\",VLOOKUP($E23,'IS-BS table general'!$E:$G,3,FALSE))))","v":"Grants & Contributions provided for Capital Purposes"},{"$f":"IF($F23=\"\",\"\",VLOOKUP($F23,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Capital Income",{"$f":"IF(OR($H23=\"cash\",$H23=\"\"),\"\",IF($I23=\"\",\"\",VLOOKUP($I23,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B23=\"\",$E23=\"\"),\"\",IF(AND($B23<>\"\",$E23=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E23,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B23<>\"\",IF(AND($H23=\"\",$I23=\"\"),\"\",IF($H23=\"cash\",IF($I23<>\"\",\"BS for cash item\",\"\"),IF(AND($H23=\"non-cash\",$I23=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I23,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Capital","14829","s94 Contributions","14829 - s94 Contributions","Capital Contributions - Non-recurrent - Developer Contributions",{"$f":"IF($E24=\"\",\"\",IF(ISERROR(VLOOKUP($E24,'IS-BS table general'!$E:$G,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E24,'IS-BS table general'!$E:$G,3,FALSE)=\"\",\"\",VLOOKUP($E24,'IS-BS table general'!$E:$G,3,FALSE))))","v":"Grants & Contributions provided for Capital Purposes"},{"$f":"IF($F24=\"\",\"\",VLOOKUP($F24,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Capital Income",{"$f":"IF(OR($H24=\"cash\",$H24=\"\"),\"\",IF($I24=\"\",\"\",VLOOKUP($I24,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B24=\"\",$E24=\"\"),\"\",IF(AND($B24<>\"\",$E24=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E24,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B24<>\"\",IF(AND($H24=\"\",$I24=\"\"),\"\",IF($H24=\"cash\",IF($I24<>\"\",\"BS for cash item\",\"\"),IF(AND($H24=\"non-cash\",$I24=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I24,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Capital","14831","S94 Contributions-Binalong","14831 - S94 Contributions-Binalong","Capital Contributions - Non-recurrent - Developer Contributions",{"$f":"IF($E25=\"\",\"\",IF(ISERROR(VLOOKUP($E25,'IS-BS table general'!$E:$G,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E25,'IS-BS table general'!$E:$G,3,FALSE)=\"\",\"\",VLOOKUP($E25,'IS-BS table general'!$E:$G,3,FALSE))))","v":"Grants & Contributions provided for Capital Purposes"},{"$f":"IF($F25=\"\",\"\",VLOOKUP($F25,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Capital Income",{"$f":"IF(OR($H25=\"cash\",$H25=\"\"),\"\",IF($I25=\"\",\"\",VLOOKUP($I25,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B25=\"\",$E25=\"\"),\"\",IF(AND($B25<>\"\",$E25=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E25,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B25<>\"\",IF(AND($H25=\"\",$I25=\"\"),\"\",IF($H25=\"cash\",IF($I25<>\"\",\"BS for cash item\",\"\"),IF(AND($H25=\"non-cash\",$I25=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I25,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Capital","14835","S94 Contributions-Bowning","14835 - S94 Contributions-Bowning","Capital Contributions - Non-recurrent - Developer Contributions",{"$f":"IF($E26=\"\",\"\",IF(ISERROR(VLOOKUP($E26,'IS-BS table general'!$E:$G,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E26,'IS-BS table general'!$E:$G,3,FALSE)=\"\",\"\",VLOOKUP($E26,'IS-BS table general'!$E:$G,3,FALSE))))","v":"Grants & Contributions provided for Capital Purposes"},{"$f":"IF($F26=\"\",\"\",VLOOKUP($F26,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Capital Income",{"$f":"IF(OR($H26=\"cash\",$H26=\"\"),\"\",IF($I26=\"\",\"\",VLOOKUP($I26,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B26=\"\",$E26=\"\"),\"\",IF(AND($B26<>\"\",$E26=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E26,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B26<>\"\",IF(AND($H26=\"\",$I26=\"\"),\"\",IF($H26=\"cash\",IF($I26<>\"\",\"BS for cash item\",\"\"),IF(AND($H26=\"non-cash\",$I26=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I26,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Capital","14836","S94 Contributions-Bookham","14836 - S94 Contributions-Bookham","Capital Contributions - Non-recurrent - Developer Contributions",{"$f":"IF($E27=\"\",\"\",IF(ISERROR(VLOOKUP($E27,'IS-BS table general'!$E:$G,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E27,'IS-BS table general'!$E:$G,3,FALSE)=\"\",\"\",VLOOKUP($E27,'IS-BS table general'!$E:$G,3,FALSE))))","v":"Grants & Contributions provided for Capital Purposes"},{"$f":"IF($F27=\"\",\"\",VLOOKUP($F27,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Capital Income",{"$f":"IF(OR($H27=\"cash\",$H27=\"\"),\"\",IF($I27=\"\",\"\",VLOOKUP($I27,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B27=\"\",$E27=\"\"),\"\",IF(AND($B27<>\"\",$E27=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E27,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B27<>\"\",IF(AND($H27=\"\",$I27=\"\"),\"\",IF($H27=\"cash\",IF($I27<>\"\",\"BS for cash item\",\"\"),IF(AND($H27=\"non-cash\",$I27=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I27,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Capital","14837","S94 Contributions-Coolalie","14837 - S94 Contributions-Coolalie","Capital Contributions - Non-recurrent - Developer Contributions",{"$f":"IF($E28=\"\",\"\",IF(ISERROR(VLOOKUP($E28,'IS-BS table general'!$E:$G,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E28,'IS-BS table general'!$E:$G,3,FALSE)=\"\",\"\",VLOOKUP($E28,'IS-BS table general'!$E:$G,3,FALSE))))","v":"Grants & Contributions provided for Capital Purposes"},{"$f":"IF($F28=\"\",\"\",VLOOKUP($F28,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Capital Income",{"$f":"IF(OR($H28=\"cash\",$H28=\"\"),\"\",IF($I28=\"\",\"\",VLOOKUP($I28,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B28=\"\",$E28=\"\"),\"\",IF(AND($B28<>\"\",$E28=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E28,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B28<>\"\",IF(AND($H28=\"\",$I28=\"\"),\"\",IF($H28=\"cash\",IF($I28<>\"\",\"BS for cash item\",\"\"),IF(AND($H28=\"non-cash\",$I28=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I28,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Capital","14838","S94 Contributions-Good Hope and Wee Jasper","14838 - S94 Contributions-Good Hope and Wee Jasper","Capital Contributions - Non-recurrent - Developer Contributions",{"$f":"IF($E29=\"\",\"\",IF(ISERROR(VLOOKUP($E29,'IS-BS table general'!$E:$G,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E29,'IS-BS table general'!$E:$G,3,FALSE)=\"\",\"\",VLOOKUP($E29,'IS-BS table general'!$E:$G,3,FALSE))))","v":"Grants & Contributions provided for Capital Purposes"},{"$f":"IF($F29=\"\",\"\",VLOOKUP($F29,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Capital Income",{"$f":"IF(OR($H29=\"cash\",$H29=\"\"),\"\",IF($I29=\"\",\"\",VLOOKUP($I29,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B29=\"\",$E29=\"\"),\"\",IF(AND($B29<>\"\",$E29=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E29,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B29<>\"\",IF(AND($H29=\"\",$I29=\"\"),\"\",IF($H29=\"cash\",IF($I29<>\"\",\"BS for cash item\",\"\"),IF(AND($H29=\"non-cash\",$I29=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I29,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Capital","14839","S94 Contributions-Murrumbateman","14839 - S94 Contributions-Murrumbateman","Capital Contributions - Non-recurrent - Developer Contributions",{"$f":"IF($E30=\"\",\"\",IF(ISERROR(VLOOKUP($E30,'IS-BS table general'!$E:$G,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E30,'IS-BS table general'!$E:$G,3,FALSE)=\"\",\"\",VLOOKUP($E30,'IS-BS table general'!$E:$G,3,FALSE))))","v":"Grants & Contributions provided for Capital Purposes"},{"$f":"IF($F30=\"\",\"\",VLOOKUP($F30,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Capital Income",{"$f":"IF(OR($H30=\"cash\",$H30=\"\"),\"\",IF($I30=\"\",\"\",VLOOKUP($I30,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B30=\"\",$E30=\"\"),\"\",IF(AND($B30<>\"\",$E30=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E30,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B30<>\"\",IF(AND($H30=\"\",$I30=\"\"),\"\",IF($H30=\"cash\",IF($I30<>\"\",\"BS for cash item\",\"\"),IF(AND($H30=\"non-cash\",$I30=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I30,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Capital","14840","S94 Contributions-Sutton","14840 - S94 Contributions-Sutton","Capital Contributions - Non-recurrent - Developer Contributions",{"$f":"IF($E31=\"\",\"\",IF(ISERROR(VLOOKUP($E31,'IS-BS table general'!$E:$G,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E31,'IS-BS table general'!$E:$G,3,FALSE)=\"\",\"\",VLOOKUP($E31,'IS-BS table general'!$E:$G,3,FALSE))))","v":"Grants & Contributions provided for Capital Purposes"},{"$f":"IF($F31=\"\",\"\",VLOOKUP($F31,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Capital Income",{"$f":"IF(OR($H31=\"cash\",$H31=\"\"),\"\",IF($I31=\"\",\"\",VLOOKUP($I31,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B31=\"\",$E31=\"\"),\"\",IF(AND($B31<>\"\",$E31=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E31,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B31<>\"\",IF(AND($H31=\"\",$I31=\"\"),\"\",IF($H31=\"cash\",IF($I31<>\"\",\"BS for cash item\",\"\"),IF(AND($H31=\"non-cash\",$I31=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I31,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Capital","14841","S94 Contributions-Gundaroo","14841 - S94 Contributions-Gundaroo","Capital Contributions - Non-recurrent - Developer Contributions",{"$f":"IF($E32=\"\",\"\",IF(ISERROR(VLOOKUP($E32,'IS-BS table general'!$E:$G,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E32,'IS-BS table general'!$E:$G,3,FALSE)=\"\",\"\",VLOOKUP($E32,'IS-BS table general'!$E:$G,3,FALSE))))","v":"Grants & Contributions provided for Capital Purposes"},{"$f":"IF($F32=\"\",\"\",VLOOKUP($F32,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Capital Income",{"$f":"IF(OR($H32=\"cash\",$H32=\"\"),\"\",IF($I32=\"\",\"\",VLOOKUP($I32,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B32=\"\",$E32=\"\"),\"\",IF(AND($B32<>\"\",$E32=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E32,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B32<>\"\",IF(AND($H32=\"\",$I32=\"\"),\"\",IF($H32=\"cash\",IF($I32<>\"\",\"BS for cash item\",\"\"),IF(AND($H32=\"non-cash\",$I32=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I32,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Capital","14842","S94 Contributions-Yass Valley LGA","14842 - S94 Contributions-Yass Valley LGA","Capital Contributions - Non-recurrent - Developer Contributions",{"$f":"IF($E33=\"\",\"\",IF(ISERROR(VLOOKUP($E33,'IS-BS table general'!$E:$G,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E33,'IS-BS table general'!$E:$G,3,FALSE)=\"\",\"\",VLOOKUP($E33,'IS-BS table general'!$E:$G,3,FALSE))))","v":"Grants & Contributions provided for Capital Purposes"},{"$f":"IF($F33=\"\",\"\",VLOOKUP($F33,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Capital Income",{"$f":"IF(OR($H33=\"cash\",$H33=\"\"),\"\",IF($I33=\"\",\"\",VLOOKUP($I33,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B33=\"\",$E33=\"\"),\"\",IF(AND($B33<>\"\",$E33=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E33,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B33<>\"\",IF(AND($H33=\"\",$I33=\"\"),\"\",IF($H33=\"cash\",IF($I33<>\"\",\"BS for cash item\",\"\"),IF(AND($H33=\"non-cash\",$I33=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I33,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Capital","14843","S94 Contributions-Yass Town","14843 - S94 Contributions-Yass Town","Capital Contributions - Non-recurrent - Developer Contributions",{"$f":"IF($E34=\"\",\"\",IF(ISERROR(VLOOKUP($E34,'IS-BS table general'!$E:$G,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E34,'IS-BS table general'!$E:$G,3,FALSE)=\"\",\"\",VLOOKUP($E34,'IS-BS table general'!$E:$G,3,FALSE))))","v":"Grants & Contributions provided for Capital Purposes"},{"$f":"IF($F34=\"\",\"\",VLOOKUP($F34,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Capital Income",{"$f":"IF(OR($H34=\"cash\",$H34=\"\"),\"\",IF($I34=\"\",\"\",VLOOKUP($I34,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B34=\"\",$E34=\"\"),\"\",IF(AND($B34<>\"\",$E34=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E34,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B34<>\"\",IF(AND($H34=\"\",$I34=\"\"),\"\",IF($H34=\"cash\",IF($I34<>\"\",\"BS for cash item\",\"\"),IF(AND($H34=\"non-cash\",$I34=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I34,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Capital","14844","S94 Contributions-Rural Outside Yass","14844 - S94 Contributions-Rural Outside Yass","Capital Contributions - Non-recurrent - Developer Contributions",{"$f":"IF($E35=\"\",\"\",IF(ISERROR(VLOOKUP($E35,'IS-BS table general'!$E:$G,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E35,'IS-BS table general'!$E:$G,3,FALSE)=\"\",\"\",VLOOKUP($E35,'IS-BS table general'!$E:$G,3,FALSE))))","v":"Grants & Contributions provided for Capital Purposes"},{"$f":"IF($F35=\"\",\"\",VLOOKUP($F35,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Capital Income",{"$f":"IF(OR($H35=\"cash\",$H35=\"\"),\"\",IF($I35=\"\",\"\",VLOOKUP($I35,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B35=\"\",$E35=\"\"),\"\",IF(AND($B35<>\"\",$E35=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E35,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B35<>\"\",IF(AND($H35=\"\",$I35=\"\"),\"\",IF($H35=\"cash\",IF($I35<>\"\",\"BS for cash item\",\"\"),IF(AND($H35=\"non-cash\",$I35=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I35,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Capital","14845","S94 Contributions-Former Yarrowlumla","14845 - S94 Contributions-Former Yarrowlumla","Capital Contributions - Non-recurrent - Developer Contributions",{"$f":"IF($E36=\"\",\"\",IF(ISERROR(VLOOKUP($E36,'IS-BS table general'!$E:$G,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E36,'IS-BS table general'!$E:$G,3,FALSE)=\"\",\"\",VLOOKUP($E36,'IS-BS table general'!$E:$G,3,FALSE))))","v":"Grants & Contributions provided for Capital Purposes"},{"$f":"IF($F36=\"\",\"\",VLOOKUP($F36,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Capital Income",{"$f":"IF(OR($H36=\"cash\",$H36=\"\"),\"\",IF($I36=\"\",\"\",VLOOKUP($I36,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B36=\"\",$E36=\"\"),\"\",IF(AND($B36<>\"\",$E36=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E36,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B36<>\"\",IF(AND($H36=\"\",$I36=\"\"),\"\",IF($H36=\"cash\",IF($I36<>\"\",\"BS for cash item\",\"\"),IF(AND($H36=\"non-cash\",$I36=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I36,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Capital","14846","S94 Contributions-Former Gunning","14846 - S94 Contributions-Former Gunning","Capital Contributions - Non-recurrent - Developer Contributions",{"$f":"IF($E37=\"\",\"\",IF(ISERROR(VLOOKUP($E37,'IS-BS table general'!$E:$G,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E37,'IS-BS table general'!$E:$G,3,FALSE)=\"\",\"\",VLOOKUP($E37,'IS-BS table general'!$E:$G,3,FALSE))))","v":"Grants & Contributions provided for Capital Purposes"},{"$f":"IF($F37=\"\",\"\",VLOOKUP($F37,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Capital Income",{"$f":"IF(OR($H37=\"cash\",$H37=\"\"),\"\",IF($I37=\"\",\"\",VLOOKUP($I37,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B37=\"\",$E37=\"\"),\"\",IF(AND($B37<>\"\",$E37=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E37,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B37<>\"\",IF(AND($H37=\"\",$I37=\"\"),\"\",IF($H37=\"cash\",IF($I37<>\"\",\"BS for cash item\",\"\"),IF(AND($H37=\"non-cash\",$I37=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I37,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Capital","14847","S94 Gravel Royalities","14847 - S94 Gravel Royalities","Capital Contributions - Non-recurrent - Developer Contributions",{"$f":"IF($E38=\"\",\"\",IF(ISERROR(VLOOKUP($E38,'IS-BS table general'!$E:$G,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E38,'IS-BS table general'!$E:$G,3,FALSE)=\"\",\"\",VLOOKUP($E38,'IS-BS table general'!$E:$G,3,FALSE))))","v":"Grants & Contributions provided for Capital Purposes"},{"$f":"IF($F38=\"\",\"\",VLOOKUP($F38,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Capital Income",{"$f":"IF(OR($H38=\"cash\",$H38=\"\"),\"\",IF($I38=\"\",\"\",VLOOKUP($I38,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B38=\"\",$E38=\"\"),\"\",IF(AND($B38<>\"\",$E38=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E38,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B38<>\"\",IF(AND($H38=\"\",$I38=\"\"),\"\",IF($H38=\"cash\",IF($I38<>\"\",\"BS for cash item\",\"\"),IF(AND($H38=\"non-cash\",$I38=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I38,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Capital","14848","Non cash Developer Income","14848 - Non cash Developer Income","Capital Contributions - Non-recurrent - Developer Contributions",{"$f":"IF($E39=\"\",\"\",IF(ISERROR(VLOOKUP($E39,'IS-BS table general'!$E:$G,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E39,'IS-BS table general'!$E:$G,3,FALSE)=\"\",\"\",VLOOKUP($E39,'IS-BS table general'!$E:$G,3,FALSE))))","v":"Grants & Contributions provided for Capital Purposes"},{"$f":"IF($F39=\"\",\"\",VLOOKUP($F39,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"non-cash","Infrastructure, Property, Plant & Equipment","Capital Income",{"$f":"IF(OR($H39=\"cash\",$H39=\"\"),\"\",IF($I39=\"\",\"\",VLOOKUP($I39,'IS-BS table general'!$R:$S,2,FALSE)))","v":"Assets"},{"$f":"IF(AND($B39=\"\",$E39=\"\"),\"\",IF(AND($B39<>\"\",$E39=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E39,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B39<>\"\",IF(AND($H39=\"\",$I39=\"\"),\"\",IF($H39=\"cash\",IF($I39<>\"\",\"BS for cash item\",\"\"),IF(AND($H39=\"non-cash\",$I39=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I39,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
["Capital","14870","Grants","14870 - Grants","Capital Grants - Non-recurrent",{"$f":"IF($E40=\"\",\"\",IF(ISERROR(VLOOKUP($E40,'IS-BS table general'!$E:$G,3,FALSE))=TRUE,\"\",IF(VLOOKUP($E40,'IS-BS table general'!$E:$G,3,FALSE)=\"\",\"\",VLOOKUP($E40,'IS-BS table general'!$E:$G,3,FALSE))))","v":"Grants & Contributions provided for Capital Purposes"},{"$f":"IF($F40=\"\",\"\",VLOOKUP($F40,'IS-BS table general'!$O:$P,2,FALSE))","v":"Income"},"cash",null,"Capital Income",{"$f":"IF(OR($H40=\"cash\",$H40=\"\"),\"\",IF($I40=\"\",\"\",VLOOKUP($I40,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B40=\"\",$E40=\"\"),\"\",IF(AND($B40<>\"\",$E40=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E40,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"",{"$f":"IF($B40<>\"\",IF(AND($H40=\"\",$I40=\"\"),\"\",IF($H40=\"cash\",IF($I40<>\"\",\"BS for cash item\",\"\"),IF(AND($H40=\"non-cash\",$I40=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($I40,'IS-BS table general'!$R:$S,2,FALSE))=TRUE,\"not found\",\"\")))),\"\")","v":""},"",null,null,""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>"]

{"sheet":"CoA - Res Exp","index":83,"n_rows":1007,"n_cols":20,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["Reserve Expenditure",null,null,null,null,null,null,null,null,null,null,"overall",{"$f":"M2+M3+M4+M5","v":0},0,0,0,0,0,{"$f":"COUNTIF(S$7:S$1006,\"x\")+IF(COUNTA($B$7:$B$1006)<COUNTA($S$7:$S$1006),0,COUNTA($B$7:$B$1006)-COUNTA($S$7:$S$1006))","v":0},{"$f":"MAX(M1:R1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"not found",{"$f":"COUNTIF(M$7:M$1006,$L2)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"no type entered",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"incorrect type",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"BS for cash item",null,null,null,null,null,{"$f":"COUNTIF(R$7:R$1006,$L5)","v":0}]
["Type","Mapping Component","Description","Mapping Component & Description","Reserve name allocation","Global Change Item Allocation",null,"IS Type","Cash/Non-cash",null,"Inc/Exp Type","BS Type","check 1","check 2","check 3","check 4","check 5",null,"all errors"]
["Reserves","13134","Transfer to Reserve",{"$f":"IF(AND($B7=\"\",$C7=\"\"),\"\",$B7&\" - \"&$C7)","v":"13134 - Transfer to Reserve"},"Internal - z_unallocated internal","Transfer to Reserves",null,"Expenditure","cash",null,"Reserve Expenditure",{"$f":"IF(OR($I7=\"cash\",$I7=\"\"),\"\",IF($J7=\"\",\"\",VLOOKUP($J7,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B7=\"\",$E7=\"\"),\"\",IF(AND($B7<>\"\",$E7=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E7,reserves_all_list_general,1,FALSE))=TRUE,\"not found\",\"\")))","v":""},{"$f":"IF(AND($B7=\"\",$F7=\"\"),\"\",IF(AND($B7<>\"\",$F7=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F7,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},{"$f":"IF(AND($B7=\"\",$H7=\"\"),\"\",IF(AND($B7<>\"\",$H7=\"\"),IF($H7<>\"\",\"\",\"no type entered\"),IF($H7=\"Expenditure\",\"\",\"incorrect type\")))","v":""},{"$f":"IF(AND($B7=\"\",$I7=\"\"),\"\",IF(AND($B7<>\"\",$I7=\"\"),\"no type entered\",IF(OR($I7=\"cash\"),\"\",\"incorrect type\")))","v":""},{"$f":"IF(OR($B7<>\"\"),IF(AND($B7=\"\",$K7=\"\"),\"\",IF(AND($B7<>\"\",$K7=\"\"),\"no type entered\",IF(OR($K7=\"Reserve Expenditure\"),\"\",\"incorrect type\"))),\"\")","v":""},null,{"$f":"IF(AND($M7=\"\",$N7=\"\",$O7=\"\",$P7=\"\",$Q7=\"\",$R7=\"\"),\"\",\"x\")","v":""}]
["Reserves","13221","Transfer to Reserve",{"$f":"IF(AND($B8=\"\",$C8=\"\"),\"\",$B8&\" - \"&$C8)","v":"13221 - Transfer to Reserve"},"Internal - z_unallocated internal","Transfer to Reserves",null,"Expenditure","cash",null,"Reserve Expenditure",{"$f":"IF(OR($I8=\"cash\",$I8=\"\"),\"\",IF($J8=\"\",\"\",VLOOKUP($J8,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B8=\"\",$F8=\"\"),\"\",IF(AND($B8<>\"\",$F8=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F8,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},{"$f":"IF(AND($B8=\"\",$H8=\"\"),\"\",IF(AND($B8<>\"\",$H8=\"\"),IF($H8<>\"\",\"\",\"no type entered\"),IF($H8=\"Expenditure\",\"\",\"incorrect type\")))","v":""},{"$f":"IF(AND($B8=\"\",$I8=\"\"),\"\",IF(AND($B8<>\"\",$I8=\"\"),\"no type entered\",IF(OR($I8=\"cash\"),\"\",\"incorrect type\")))","v":""},{"$f":"IF(OR($B8<>\"\"),IF(AND($B8=\"\",$K8=\"\"),\"\",IF(AND($B8<>\"\",$K8=\"\"),\"no type entered\",IF(OR($K8=\"Reserve Expenditure\"),\"\",\"incorrect type\"))),\"\")","v":""},null,{"$f":"IF(AND($M8=\"\",$N8=\"\",$O8=\"\",$P8=\"\",$Q8=\"\",$R8=\"\"),\"\",\"x\")","v":""}]
["Reserves","13267","Transfer to Election Reserve","13267 - Transfer to Election Reserve","Internal - Local Government Elections","Transfer to Reserves",null,"Expenditure","cash",null,"Reserve Expenditure",{"$f":"IF(OR($I9=\"cash\",$I9=\"\"),\"\",IF($J9=\"\",\"\",VLOOKUP($J9,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B9=\"\",$F9=\"\"),\"\",IF(AND($B9<>\"\",$F9=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F9,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","13425","Transfer to Reserve","13425 - Transfer to Reserve","Internal - Carry Over Works","Transfer to Reserves",null,"Expenditure","cash",null,"Reserve Expenditure",{"$f":"IF(OR($I10=\"cash\",$I10=\"\"),\"\",IF($J10=\"\",\"\",VLOOKUP($J10,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B10=\"\",$F10=\"\"),\"\",IF(AND($B10<>\"\",$F10=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F10,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","13459","Transfer to Reserve","13459 - Transfer to Reserve","Internal - z_unallocated internal","Transfer to Reserves",null,"Expenditure","cash",null,"Reserve Expenditure",{"$f":"IF(OR($I11=\"cash\",$I11=\"\"),\"\",IF($J11=\"\",\"\",VLOOKUP($J11,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B11=\"\",$F11=\"\"),\"\",IF(AND($B11<>\"\",$F11=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F11,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","13477","Transfer to Reserve","13477 - Transfer to Reserve","Internal - z_unallocated internal","Transfer to Reserves",null,"Expenditure","cash",null,"Reserve Expenditure",{"$f":"IF(OR($I12=\"cash\",$I12=\"\"),\"\",IF($J12=\"\",\"\",VLOOKUP($J12,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B12=\"\",$F12=\"\"),\"\",IF(AND($B12<>\"\",$F12=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F12,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","13491","Transfer to Reserve","13491 - Transfer to Reserve","Internal - Carry Over Works","Transfer to Reserves",null,"Expenditure","cash",null,"Reserve Expenditure",{"$f":"IF(OR($I13=\"cash\",$I13=\"\"),\"\",IF($J13=\"\",\"\",VLOOKUP($J13,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B13=\"\",$F13=\"\"),\"\",IF(AND($B13<>\"\",$F13=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F13,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","13588","Transfer to Reserve","13588 - Transfer to Reserve","Internal - Carry Over Works","Transfer to Reserves",null,"Expenditure","cash",null,"Reserve Expenditure",{"$f":"IF(OR($I14=\"cash\",$I14=\"\"),\"\",IF($J14=\"\",\"\",VLOOKUP($J14,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B14=\"\",$F14=\"\"),\"\",IF(AND($B14<>\"\",$F14=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F14,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","13648","Transfer to Reserve","13648 - Transfer to Reserve","Internal - Carry Over Works","Transfer to Reserves",null,"Expenditure","cash",null,"Reserve Expenditure",{"$f":"IF(OR($I15=\"cash\",$I15=\"\"),\"\",IF($J15=\"\",\"\",VLOOKUP($J15,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B15=\"\",$F15=\"\"),\"\",IF(AND($B15<>\"\",$F15=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F15,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","13713","Transfer to Reserve","13713 - Transfer to Reserve","Internal - Carry Over Works","Transfer to Reserves",null,"Expenditure","cash",null,"Reserve Expenditure",{"$f":"IF(OR($I16=\"cash\",$I16=\"\"),\"\",IF($J16=\"\",\"\",VLOOKUP($J16,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B16=\"\",$F16=\"\"),\"\",IF(AND($B16<>\"\",$F16=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F16,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","13782","Transfer to Reserve","13782 - Transfer to Reserve","Internal - Carry Over Works","Transfer to Reserves",null,"Expenditure","cash",null,"Reserve Expenditure",{"$f":"IF(OR($I17=\"cash\",$I17=\"\"),\"\",IF($J17=\"\",\"\",VLOOKUP($J17,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B17=\"\",$F17=\"\"),\"\",IF(AND($B17<>\"\",$F17=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F17,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","13876","Transfer to Reserve","13876 - Transfer to Reserve","Internal - Carry Over Works","Transfer to Reserves",null,"Expenditure","cash",null,"Reserve Expenditure",{"$f":"IF(OR($I18=\"cash\",$I18=\"\"),\"\",IF($J18=\"\",\"\",VLOOKUP($J18,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B18=\"\",$F18=\"\"),\"\",IF(AND($B18<>\"\",$F18=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F18,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14079","Transfer to Reserve","14079 - Transfer to Reserve","Internal - Roads","Transfer to Reserves",null,"Expenditure","cash",null,"Reserve Expenditure",{"$f":"IF(OR($I19=\"cash\",$I19=\"\"),\"\",IF($J19=\"\",\"\",VLOOKUP($J19,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B19=\"\",$F19=\"\"),\"\",IF(AND($B19<>\"\",$F19=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F19,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14146","Transfer to Reserve","14146 - Transfer to Reserve","Internal - Roads","Transfer to Reserves",null,"Expenditure","cash",null,"Reserve Expenditure",{"$f":"IF(OR($I20=\"cash\",$I20=\"\"),\"\",IF($J20=\"\",\"\",VLOOKUP($J20,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B20=\"\",$F20=\"\"),\"\",IF(AND($B20<>\"\",$F20=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F20,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14279","Transfer to Reserve","14279 - Transfer to Reserve","Internal - Carry Over Works","Transfer to Reserves",null,"Expenditure","cash",null,"Reserve Expenditure",{"$f":"IF(OR($I21=\"cash\",$I21=\"\"),\"\",IF($J21=\"\",\"\",VLOOKUP($J21,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B21=\"\",$F21=\"\"),\"\",IF(AND($B21<>\"\",$F21=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F21,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14332","Transfer to Reserve","14332 - Transfer to Reserve","Internal - Victoria Park Precinct","Transfer to Reserves",null,"Expenditure","cash",null,"Reserve Expenditure",{"$f":"IF(OR($I22=\"cash\",$I22=\"\"),\"\",IF($J22=\"\",\"\",VLOOKUP($J22,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B22=\"\",$F22=\"\"),\"\",IF(AND($B22<>\"\",$F22=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F22,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14386","Transfer to Reserve","14386 - Transfer to Reserve","Internal - Land & Assets","Transfer to Reserves",null,"Expenditure","cash",null,"Reserve Expenditure",{"$f":"IF(OR($I23=\"cash\",$I23=\"\"),\"\",IF($J23=\"\",\"\",VLOOKUP($J23,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B23=\"\",$F23=\"\"),\"\",IF(AND($B23<>\"\",$F23=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F23,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14458","Transfer to Reserve","14458 - Transfer to Reserve","Internal - Victoria Park Precinct","Transfer to Reserves",null,"Expenditure","cash",null,"Reserve Expenditure",{"$f":"IF(OR($I24=\"cash\",$I24=\"\"),\"\",IF($J24=\"\",\"\",VLOOKUP($J24,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B24=\"\",$F24=\"\"),\"\",IF(AND($B24<>\"\",$F24=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F24,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14504","Transfer to Reserve","14504 - Transfer to Reserve","External - Stormwater Management","Transfer to Reserves",null,"Expenditure","cash",null,"Reserve Expenditure",{"$f":"IF(OR($I25=\"cash\",$I25=\"\"),\"\",IF($J25=\"\",\"\",VLOOKUP($J25,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B25=\"\",$F25=\"\"),\"\",IF(AND($B25<>\"\",$F25=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F25,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14574","Transfer to Reserve","14574 - Transfer to Reserve","Internal - Carry Over Works","Transfer to Reserves",null,"Expenditure","cash",null,"Reserve Expenditure",{"$f":"IF(OR($I26=\"cash\",$I26=\"\"),\"\",IF($J26=\"\",\"\",VLOOKUP($J26,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B26=\"\",$F26=\"\"),\"\",IF(AND($B26<>\"\",$F26=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F26,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14636","Transfer to Reserve","14636 - Transfer to Reserve","Internal - Plant and Vehicle Replacement","Transfer to Reserves",null,"Expenditure","cash",null,"Reserve Expenditure",{"$f":"IF(OR($I27=\"cash\",$I27=\"\"),\"\",IF($J27=\"\",\"\",VLOOKUP($J27,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B27=\"\",$F27=\"\"),\"\",IF(AND($B27<>\"\",$F27=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F27,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14726","Transfer to Reserve","14726 - Transfer to Reserve","Internal - Carry Over Works","Transfer to Reserves",null,"Expenditure","cash",null,"Reserve Expenditure",{"$f":"IF(OR($I28=\"cash\",$I28=\"\"),\"\",IF($J28=\"\",\"\",VLOOKUP($J28,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B28=\"\",$F28=\"\"),\"\",IF(AND($B28<>\"\",$F28=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F28,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14856","Transfer to S94 Reserve","14856 - Transfer to S94 Reserve","External - Developer Contributions","Transfer to Reserves",null,"Expenditure","cash",null,"Reserve Expenditure",{"$f":"IF(OR($I29=\"cash\",$I29=\"\"),\"\",IF($J29=\"\",\"\",VLOOKUP($J29,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B29=\"\",$F29=\"\"),\"\",IF(AND($B29<>\"\",$F29=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F29,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14857","Transfer to Reserve","14857 - Transfer to Reserve","Internal - Carry Over Works","Transfer to Reserves",null,"Expenditure","cash",null,"Reserve Expenditure",{"$f":"IF(OR($I30=\"cash\",$I30=\"\"),\"\",IF($J30=\"\",\"\",VLOOKUP($J30,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B30=\"\",$F30=\"\"),\"\",IF(AND($B30<>\"\",$F30=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F30,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
[null,null,null,{"$f":"IF(AND($B31=\"\",$C31=\"\"),\"\",$B31&\" - \"&$C31)","v":""},null,null,null,null,null,null,null,{"$f":"IF(OR($I31=\"cash\",$I31=\"\"),\"\",IF($J31=\"\",\"\",VLOOKUP($J31,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B31=\"\",$F31=\"\"),\"\",IF(AND($B31<>\"\",$F31=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F31,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},{"$f":"IF(AND($B31=\"\",$H31=\"\"),\"\",IF(AND($B31<>\"\",$H31=\"\"),IF($H31<>\"\",\"\",\"no type entered\"),IF($H31=\"Expenditure\",\"\",\"incorrect type\")))","v":""},{"$f":"IF(AND($B31=\"\",$I31=\"\"),\"\",IF(AND($B31<>\"\",$I31=\"\"),\"no type entered\",IF(OR($I31=\"cash\"),\"\",\"incorrect type\")))","v":""},{"$f":"IF(OR($B31<>\"\"),IF(AND($B31=\"\",$K31=\"\"),\"\",IF(AND($B31<>\"\",$K31=\"\"),\"no type entered\",IF(OR($K31=\"Reserve Expenditure\"),\"\",\"incorrect type\"))),\"\")","v":""},null,{"$f":"IF(AND($M31=\"\",$N31=\"\",$O31=\"\",$P31=\"\",$Q31=\"\",$R31=\"\"),\"\",\"x\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>"]

{"sheet":"CoA - Res Inc","index":84,"n_rows":1007,"n_cols":20,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["Reserve Income",null,null,null,null,null,null,null,null,null,null,"overall",{"$f":"M2+M3+M4+M5","v":0},0,0,0,0,0,{"$f":"COUNTIF(S$7:S$1006,\"x\")+IF(COUNTA($B$7:$B$1006)<COUNTA($S$7:$S$1006),0,COUNTA($B$7:$B$1006)-COUNTA($S$7:$S$1006))","v":0},{"$f":"MAX(M1:R1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"not found",{"$f":"COUNTIF(M$7:M$1006,$L2)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"no type entered",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"incorrect type",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"BS for cash item",null,null,null,null,null,{"$f":"COUNTIF(R$7:R$1006,$L5)","v":0}]
["Type","Mapping Component","Description","Mapping Component & Description","Reserve name allocation","Global Change Item Allocation",null,"IS Type","Cash/Non-cash",null,"Inc/Exp Type","BS Type","check 1","check 2","check 3","check 4","check 5",null,"all errors"]
["Reserves","13200","Transfer from Reserve",{"$f":"IF(AND($B7=\"\",$C7=\"\"),\"\",$B7&\" - \"&$C7)","v":"13200 - Transfer from Reserve"},"Internal - Carry Over Works","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I7=\"cash\",$I7=\"\"),\"\",IF($J7=\"\",\"\",VLOOKUP($J7,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B7=\"\",$E7=\"\"),\"\",IF(AND($B7<>\"\",$E7=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E7,reserves_all_list_general,1,FALSE))=TRUE,\"not found\",\"\")))","v":""},{"$f":"IF(AND($B7=\"\",$F7=\"\"),\"\",IF(AND($B7<>\"\",$F7=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F7,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},{"$f":"IF(AND($B7=\"\",$H7=\"\"),\"\",IF(AND($B7<>\"\",$H7=\"\"),IF($H7<>\"\",\"\",\"no type entered\"),IF($H7=\"Income\",\"\",\"incorrect type\")))","v":""},{"$f":"IF(AND($B7=\"\",$I7=\"\"),\"\",IF(AND($B7<>\"\",$I7=\"\"),\"no type entered\",IF(OR($I7=\"cash\"),\"\",\"incorrect type\")))","v":""},{"$f":"IF(OR($B7<>\"\"),IF(AND($B7=\"\",$K7=\"\"),\"\",IF(AND($B7<>\"\",$K7=\"\"),\"no type entered\",IF(OR($K7=\"Reserve Income\"),\"\",\"incorrect type\"))),\"\")","v":""},null,{"$f":"IF(AND($M7=\"\",$N7=\"\",$O7=\"\",$P7=\"\",$Q7=\"\",$R7=\"\"),\"\",\"x\")","v":""}]
["Reserves","13230","Transfers from Reserve",{"$f":"IF(AND($B8=\"\",$C8=\"\"),\"\",$B8&\" - \"&$C8)","v":"13230 - Transfers from Reserve"},"Internal - z_unallocated internal","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I8=\"cash\",$I8=\"\"),\"\",IF($J8=\"\",\"\",VLOOKUP($J8,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B8=\"\",$F8=\"\"),\"\",IF(AND($B8<>\"\",$F8=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F8,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},{"$f":"IF(AND($B8=\"\",$H8=\"\"),\"\",IF(AND($B8<>\"\",$H8=\"\"),IF($H8<>\"\",\"\",\"no type entered\"),IF($H8=\"Income\",\"\",\"incorrect type\")))","v":""},{"$f":"IF(AND($B8=\"\",$I8=\"\"),\"\",IF(AND($B8<>\"\",$I8=\"\"),\"no type entered\",IF(OR($I8=\"cash\"),\"\",\"incorrect type\")))","v":""},{"$f":"IF(OR($B8<>\"\"),IF(AND($B8=\"\",$K8=\"\"),\"\",IF(AND($B8<>\"\",$K8=\"\"),\"no type entered\",IF(OR($K8=\"Reserve Income\"),\"\",\"incorrect type\"))),\"\")","v":""},null,{"$f":"IF(AND($M8=\"\",$N8=\"\",$O8=\"\",$P8=\"\",$Q8=\"\",$R8=\"\"),\"\",\"x\")","v":""}]
["Reserves","13250","Transfer from Reserve","13250 - Transfer from Reserve","Internal - Local Government Elections","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I9=\"cash\",$I9=\"\"),\"\",IF($J9=\"\",\"\",VLOOKUP($J9,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B9=\"\",$F9=\"\"),\"\",IF(AND($B9<>\"\",$F9=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F9,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","13355","Transfer from Reserve","13355 - Transfer from Reserve","Internal - z_unallocated internal","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I10=\"cash\",$I10=\"\"),\"\",IF($J10=\"\",\"\",VLOOKUP($J10,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B10=\"\",$F10=\"\"),\"\",IF(AND($B10<>\"\",$F10=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F10,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","13401","Transfer from Reserve","13401 - Transfer from Reserve","Internal - Carry Over Works","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I11=\"cash\",$I11=\"\"),\"\",IF($J11=\"\",\"\",VLOOKUP($J11,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B11=\"\",$F11=\"\"),\"\",IF(AND($B11<>\"\",$F11=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F11,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","13440","Capital Projects Revote","13440 - Capital Projects Revote","Internal - Carry Over Works","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I12=\"cash\",$I12=\"\"),\"\",IF($J12=\"\",\"\",VLOOKUP($J12,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B12=\"\",$F12=\"\"),\"\",IF(AND($B12<>\"\",$F12=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F12,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","13441","Transfer from Reserve","13441 - Transfer from Reserve","Internal - Carry Over Works","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I13=\"cash\",$I13=\"\"),\"\",IF($J13=\"\",\"\",VLOOKUP($J13,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B13=\"\",$F13=\"\"),\"\",IF(AND($B13<>\"\",$F13=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F13,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","13457","Transfer from Reserve","13457 - Transfer from Reserve","Internal - z_unallocated internal","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I14=\"cash\",$I14=\"\"),\"\",IF($J14=\"\",\"\",VLOOKUP($J14,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B14=\"\",$F14=\"\"),\"\",IF(AND($B14<>\"\",$F14=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F14,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","13460","Operational Projects Revote","13460 - Operational Projects Revote","Internal - z_unallocated internal","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I15=\"cash\",$I15=\"\"),\"\",IF($J15=\"\",\"\",VLOOKUP($J15,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B15=\"\",$F15=\"\"),\"\",IF(AND($B15<>\"\",$F15=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F15,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","13461","Transfer from Reserve","13461 - Transfer from Reserve","Internal - z_unallocated internal","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I16=\"cash\",$I16=\"\"),\"\",IF($J16=\"\",\"\",VLOOKUP($J16,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B16=\"\",$F16=\"\"),\"\",IF(AND($B16<>\"\",$F16=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F16,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","13470","Transfer from Reserve","13470 - Transfer from Reserve","Internal - z_unallocated internal","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I17=\"cash\",$I17=\"\"),\"\",IF($J17=\"\",\"\",VLOOKUP($J17,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B17=\"\",$F17=\"\"),\"\",IF(AND($B17<>\"\",$F17=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F17,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","13510","Capital Projects Revote","13510 - Capital Projects Revote","Internal - Carry Over Works","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I18=\"cash\",$I18=\"\"),\"\",IF($J18=\"\",\"\",VLOOKUP($J18,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B18=\"\",$F18=\"\"),\"\",IF(AND($B18<>\"\",$F18=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F18,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","13511","Transfer from Reserve","13511 - Transfer from Reserve","Internal - Carry Over Works","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I19=\"cash\",$I19=\"\"),\"\",IF($J19=\"\",\"\",VLOOKUP($J19,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B19=\"\",$F19=\"\"),\"\",IF(AND($B19<>\"\",$F19=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F19,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","13600","Transfer from Reserve","13600 - Transfer from Reserve","Internal - z_unallocated internal","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I20=\"cash\",$I20=\"\"),\"\",IF($J20=\"\",\"\",VLOOKUP($J20,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B20=\"\",$F20=\"\"),\"\",IF(AND($B20<>\"\",$F20=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F20,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","13623","Operational Projects Revote","13623 - Operational Projects Revote","Internal - Carry Over Works","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I21=\"cash\",$I21=\"\"),\"\",IF($J21=\"\",\"\",VLOOKUP($J21,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B21=\"\",$F21=\"\"),\"\",IF(AND($B21<>\"\",$F21=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F21,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","13625","Transfer from Reserve","13625 - Transfer from Reserve","Internal - Carry Over Works","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I22=\"cash\",$I22=\"\"),\"\",IF($J22=\"\",\"\",VLOOKUP($J22,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B22=\"\",$F22=\"\"),\"\",IF(AND($B22<>\"\",$F22=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F22,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","13660","Transfer from Reserve","13660 - Transfer from Reserve","Internal - Carry Over Works","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I23=\"cash\",$I23=\"\"),\"\",IF($J23=\"\",\"\",VLOOKUP($J23,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B23=\"\",$F23=\"\"),\"\",IF(AND($B23<>\"\",$F23=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F23,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","13661","Transfers from Unexpended Grants","13661 - Transfers from Unexpended Grants","Internal - Carry Over Works","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I24=\"cash\",$I24=\"\"),\"\",IF($J24=\"\",\"\",VLOOKUP($J24,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B24=\"\",$F24=\"\"),\"\",IF(AND($B24<>\"\",$F24=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F24,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","13662","Capital Projects Revote","13662 - Capital Projects Revote","Internal - Carry Over Works","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I25=\"cash\",$I25=\"\"),\"\",IF($J25=\"\",\"\",VLOOKUP($J25,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B25=\"\",$F25=\"\"),\"\",IF(AND($B25<>\"\",$F25=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F25,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","13682","Transfer from Reserve","13682 - Transfer from Reserve","Internal - Carry Over Works","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I26=\"cash\",$I26=\"\"),\"\",IF($J26=\"\",\"\",VLOOKUP($J26,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B26=\"\",$F26=\"\"),\"\",IF(AND($B26<>\"\",$F26=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F26,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","13730","Capital Projects Revote","13730 - Capital Projects Revote","Internal - Carry Over Works","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I27=\"cash\",$I27=\"\"),\"\",IF($J27=\"\",\"\",VLOOKUP($J27,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B27=\"\",$F27=\"\"),\"\",IF(AND($B27<>\"\",$F27=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F27,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","13731","Transfer from Reserve","13731 - Transfer from Reserve","Internal - Carry Over Works","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I28=\"cash\",$I28=\"\"),\"\",IF($J28=\"\",\"\",VLOOKUP($J28,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B28=\"\",$F28=\"\"),\"\",IF(AND($B28<>\"\",$F28=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F28,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","13755","Operational Projects Revote","13755 - Operational Projects Revote","Internal - Carry Over Works","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I29=\"cash\",$I29=\"\"),\"\",IF($J29=\"\",\"\",VLOOKUP($J29,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B29=\"\",$F29=\"\"),\"\",IF(AND($B29<>\"\",$F29=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F29,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","13800","Capital Projects Revote","13800 - Capital Projects Revote","Internal - Carry Over Works","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I30=\"cash\",$I30=\"\"),\"\",IF($J30=\"\",\"\",VLOOKUP($J30,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B30=\"\",$F30=\"\"),\"\",IF(AND($B30<>\"\",$F30=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F30,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","13801","Transfer from Reserve","13801 - Transfer from Reserve","Internal - Carry Over Works","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I31=\"cash\",$I31=\"\"),\"\",IF($J31=\"\",\"\",VLOOKUP($J31,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B31=\"\",$F31=\"\"),\"\",IF(AND($B31<>\"\",$F31=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F31,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","13852","Transfer from Reserve","13852 - Transfer from Reserve","External - Specific Purpose Unexpended Grants","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I32=\"cash\",$I32=\"\"),\"\",IF($J32=\"\",\"\",VLOOKUP($J32,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B32=\"\",$F32=\"\"),\"\",IF(AND($B32<>\"\",$F32=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F32,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","13891","Transfer from Reserve","13891 - Transfer from Reserve","Internal - Carry Over Works","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I33=\"cash\",$I33=\"\"),\"\",IF($J33=\"\",\"\",VLOOKUP($J33,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B33=\"\",$F33=\"\"),\"\",IF(AND($B33<>\"\",$F33=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F33,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","13892","Capital Projects Revote","13892 - Capital Projects Revote","Internal - Carry Over Works","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I34=\"cash\",$I34=\"\"),\"\",IF($J34=\"\",\"\",VLOOKUP($J34,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B34=\"\",$F34=\"\"),\"\",IF(AND($B34<>\"\",$F34=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F34,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14053","Operational Projects Revote","14053 - Operational Projects Revote","Internal - Carry Over Works","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I35=\"cash\",$I35=\"\"),\"\",IF($J35=\"\",\"\",VLOOKUP($J35,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B35=\"\",$F35=\"\"),\"\",IF(AND($B35<>\"\",$F35=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F35,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14054","Transfer from Reserve","14054 - Transfer from Reserve","Internal - Carry Over Works","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I36=\"cash\",$I36=\"\"),\"\",IF($J36=\"\",\"\",VLOOKUP($J36,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B36=\"\",$F36=\"\"),\"\",IF(AND($B36<>\"\",$F36=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F36,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14091","Capital Projects Revotes","14091 - Capital Projects Revotes","Internal - Carry Over Works","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I37=\"cash\",$I37=\"\"),\"\",IF($J37=\"\",\"\",VLOOKUP($J37,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B37=\"\",$F37=\"\"),\"\",IF(AND($B37<>\"\",$F37=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F37,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14092","Transfer from Reserve","14092 - Transfer from Reserve","Internal - Roads","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I38=\"cash\",$I38=\"\"),\"\",IF($J38=\"\",\"\",VLOOKUP($J38,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B38=\"\",$F38=\"\"),\"\",IF(AND($B38<>\"\",$F38=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F38,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14121","Operational Projects Revote","14121 - Operational Projects Revote","Internal - Carry Over Works","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I39=\"cash\",$I39=\"\"),\"\",IF($J39=\"\",\"\",VLOOKUP($J39,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B39=\"\",$E39=\"\"),\"\",IF(AND($B39<>\"\",$E39=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E39,reserves_all_list_general,1,FALSE))=TRUE,\"not found\",\"\")))","v":""},{"$f":"IF(AND($B39=\"\",$F39=\"\"),\"\",IF(AND($B39<>\"\",$F39=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F39,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14122","Transfer from Reserve","14122 - Transfer from Reserve","Internal - Roads","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I40=\"cash\",$I40=\"\"),\"\",IF($J40=\"\",\"\",VLOOKUP($J40,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B40=\"\",$F40=\"\"),\"\",IF(AND($B40<>\"\",$F40=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F40,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14161","Capital Project Revotes","14161 - Capital Project Revotes","Internal - Carry Over Works","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I41=\"cash\",$I41=\"\"),\"\",IF($J41=\"\",\"\",VLOOKUP($J41,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B41=\"\",$F41=\"\"),\"\",IF(AND($B41<>\"\",$F41=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F41,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14162","Transfer from Reserve","14162 - Transfer from Reserve","Internal - Roads","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I42=\"cash\",$I42=\"\"),\"\",IF($J42=\"\",\"\",VLOOKUP($J42,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B42=\"\",$F42=\"\"),\"\",IF(AND($B42<>\"\",$F42=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F42,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14254","Operational Projects Revote","14254 - Operational Projects Revote","Internal - Carry Over Works","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I43=\"cash\",$I43=\"\"),\"\",IF($J43=\"\",\"\",VLOOKUP($J43,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B43=\"\",$F43=\"\"),\"\",IF(AND($B43<>\"\",$F43=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F43,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14255","Transfer from Reserve","14255 - Transfer from Reserve","Internal - Victoria Park Precinct","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I44=\"cash\",$I44=\"\"),\"\",IF($J44=\"\",\"\",VLOOKUP($J44,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B44=\"\",$F44=\"\"),\"\",IF(AND($B44<>\"\",$F44=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F44,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14291","Transfer from Reserve","14291 - Transfer from Reserve","Internal - Victoria Park Precinct","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I45=\"cash\",$I45=\"\"),\"\",IF($J45=\"\",\"\",VLOOKUP($J45,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B45=\"\",$F45=\"\"),\"\",IF(AND($B45<>\"\",$F45=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F45,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14292","Capital Projects Revotes","14292 - Capital Projects Revotes","Internal - Carry Over Works","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I46=\"cash\",$I46=\"\"),\"\",IF($J46=\"\",\"\",VLOOKUP($J46,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B46=\"\",$F46=\"\"),\"\",IF(AND($B46<>\"\",$F46=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F46,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14311","Operational Projects Revote","14311 - Operational Projects Revote","Internal - Carry Over Works","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I47=\"cash\",$I47=\"\"),\"\",IF($J47=\"\",\"\",VLOOKUP($J47,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B47=\"\",$F47=\"\"),\"\",IF(AND($B47<>\"\",$F47=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F47,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14312","Transfer from Reserve","14312 - Transfer from Reserve","Internal - Victoria Park Precinct","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I48=\"cash\",$I48=\"\"),\"\",IF($J48=\"\",\"\",VLOOKUP($J48,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B48=\"\",$F48=\"\"),\"\",IF(AND($B48<>\"\",$F48=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F48,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14334","Transfer from Reserve","14334 - Transfer from Reserve","Internal - Victoria Park Precinct","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I49=\"cash\",$I49=\"\"),\"\",IF($J49=\"\",\"\",VLOOKUP($J49,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B49=\"\",$F49=\"\"),\"\",IF(AND($B49<>\"\",$F49=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F49,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14335","Capital Projects Revotes","14335 - Capital Projects Revotes","Internal - Carry Over Works","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I50=\"cash\",$I50=\"\"),\"\",IF($J50=\"\",\"\",VLOOKUP($J50,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B50=\"\",$F50=\"\"),\"\",IF(AND($B50<>\"\",$F50=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F50,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14363","Operational Projects Revote","14363 - Operational Projects Revote","Internal - Carry Over Works","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I51=\"cash\",$I51=\"\"),\"\",IF($J51=\"\",\"\",VLOOKUP($J51,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B51=\"\",$F51=\"\"),\"\",IF(AND($B51<>\"\",$F51=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F51,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14364","Transfer from Reserve","14364 - Transfer from Reserve","Internal - Land & Assets","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I52=\"cash\",$I52=\"\"),\"\",IF($J52=\"\",\"\",VLOOKUP($J52,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B52=\"\",$F52=\"\"),\"\",IF(AND($B52<>\"\",$F52=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F52,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14401","Transfer from Reserve","14401 - Transfer from Reserve","Internal - Land & Assets","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I53=\"cash\",$I53=\"\"),\"\",IF($J53=\"\",\"\",VLOOKUP($J53,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B53=\"\",$F53=\"\"),\"\",IF(AND($B53<>\"\",$F53=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F53,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14402","Capital Project Revotes","14402 - Capital Project Revotes","Internal - Carry Over Works","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I54=\"cash\",$I54=\"\"),\"\",IF($J54=\"\",\"\",VLOOKUP($J54,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B54=\"\",$F54=\"\"),\"\",IF(AND($B54<>\"\",$F54=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F54,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14432","Operational Projects Revote","14432 - Operational Projects Revote","Internal - Carry Over Works","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I55=\"cash\",$I55=\"\"),\"\",IF($J55=\"\",\"\",VLOOKUP($J55,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B55=\"\",$F55=\"\"),\"\",IF(AND($B55<>\"\",$F55=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F55,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14433","Transfer from Reserve","14433 - Transfer from Reserve","Internal - Victoria Park Precinct","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I56=\"cash\",$I56=\"\"),\"\",IF($J56=\"\",\"\",VLOOKUP($J56,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B56=\"\",$F56=\"\"),\"\",IF(AND($B56<>\"\",$F56=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F56,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14471","Transfer from Reserve","14471 - Transfer from Reserve","Internal - Victoria Park Precinct","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I57=\"cash\",$I57=\"\"),\"\",IF($J57=\"\",\"\",VLOOKUP($J57,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B57=\"\",$F57=\"\"),\"\",IF(AND($B57<>\"\",$F57=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F57,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14472","Capital Projects Revote","14472 - Capital Projects Revote","Internal - Carry Over Works","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I58=\"cash\",$I58=\"\"),\"\",IF($J58=\"\",\"\",VLOOKUP($J58,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B58=\"\",$F58=\"\"),\"\",IF(AND($B58<>\"\",$F58=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F58,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14490","Operational Projects Revote","14490 - Operational Projects Revote","Internal - Carry Over Works","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I59=\"cash\",$I59=\"\"),\"\",IF($J59=\"\",\"\",VLOOKUP($J59,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B59=\"\",$F59=\"\"),\"\",IF(AND($B59<>\"\",$F59=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F59,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14491","Transfer from Reserve","14491 - Transfer from Reserve","External - Stormwater Management","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I60=\"cash\",$I60=\"\"),\"\",IF($J60=\"\",\"\",VLOOKUP($J60,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B60=\"\",$F60=\"\"),\"\",IF(AND($B60<>\"\",$F60=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F60,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14522","Transfer from Reserve","14522 - Transfer from Reserve","External - Stormwater Management","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I61=\"cash\",$I61=\"\"),\"\",IF($J61=\"\",\"\",VLOOKUP($J61,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B61=\"\",$F61=\"\"),\"\",IF(AND($B61<>\"\",$F61=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F61,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14523","Capital Project Revotes","14523 - Capital Project Revotes","Internal - Carry Over Works","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I62=\"cash\",$I62=\"\"),\"\",IF($J62=\"\",\"\",VLOOKUP($J62,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B62=\"\",$F62=\"\"),\"\",IF(AND($B62<>\"\",$F62=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F62,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14552","Operational Projects Revote","14552 - Operational Projects Revote","Internal - z_unallocated internal","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I63=\"cash\",$I63=\"\"),\"\",IF($J63=\"\",\"\",VLOOKUP($J63,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B63=\"\",$F63=\"\"),\"\",IF(AND($B63<>\"\",$F63=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F63,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
["Reserves","14872","Transfer from Reserve","14872 - Transfer from Reserve","External - Developer Contributions","Transfer from Reserves",null,"Income","cash",null,"Reserve Income",{"$f":"IF(OR($I79=\"cash\",$I79=\"\"),\"\",IF($J79=\"\",\"\",VLOOKUP($J79,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},"",{"$f":"IF(AND($B79=\"\",$F79=\"\"),\"\",IF(AND($B79<>\"\",$F79=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($F79,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>"]

{"sheet":"CoA - Int Exp","index":85,"n_rows":1007,"n_cols":19,"rows_kept":139,"cut":true,"hidden":false,"merged":[[143,18,143,19]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["Internal Expenditure",null,null,null,null,null,null,null,null,null,"overall",{"$f":"L2+L3+L4+L5","v":0},0,0,0,0,0,{"$f":"COUNTIF(R$7:R$1006,\"x\")+IF(COUNTA($B$7:$B$1006)<COUNTA($R$7:$R13006),0,COUNTA($B$7:$B$1006)-COUNTA($R$7:$R$1006))","v":0},{"$f":"MAX(L1:Q1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"not found",{"$f":"COUNTIF(L$7:L$1006,$K2)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"no type entered",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"incorrect type",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"BS for cash item",null,null,null,null,null,{"$f":"COUNTIF(Q$7:Q$1006,$K5)","v":0}]
["Type","Mapping Component","Description","Mapping Component & Description","Global Change Item Allocation",null,"IS Type","Cash/Non-cash",null,"Inc/Exp Type","BS Type","check 1","check 2","check 3","check 4",null,null,"all errors"]
[null,null,null,{"$f":"IF(AND($B7=\"\",$C7=\"\"),\"\",$B7&\" - \"&$C7)","v":""},null,null,null,null,null,null,{"$f":"IF(OR($H7=\"cash\",$H7=\"\"),\"\",IF($I7=\"\",\"\",VLOOKUP($I7,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B7=\"\",$E7=\"\"),\"\",IF(AND($B7<>\"\",$E7=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E7,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},{"$f":"IF(AND($B7=\"\",$G7=\"\"),\"\",IF(AND($B7<>\"\",$G7=\"\"),IF($G7<>\"\",\"\",\"no type entered\"),IF($G7=\"Expenditure\",\"\",\"incorrect type\")))","v":""},{"$f":"IF(AND($B7=\"\",$H7=\"\"),\"\",IF(AND($B7<>\"\",$H7=\"\"),\"no type entered\",IF(OR($H7=\"cash\"),\"\",\"incorrect type\")))","v":""},{"$f":"IF(OR($B7<>\"\"),IF(AND($B7=\"\",$J7=\"\"),\"\",IF(AND($B7<>\"\",$J7=\"\"),\"no type entered\",IF(OR($J7=\"Internal Expenditure\"),\"\",\"incorrect type\"))),\"\")","v":""},null,null,{"$f":"IF(AND($L7=\"\",$M7=\"\",$N7=\"\",$O7=\"\",$P7=\"\",$Q7=\"\"),\"\",\"x\")","v":""}]
[null,null,null,{"$f":"IF(AND($B8=\"\",$C8=\"\"),\"\",$B8&\" - \"&$C8)","v":""},null,null,null,null,null,null,{"$f":"IF(OR($H8=\"cash\",$H8=\"\"),\"\",IF($I8=\"\",\"\",VLOOKUP($I8,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B8=\"\",$E8=\"\"),\"\",IF(AND($B8<>\"\",$E8=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E8,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},{"$f":"IF(AND($B8=\"\",$G8=\"\"),\"\",IF(AND($B8<>\"\",$G8=\"\"),IF($G8<>\"\",\"\",\"no type entered\"),IF($G8=\"Expenditure\",\"\",\"incorrect type\")))","v":""},{"$f":"IF(AND($B8=\"\",$H8=\"\"),\"\",IF(AND($B8<>\"\",$H8=\"\"),\"no type entered\",IF(OR($H8=\"cash\"),\"\",\"incorrect type\")))","v":""},{"$f":"IF(OR($B8<>\"\"),IF(AND($B8=\"\",$J8=\"\"),\"\",IF(AND($B8<>\"\",$J8=\"\"),\"no type entered\",IF(OR($J8=\"Internal Expenditure\"),\"\",\"incorrect type\"))),\"\")","v":""},null,null,{"$f":"IF(AND($L8=\"\",$M8=\"\",$N8=\"\",$O8=\"\",$P8=\"\",$Q8=\"\"),\"\",\"x\")","v":""}]
[null,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR($H9=\"cash\",$H9=\"\"),\"\",IF($I9=\"\",\"\",VLOOKUP($I9,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B9=\"\",$E9=\"\"),\"\",IF(AND($B9<>\"\",$E9=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E9,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,null,""]
[null,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR($H10=\"cash\",$H10=\"\"),\"\",IF($I10=\"\",\"\",VLOOKUP($I10,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B10=\"\",$E10=\"\"),\"\",IF(AND($B10<>\"\",$E10=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E10,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,null,""]
[null,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR($H11=\"cash\",$H11=\"\"),\"\",IF($I11=\"\",\"\",VLOOKUP($I11,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B11=\"\",$E11=\"\"),\"\",IF(AND($B11<>\"\",$E11=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E11,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,null,""]
[null,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR($H12=\"cash\",$H12=\"\"),\"\",IF($I12=\"\",\"\",VLOOKUP($I12,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B12=\"\",$E12=\"\"),\"\",IF(AND($B12<>\"\",$E12=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E12,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,null,""]
[null,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR($H13=\"cash\",$H13=\"\"),\"\",IF($I13=\"\",\"\",VLOOKUP($I13,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B13=\"\",$E13=\"\"),\"\",IF(AND($B13<>\"\",$E13=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E13,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,null,""]
[null,null,null,{"$f":"IF(AND($B14=\"\",$C14=\"\"),\"\",$B14&\" - \"&$C14)","v":""},null,null,null,null,null,null,{"$f":"IF(OR($H14=\"cash\",$H14=\"\"),\"\",IF($I14=\"\",\"\",VLOOKUP($I14,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B14=\"\",$E14=\"\"),\"\",IF(AND($B14<>\"\",$E14=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E14,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},{"$f":"IF(AND($B14=\"\",$G14=\"\"),\"\",IF(AND($B14<>\"\",$G14=\"\"),IF($G14<>\"\",\"\",\"no type entered\"),IF($G14=\"Expenditure\",\"\",\"incorrect type\")))","v":""},{"$f":"IF(AND($B14=\"\",$H14=\"\"),\"\",IF(AND($B14<>\"\",$H14=\"\"),\"no type entered\",IF(OR($H14=\"cash\"),\"\",\"incorrect type\")))","v":""},{"$f":"IF(OR($B14<>\"\"),IF(AND($B14=\"\",$J14=\"\"),\"\",IF(AND($B14<>\"\",$J14=\"\"),\"no type entered\",IF(OR($J14=\"Internal Expenditure\"),\"\",\"incorrect type\"))),\"\")","v":""},null,null,{"$f":"IF(AND($L14=\"\",$M14=\"\",$N14=\"\",$O14=\"\",$P14=\"\",$Q14=\"\"),\"\",\"x\")","v":""}]
[null,null,null,{"$f":"IF(AND($B15=\"\",$C15=\"\"),\"\",$B15&\" - \"&$C15)","v":""},null,null,null,null,null,null,{"$f":"IF(OR($H15=\"cash\",$H15=\"\"),\"\",IF($I15=\"\",\"\",VLOOKUP($I15,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B15=\"\",$E15=\"\"),\"\",IF(AND($B15<>\"\",$E15=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E15,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},{"$f":"IF(AND($B15=\"\",$G15=\"\"),\"\",IF(AND($B15<>\"\",$G15=\"\"),IF($G15<>\"\",\"\",\"no type entered\"),IF($G15=\"Expenditure\",\"\",\"incorrect type\")))","v":""},{"$f":"IF(AND($B15=\"\",$H15=\"\"),\"\",IF(AND($B15<>\"\",$H15=\"\"),\"no type entered\",IF(OR($H15=\"cash\"),\"\",\"incorrect type\")))","v":""},{"$f":"IF(OR($B15<>\"\"),IF(AND($B15=\"\",$J15=\"\"),\"\",IF(AND($B15<>\"\",$J15=\"\"),\"no type entered\",IF(OR($J15=\"Internal Expenditure\"),\"\",\"incorrect type\"))),\"\")","v":""},null,null,{"$f":"IF(AND($L15=\"\",$M15=\"\",$N15=\"\",$O15=\"\",$P15=\"\",$Q15=\"\"),\"\",\"x\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>"]

{"sheet":"CoA - Int Inc","index":86,"n_rows":1007,"n_cols":19,"rows_kept":139,"cut":true,"hidden":false,"merged":[[143,18,143,19]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
["Internal Income",null,null,null,null,null,null,null,null,null,"overall",{"$f":"L2+L3+L4+L5","v":0},0,0,0,0,0,{"$f":"COUNTIF(R$7:R$1006,\"x\")+IF(COUNTA($B$7:$B$1006)<COUNTA($R$7:$R13006),0,COUNTA($B$7:$B$1006)-COUNTA($R$7:$R$1006))","v":0},{"$f":"MAX(L1:Q1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"not found",{"$f":"COUNTIF(L$7:L$1006,$K2)","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"no type entered",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"incorrect type",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"BS for cash item",null,null,null,null,null,{"$f":"COUNTIF(Q$7:Q$1006,$K5)","v":0}]
["Type","Mapping Component","Description","Mapping Component & Description","Global Change Item Allocation",null,"IS Type","Cash/Non-cash",null,"Inc/Exp Type","BS Type","check 1","check 2","check 3","check 4",null,null,"all errors"]
["Internal","13351","Contribution to Corporate Operations from Water and Sewer",{"$f":"IF(AND($B7=\"\",$C7=\"\"),\"\",$B7&\" - \"&$C7)","v":"13351 - Contribution to Corporate Operations from Water and Sewer"},"Other Internal Income - Operating",null,"Income","cash",null,"Internal Income",{"$f":"IF(OR($H7=\"cash\",$H7=\"\"),\"\",IF($I7=\"\",\"\",VLOOKUP($I7,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B7=\"\",$E7=\"\"),\"\",IF(AND($B7<>\"\",$E7=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E7,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},{"$f":"IF(AND($B7=\"\",$G7=\"\"),\"\",IF(AND($B7<>\"\",$G7=\"\"),IF($G7<>\"\",\"\",\"no type entered\"),IF($G7=\"Income\",\"\",\"incorrect type\")))","v":""},{"$f":"IF(AND($B7=\"\",$H7=\"\"),\"\",IF(AND($B7<>\"\",$H7=\"\"),\"no type entered\",IF(OR($H7=\"cash\"),\"\",\"incorrect type\")))","v":""},{"$f":"IF(OR($B7<>\"\"),IF(AND($B7=\"\",$J7=\"\"),\"\",IF(AND($B7<>\"\",$J7=\"\"),\"no type entered\",IF(OR($J7=\"Internal Income\"),\"\",\"incorrect type\"))),\"\")","v":""},null,null,{"$f":"IF(AND($L7=\"\",$M7=\"\",$N7=\"\",$O7=\"\",$P7=\"\",$Q7=\"\"),\"\",\"x\")","v":""}]
[null,null,null,{"$f":"IF(AND($B8=\"\",$C8=\"\"),\"\",$B8&\" - \"&$C8)","v":""},null,null,null,null,null,null,{"$f":"IF(OR($H8=\"cash\",$H8=\"\"),\"\",IF($I8=\"\",\"\",VLOOKUP($I8,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B8=\"\",$E8=\"\"),\"\",IF(AND($B8<>\"\",$E8=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E8,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},{"$f":"IF(AND($B8=\"\",$G8=\"\"),\"\",IF(AND($B8<>\"\",$G8=\"\"),IF($G8<>\"\",\"\",\"no type entered\"),IF($G8=\"Income\",\"\",\"incorrect type\")))","v":""},{"$f":"IF(AND($B8=\"\",$H8=\"\"),\"\",IF(AND($B8<>\"\",$H8=\"\"),\"no type entered\",IF(OR($H8=\"cash\"),\"\",\"incorrect type\")))","v":""},{"$f":"IF(OR($B8<>\"\"),IF(AND($B8=\"\",$J8=\"\"),\"\",IF(AND($B8<>\"\",$J8=\"\"),\"no type entered\",IF(OR($J8=\"Internal Income\"),\"\",\"incorrect type\"))),\"\")","v":""},null,null,{"$f":"IF(AND($L8=\"\",$M8=\"\",$N8=\"\",$O8=\"\",$P8=\"\",$Q8=\"\"),\"\",\"x\")","v":""}]
[null,null,null,{"$f":"IF(AND($B9=\"\",$C9=\"\"),\"\",$B9&\" - \"&$C9)","v":""},null,null,null,null,null,null,{"$f":"IF(OR($H9=\"cash\",$H9=\"\"),\"\",IF($I9=\"\",\"\",VLOOKUP($I9,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B9=\"\",$E9=\"\"),\"\",IF(AND($B9<>\"\",$E9=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E9,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},{"$f":"IF(AND($B9=\"\",$G9=\"\"),\"\",IF(AND($B9<>\"\",$G9=\"\"),IF($G9<>\"\",\"\",\"no type entered\"),IF($G9=\"Income\",\"\",\"incorrect type\")))","v":""},{"$f":"IF(AND($B9=\"\",$H9=\"\"),\"\",IF(AND($B9<>\"\",$H9=\"\"),\"no type entered\",IF(OR($H9=\"cash\"),\"\",\"incorrect type\")))","v":""},{"$f":"IF(OR($B9<>\"\"),IF(AND($B9=\"\",$J9=\"\"),\"\",IF(AND($B9<>\"\",$J9=\"\"),\"no type entered\",IF(OR($J9=\"Internal Income\"),\"\",\"incorrect type\"))),\"\")","v":""},null,null,{"$f":"IF(AND($L9=\"\",$M9=\"\",$N9=\"\",$O9=\"\",$P9=\"\",$Q9=\"\"),\"\",\"x\")","v":""}]
[null,null,null,{"$f":"IF(AND($B10=\"\",$C10=\"\"),\"\",$B10&\" - \"&$C10)","v":""},null,null,null,null,null,null,{"$f":"IF(OR($H10=\"cash\",$H10=\"\"),\"\",IF($I10=\"\",\"\",VLOOKUP($I10,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B10=\"\",$E10=\"\"),\"\",IF(AND($B10<>\"\",$E10=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E10,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},{"$f":"IF(AND($B10=\"\",$G10=\"\"),\"\",IF(AND($B10<>\"\",$G10=\"\"),IF($G10<>\"\",\"\",\"no type entered\"),IF($G10=\"Income\",\"\",\"incorrect type\")))","v":""},{"$f":"IF(AND($B10=\"\",$H10=\"\"),\"\",IF(AND($B10<>\"\",$H10=\"\"),\"no type entered\",IF(OR($H10=\"cash\"),\"\",\"incorrect type\")))","v":""},{"$f":"IF(OR($B10<>\"\"),IF(AND($B10=\"\",$J10=\"\"),\"\",IF(AND($B10<>\"\",$J10=\"\"),\"no type entered\",IF(OR($J10=\"Internal Income\"),\"\",\"incorrect type\"))),\"\")","v":""},null,null,{"$f":"IF(AND($L10=\"\",$M10=\"\",$N10=\"\",$O10=\"\",$P10=\"\",$Q10=\"\"),\"\",\"x\")","v":""}]
[null,null,null,{"$f":"IF(AND($B11=\"\",$C11=\"\"),\"\",$B11&\" - \"&$C11)","v":""},null,null,null,null,null,null,{"$f":"IF(OR($H11=\"cash\",$H11=\"\"),\"\",IF($I11=\"\",\"\",VLOOKUP($I11,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B11=\"\",$E11=\"\"),\"\",IF(AND($B11<>\"\",$E11=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E11,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},{"$f":"IF(AND($B11=\"\",$G11=\"\"),\"\",IF(AND($B11<>\"\",$G11=\"\"),IF($G11<>\"\",\"\",\"no type entered\"),IF($G11=\"Income\",\"\",\"incorrect type\")))","v":""},{"$f":"IF(AND($B11=\"\",$H11=\"\"),\"\",IF(AND($B11<>\"\",$H11=\"\"),\"no type entered\",IF(OR($H11=\"cash\"),\"\",\"incorrect type\")))","v":""},{"$f":"IF(OR($B11<>\"\"),IF(AND($B11=\"\",$J11=\"\"),\"\",IF(AND($B11<>\"\",$J11=\"\"),\"no type entered\",IF(OR($J11=\"Internal Income\"),\"\",\"incorrect type\"))),\"\")","v":""},null,null,{"$f":"IF(AND($L11=\"\",$M11=\"\",$N11=\"\",$O11=\"\",$P11=\"\",$Q11=\"\"),\"\",\"x\")","v":""}]
[null,null,null,{"$f":"IF(AND($B12=\"\",$C12=\"\"),\"\",$B12&\" - \"&$C12)","v":""},null,null,null,null,null,null,{"$f":"IF(OR($H12=\"cash\",$H12=\"\"),\"\",IF($I12=\"\",\"\",VLOOKUP($I12,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B12=\"\",$E12=\"\"),\"\",IF(AND($B12<>\"\",$E12=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E12,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},{"$f":"IF(AND($B12=\"\",$G12=\"\"),\"\",IF(AND($B12<>\"\",$G12=\"\"),IF($G12<>\"\",\"\",\"no type entered\"),IF($G12=\"Income\",\"\",\"incorrect type\")))","v":""},{"$f":"IF(AND($B12=\"\",$H12=\"\"),\"\",IF(AND($B12<>\"\",$H12=\"\"),\"no type entered\",IF(OR($H12=\"cash\"),\"\",\"incorrect type\")))","v":""},{"$f":"IF(OR($B12<>\"\"),IF(AND($B12=\"\",$J12=\"\"),\"\",IF(AND($B12<>\"\",$J12=\"\"),\"no type entered\",IF(OR($J12=\"Internal Income\"),\"\",\"incorrect type\"))),\"\")","v":""},null,null,{"$f":"IF(AND($L12=\"\",$M12=\"\",$N12=\"\",$O12=\"\",$P12=\"\",$Q12=\"\"),\"\",\"x\")","v":""}]
[null,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR($H13=\"cash\",$H13=\"\"),\"\",IF($I13=\"\",\"\",VLOOKUP($I13,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B13=\"\",$E13=\"\"),\"\",IF(AND($B13<>\"\",$E13=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E13,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,null,""]
[null,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR($H14=\"cash\",$H14=\"\"),\"\",IF($I14=\"\",\"\",VLOOKUP($I14,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B14=\"\",$E14=\"\"),\"\",IF(AND($B14<>\"\",$E14=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E14,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,null,""]
[null,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR($H15=\"cash\",$H15=\"\"),\"\",IF($I15=\"\",\"\",VLOOKUP($I15,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B15=\"\",$E15=\"\"),\"\",IF(AND($B15<>\"\",$E15=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E15,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,null,""]
[null,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR($H16=\"cash\",$H16=\"\"),\"\",IF($I16=\"\",\"\",VLOOKUP($I16,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B16=\"\",$E16=\"\"),\"\",IF(AND($B16<>\"\",$E16=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E16,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,null,""]
[null,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR($H17=\"cash\",$H17=\"\"),\"\",IF($I17=\"\",\"\",VLOOKUP($I17,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B17=\"\",$E17=\"\"),\"\",IF(AND($B17<>\"\",$E17=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E17,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,null,""]
[null,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR($H18=\"cash\",$H18=\"\"),\"\",IF($I18=\"\",\"\",VLOOKUP($I18,'IS-BS table general'!$R:$S,2,FALSE)))","v":""},{"$f":"IF(AND($B18=\"\",$E18=\"\"),\"\",IF(AND($B18<>\"\",$E18=\"\"),\"no type entered\",IF(ISERROR(VLOOKUP($E18,'Budget Summary 1'!$A:$D,4,FALSE))=TRUE,\"not found\",\"\")))","v":""},"","","",null,null,""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>","<end>"]

{"sheet":"check s94","index":87,"n_rows":12,"n_cols":1,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
["HIDE SHEET"]
[]
[]
["Plan No."]
[]
["Ensure that S94 Plan only included once"]
[]
[]
["Ensure that s94 Plan is correct"]
[]
[]
["Ensure plan \"N/A\" is included"]

{"sheet":"check RE Dev","index":88,"n_rows":13,"n_cols":1,"rows_kept":13,"cut":false,"hidden":true,"merged":[]}
["HIDE SHEET"]
[]
[]
["Plan No."]
[]
["Ensure that Real Estate project only included once"]
[]
[]
["Ensure that all Loans are entered completely"]
[]
[]
["Ensure only 1 project is linked to centres/units"]
["for sale proceeds"]

{"sheet":"Database Extract","index":89,"n_rows":96,"n_cols":186,"rows_kept":96,"cut":false,"hidden":false,"merged":[[24,96,24,106],[24,108,24,118],[24,120,24,130],[24,132,24,142],[24,21,24,22],[24,24,24,34],[24,36,24,46],[24,48,24,58],[24,60,24,70],[24,72,24,82],[24,84,24,94],[23,8,23,18],[24,9,24,10],[24,11,24,12],[24,13,24,14],[24,15,24,16],[24,18,24,19],[23,144,25,144],[23,145,25,145],[23,146,25,146],[23,147,25,147],[23,148,25,148],[23,156,25,156],[23,157,25,157],[23,158,25,158],[23,159,25,159],[23,149,25,149],[23,151,25,151],[23,152,25,152],[23,153,25,153],[23,154,25,154]]}
[false,"Org Structure"]
[null,"Fct Structre"]
[null,"Acct Structure",null,null,null,"For all BU %, a GL Account has been entered",{"$f":"IF(SUM(J3:V3)>0,\"ERROR\",\"OK\")","v":"OK"},null,null,{"$f":"SUM(($E$29:$E$30=\"\")*($AA$29:$AA$30<>\"\")*($AA$29:$AA$30<>0))+SUM(($E$35:$E$36=\"\")*($AA$35:$AA$36<>\"\")*($AA$35:$AA$36<>0))+SUM(($E$43:$E$44=\"\")*($AA$43:$AA$44<>\"\")*($AA$43:$AA$44<>0))+SUM(($E$48:$E$49=\"\")*($AA$48:$AA$49<>\"\")*($AA$48:$AA$49<>0))+SUM(($E$56:$E$57=\"\")*($AA$56:$AA$57<>\"\")*($AA$56:$AA$57<>0))+SUM(($E$61:$E$62=\"\")*($AA$61:$AA$62<>\"\")*($AA$61:$AA$62<>0))+SUM(($E$69:$E$70=\"\")*($AA$69:$AA$70<>\"\")*($AA$69:$AA$70<>0))+SUM(($E$74:$E$75=\"\")*($AA$74:$AA$75<>\"\")*($AA$74:$AA$75<>0))","v":0},{"$f":"SUM(($E$29:$E$30=\"\")*($AM$29:$AM$30<>\"\")*($AM$29:$AM$30<>0))+SUM(($E$35:$E$36=\"\")*($AM$35:$AM$36<>\"\")*($AM$35:$AM$36<>0))+SUM(($E$43:$E$44=\"\")*($AM$43:$AM$44<>\"\")*($AM$43:$AM$44<>0))+SUM(($E$48:$E$49=\"\")*($AM$48:$AM$49<>\"\")*($AM$48:$AM$49<>0))+SUM(($E$56:$E$57=\"\")*($AM$56:$AM$57<>\"\")*($AM$56:$AM$57<>0))+SUM(($E$61:$E$62=\"\")*($AM$61:$AM$62<>\"\")*($AM$61:$AM$62<>0))+SUM(($E$69:$E$70=\"\")*($AM$69:$AM$70<>\"\")*($AM$69:$AM$70<>0))+SUM(($E$74:$E$75=\"\")*($AM$74:$AM$75<>\"\")*($AM$74:$AM$75<>0))","v":0},{"$f":"SUM(($E$29:$E$30=\"\")*($AY$29:$AY$30<>\"\")*($AY$29:$AY$30<>0))+SUM(($E$35:$E$36=\"\")*($AY$35:$AY$36<>\"\")*($AY$35:$AY$36<>0))+SUM(($E$43:$E$44=\"\")*($AY$43:$AY$44<>\"\")*($AY$43:$AY$44<>0))+SUM(($E$48:$E$49=\"\")*($AY$48:$AY$49<>\"\")*($AY$48:$AY$49<>0))+SUM(($E$56:$E$57=\"\")*($AY$56:$AY$57<>\"\")*($AY$56:$AY$57<>0))+SUM(($E$61:$E$62=\"\")*($AY$61:$AY$62<>\"\")*($AY$61:$AY$62<>0))+SUM(($E$69:$E$70=\"\")*($AY$69:$AY$70<>\"\")*($AY$69:$AY$70<>0))+SUM(($E$74:$E$75=\"\")*($AY$74:$AY$75<>\"\")*($AY$74:$AY$75<>0))","v":0},{"$f":"SUM(($E$29:$E$30=\"\")*($BK$29:$BK$30<>\"\")*($BK$29:$BK$30<>0))+SUM(($E$35:$E$36=\"\")*($BK$35:$BK$36<>\"\")*($BK$35:$BK$36<>0))+SUM(($E$43:$E$44=\"\")*($BK$43:$BK$44<>\"\")*($BK$43:$BK$44<>0))+SUM(($E$48:$E$49=\"\")*($BK$48:$BK$49<>\"\")*($BK$48:$BK$49<>0))+SUM(($E$56:$E$57=\"\")*($BK$56:$BK$57<>\"\")*($BK$56:$BK$57<>0))+SUM(($E$61:$E$62=\"\")*($BK$61:$BK$62<>\"\")*($BK$61:$BK$62<>0))+SUM(($E$69:$E$70=\"\")*($BK$69:$BK$70<>\"\")*($BK$69:$BK$70<>0))+SUM(($E$74:$E$75=\"\")*($BK$74:$BK$75<>\"\")*($BK$74:$BK$75<>0))","v":0},{"$f":"SUM(($E$29:$E$30=\"\")*($BW$29:$BW$30<>\"\")*($BW$29:$BW$30<>0))+SUM(($E$35:$E$36=\"\")*($BW$35:$BW$36<>\"\")*($BW$35:$BW$36<>0))+SUM(($E$43:$E$44=\"\")*($BW$43:$BW$44<>\"\")*($BW$43:$BW$44<>0))+SUM(($E$48:$E$49=\"\")*($BW$48:$BW$49<>\"\")*($BW$48:$BW$49<>0))+SUM(($E$56:$E$57=\"\")*($BW$56:$BW$57<>\"\")*($BW$56:$BW$57<>0))+SUM(($E$61:$E$62=\"\")*($BW$61:$BW$62<>\"\")*($BW$61:$BW$62<>0))+SUM(($E$69:$E$70=\"\")*($BW$69:$BW$70<>\"\")*($BW$69:$BW$70<>0))+SUM(($E$74:$E$75=\"\")*($BW$74:$BW$75<>\"\")*($BW$74:$BW$75<>0))","v":0},null,null,null,{"$f":"SUM(($E$29:$E$30=\"\")*($CI$29:$CI$30<>\"\")*($CI$29:$CI$30<>0))+SUM(($E$35:$E$36=\"\")*($CI$35:$CI$36<>\"\")*($CI$35:$CI$36<>0))+SUM(($E$43:$E$44=\"\")*($CI$43:$CI$44<>\"\")*($CI$43:$CI$44<>0))+SUM(($E$48:$E$49=\"\")*($CI$48:$CI$49<>\"\")*($CI$48:$CI$49<>0))+SUM(($E$56:$E$57=\"\")*($CI$56:$CI$57<>\"\")*($CI$56:$CI$57<>0))+SUM(($E$61:$E$62=\"\")*($CI$61:$CI$62<>\"\")*($CI$61:$CI$62<>0))+SUM(($E$69:$E$70=\"\")*($CI$69:$CI$70<>\"\")*($CI$69:$CI$70<>0))+SUM(($E$74:$E$75=\"\")*($CI$74:$CI$75<>\"\")*($CI$74:$CI$75<>0))","v":0},{"$f":"SUM(($E$29:$E$30=\"\")*($CU$29:$CU$30<>\"\")*($CU$29:$CU$30<>0))+SUM(($E$35:$E$36=\"\")*($CU$35:$CU$36<>\"\")*($CU$35:$CU$36<>0))+SUM(($E$43:$E$44=\"\")*($CU$43:$CU$44<>\"\")*($CU$43:$CU$44<>0))+SUM(($E$48:$E$49=\"\")*($CU$48:$CU$49<>\"\")*($CU$48:$CU$49<>0))+SUM(($E$56:$E$57=\"\")*($CU$56:$CU$57<>\"\")*($CU$56:$CU$57<>0))+SUM(($E$61:$E$62=\"\")*($CU$61:$CU$62<>\"\")*($CU$61:$CU$62<>0))+SUM(($E$69:$E$70=\"\")*($CU$69:$CU$70<>\"\")*($CU$69:$CU$70<>0))+SUM(($E$74:$E$75=\"\")*($CU$74:$CU$75<>\"\")*($CU$74:$CU$75<>0))","v":0},{"$f":"SUM(($E$29:$E$30=\"\")*($DG$29:$DG$30<>\"\")*($DG$29:$DG$30<>0))+SUM(($E$35:$E$36=\"\")*($DG$35:$DG$36<>\"\")*($DG$35:$DG$36<>0))+SUM(($E$43:$E$44=\"\")*($DG$43:$DG$44<>\"\")*($DG$43:$DG$44<>0))+SUM(($E$48:$E$49=\"\")*($DG$48:$DG$49<>\"\")*($DG$48:$DG$49<>0))+SUM(($E$56:$E$57=\"\")*($DG$56:$DG$57<>\"\")*($DG$56:$DG$57<>0))+SUM(($E$61:$E$62=\"\")*($DG$61:$DG$62<>\"\")*($DG$61:$DG$62<>0))+SUM(($E$69:$E$70=\"\")*($DG$69:$DG$70<>\"\")*($DG$69:$DG$70<>0))+SUM(($E$74:$E$75=\"\")*($DG$74:$DG$75<>\"\")*($DG$74:$DG$75<>0))","v":0},{"$f":"SUM(($E$29:$E$30=\"\")*($DS$29:$DS$30<>\"\")*($DS$29:$DS$30<>0))+SUM(($E$35:$E$36=\"\")*($DS$35:$DS$36<>\"\")*($DS$35:$DS$36<>0))+SUM(($E$43:$E$44=\"\")*($DS$43:$DS$44<>\"\")*($DS$43:$DS$44<>0))+SUM(($E$48:$E$49=\"\")*($DS$48:$DS$49<>\"\")*($DS$48:$DS$49<>0))+SUM(($E$56:$E$57=\"\")*($DS$56:$DS$57<>\"\")*($DS$56:$DS$57<>0))+SUM(($E$61:$E$62=\"\")*($DS$61:$DS$62<>\"\")*($DS$61:$DS$62<>0))+SUM(($E$69:$E$70=\"\")*($DS$69:$DS$70<>\"\")*($DS$69:$DS$70<>0))+SUM(($E$74:$E$75=\"\")*($DS$74:$DS$75<>\"\")*($DS$74:$DS$75<>0))","v":0},{"$f":"SUM(($E$29:$E$30=\"\")*($EE$29:$EE$30<>\"\")*($EE$29:$EE$30<>0))+SUM(($E$35:$E$36=\"\")*($EE$35:$EE$36<>\"\")*($EE$35:$EE$36<>0))+SUM(($E$43:$E$44=\"\")*($EE$43:$EE$44<>\"\")*($EE$43:$EE$44<>0))+SUM(($E$48:$E$49=\"\")*($EE$48:$EE$49<>\"\")*($EE$48:$EE$49<>0))+SUM(($E$56:$E$57=\"\")*($EE$56:$EE$57<>\"\")*($EE$56:$EE$57<>0))+SUM(($E$61:$E$62=\"\")*($EE$61:$EE$62<>\"\")*($EE$61:$EE$62<>0))+SUM(($E$69:$E$70=\"\")*($EE$69:$EE$70<>\"\")*($EE$69:$EE$70<>0))+SUM(($E$74:$E$75=\"\")*($EE$74:$EE$75<>\"\")*($EE$74:$EE$75<>0))","v":0},"Percentage but no GL account entered"]
[null,"Inc/Exp type",null,null,null,"For all amounts, a GL account has been entered/selected",{"$f":"IF(SUM(I4:V4)>0,\"ERROR\",\"OK\")","v":"OK"},null,{"$f":"SUM(($E$29:$E$30=\"\")*($I$29:$S$30<>\"\")*($I$29:$S$30<>0))+SUM(($E$35:$E$36=\"\")*($I$35:$S$36<>\"\")*($I$35:$S$36<>0))+SUM(($E$43:$E$44=\"\")*($I$43:$S$44<>\"\")*($I$43:$S$44<>0))+SUM(($E$48:$E$49=\"\")*($I$48:$S$49<>\"\")*($I$48:$S$49<>0))+SUM(($E$56:$E$57=\"\")*($I$56:$S$57<>\"\")*($I$56:$S$57<>0))+SUM(($E$61:$E$62=\"\")*($I$61:$S$62<>\"\")*($I$61:$S$62<>0))+SUM(($E$69:$E$70=\"\")*($I$69:$S$70<>\"\")*($I$69:$S$70<>0))+SUM(($E$74:$E$75=\"\")*($I$74:$S$75<>\"\")*($I$74:$S$75<>0))","v":0},{"$f":"SUM(($E$29:$E$30=\"\")*($AC$29:$AD$30<>\"\")*($AC$29:$AD$30<>0))+SUM(($E$35:$E$36=\"\")*($AC$35:$AD$36<>\"\")*($AC$35:$AD$36<>0))+SUM(($E$43:$E$44=\"\")*($AC$43:$AD$44<>\"\")*($AC$43:$AD$44<>0))+SUM(($E$48:$E$49=\"\")*($AC$48:$AD$49<>\"\")*($AC$48:$AD$49<>0))+SUM(($E$56:$E$57=\"\")*($AC$56:$AD$57<>\"\")*($AC$56:$AD$57<>0))+SUM(($E$61:$E$62=\"\")*($AC$61:$AD$62<>\"\")*($AC$61:$AD$62<>0))+SUM(($E$69:$E$70=\"\")*($AC$69:$AD$70<>\"\")*($AC$69:$AD$70<>0))+SUM(($E$74:$E$75=\"\")*($AC$74:$AD$75<>\"\")*($AC$74:$AD$75<>0))","v":0},{"$f":"SUM(($E$29:$E$30=\"\")*($AO$29:$AP$30<>\"\")*($AO$29:$AP$30<>0))+SUM(($E$35:$E$36=\"\")*($AO$35:$AP$36<>\"\")*($AO$35:$AP$36<>0))+SUM(($E$43:$E$44=\"\")*($AO$43:$AP$44<>\"\")*($AO$43:$AP$44<>0))+SUM(($E$48:$E$49=\"\")*($AO$48:$AP$49<>\"\")*($AO$48:$AP$49<>0))+SUM(($E$56:$E$57=\"\")*($AO$56:$AP$57<>\"\")*($AO$56:$AP$57<>0))+SUM(($E$61:$E$62=\"\")*($AO$61:$AP$62<>\"\")*($AO$61:$AP$62<>0))+SUM(($E$69:$E$70=\"\")*($AO$69:$AP$70<>\"\")*($AO$69:$AP$70<>0))+SUM(($E$74:$E$75=\"\")*($AO$74:$AP$75<>\"\")*($AO$74:$AP$75<>0))","v":0},{"$f":"SUM(($E$29:$E$30=\"\")*($BA$29:$BB$30<>\"\")*($BA$29:$BB$30<>0))+SUM(($E$35:$E$36=\"\")*($BA$35:$BB$36<>\"\")*($BA$35:$BB$36<>0))+SUM(($E$43:$E$44=\"\")*($BA$43:$BB$44<>\"\")*($BA$43:$BB$44<>0))+SUM(($E$48:$E$49=\"\")*($BA$48:$BB$49<>\"\")*($BA$48:$BB$49<>0))+SUM(($E$56:$E$57=\"\")*($BA$56:$BB$57<>\"\")*($BA$56:$BB$57<>0))+SUM(($E$61:$E$62=\"\")*($BA$61:$BB$62<>\"\")*($BA$61:$BB$62<>0))+SUM(($E$69:$E$70=\"\")*($BA$69:$BB$70<>\"\")*($BA$69:$BB$70<>0))+SUM(($E$74:$E$75=\"\")*($BA$74:$BB$75<>\"\")*($BA$74:$BB$75<>0))","v":0},{"$f":"SUM(($E$29:$E$30=\"\")*($BM$29:$BN$30<>\"\")*($BM$29:$BN$30<>0))+SUM(($E$35:$E$36=\"\")*($BM$35:$BN$36<>\"\")*($BM$35:$BN$36<>0))+SUM(($E$43:$E$44=\"\")*($BM$43:$BN$44<>\"\")*($BM$43:$BN$44<>0))+SUM(($E$48:$E$49=\"\")*($BM$48:$BN$49<>\"\")*($BM$48:$BN$49<>0))+SUM(($E$56:$E$57=\"\")*($BM$56:$BN$57<>\"\")*($BM$56:$BN$57<>0))+SUM(($E$61:$E$62=\"\")*($BM$61:$BN$62<>\"\")*($BM$61:$BN$62<>0))+SUM(($E$69:$E$70=\"\")*($BM$69:$BN$70<>\"\")*($BM$69:$BN$70<>0))+SUM(($E$74:$E$75=\"\")*($BM$74:$BN$75<>\"\")*($BM$74:$BN$75<>0))","v":0},{"$f":"SUM(($E$29:$E$30=\"\")*($BY$29:$BZ$30<>\"\")*($BY$29:$BZ$30<>0))+SUM(($E$35:$E$36=\"\")*($BY$35:$BZ$36<>\"\")*($BY$35:$BZ$36<>0))+SUM(($E$43:$E$44=\"\")*($BY$43:$BZ$44<>\"\")*($BY$43:$BZ$44<>0))+SUM(($E$48:$E$49=\"\")*($BY$48:$BZ$49<>\"\")*($BY$48:$BZ$49<>0))+SUM(($E$56:$E$57=\"\")*($BY$56:$BZ$57<>\"\")*($BY$56:$BZ$57<>0))+SUM(($E$61:$E$62=\"\")*($BY$61:$BZ$62<>\"\")*($BY$61:$BZ$62<>0))+SUM(($E$69:$E$70=\"\")*($BY$69:$BZ$70<>\"\")*($BY$69:$BZ$70<>0))+SUM(($E$74:$E$75=\"\")*($BY$74:$BZ$75<>\"\")*($BY$74:$BZ$75<>0))","v":0},null,null,null,{"$f":"SUM(($E$29:$E$30=\"\")*($CK$29:$CL$30<>\"\")*($CK$29:$CL$30<>0))+SUM(($E$35:$E$36=\"\")*($CK$35:$CL$36<>\"\")*($CK$35:$CL$36<>0))+SUM(($E$43:$E$44=\"\")*($CK$43:$CL$44<>\"\")*($CK$43:$CL$44<>0))+SUM(($E$48:$E$49=\"\")*($CK$48:$CL$49<>\"\")*($CK$48:$CL$49<>0))+SUM(($E$56:$E$57=\"\")*($CK$56:$CL$57<>\"\")*($CK$56:$CL$57<>0))+SUM(($E$61:$E$62=\"\")*($CK$61:$CL$62<>\"\")*($CK$61:$CL$62<>0))+SUM(($E$69:$E$70=\"\")*($CK$69:$CL$70<>\"\")*($CK$69:$CL$70<>0))+SUM(($E$74:$E$75=\"\")*($CK$74:$CL$75<>\"\")*($CK$74:$CL$75<>0))","v":0},{"$f":"SUM(($E$29:$E$30=\"\")*($CW$29:$CX$30<>\"\")*($CW$29:$CX$30<>0))+SUM(($E$35:$E$36=\"\")*($CW$35:$CX$36<>\"\")*($CW$35:$CX$36<>0))+SUM(($E$43:$E$44=\"\")*($CW$43:$CX$44<>\"\")*($CW$43:$CX$44<>0))+SUM(($E$48:$E$49=\"\")*($CW$48:$CX$49<>\"\")*($CW$48:$CX$49<>0))+SUM(($E$56:$E$57=\"\")*($CW$56:$CX$57<>\"\")*($CW$56:$CX$57<>0))+SUM(($E$61:$E$62=\"\")*($CW$61:$CX$62<>\"\")*($CW$61:$CX$62<>0))+SUM(($E$69:$E$70=\"\")*($CW$69:$CX$70<>\"\")*($CW$69:$CX$70<>0))+SUM(($E$74:$E$75=\"\")*($CW$74:$CX$75<>\"\")*($CW$74:$CX$75<>0))","v":0},{"$f":"SUM(($E$29:$E$30=\"\")*($DI$29:$DJ$30<>\"\")*($DI$29:$DJ$30<>0))+SUM(($E$35:$E$36=\"\")*($DI$35:$DJ$36<>\"\")*($DI$35:$DJ$36<>0))+SUM(($E$43:$E$44=\"\")*($DI$43:$DJ$44<>\"\")*($DI$43:$DJ$44<>0))+SUM(($E$48:$E$49=\"\")*($DI$48:$DJ$49<>\"\")*($DI$48:$DJ$49<>0))+SUM(($E$56:$E$57=\"\")*($DI$56:$DJ$57<>\"\")*($DI$56:$DJ$57<>0))+SUM(($E$61:$E$62=\"\")*($DI$61:$DJ$62<>\"\")*($DI$61:$DJ$62<>0))+SUM(($E$69:$E$70=\"\")*($DI$69:$DJ$70<>\"\")*($DI$69:$DJ$70<>0))+SUM(($E$74:$E$75=\"\")*($DI$74:$DJ$75<>\"\")*($DI$74:$DJ$75<>0))","v":0},{"$f":"SUM(($E$29:$E$30=\"\")*($DU$29:$DV$30<>\"\")*($DU$29:$DV$30<>0))+SUM(($E$35:$E$36=\"\")*($DU$35:$DV$36<>\"\")*($DU$35:$DV$36<>0))+SUM(($E$43:$E$44=\"\")*($DU$43:$DV$44<>\"\")*($DU$43:$DV$44<>0))+SUM(($E$48:$E$49=\"\")*($DU$48:$DV$49<>\"\")*($DU$48:$DV$49<>0))+SUM(($E$56:$E$57=\"\")*($DU$56:$DV$57<>\"\")*($DU$56:$DV$57<>0))+SUM(($E$61:$E$62=\"\")*($DU$61:$DV$62<>\"\")*($DU$61:$DV$62<>0))+SUM(($E$69:$E$70=\"\")*($DU$69:$DV$70<>\"\")*($DU$69:$DV$70<>0))+SUM(($E$74:$E$75=\"\")*($DU$74:$DV$75<>\"\")*($DU$74:$DV$75<>0))","v":0},{"$f":"SUM(($E$29:$E$30=\"\")*($EG$29:$EH$30<>\"\")*($EG$29:$EH$30<>0))+SUM(($E$35:$E$36=\"\")*($EG$35:$EH$36<>\"\")*($EG$35:$EH$36<>0))+SUM(($E$43:$E$44=\"\")*($EG$43:$EH$44<>\"\")*($EG$43:$EH$44<>0))+SUM(($E$48:$E$49=\"\")*($EG$48:$EH$49<>\"\")*($EG$48:$EH$49<>0))+SUM(($E$56:$E$57=\"\")*($EG$56:$EH$57<>\"\")*($EG$56:$EH$57<>0))+SUM(($E$61:$E$62=\"\")*($EG$61:$EH$62<>\"\")*($EG$61:$EH$62<>0))+SUM(($E$69:$E$70=\"\")*($EG$69:$EH$70<>\"\")*($EG$69:$EH$70<>0))+SUM(($E$74:$E$75=\"\")*($EG$74:$EH$75<>\"\")*($EG$74:$EH$75<>0))","v":0},"Amounts but no GL account entered"]
[null,"IS item",null,null,null,"Each GL Account listed once",{"$f":"IF(FG25>0,\"ERROR\",\"OK\")","v":"OK"}]
[null,"Global item",null,null,null,"GL Account listed in GL Account Table",{"$f":"IF(AND(COUNTIF(D23:D79,\"not found\")=0,COUNTIF(D23:D79,\"error\")=0),\"OK\",\"ERROR\")","v":"OK"}]
[null,"Capital Project",null,null,null,"Overall check:",{"$f":"IF(COUNTIF(G3:G6,\"ERROR\")>0,\"ERROR\",IF(COUNTIF(G3:G6,\"WARNING\")>0,\"WARNING\",\"OK\"))","v":"OK"}]
[null,"Cash type"]
["check results","global flag",null,null,null,"error description","overall",null,"year 0","year 1","year 2","year 3","year 4","year 5",null,null,null,"year 6","year 7","year 8","year 9","year 10"]
[null,"population flag",null,null,null,null,"Overall",null,{"$f":"'Budget Summary 1'!J6","v":"2014/15"},{"$f":"'Budget Summary 1'!L6","v":"2015/16"},{"$f":"'Budget Summary 1'!M6","v":"2016/17"},{"$f":"'Budget Summary 1'!N6","v":"2017/18"},{"$f":"'Budget Summary 1'!O6","v":"2018/19"},{"$f":"'Budget Summary 1'!P6","v":"2019/20"},null,null,null,{"$f":"'Budget Summary 1'!Q6","v":"2020/21"},{"$f":"'Budget Summary 1'!R6","v":"2021/22"},{"$f":"'Budget Summary 1'!S6","v":"2022/23"},{"$f":"'Budget Summary 1'!T6","v":"2023/24"},{"$f":"'Budget Summary 1'!U6","v":"2024/25"}]
["icon4",null,null,null,null,{"$f":"F3","v":"For all BU %, a GL Account has been entered"},null,null,null,{"$f":"IF(J3=0,\"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(K3=0,\"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(L3=0,\"OK\",\"ERROR\")","v":"OK"},"OK","OK",null,null,null,{"$f":"IF(R3=0,\"OK\",\"ERROR\")","v":"OK"},"OK","OK","OK","OK"]
["icon3",null,null,null,null,{"$f":"F4","v":"For all amounts, a GL account has been entered/selected"},null,null,{"$f":"IF(I4=0,\"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(J4=0,\"OK\",\"ERROR\")","v":"OK"},{"$f":"IF(K4=0,\"OK\",\"ERROR\")","v":"OK"},"OK","OK","OK",null,null,null,"OK","OK","OK","OK","OK"]
["icon2","overall",null,null,null,{"$f":"F5","v":"Each GL Account listed once"},{"$f":"G5","v":"OK"}]
["icon1","overall",null,null,null,{"$f":"F6","v":"GL Account listed in GL Account Table"},{"$f":"G6","v":"OK"}]
[]
["help4",null,null,null,null,{"$f":"F11","v":"For all BU %, a GL Account has been entered"},null,null,null,{"$f":"IF(J11=\"OK\",\"OK.\",\"You have entered percentages in column \"\"\"&LEFT(ADDRESS(ROW(AA$26),COLUMN(AA$26),2),FIND(\"$\",ADDRESS(ROW(AA$26),COLUMN(AA$26),2))-1)&\"\"\" in rows that have no line item entered. Go to column \"\"\"&LEFT(ADDRESS(ROW(AA$26),COLUMN(AA$26),2),FIND(\"$\",ADDRESS(ROW(AA$26),COLUMN(AA$26),2))-1)&\"\"\", find any pink coloured numbers and ensure that an item is entered in column \"\"\"&LEFT(ADDRESS(ROW($E$26),COLUMN($E$26),2),FIND(\"$\",ADDRESS(ROW($E$26),COLUMN($E$26),2))-1)&\"\"\" for these rows.\")","v":"OK."},{"$f":"IF(K11=\"OK\",\"OK.\",\"You have entered percentages in column \"\"\"&LEFT(ADDRESS(ROW(AM$26),COLUMN(AM$26),2),FIND(\"$\",ADDRESS(ROW(AM$26),COLUMN(AM$26),2))-1)&\"\"\" in rows that have no line item entered. Go to column \"\"\"&LEFT(ADDRESS(ROW(AM$26),COLUMN(AM$26),2),FIND(\"$\",ADDRESS(ROW(AM$26),COLUMN(AM$26),2))-1)&\"\"\", find any pink coloured numbers and ensure that an item is entered in column \"\"\"&LEFT(ADDRESS(ROW($E$26),COLUMN($E$26),2),FIND(\"$\",ADDRESS(ROW($E$26),COLUMN($E$26),2))-1)&\"\"\" for these rows.\")","v":"OK."},{"$f":"IF(L11=\"OK\",\"OK.\",\"You have entered percentages in column \"\"\"&LEFT(ADDRESS(ROW(AY$26),COLUMN(AY$26),2),FIND(\"$\",ADDRESS(ROW(AY$26),COLUMN(AY$26),2))-1)&\"\"\" in rows that have no line item entered. Go to column \"\"\"&LEFT(ADDRESS(ROW(AY$26),COLUMN(AY$26),2),FIND(\"$\",ADDRESS(ROW(AY$26),COLUMN(AY$26),2))-1)&\"\"\", find any pink coloured numbers and ensure that an item is entered in column \"\"\"&LEFT(ADDRESS(ROW($E$26),COLUMN($E$26),2),FIND(\"$\",ADDRESS(ROW($E$26),COLUMN($E$26),2))-1)&\"\"\" for these rows.\")","v":"OK."},{"$f":"IF(M11=\"OK\",\"OK.\",\"You have entered percentages in column \"\"\"&LEFT(ADDRESS(ROW(BK$26),COLUMN(BK$26),2),FIND(\"$\",ADDRESS(ROW(BK$26),COLUMN(BK$26),2))-1)&\"\"\" in rows that have no line item entered. Go to column \"\"\"&LEFT(ADDRESS(ROW(BK$26),COLUMN(BK$26),2),FIND(\"$\",ADDRESS(ROW(BK$26),COLUMN(BK$26),2))-1)&\"\"\", find any pink coloured numbers and ensure that an item is entered in column \"\"\"&LEFT(ADDRESS(ROW($E$26),COLUMN($E$26),2),FIND(\"$\",ADDRESS(ROW($E$26),COLUMN($E$26),2))-1)&\"\"\" for these rows.\")","v":"OK."},{"$f":"IF(N11=\"OK\",\"OK.\",\"You have entered percentages in column \"\"\"&LEFT(ADDRESS(ROW(BW$26),COLUMN(BW$26),2),FIND(\"$\",ADDRESS(ROW(BW$26),COLUMN(BW$26),2))-1)&\"\"\" in rows that have no line item entered. Go to column \"\"\"&LEFT(ADDRESS(ROW(BW$26),COLUMN(BW$26),2),FIND(\"$\",ADDRESS(ROW(BW$26),COLUMN(BW$26),2))-1)&\"\"\", find any pink coloured numbers and ensure that an item is entered in column \"\"\"&LEFT(ADDRESS(ROW($E$26),COLUMN($E$26),2),FIND(\"$\",ADDRESS(ROW($E$26),COLUMN($E$26),2))-1)&\"\"\" for these rows.\")","v":"OK."},null,null,null,{"$f":"IF(R11=\"OK\",\"OK.\",\"You have entered percentages in column \"\"\"&LEFT(ADDRESS(ROW(CI$26),COLUMN(CI$26),2),FIND(\"$\",ADDRESS(ROW(CI$26),COLUMN(CI$26),2))-1)&\"\"\" in rows that have no line item entered. Go to column \"\"\"&LEFT(ADDRESS(ROW(CI$26),COLUMN(CI$26),2),FIND(\"$\",ADDRESS(ROW(CI$26),COLUMN(CI$26),2))-1)&\"\"\", find any pink coloured numbers and ensure that an item is entered in column \"\"\"&LEFT(ADDRESS(ROW($E$26),COLUMN($E$26),2),FIND(\"$\",ADDRESS(ROW($E$26),COLUMN($E$26),2))-1)&\"\"\" for these rows.\")","v":"OK."},{"$f":"IF(S11=\"OK\",\"OK.\",\"You have entered percentages in column \"\"\"&LEFT(ADDRESS(ROW(CU$26),COLUMN(CU$26),2),FIND(\"$\",ADDRESS(ROW(CU$26),COLUMN(CU$26),2))-1)&\"\"\" in rows that have no line item entered. Go to column \"\"\"&LEFT(ADDRESS(ROW(CU$26),COLUMN(CU$26),2),FIND(\"$\",ADDRESS(ROW(CU$26),COLUMN(CU$26),2))-1)&\"\"\", find any pink coloured numbers and ensure that an item is entered in column \"\"\"&LEFT(ADDRESS(ROW($E$26),COLUMN($E$26),2),FIND(\"$\",ADDRESS(ROW($E$26),COLUMN($E$26),2))-1)&\"\"\" for these rows.\")","v":"OK."},{"$f":"IF(T11=\"OK\",\"OK.\",\"You have entered percentages in column \"\"\"&LEFT(ADDRESS(ROW(DG$26),COLUMN(DG$26),2),FIND(\"$\",ADDRESS(ROW(DG$26),COLUMN(DG$26),2))-1)&\"\"\" in rows that have no line item entered. Go to column \"\"\"&LEFT(ADDRESS(ROW(DG$26),COLUMN(DG$26),2),FIND(\"$\",ADDRESS(ROW(DG$26),COLUMN(DG$26),2))-1)&\"\"\", find any pink coloured numbers and ensure that an item is entered in column \"\"\"&LEFT(ADDRESS(ROW($E$26),COLUMN($E$26),2),FIND(\"$\",ADDRESS(ROW($E$26),COLUMN($E$26),2))-1)&\"\"\" for these rows.\")","v":"OK."},{"$f":"IF(U11=\"OK\",\"OK.\",\"You have entered percentages in column \"\"\"&LEFT(ADDRESS(ROW(DS$26),COLUMN(DS$26),2),FIND(\"$\",ADDRESS(ROW(DS$26),COLUMN(DS$26),2))-1)&\"\"\" in rows that have no line item entered. Go to column \"\"\"&LEFT(ADDRESS(ROW(DS$26),COLUMN(DS$26),2),FIND(\"$\",ADDRESS(ROW(DS$26),COLUMN(DS$26),2))-1)&\"\"\", find any pink coloured numbers and ensure that an item is entered in column \"\"\"&LEFT(ADDRESS(ROW($E$26),COLUMN($E$26),2),FIND(\"$\",ADDRESS(ROW($E$26),COLUMN($E$26),2))-1)&\"\"\" for these rows.\")","v":"OK."},{"$f":"IF(V11=\"OK\",\"OK.\",\"You have entered percentages in column \"\"\"&LEFT(ADDRESS(ROW(EE$26),COLUMN(EE$26),2),FIND(\"$\",ADDRESS(ROW(EE$26),COLUMN(EE$26),2))-1)&\"\"\" in rows that have no line item entered. Go to column \"\"\"&LEFT(ADDRESS(ROW(EE$26),COLUMN(EE$26),2),FIND(\"$\",ADDRESS(ROW(EE$26),COLUMN(EE$26),2))-1)&\"\"\", find any pink coloured numbers and ensure that an item is entered in column \"\"\"&LEFT(ADDRESS(ROW($E$26),COLUMN($E$26),2),FIND(\"$\",ADDRESS(ROW($E$26),COLUMN($E$26),2))-1)&\"\"\" for these rows.\")","v":"OK."}]
["help3",null,null,null,null,{"$f":"F12","v":"For all amounts, a GL account has been entered/selected"},null,null,{"$f":"IF(I12=\"OK\",\"OK.\",\"You have entered amounts in columns \"\"\"&LEFT(ADDRESS(ROW(I$26),COLUMN(I$26),2),FIND(\"$\",ADDRESS(ROW(I$26),COLUMN(I$26),2))-1)&\"\"\" to \"\"\"&LEFT(ADDRESS(ROW(S$26),COLUMN(S$26),2),FIND(\"$\",ADDRESS(ROW(S$26),COLUMN(S$26),2))-1)&\"\"\" in rows that have no line item entered. Go to columns \"\"\"&LEFT(ADDRESS(ROW(I$26),COLUMN(I$26),2),FIND(\"$\",ADDRESS(ROW(I$26),COLUMN(I$26),2))-1)&\"\"\" to \"\"\"&LEFT(ADDRESS(ROW(S$26),COLUMN(S$26),2),FIND(\"$\",ADDRESS(ROW(S$26),COLUMN(S$26),2))-1)&\"\"\", find any pink coloured amounts and ensure that an item is entered in column \"\"\"&LEFT(ADDRESS(ROW($E$26),COLUMN($E$26),2),FIND(\"$\",ADDRESS(ROW($E$26),COLUMN($E$26),2))-1)&\"\"\" for these rows.\")","v":"OK."},{"$f":"IF(J12=\"OK\",\"OK.\",\"You have entered amounts in columns \"\"\"&LEFT(ADDRESS(ROW(AC$26),COLUMN(AC$26),2),FIND(\"$\",ADDRESS(ROW(AC$26),COLUMN(AC$26),2))-1)&\"\"\" & \"\"\"&LEFT(ADDRESS(ROW(AD$26),COLUMN(AD$26),2),FIND(\"$\",ADDRESS(ROW(AD$26),COLUMN(AD$26),2))-1)&\"\"\" in rows that have no line item entered. Go to columns \"\"\"&LEFT(ADDRESS(ROW(AC$26),COLUMN(AC$26),2),FIND(\"$\",ADDRESS(ROW(AC$26),COLUMN(AC$26),2))-1)&\"\"\" & \"\"\"&LEFT(ADDRESS(ROW(AD$26),COLUMN(AD$26),2),FIND(\"$\",ADDRESS(ROW(AD$26),COLUMN(AD$26),2))-1)&\"\"\", find any pink coloured amounts and ensure that an item is entered in column \"\"\"&LEFT(ADDRESS(ROW($E$26),COLUMN($E$26),2),FIND(\"$\",ADDRESS(ROW($E$26),COLUMN($E$26),2))-1)&\"\"\" for these rows.\")","v":"OK."},{"$f":"IF(K12=\"OK\",\"OK.\",\"You have entered amounts in columns \"\"\"&LEFT(ADDRESS(ROW(AO$26),COLUMN(AO$26),2),FIND(\"$\",ADDRESS(ROW(AO$26),COLUMN(AO$26),2))-1)&\"\"\" & \"\"\"&LEFT(ADDRESS(ROW(AP$26),COLUMN(AP$26),2),FIND(\"$\",ADDRESS(ROW(AP$26),COLUMN(AP$26),2))-1)&\"\"\" in rows that have no line item entered. Go to columns \"\"\"&LEFT(ADDRESS(ROW(AO$26),COLUMN(AO$26),2),FIND(\"$\",ADDRESS(ROW(AO$26),COLUMN(AO$26),2))-1)&\"\"\" & \"\"\"&LEFT(ADDRESS(ROW(AP$26),COLUMN(AP$26),2),FIND(\"$\",ADDRESS(ROW(AP$26),COLUMN(AP$26),2))-1)&\"\"\", find any pink coloured amounts and ensure that an item is entered in column \"\"\"&LEFT(ADDRESS(ROW($E$26),COLUMN($E$26),2),FIND(\"$\",ADDRESS(ROW($E$26),COLUMN($E$26),2))-1)&\"\"\" for these rows.\")","v":"OK."},{"$f":"IF(L12=\"OK\",\"OK.\",\"You have entered amounts in columns \"\"\"&LEFT(ADDRESS(ROW(BA$26),COLUMN(BA$26),2),FIND(\"$\",ADDRESS(ROW(BA$26),COLUMN(BA$26),2))-1)&\"\"\" & \"\"\"&LEFT(ADDRESS(ROW(BB$26),COLUMN(BB$26),2),FIND(\"$\",ADDRESS(ROW(BB$26),COLUMN(BB$26),2))-1)&\"\"\" in rows that have no line item entered. Go to columns \"\"\"&LEFT(ADDRESS(ROW(BA$26),COLUMN(BA$26),2),FIND(\"$\",ADDRESS(ROW(BA$26),COLUMN(BA$26),2))-1)&\"\"\" & \"\"\"&LEFT(ADDRESS(ROW(BB$26),COLUMN(BB$26),2),FIND(\"$\",ADDRESS(ROW(BB$26),COLUMN(BB$26),2))-1)&\"\"\", find any pink coloured amounts and ensure that an item is entered in column \"\"\"&LEFT(ADDRESS(ROW($E$26),COLUMN($E$26),2),FIND(\"$\",ADDRESS(ROW($E$26),COLUMN($E$26),2))-1)&\"\"\" for these rows.\")","v":"OK."},{"$f":"IF(M12=\"OK\",\"OK.\",\"You have entered amounts in columns \"\"\"&LEFT(ADDRESS(ROW(BM$26),COLUMN(BM$26),2),FIND(\"$\",ADDRESS(ROW(BM$26),COLUMN(BM$26),2))-1)&\"\"\" & \"\"\"&LEFT(ADDRESS(ROW(BN$26),COLUMN(BN$26),2),FIND(\"$\",ADDRESS(ROW(BN$26),COLUMN(BN$26),2))-1)&\"\"\" in rows that have no line item entered. Go to columns \"\"\"&LEFT(ADDRESS(ROW(BM$26),COLUMN(BM$26),2),FIND(\"$\",ADDRESS(ROW(BM$26),COLUMN(BM$26),2))-1)&\"\"\" & \"\"\"&LEFT(ADDRESS(ROW(BN$26),COLUMN(BN$26),2),FIND(\"$\",ADDRESS(ROW(BN$26),COLUMN(BN$26),2))-1)&\"\"\", find any pink coloured amounts and ensure that an item is entered in column \"\"\"&LEFT(ADDRESS(ROW($E$26),COLUMN($E$26),2),FIND(\"$\",ADDRESS(ROW($E$26),COLUMN($E$26),2))-1)&\"\"\" for these rows.\")","v":"OK."},{"$f":"IF(N12=\"OK\",\"OK.\",\"You have entered amounts in columns \"\"\"&LEFT(ADDRESS(ROW(BY$26),COLUMN(BY$26),2),FIND(\"$\",ADDRESS(ROW(BY$26),COLUMN(BY$26),2))-1)&\"\"\" & \"\"\"&LEFT(ADDRESS(ROW(BZ$26),COLUMN(BZ$26),2),FIND(\"$\",ADDRESS(ROW(BZ$26),COLUMN(BZ$26),2))-1)&\"\"\" in rows that have no line item entered. Go to columns \"\"\"&LEFT(ADDRESS(ROW(BY$26),COLUMN(BY$26),2),FIND(\"$\",ADDRESS(ROW(BY$26),COLUMN(BY$26),2))-1)&\"\"\" & \"\"\"&LEFT(ADDRESS(ROW(BZ$26),COLUMN(BZ$26),2),FIND(\"$\",ADDRESS(ROW(BZ$26),COLUMN(BZ$26),2))-1)&\"\"\", find any pink coloured amounts and ensure that an item is entered in column \"\"\"&LEFT(ADDRESS(ROW($E$26),COLUMN($E$26),2),FIND(\"$\",ADDRESS(ROW($E$26),COLUMN($E$26),2))-1)&\"\"\" for these rows.\")","v":"OK."},null,null,null,{"$f":"IF(R12=\"OK\",\"OK.\",\"You have entered amounts in columns \"\"\"&LEFT(ADDRESS(ROW(CK$26),COLUMN(CK$26),2),FIND(\"$\",ADDRESS(ROW(CK$26),COLUMN(CK$26),2))-1)&\"\"\" & \"\"\"&LEFT(ADDRESS(ROW(CL$26),COLUMN(CL$26),2),FIND(\"$\",ADDRESS(ROW(CL$26),COLUMN(CL$26),2))-1)&\"\"\" in rows that have no line item entered. Go to columns \"\"\"&LEFT(ADDRESS(ROW(CK$26),COLUMN(CK$26),2),FIND(\"$\",ADDRESS(ROW(CK$26),COLUMN(CK$26),2))-1)&\"\"\" & \"\"\"&LEFT(ADDRESS(ROW(CL$26),COLUMN(CL$26),2),FIND(\"$\",ADDRESS(ROW(CL$26),COLUMN(CL$26),2))-1)&\"\"\", find any pink coloured amounts and ensure that an item is entered in column \"\"\"&LEFT(ADDRESS(ROW($E$26),COLUMN($E$26),2),FIND(\"$\",ADDRESS(ROW($E$26),COLUMN($E$26),2))-1)&\"\"\" for these rows.\")","v":"OK."},{"$f":"IF(S12=\"OK\",\"OK.\",\"You have entered amounts in columns \"\"\"&LEFT(ADDRESS(ROW(CW$26),COLUMN(CW$26),2),FIND(\"$\",ADDRESS(ROW(CW$26),COLUMN(CW$26),2))-1)&\"\"\" & \"\"\"&LEFT(ADDRESS(ROW(CX$26),COLUMN(CX$26),2),FIND(\"$\",ADDRESS(ROW(CX$26),COLUMN(CX$26),2))-1)&\"\"\" in rows that have no line item entered. Go to columns \"\"\"&LEFT(ADDRESS(ROW(CW$26),COLUMN(CW$26),2),FIND(\"$\",ADDRESS(ROW(CW$26),COLUMN(CW$26),2))-1)&\"\"\" & \"\"\"&LEFT(ADDRESS(ROW(CX$26),COLUMN(CX$26),2),FIND(\"$\",ADDRESS(ROW(CX$26),COLUMN(CX$26),2))-1)&\"\"\", find any pink coloured amounts and ensure that an item is entered in column \"\"\"&LEFT(ADDRESS(ROW($E$26),COLUMN($E$26),2),FIND(\"$\",ADDRESS(ROW($E$26),COLUMN($E$26),2))-1)&\"\"\" for these rows.\")","v":"OK."},{"$f":"IF(T12=\"OK\",\"OK.\",\"You have entered amounts in columns \"\"\"&LEFT(ADDRESS(ROW(DI$26),COLUMN(DI$26),2),FIND(\"$\",ADDRESS(ROW(DI$26),COLUMN(DI$26),2))-1)&\"\"\" & \"\"\"&LEFT(ADDRESS(ROW(DJ$26),COLUMN(DJ$26),2),FIND(\"$\",ADDRESS(ROW(DJ$26),COLUMN(DJ$26),2))-1)&\"\"\" in rows that have no line item entered. Go to columns \"\"\"&LEFT(ADDRESS(ROW(DI$26),COLUMN(DI$26),2),FIND(\"$\",ADDRESS(ROW(DI$26),COLUMN(DI$26),2))-1)&\"\"\" & \"\"\"&LEFT(ADDRESS(ROW(DJ$26),COLUMN(DJ$26),2),FIND(\"$\",ADDRESS(ROW(DJ$26),COLUMN(DJ$26),2))-1)&\"\"\", find any pink coloured amounts and ensure that an item is entered in column \"\"\"&LEFT(ADDRESS(ROW($E$26),COLUMN($E$26),2),FIND(\"$\",ADDRESS(ROW($E$26),COLUMN($E$26),2))-1)&\"\"\" for these rows.\")","v":"OK."},{"$f":"IF(U12=\"OK\",\"OK.\",\"You have entered amounts in columns \"\"\"&LEFT(ADDRESS(ROW(DU$26),COLUMN(DU$26),2),FIND(\"$\",ADDRESS(ROW(DU$26),COLUMN(DU$26),2))-1)&\"\"\" & \"\"\"&LEFT(ADDRESS(ROW(DV$26),COLUMN(DV$26),2),FIND(\"$\",ADDRESS(ROW(DV$26),COLUMN(DV$26),2))-1)&\"\"\" in rows that have no line item entered. Go to columns \"\"\"&LEFT(ADDRESS(ROW(DU$26),COLUMN(DU$26),2),FIND(\"$\",ADDRESS(ROW(DU$26),COLUMN(DU$26),2))-1)&\"\"\" & \"\"\"&LEFT(ADDRESS(ROW(DV$26),COLUMN(DV$26),2),FIND(\"$\",ADDRESS(ROW(DV$26),COLUMN(DV$26),2))-1)&\"\"\", find any pink coloured amounts and ensure that an item is entered in column \"\"\"&LEFT(ADDRESS(ROW($E$26),COLUMN($E$26),2),FIND(\"$\",ADDRESS(ROW($E$26),COLUMN($E$26),2))-1)&\"\"\" for these rows.\")","v":"OK."},{"$f":"IF(V12=\"OK\",\"OK.\",\"You have entered amounts in columns \"\"\"&LEFT(ADDRESS(ROW(EG$26),COLUMN(EG$26),2),FIND(\"$\",ADDRESS(ROW(EG$26),COLUMN(EG$26),2))-1)&\"\"\" & \"\"\"&LEFT(ADDRESS(ROW(EH$26),COLUMN(EH$26),2),FIND(\"$\",ADDRESS(ROW(EH$26),COLUMN(EH$26),2))-1)&\"\"\" in rows that have no line item entered. Go to columns \"\"\"&LEFT(ADDRESS(ROW(EG$26),COLUMN(EG$26),2),FIND(\"$\",ADDRESS(ROW(EG$26),COLUMN(EG$26),2))-1)&\"\"\" & \"\"\"&LEFT(ADDRESS(ROW(EH$26),COLUMN(EH$26),2),FIND(\"$\",ADDRESS(ROW(EH$26),COLUMN(EH$26),2))-1)&\"\"\", find any pink coloured amounts and ensure that an item is entered in column \"\"\"&LEFT(ADDRESS(ROW($E$26),COLUMN($E$26),2),FIND(\"$\",ADDRESS(ROW($E$26),COLUMN($E$26),2))-1)&\"\"\" for these rows.\")","v":"OK."}]
["help2",null,null,null,null,{"$f":"F13","v":"Each GL Account listed once"},{"$f":"IF(G13=\"OK\",\"OK.\",IF(G13=\"WARNING\",I18,\"You have entered GL Account(s) in column \"\"\"&LEFT(ADDRESS(ROW(E26),COLUMN(E26),2),FIND(\"$\",ADDRESS(ROW(E26),COLUMN(E26),2))-1)&\"\"\" more than once. Go to column \"\"\"&LEFT(ADDRESS(ROW(E26),COLUMN(E26),2),FIND(\"$\",ADDRESS(ROW(E26),COLUMN(E26),2))-1)&\"\"\", find any pink coloured GL Accounts and list each GL Account only once.\"))","v":"OK."}]
["help1",null,null,null,null,{"$f":"F14","v":"GL Account listed in GL Account Table"},{"$f":"IF(G14=\"OK\",\"OK.\",IF(G14=\"WARNING\",I19,\"You have entered a GL Account in column \"\"\"&LEFT(ADDRESS(ROW(E26),COLUMN(E26),2),FIND(\"$\",ADDRESS(ROW(E26),COLUMN(E26),2))-1)&\"\"\" that is not included in the GL Account Table. Go to column \"\"\"&LEFT(ADDRESS(ROW(E26),COLUMN(E26),2),FIND(\"$\",ADDRESS(ROW(E26),COLUMN(E26),2))-1)&\"\"\", find any pink coloured GL Account(s) and go to \"\"\" & sheetname_general(GL_table_general)&\"\"\" and list GL Account(s) there.\"))","v":"OK."},null,{"$f":"IF(G14=\"WARNING\",\"You have entered an item in column \"\"\"&LEFT(ADDRESS(ROW(F26),COLUMN(F26),2),FIND(\"$\",ADDRESS(ROW(F26),COLUMN(F26),2))-1)&\"\"\" either under Expenditure that is an Income item or under Income that is an Expenditure item. Go to column \"\"\"&LEFT(ADDRESS(ROW(F26),COLUMN(F26),2),FIND(\"$\",ADDRESS(ROW(F26),COLUMN(F26),2))-1)&\"\"\", find any pink coloured items and enter the item in the appropriate section.\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN(general_global_year_1)-1","v":3},null,null,null,null,null,{"$f":"COLUMN(general_pop_year_1)","v":14},null,null,null,null,null,{"$f":"COLUMN(general_global_year_2)-1","v":4},null,null,null,null,null,{"$f":"COLUMN(general_pop_year_2)","v":15},null,null,null,null,null,{"$f":"COLUMN(general_global_year_3)-1","v":5},null,null,null,null,null,{"$f":"COLUMN(general_pop_year_3)","v":16},null,null,null,null,null,{"$f":"COLUMN(general_global_year_4)-1","v":6},null,null,null,null,null,{"$f":"COLUMN(general_pop_year_4)","v":17},null,null,null,null,null,{"$f":"COLUMN(general_global_year_5)-1","v":7},null,null,null,null,null,{"$f":"COLUMN(general_pop_year_5)","v":18},null,null,null,null,null,{"$f":"COLUMN(general_global_year_6)-1","v":8},null,null,null,null,null,{"$f":"COLUMN(general_pop_year_6)","v":19},null,null,null,null,null,{"$f":"COLUMN(general_global_year_7)-1","v":9},null,null,null,null,null,{"$f":"COLUMN(general_pop_year_7)","v":20},null,null,null,null,null,{"$f":"COLUMN(general_global_year_8)-1","v":10},null,null,null,null,null,{"$f":"COLUMN(general_pop_year_8)","v":21},null,null,null,null,null,{"$f":"COLUMN(general_global_year_9)-1","v":11},null,null,null,null,null,{"$f":"COLUMN(general_pop_year_9)","v":22},null,null,null,null,null,{"$f":"COLUMN(general_global_year_10)-1","v":12},null,null,null,null,null,{"$f":"COLUMN(general_pop_year_10)","v":23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"delete column"]
[]
[null,null,null,null,null,null,"Overall check:",{"$f":"IF(G7=\"OK\",1,IF(G7=\"WARNING\",0,-1))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,{"$f":"Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)","v":"2014/15"},{"$f":"Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"2015/16"},null,"2015/16",null,"2015/16",null,"2015/16",null,"2015/16","2015/16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Database!E5","v":"Section (Org)"},{"$f":"Database!F5","v":"Service (Org)"},{"$f":"Database!G5","v":"Inc/Exp Type"},{"$f":"Database!H5","v":""},{"$f":"Database!I5","v":""},{"$f":"Database!J5","v":""},null,{"$f":"Database!L5","v":"Section (Functional)"},{"$f":"Database!M5","v":"Service (Functional)"},{"$f":"Database!N5","v":""},{"$f":"Database!O5","v":""},null,{"$f":"Database!Q5","v":"Account"},{"$f":"Database!R5","v":""},{"$f":"Database!S5","v":""},{"$f":"Database!T5","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Mapping",null,null,null,"Full GL",null,null,"Capital Proj.","Original","Re-votes",null,"1st Qtr Var.",null,"2nd Qtr Var.",null,"3rd Qtr Var.",null,"Revised","one-off budget",null,null,"apply to line item",null,null,{"$f":"\"Changes in \"&Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)","v":"Changes in 2015/16"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Changes in \"&Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)","v":"Changes in 2016/17"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Changes in \"&Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)","v":"Changes in 2017/18"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Changes in \"&Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)","v":"Changes in 2018/19"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Changes in \"&Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)","v":"Changes in 2019/20"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Changes in \"&Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)","v":"Changes in 2020/21"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Changes in \"&Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)","v":"Changes in 2021/22"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Changes in \"&Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)","v":"Changes in 2022/23"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Changes in \"&Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)","v":"Changes in 2023/24"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Changes in \"&Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)","v":"Changes in 2024/25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(FG29:FG75,\">1\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
["Component","Global Item","Type","GL check","Acct number","G/L Account Number & Description","Global Change Item / Reserve Name","Number/Ref.","Budget","Amount","Comment","Amount","Comment","Amount","Comment","Amount","Comment","Budget","Amount","Comment",null,"global %","Pop. %",null,"Glob. %","Global $","G/L %","G/L $","G/L $ recurrent","G/L $ one off","Pop. %","Population $","revised",null,"Comment",null,"Glob. %","Global $","G/L %","G/L $","G/L $ recurrent","G/L $ one off","Pop. %","Population $","revised",null,"Comment",null,"Glob. %","Global $","G/L %","G/L $","G/L $ recurrent","G/L $ one off","Pop. %","Population $","revised",null,"Comment",null,"Glob. %","Global $","G/L %","G/L $","G/L $ recurrent","G/L $ one off","Pop. %","Population $","revised",null,"Comment",null,"Glob. %","Global $","G/L %","G/L $","G/L $ recurrent","G/L $ one off","Pop. %","Population $","revised",null,"Comment",null,"Glob. %","Global $","G/L %","G/L $","G/L $ recurrent","G/L $ one off","Pop. %","Population $","revised",null,"Comment",null,"Glob. %","Global $","G/L %","G/L $","G/L $ recurrent","G/L $ one off","Pop. %","Population $","revised",null,"Comment",null,"Glob. %","Global $","G/L %","G/L $","G/L $ recurrent","G/L $ one off","Pop. %","Population $","revised",null,"Comment",null,"Glob. %","Global $","G/L %","G/L $","G/L $ recurrent","G/L $ one off","Pop. %","Population $","revised",null,"Comment",null,"Glob. %","Global $","G/L %","G/L $","G/L $ recurrent","G/L $ one off","Pop. %","Population $","revised",null,"Comment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row number database","G/L Account component",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,{"$f":"IF('Budget Summary 1'!$D$8=\"\",\"\",'Budget Summary 1'!$D$8)","v":"Operating Income"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Income",{"$f":"IF(E29=\"\",\"\",IF(ISERROR(VLOOKUP(E29,'GL Table'!A:B,2,FALSE))=TRUE,\"not found\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(general_calculate_database=1,ROUND(SUM(I29,J29,L29,N29,P29),2),IF(general_calculate_database=2,ROUND(SUM(I29,J29,L29,N29,P29),0),IF(general_calculate_database=3,ROUND(SUM(I29,J29,L29,N29,P29),-1),IF(general_calculate_database=4,ROUND(SUM(I29,J29,L29,N29,P29),-2),ROUND(SUM(I29,J29,L29,N29,P29),-3)))))","v":0},null,null,null,null,null,null,{"$f":"IF(OR($V29=\"no\"),\"\",IF($B29=\"\",\"\",IF(ISERROR(VLOOKUP($B29,'Global Indexation'!$B:$M,Y$20,FALSE))=TRUE,\"\",VLOOKUP($B29,'Global Indexation'!$B:$M,Y$20,FALSE))))","v":""},{"$f":"(R29-S29)*SUM(Y29)","v":0},null,{"$f":"(R29-S29)*AA29","v":0},null,null,{"$f":"IF(OR($W29=\"no\",$W29=\"\"),\"\",IF($B29=\"\",\"\",IF(ISERROR(VLOOKUP($B29,'Population Indexation'!$A:$W,AE$20,FALSE))=TRUE,\"\",VLOOKUP($B29,'Population Indexation'!$A:$W,AE$20,FALSE))))","v":""},{"$f":"(R29-S29)*SUM(AE29)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(R29,-S29,Z29,AB29,AC29,AD29,AF29),2),IF(general_calculate_database=2,ROUND(SUM(R29,-S29,Z29,AB29,AC29,AD29,AF29),0),IF(general_calculate_database=3,ROUND(SUM(R29,-S29,Z29,AB29,AC29,AD29,AF29),-1),IF(general_calculate_database=4,ROUND(SUM(R29,-S29,Z29,AB29,AC29,AD29,AF29),-2),ROUND(SUM(R29,-S29,Z29,AB29,AC29,AD29,AF29),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V29=\"no\"),\"\",IF($B29=\"\",\"\",IF(ISERROR(VLOOKUP($B29,'Global Indexation'!$B:$M,AK$20,FALSE))=TRUE,\"\",VLOOKUP($B29,'Global Indexation'!$B:$M,AK$20,FALSE))))","v":""},{"$f":"(AG29-AD29)*SUM(AK29)","v":0},null,{"$f":"(AG29-AD29)*SUM(AM29)","v":0},null,null,{"$f":"IF(OR($W29=\"no\",$W29=\"\"),\"\",IF($B29=\"\",\"\",IF(ISERROR(VLOOKUP($B29,'Population Indexation'!$A:$W,AQ$20,FALSE))=TRUE,\"\",VLOOKUP($B29,'Population Indexation'!$A:$W,AQ$20,FALSE))))","v":""},{"$f":"(AG29-AD29)*SUM(AQ29)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(AG29,-AD29,AL29,AN29,AO29,AP29,AR29),2),IF(general_calculate_database=2,ROUND(SUM(AG29,-AD29,AL29,AN29,AO29,AP29,AR29),0),IF(general_calculate_database=3,ROUND(SUM(AG29,-AD29,AL29,AN29,AO29,AP29,AR29),-1),IF(general_calculate_database=4,ROUND(SUM(AG29,-AD29,AL29,AN29,AO29,AP29,AR29),-2),ROUND(SUM(AG29,-AD29,AL29,AN29,AO29,AP29,AR29),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V29=\"no\"),\"\",IF($B29=\"\",\"\",IF(ISERROR(VLOOKUP($B29,'Global Indexation'!$B:$M,AW$20,FALSE))=TRUE,\"\",VLOOKUP($B29,'Global Indexation'!$B:$M,AW$20,FALSE))))","v":""},{"$f":"(AS29-AP29)*SUM(AW29)","v":0},null,{"$f":"(AS29-AP29)*SUM(AY29)","v":0},null,null,{"$f":"IF(OR($W29=\"no\",$W29=\"\"),\"\",IF($B29=\"\",\"\",IF(ISERROR(VLOOKUP($B29,'Population Indexation'!$A:$W,BC$20,FALSE))=TRUE,\"\",VLOOKUP($B29,'Population Indexation'!$A:$W,BC$20,FALSE))))","v":""},{"$f":"(AS29-AP29)*SUM(BC29)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(AS29,-AP29,AX29,AZ29,BA29,BB29,BD29),2),IF(general_calculate_database=2,ROUND(SUM(AS29,-AP29,AX29,AZ29,BA29,BB29,BD29),0),IF(general_calculate_database=3,ROUND(SUM(AS29,-AP29,AX29,AZ29,BA29,BB29,BD29),-1),IF(general_calculate_database=4,ROUND(SUM(AS29,-AP29,AX29,AZ29,BA29,BB29,BD29),-2),ROUND(SUM(AS29,-AP29,AX29,AZ29,BA29,BB29,BD29),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V29=\"no\"),\"\",IF($B29=\"\",\"\",IF(ISERROR(VLOOKUP($B29,'Global Indexation'!$B:$M,BI$20,FALSE))=TRUE,\"\",VLOOKUP($B29,'Global Indexation'!$B:$M,BI$20,FALSE))))","v":""},{"$f":"(BE29-BB29)*SUM(BI29)","v":0},null,{"$f":"(BE29-BB29)*SUM(BK29)","v":0},null,null,{"$f":"IF(OR($W29=\"no\",$W29=\"\"),\"\",IF($B29=\"\",\"\",IF(ISERROR(VLOOKUP($B29,'Population Indexation'!$A:$W,BO$20,FALSE))=TRUE,\"\",VLOOKUP($B29,'Population Indexation'!$A:$W,BO$20,FALSE))))","v":""},{"$f":"(BE29-BB29)*SUM(BO29)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(BE29,-BB29,BJ29,BL29,BM29,BN29,BP29),2),IF(general_calculate_database=2,ROUND(SUM(BE29,-BB29,BJ29,BL29,BM29,BN29,BP29),0),IF(general_calculate_database=3,ROUND(SUM(BE29,-BB29,BJ29,BL29,BM29,BN29,BP29),-1),IF(general_calculate_database=4,ROUND(SUM(BE29,-BB29,BJ29,BL29,BM29,BN29,BP29),-2),ROUND(SUM(BE29,-BB29,BJ29,BL29,BM29,BN29,BP29),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V29=\"no\"),\"\",IF($B29=\"\",\"\",IF(ISERROR(VLOOKUP($B29,'Global Indexation'!$B:$M,BU$20,FALSE))=TRUE,\"\",VLOOKUP($B29,'Global Indexation'!$B:$M,BU$20,FALSE))))","v":""},{"$f":"(BQ29-BN29)*SUM(BU29)","v":0},null,{"$f":"(BQ29-BN29)*SUM(BW29)","v":0},null,null,{"$f":"IF(OR($W29=\"no\",$W29=\"\"),\"\",IF($B29=\"\",\"\",IF(ISERROR(VLOOKUP($B29,'Population Indexation'!$A:$W,CA$20,FALSE))=TRUE,\"\",VLOOKUP($B29,'Population Indexation'!$A:$W,CA$20,FALSE))))","v":""},{"$f":"(BQ29-BN29)*SUM(CA29)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(BQ29,-BN29,BV29,BX29,BY29,BZ29,CB29),2),IF(general_calculate_database=2,ROUND(SUM(BQ29,-BN29,BV29,BX29,BY29,BZ29,CB29),0),IF(general_calculate_database=3,ROUND(SUM(BQ29,-BN29,BV29,BX29,BY29,BZ29,CB29),-1),IF(general_calculate_database=4,ROUND(SUM(BQ29,-BN29,BV29,BX29,BY29,BZ29,CB29),-2),ROUND(SUM(BQ29,-BN29,BV29,BX29,BY29,BZ29,CB29),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V29=\"no\"),\"\",IF($B29=\"\",\"\",IF(ISERROR(VLOOKUP($B29,'Global Indexation'!$B:$M,CG$20,FALSE))=TRUE,\"\",VLOOKUP($B29,'Global Indexation'!$B:$M,CG$20,FALSE))))","v":""},{"$f":"(CC29-BZ29)*SUM(CG29)","v":0},null,{"$f":"(CC29-BZ29)*SUM(CI29)","v":0},null,null,{"$f":"IF(OR($W29=\"no\",$W29=\"\"),\"\",IF($B29=\"\",\"\",IF(ISERROR(VLOOKUP($B29,'Population Indexation'!$A:$W,CM$20,FALSE))=TRUE,\"\",VLOOKUP($B29,'Population Indexation'!$A:$W,CM$20,FALSE))))","v":""},{"$f":"(CC29-BZ29)*SUM(CM29)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(CC29,-BZ29,CH29,CJ29,CK29,CL29,CN29),2),IF(general_calculate_database=2,ROUND(SUM(CC29,-BZ29,CH29,CJ29,CK29,CL29,CN29),0),IF(general_calculate_database=3,ROUND(SUM(CC29,-BZ29,CH29,CJ29,CK29,CL29,CN29),-1),IF(general_calculate_database=4,ROUND(SUM(CC29,-BZ29,CH29,CJ29,CK29,CL29,CN29),-2),ROUND(SUM(CC29,-BZ29,CH29,CJ29,CK29,CL29,CN29),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V29=\"no\"),\"\",IF($B29=\"\",\"\",IF(ISERROR(VLOOKUP($B29,'Global Indexation'!$B:$M,CS$20,FALSE))=TRUE,\"\",VLOOKUP($B29,'Global Indexation'!$B:$M,CS$20,FALSE))))","v":""},{"$f":"(CO29-CL29)*SUM(CS29)","v":0},null,{"$f":"(CO29-CL29)*SUM(CU29)","v":0},null,null,{"$f":"IF(OR($W29=\"no\",$W29=\"\"),\"\",IF($B29=\"\",\"\",IF(ISERROR(VLOOKUP($B29,'Population Indexation'!$A:$W,CY$20,FALSE))=TRUE,\"\",VLOOKUP($B29,'Population Indexation'!$A:$W,CY$20,FALSE))))","v":""},{"$f":"(CO29-CL29)*SUM(CY29)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(CO29,-CL29,CT29,CV29,CW29,CX29,CZ29),2),IF(general_calculate_database=2,ROUND(SUM(CO29,-CL29,CT29,CV29,CW29,CX29,CZ29),0),IF(general_calculate_database=3,ROUND(SUM(CO29,-CL29,CT29,CV29,CW29,CX29,CZ29),-1),IF(general_calculate_database=4,ROUND(SUM(CO29,-CL29,CT29,CV29,CW29,CX29,CZ29),-2),ROUND(SUM(CO29,-CL29,CT29,CV29,CW29,CX29,CZ29),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V29=\"no\"),\"\",IF($B29=\"\",\"\",IF(ISERROR(VLOOKUP($B29,'Global Indexation'!$B:$M,DE$20,FALSE))=TRUE,\"\",VLOOKUP($B29,'Global Indexation'!$B:$M,DE$20,FALSE))))","v":""},{"$f":"(DA29-CX29)*SUM(DE29)","v":0},null,{"$f":"(DA29-CX29)*SUM(DG29)","v":0},null,null,{"$f":"IF(OR($W29=\"no\",$W29=\"\"),\"\",IF($B29=\"\",\"\",IF(ISERROR(VLOOKUP($B29,'Population Indexation'!$A:$W,DK$20,FALSE))=TRUE,\"\",VLOOKUP($B29,'Population Indexation'!$A:$W,DK$20,FALSE))))","v":""},{"$f":"(DA29-CX29)*SUM(DK29)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DA29,-CX29,DF29,DH29,DI29,DJ29,DL29),2),IF(general_calculate_database=2,ROUND(SUM(DA29,-CX29,DF29,DH29,DI29,DJ29,DL29),0),IF(general_calculate_database=3,ROUND(SUM(DA29,-CX29,DF29,DH29,DI29,DJ29,DL29),-1),IF(general_calculate_database=4,ROUND(SUM(DA29,-CX29,DF29,DH29,DI29,DJ29,DL29),-2),ROUND(SUM(DA29,-CX29,DF29,DH29,DI29,DJ29,DL29),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V29=\"no\"),\"\",IF($B29=\"\",\"\",IF(ISERROR(VLOOKUP($B29,'Global Indexation'!$B:$M,DQ$20,FALSE))=TRUE,\"\",VLOOKUP($B29,'Global Indexation'!$B:$M,DQ$20,FALSE))))","v":""},{"$f":"(DM29-DJ29)*SUM(DQ29)","v":0},null,{"$f":"(DM29-DJ29)*SUM(DS29)","v":0},null,null,{"$f":"IF(OR($W29=\"no\",$W29=\"\"),\"\",IF($B29=\"\",\"\",IF(ISERROR(VLOOKUP($B29,'Population Indexation'!$A:$W,DW$20,FALSE))=TRUE,\"\",VLOOKUP($B29,'Population Indexation'!$A:$W,DW$20,FALSE))))","v":""},{"$f":"(DM29-DJ29)*SUM(DW29)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DM29,-DJ29,DR29,DT29,DU29,DV29,DX29),2),IF(general_calculate_database=2,ROUND(SUM(DM29,-DJ29,DR29,DT29,DU29,DV29,DX29),0),IF(general_calculate_database=3,ROUND(SUM(DM29,-DJ29,DR29,DT29,DU29,DV29,DX29),-1),IF(general_calculate_database=4,ROUND(SUM(DM29,-DJ29,DR29,DT29,DU29,DV29,DX29),-2),ROUND(SUM(DM29,-DJ29,DR29,DT29,DU29,DV29,DX29),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V29=\"no\"),\"\",IF($B29=\"\",\"\",IF(ISERROR(VLOOKUP($B29,'Global Indexation'!$B:$M,EC$20,FALSE))=TRUE,\"\",VLOOKUP($B29,'Global Indexation'!$B:$M,EC$20,FALSE))))","v":""},{"$f":"(DY29-DV29)*SUM(EC29)","v":0},null,{"$f":"(DY29-DV29)*SUM(EE29)","v":0},null,null,{"$f":"IF(OR($W29=\"no\",$W29=\"\"),\"\",IF($B29=\"\",\"\",IF(ISERROR(VLOOKUP($B29,'Population Indexation'!$A:$W,EI$20,FALSE))=TRUE,\"\",VLOOKUP($B29,'Population Indexation'!$A:$W,EI$20,FALSE))))","v":""},{"$f":"(DY29-DV29)*SUM(EI29)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DY29,-DV29,ED29,EF29,EG29,EH29,EJ29),2),IF(general_calculate_database=2,ROUND(SUM(DY29,-DV29,ED29,EF29,EG29,EH29,EJ29),0),IF(general_calculate_database=3,ROUND(SUM(DY29,-DV29,ED29,EF29,EG29,EH29,EJ29),-1),IF(general_calculate_database=4,ROUND(SUM(DY29,-DV29,ED29,EF29,EG29,EH29,EJ29),-2),ROUND(SUM(DY29,-DV29,ED29,EF29,EG29,EH29,EJ29),-3)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E29=\"\",0,MAX(COUNTIF(Database!A:A,E29),COUNTIF($E$29:$E$75,E29)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Income",{"$f":"IF(E30=\"\",\"\",IF(ISERROR(VLOOKUP(E30,'GL Table'!A:B,2,FALSE))=TRUE,\"not found\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(general_calculate_database=1,ROUND(SUM(I30,J30,L30,N30,P30),2),IF(general_calculate_database=2,ROUND(SUM(I30,J30,L30,N30,P30),0),IF(general_calculate_database=3,ROUND(SUM(I30,J30,L30,N30,P30),-1),IF(general_calculate_database=4,ROUND(SUM(I30,J30,L30,N30,P30),-2),ROUND(SUM(I30,J30,L30,N30,P30),-3)))))","v":0},null,null,null,null,null,null,{"$f":"IF(OR($V30=\"no\"),\"\",IF($B30=\"\",\"\",IF(ISERROR(VLOOKUP($B30,'Global Indexation'!$B:$M,Y$20,FALSE))=TRUE,\"\",VLOOKUP($B30,'Global Indexation'!$B:$M,Y$20,FALSE))))","v":""},{"$f":"(R30-S30)*SUM(Y30)","v":0},null,{"$f":"(R30-S30)*AA30","v":0},null,null,{"$f":"IF(OR($W30=\"no\",$W30=\"\"),\"\",IF($B30=\"\",\"\",IF(ISERROR(VLOOKUP($B30,'Population Indexation'!$A:$W,AE$20,FALSE))=TRUE,\"\",VLOOKUP($B30,'Population Indexation'!$A:$W,AE$20,FALSE))))","v":""},{"$f":"(R30-S30)*SUM(AE30)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(R30,-S30,Z30,AB30,AC30,AD30,AF30),2),IF(general_calculate_database=2,ROUND(SUM(R30,-S30,Z30,AB30,AC30,AD30,AF30),0),IF(general_calculate_database=3,ROUND(SUM(R30,-S30,Z30,AB30,AC30,AD30,AF30),-1),IF(general_calculate_database=4,ROUND(SUM(R30,-S30,Z30,AB30,AC30,AD30,AF30),-2),ROUND(SUM(R30,-S30,Z30,AB30,AC30,AD30,AF30),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V30=\"no\"),\"\",IF($B30=\"\",\"\",IF(ISERROR(VLOOKUP($B30,'Global Indexation'!$B:$M,AK$20,FALSE))=TRUE,\"\",VLOOKUP($B30,'Global Indexation'!$B:$M,AK$20,FALSE))))","v":""},{"$f":"(AG30-AD30)*SUM(AK30)","v":0},null,{"$f":"(AG30-AD30)*SUM(AM30)","v":0},null,null,{"$f":"IF(OR($W30=\"no\",$W30=\"\"),\"\",IF($B30=\"\",\"\",IF(ISERROR(VLOOKUP($B30,'Population Indexation'!$A:$W,AQ$20,FALSE))=TRUE,\"\",VLOOKUP($B30,'Population Indexation'!$A:$W,AQ$20,FALSE))))","v":""},{"$f":"(AG30-AD30)*SUM(AQ30)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(AG30,-AD30,AL30,AN30,AO30,AP30,AR30),2),IF(general_calculate_database=2,ROUND(SUM(AG30,-AD30,AL30,AN30,AO30,AP30,AR30),0),IF(general_calculate_database=3,ROUND(SUM(AG30,-AD30,AL30,AN30,AO30,AP30,AR30),-1),IF(general_calculate_database=4,ROUND(SUM(AG30,-AD30,AL30,AN30,AO30,AP30,AR30),-2),ROUND(SUM(AG30,-AD30,AL30,AN30,AO30,AP30,AR30),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V30=\"no\"),\"\",IF($B30=\"\",\"\",IF(ISERROR(VLOOKUP($B30,'Global Indexation'!$B:$M,AW$20,FALSE))=TRUE,\"\",VLOOKUP($B30,'Global Indexation'!$B:$M,AW$20,FALSE))))","v":""},{"$f":"(AS30-AP30)*SUM(AW30)","v":0},null,{"$f":"(AS30-AP30)*SUM(AY30)","v":0},null,null,{"$f":"IF(OR($W30=\"no\",$W30=\"\"),\"\",IF($B30=\"\",\"\",IF(ISERROR(VLOOKUP($B30,'Population Indexation'!$A:$W,BC$20,FALSE))=TRUE,\"\",VLOOKUP($B30,'Population Indexation'!$A:$W,BC$20,FALSE))))","v":""},{"$f":"(AS30-AP30)*SUM(BC30)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(AS30,-AP30,AX30,AZ30,BA30,BB30,BD30),2),IF(general_calculate_database=2,ROUND(SUM(AS30,-AP30,AX30,AZ30,BA30,BB30,BD30),0),IF(general_calculate_database=3,ROUND(SUM(AS30,-AP30,AX30,AZ30,BA30,BB30,BD30),-1),IF(general_calculate_database=4,ROUND(SUM(AS30,-AP30,AX30,AZ30,BA30,BB30,BD30),-2),ROUND(SUM(AS30,-AP30,AX30,AZ30,BA30,BB30,BD30),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V30=\"no\"),\"\",IF($B30=\"\",\"\",IF(ISERROR(VLOOKUP($B30,'Global Indexation'!$B:$M,BI$20,FALSE))=TRUE,\"\",VLOOKUP($B30,'Global Indexation'!$B:$M,BI$20,FALSE))))","v":""},{"$f":"(BE30-BB30)*SUM(BI30)","v":0},null,{"$f":"(BE30-BB30)*SUM(BK30)","v":0},null,null,{"$f":"IF(OR($W30=\"no\",$W30=\"\"),\"\",IF($B30=\"\",\"\",IF(ISERROR(VLOOKUP($B30,'Population Indexation'!$A:$W,BO$20,FALSE))=TRUE,\"\",VLOOKUP($B30,'Population Indexation'!$A:$W,BO$20,FALSE))))","v":""},{"$f":"(BE30-BB30)*SUM(BO30)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(BE30,-BB30,BJ30,BL30,BM30,BN30,BP30),2),IF(general_calculate_database=2,ROUND(SUM(BE30,-BB30,BJ30,BL30,BM30,BN30,BP30),0),IF(general_calculate_database=3,ROUND(SUM(BE30,-BB30,BJ30,BL30,BM30,BN30,BP30),-1),IF(general_calculate_database=4,ROUND(SUM(BE30,-BB30,BJ30,BL30,BM30,BN30,BP30),-2),ROUND(SUM(BE30,-BB30,BJ30,BL30,BM30,BN30,BP30),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V30=\"no\"),\"\",IF($B30=\"\",\"\",IF(ISERROR(VLOOKUP($B30,'Global Indexation'!$B:$M,BU$20,FALSE))=TRUE,\"\",VLOOKUP($B30,'Global Indexation'!$B:$M,BU$20,FALSE))))","v":""},{"$f":"(BQ30-BN30)*SUM(BU30)","v":0},null,{"$f":"(BQ30-BN30)*SUM(BW30)","v":0},null,null,{"$f":"IF(OR($W30=\"no\",$W30=\"\"),\"\",IF($B30=\"\",\"\",IF(ISERROR(VLOOKUP($B30,'Population Indexation'!$A:$W,CA$20,FALSE))=TRUE,\"\",VLOOKUP($B30,'Population Indexation'!$A:$W,CA$20,FALSE))))","v":""},{"$f":"(BQ30-BN30)*SUM(CA30)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(BQ30,-BN30,BV30,BX30,BY30,BZ30,CB30),2),IF(general_calculate_database=2,ROUND(SUM(BQ30,-BN30,BV30,BX30,BY30,BZ30,CB30),0),IF(general_calculate_database=3,ROUND(SUM(BQ30,-BN30,BV30,BX30,BY30,BZ30,CB30),-1),IF(general_calculate_database=4,ROUND(SUM(BQ30,-BN30,BV30,BX30,BY30,BZ30,CB30),-2),ROUND(SUM(BQ30,-BN30,BV30,BX30,BY30,BZ30,CB30),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V30=\"no\"),\"\",IF($B30=\"\",\"\",IF(ISERROR(VLOOKUP($B30,'Global Indexation'!$B:$M,CG$20,FALSE))=TRUE,\"\",VLOOKUP($B30,'Global Indexation'!$B:$M,CG$20,FALSE))))","v":""},{"$f":"(CC30-BZ30)*SUM(CG30)","v":0},null,{"$f":"(CC30-BZ30)*SUM(CI30)","v":0},null,null,{"$f":"IF(OR($W30=\"no\",$W30=\"\"),\"\",IF($B30=\"\",\"\",IF(ISERROR(VLOOKUP($B30,'Population Indexation'!$A:$W,CM$20,FALSE))=TRUE,\"\",VLOOKUP($B30,'Population Indexation'!$A:$W,CM$20,FALSE))))","v":""},{"$f":"(CC30-BZ30)*SUM(CM30)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(CC30,-BZ30,CH30,CJ30,CK30,CL30,CN30),2),IF(general_calculate_database=2,ROUND(SUM(CC30,-BZ30,CH30,CJ30,CK30,CL30,CN30),0),IF(general_calculate_database=3,ROUND(SUM(CC30,-BZ30,CH30,CJ30,CK30,CL30,CN30),-1),IF(general_calculate_database=4,ROUND(SUM(CC30,-BZ30,CH30,CJ30,CK30,CL30,CN30),-2),ROUND(SUM(CC30,-BZ30,CH30,CJ30,CK30,CL30,CN30),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V30=\"no\"),\"\",IF($B30=\"\",\"\",IF(ISERROR(VLOOKUP($B30,'Global Indexation'!$B:$M,CS$20,FALSE))=TRUE,\"\",VLOOKUP($B30,'Global Indexation'!$B:$M,CS$20,FALSE))))","v":""},{"$f":"(CO30-CL30)*SUM(CS30)","v":0},null,{"$f":"(CO30-CL30)*SUM(CU30)","v":0},null,null,{"$f":"IF(OR($W30=\"no\",$W30=\"\"),\"\",IF($B30=\"\",\"\",IF(ISERROR(VLOOKUP($B30,'Population Indexation'!$A:$W,CY$20,FALSE))=TRUE,\"\",VLOOKUP($B30,'Population Indexation'!$A:$W,CY$20,FALSE))))","v":""},{"$f":"(CO30-CL30)*SUM(CY30)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(CO30,-CL30,CT30,CV30,CW30,CX30,CZ30),2),IF(general_calculate_database=2,ROUND(SUM(CO30,-CL30,CT30,CV30,CW30,CX30,CZ30),0),IF(general_calculate_database=3,ROUND(SUM(CO30,-CL30,CT30,CV30,CW30,CX30,CZ30),-1),IF(general_calculate_database=4,ROUND(SUM(CO30,-CL30,CT30,CV30,CW30,CX30,CZ30),-2),ROUND(SUM(CO30,-CL30,CT30,CV30,CW30,CX30,CZ30),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V30=\"no\"),\"\",IF($B30=\"\",\"\",IF(ISERROR(VLOOKUP($B30,'Global Indexation'!$B:$M,DE$20,FALSE))=TRUE,\"\",VLOOKUP($B30,'Global Indexation'!$B:$M,DE$20,FALSE))))","v":""},{"$f":"(DA30-CX30)*SUM(DE30)","v":0},null,{"$f":"(DA30-CX30)*SUM(DG30)","v":0},null,null,{"$f":"IF(OR($W30=\"no\",$W30=\"\"),\"\",IF($B30=\"\",\"\",IF(ISERROR(VLOOKUP($B30,'Population Indexation'!$A:$W,DK$20,FALSE))=TRUE,\"\",VLOOKUP($B30,'Population Indexation'!$A:$W,DK$20,FALSE))))","v":""},{"$f":"(DA30-CX30)*SUM(DK30)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DA30,-CX30,DF30,DH30,DI30,DJ30,DL30),2),IF(general_calculate_database=2,ROUND(SUM(DA30,-CX30,DF30,DH30,DI30,DJ30,DL30),0),IF(general_calculate_database=3,ROUND(SUM(DA30,-CX30,DF30,DH30,DI30,DJ30,DL30),-1),IF(general_calculate_database=4,ROUND(SUM(DA30,-CX30,DF30,DH30,DI30,DJ30,DL30),-2),ROUND(SUM(DA30,-CX30,DF30,DH30,DI30,DJ30,DL30),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V30=\"no\"),\"\",IF($B30=\"\",\"\",IF(ISERROR(VLOOKUP($B30,'Global Indexation'!$B:$M,DQ$20,FALSE))=TRUE,\"\",VLOOKUP($B30,'Global Indexation'!$B:$M,DQ$20,FALSE))))","v":""},{"$f":"(DM30-DJ30)*SUM(DQ30)","v":0},null,{"$f":"(DM30-DJ30)*SUM(DS30)","v":0},null,null,{"$f":"IF(OR($W30=\"no\",$W30=\"\"),\"\",IF($B30=\"\",\"\",IF(ISERROR(VLOOKUP($B30,'Population Indexation'!$A:$W,DW$20,FALSE))=TRUE,\"\",VLOOKUP($B30,'Population Indexation'!$A:$W,DW$20,FALSE))))","v":""},{"$f":"(DM30-DJ30)*SUM(DW30)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DM30,-DJ30,DR30,DT30,DU30,DV30,DX30),2),IF(general_calculate_database=2,ROUND(SUM(DM30,-DJ30,DR30,DT30,DU30,DV30,DX30),0),IF(general_calculate_database=3,ROUND(SUM(DM30,-DJ30,DR30,DT30,DU30,DV30,DX30),-1),IF(general_calculate_database=4,ROUND(SUM(DM30,-DJ30,DR30,DT30,DU30,DV30,DX30),-2),ROUND(SUM(DM30,-DJ30,DR30,DT30,DU30,DV30,DX30),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V30=\"no\"),\"\",IF($B30=\"\",\"\",IF(ISERROR(VLOOKUP($B30,'Global Indexation'!$B:$M,EC$20,FALSE))=TRUE,\"\",VLOOKUP($B30,'Global Indexation'!$B:$M,EC$20,FALSE))))","v":""},{"$f":"(DY30-DV30)*SUM(EC30)","v":0},null,{"$f":"(DY30-DV30)*SUM(EE30)","v":0},null,null,{"$f":"IF(OR($W30=\"no\",$W30=\"\"),\"\",IF($B30=\"\",\"\",IF(ISERROR(VLOOKUP($B30,'Population Indexation'!$A:$W,EI$20,FALSE))=TRUE,\"\",VLOOKUP($B30,'Population Indexation'!$A:$W,EI$20,FALSE))))","v":""},{"$f":"(DY30-DV30)*SUM(EI30)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DY30,-DV30,ED30,EF30,EG30,EH30,EJ30),2),IF(general_calculate_database=2,ROUND(SUM(DY30,-DV30,ED30,EF30,EG30,EH30,EJ30),0),IF(general_calculate_database=3,ROUND(SUM(DY30,-DV30,ED30,EF30,EG30,EH30,EJ30),-1),IF(general_calculate_database=4,ROUND(SUM(DY30,-DV30,ED30,EF30,EG30,EH30,EJ30),-2),ROUND(SUM(DY30,-DV30,ED30,EF30,EG30,EH30,EJ30),-3)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E30=\"\",0,MAX(COUNTIF(Database!A:A,E30),COUNTIF($E$29:$E$75,E30)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,{"$f":"IF('Budget Summary 1'!$D$32=\"\",\"\",'Budget Summary 1'!$D$32)","v":"Total Operating Income"},null,null,null,{"$f":"SUM(I29:I30)","v":0},{"$f":"SUM(J29:J30)","v":0},null,{"$f":"SUM(L29:L30)","v":0},null,{"$f":"SUM(N29:N30)","v":0},null,{"$f":"SUM(P29:P30)","v":0},null,{"$f":"SUM(R29:R30)","v":0},{"$f":"SUM(S29:S30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG29:AG30)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS29:AS30)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE29:BE30)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BQ29:BQ30)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CC29:CC30)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CO29:CO30)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DA29:DA30)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DM29:DM30)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DY29:DY30)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EK29:EK30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,{"$f":"IF('Budget Summary 1'!$D$34=\"\",\"\",'Budget Summary 1'!$D$34)","v":"Operating Expenditure"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Expenditure",{"$f":"IF(E35=\"\",\"\",IF(ISERROR(VLOOKUP(E35,'GL Table'!A:B,2,FALSE))=TRUE,\"not found\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(general_calculate_database=1,ROUND(SUM(I35,J35,L35,N35,P35),2),IF(general_calculate_database=2,ROUND(SUM(I35,J35,L35,N35,P35),0),IF(general_calculate_database=3,ROUND(SUM(I35,J35,L35,N35,P35),-1),IF(general_calculate_database=4,ROUND(SUM(I35,J35,L35,N35,P35),-2),ROUND(SUM(I35,J35,L35,N35,P35),-3)))))","v":0},null,null,null,null,null,null,{"$f":"IF(OR($V35=\"no\"),\"\",IF($B35=\"\",\"\",IF(ISERROR(VLOOKUP($B35,'Global Indexation'!$B:$M,Y$20,FALSE))=TRUE,\"\",VLOOKUP($B35,'Global Indexation'!$B:$M,Y$20,FALSE))))","v":""},{"$f":"(R35-S35)*SUM(Y35)","v":0},null,{"$f":"(R35-S35)*AA35","v":0},null,null,{"$f":"IF(OR($W35=\"no\",$W35=\"\"),\"\",IF($B35=\"\",\"\",IF(ISERROR(VLOOKUP($B35,'Population Indexation'!$A:$W,AE$20,FALSE))=TRUE,\"\",VLOOKUP($B35,'Population Indexation'!$A:$W,AE$20,FALSE))))","v":""},{"$f":"(R35-S35)*SUM(AE35)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(R35,-S35,Z35,AB35,AC35,AD35,AF35),2),IF(general_calculate_database=2,ROUND(SUM(R35,-S35,Z35,AB35,AC35,AD35,AF35),0),IF(general_calculate_database=3,ROUND(SUM(R35,-S35,Z35,AB35,AC35,AD35,AF35),-1),IF(general_calculate_database=4,ROUND(SUM(R35,-S35,Z35,AB35,AC35,AD35,AF35),-2),ROUND(SUM(R35,-S35,Z35,AB35,AC35,AD35,AF35),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V35=\"no\"),\"\",IF($B35=\"\",\"\",IF(ISERROR(VLOOKUP($B35,'Global Indexation'!$B:$M,AK$20,FALSE))=TRUE,\"\",VLOOKUP($B35,'Global Indexation'!$B:$M,AK$20,FALSE))))","v":""},{"$f":"(AG35-AD35)*SUM(AK35)","v":0},null,{"$f":"(AG35-AD35)*SUM(AM35)","v":0},null,null,{"$f":"IF(OR($W35=\"no\",$W35=\"\"),\"\",IF($B35=\"\",\"\",IF(ISERROR(VLOOKUP($B35,'Population Indexation'!$A:$W,AQ$20,FALSE))=TRUE,\"\",VLOOKUP($B35,'Population Indexation'!$A:$W,AQ$20,FALSE))))","v":""},{"$f":"(AG35-AD35)*SUM(AQ35)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(AG35,-AD35,AL35,AN35,AO35,AP35,AR35),2),IF(general_calculate_database=2,ROUND(SUM(AG35,-AD35,AL35,AN35,AO35,AP35,AR35),0),IF(general_calculate_database=3,ROUND(SUM(AG35,-AD35,AL35,AN35,AO35,AP35,AR35),-1),IF(general_calculate_database=4,ROUND(SUM(AG35,-AD35,AL35,AN35,AO35,AP35,AR35),-2),ROUND(SUM(AG35,-AD35,AL35,AN35,AO35,AP35,AR35),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V35=\"no\"),\"\",IF($B35=\"\",\"\",IF(ISERROR(VLOOKUP($B35,'Global Indexation'!$B:$M,AW$20,FALSE))=TRUE,\"\",VLOOKUP($B35,'Global Indexation'!$B:$M,AW$20,FALSE))))","v":""},{"$f":"(AS35-AP35)*SUM(AW35)","v":0},null,{"$f":"(AS35-AP35)*SUM(AY35)","v":0},null,null,{"$f":"IF(OR($W35=\"no\",$W35=\"\"),\"\",IF($B35=\"\",\"\",IF(ISERROR(VLOOKUP($B35,'Population Indexation'!$A:$W,BC$20,FALSE))=TRUE,\"\",VLOOKUP($B35,'Population Indexation'!$A:$W,BC$20,FALSE))))","v":""},{"$f":"(AS35-AP35)*SUM(BC35)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(AS35,-AP35,AX35,AZ35,BA35,BB35,BD35),2),IF(general_calculate_database=2,ROUND(SUM(AS35,-AP35,AX35,AZ35,BA35,BB35,BD35),0),IF(general_calculate_database=3,ROUND(SUM(AS35,-AP35,AX35,AZ35,BA35,BB35,BD35),-1),IF(general_calculate_database=4,ROUND(SUM(AS35,-AP35,AX35,AZ35,BA35,BB35,BD35),-2),ROUND(SUM(AS35,-AP35,AX35,AZ35,BA35,BB35,BD35),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V35=\"no\"),\"\",IF($B35=\"\",\"\",IF(ISERROR(VLOOKUP($B35,'Global Indexation'!$B:$M,BI$20,FALSE))=TRUE,\"\",VLOOKUP($B35,'Global Indexation'!$B:$M,BI$20,FALSE))))","v":""},{"$f":"(BE35-BB35)*SUM(BI35)","v":0},null,{"$f":"(BE35-BB35)*SUM(BK35)","v":0},null,null,{"$f":"IF(OR($W35=\"no\",$W35=\"\"),\"\",IF($B35=\"\",\"\",IF(ISERROR(VLOOKUP($B35,'Population Indexation'!$A:$W,BO$20,FALSE))=TRUE,\"\",VLOOKUP($B35,'Population Indexation'!$A:$W,BO$20,FALSE))))","v":""},{"$f":"(BE35-BB35)*SUM(BO35)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(BE35,-BB35,BJ35,BL35,BM35,BN35,BP35),2),IF(general_calculate_database=2,ROUND(SUM(BE35,-BB35,BJ35,BL35,BM35,BN35,BP35),0),IF(general_calculate_database=3,ROUND(SUM(BE35,-BB35,BJ35,BL35,BM35,BN35,BP35),-1),IF(general_calculate_database=4,ROUND(SUM(BE35,-BB35,BJ35,BL35,BM35,BN35,BP35),-2),ROUND(SUM(BE35,-BB35,BJ35,BL35,BM35,BN35,BP35),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V35=\"no\"),\"\",IF($B35=\"\",\"\",IF(ISERROR(VLOOKUP($B35,'Global Indexation'!$B:$M,BU$20,FALSE))=TRUE,\"\",VLOOKUP($B35,'Global Indexation'!$B:$M,BU$20,FALSE))))","v":""},{"$f":"(BQ35-BN35)*SUM(BU35)","v":0},null,{"$f":"(BQ35-BN35)*SUM(BW35)","v":0},null,null,{"$f":"IF(OR($W35=\"no\",$W35=\"\"),\"\",IF($B35=\"\",\"\",IF(ISERROR(VLOOKUP($B35,'Population Indexation'!$A:$W,CA$20,FALSE))=TRUE,\"\",VLOOKUP($B35,'Population Indexation'!$A:$W,CA$20,FALSE))))","v":""},{"$f":"(BQ35-BN35)*SUM(CA35)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(BQ35,-BN35,BV35,BX35,BY35,BZ35,CB35),2),IF(general_calculate_database=2,ROUND(SUM(BQ35,-BN35,BV35,BX35,BY35,BZ35,CB35),0),IF(general_calculate_database=3,ROUND(SUM(BQ35,-BN35,BV35,BX35,BY35,BZ35,CB35),-1),IF(general_calculate_database=4,ROUND(SUM(BQ35,-BN35,BV35,BX35,BY35,BZ35,CB35),-2),ROUND(SUM(BQ35,-BN35,BV35,BX35,BY35,BZ35,CB35),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V35=\"no\"),\"\",IF($B35=\"\",\"\",IF(ISERROR(VLOOKUP($B35,'Global Indexation'!$B:$M,CG$20,FALSE))=TRUE,\"\",VLOOKUP($B35,'Global Indexation'!$B:$M,CG$20,FALSE))))","v":""},{"$f":"(CC35-BZ35)*SUM(CG35)","v":0},null,{"$f":"(CC35-BZ35)*SUM(CI35)","v":0},null,null,{"$f":"IF(OR($W35=\"no\",$W35=\"\"),\"\",IF($B35=\"\",\"\",IF(ISERROR(VLOOKUP($B35,'Population Indexation'!$A:$W,CM$20,FALSE))=TRUE,\"\",VLOOKUP($B35,'Population Indexation'!$A:$W,CM$20,FALSE))))","v":""},{"$f":"(CC35-BZ35)*SUM(CM35)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(CC35,-BZ35,CH35,CJ35,CK35,CL35,CN35),2),IF(general_calculate_database=2,ROUND(SUM(CC35,-BZ35,CH35,CJ35,CK35,CL35,CN35),0),IF(general_calculate_database=3,ROUND(SUM(CC35,-BZ35,CH35,CJ35,CK35,CL35,CN35),-1),IF(general_calculate_database=4,ROUND(SUM(CC35,-BZ35,CH35,CJ35,CK35,CL35,CN35),-2),ROUND(SUM(CC35,-BZ35,CH35,CJ35,CK35,CL35,CN35),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V35=\"no\"),\"\",IF($B35=\"\",\"\",IF(ISERROR(VLOOKUP($B35,'Global Indexation'!$B:$M,CS$20,FALSE))=TRUE,\"\",VLOOKUP($B35,'Global Indexation'!$B:$M,CS$20,FALSE))))","v":""},{"$f":"(CO35-CL35)*SUM(CS35)","v":0},null,{"$f":"(CO35-CL35)*SUM(CU35)","v":0},null,null,{"$f":"IF(OR($W35=\"no\",$W35=\"\"),\"\",IF($B35=\"\",\"\",IF(ISERROR(VLOOKUP($B35,'Population Indexation'!$A:$W,CY$20,FALSE))=TRUE,\"\",VLOOKUP($B35,'Population Indexation'!$A:$W,CY$20,FALSE))))","v":""},{"$f":"(CO35-CL35)*SUM(CY35)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(CO35,-CL35,CT35,CV35,CW35,CX35,CZ35),2),IF(general_calculate_database=2,ROUND(SUM(CO35,-CL35,CT35,CV35,CW35,CX35,CZ35),0),IF(general_calculate_database=3,ROUND(SUM(CO35,-CL35,CT35,CV35,CW35,CX35,CZ35),-1),IF(general_calculate_database=4,ROUND(SUM(CO35,-CL35,CT35,CV35,CW35,CX35,CZ35),-2),ROUND(SUM(CO35,-CL35,CT35,CV35,CW35,CX35,CZ35),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V35=\"no\"),\"\",IF($B35=\"\",\"\",IF(ISERROR(VLOOKUP($B35,'Global Indexation'!$B:$M,DE$20,FALSE))=TRUE,\"\",VLOOKUP($B35,'Global Indexation'!$B:$M,DE$20,FALSE))))","v":""},{"$f":"(DA35-CX35)*SUM(DE35)","v":0},null,{"$f":"(DA35-CX35)*SUM(DG35)","v":0},null,null,{"$f":"IF(OR($W35=\"no\",$W35=\"\"),\"\",IF($B35=\"\",\"\",IF(ISERROR(VLOOKUP($B35,'Population Indexation'!$A:$W,DK$20,FALSE))=TRUE,\"\",VLOOKUP($B35,'Population Indexation'!$A:$W,DK$20,FALSE))))","v":""},{"$f":"(DA35-CX35)*SUM(DK35)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DA35,-CX35,DF35,DH35,DI35,DJ35,DL35),2),IF(general_calculate_database=2,ROUND(SUM(DA35,-CX35,DF35,DH35,DI35,DJ35,DL35),0),IF(general_calculate_database=3,ROUND(SUM(DA35,-CX35,DF35,DH35,DI35,DJ35,DL35),-1),IF(general_calculate_database=4,ROUND(SUM(DA35,-CX35,DF35,DH35,DI35,DJ35,DL35),-2),ROUND(SUM(DA35,-CX35,DF35,DH35,DI35,DJ35,DL35),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V35=\"no\"),\"\",IF($B35=\"\",\"\",IF(ISERROR(VLOOKUP($B35,'Global Indexation'!$B:$M,DQ$20,FALSE))=TRUE,\"\",VLOOKUP($B35,'Global Indexation'!$B:$M,DQ$20,FALSE))))","v":""},{"$f":"(DM35-DJ35)*SUM(DQ35)","v":0},null,{"$f":"(DM35-DJ35)*SUM(DS35)","v":0},null,null,{"$f":"IF(OR($W35=\"no\",$W35=\"\"),\"\",IF($B35=\"\",\"\",IF(ISERROR(VLOOKUP($B35,'Population Indexation'!$A:$W,DW$20,FALSE))=TRUE,\"\",VLOOKUP($B35,'Population Indexation'!$A:$W,DW$20,FALSE))))","v":""},{"$f":"(DM35-DJ35)*SUM(DW35)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DM35,-DJ35,DR35,DT35,DU35,DV35,DX35),2),IF(general_calculate_database=2,ROUND(SUM(DM35,-DJ35,DR35,DT35,DU35,DV35,DX35),0),IF(general_calculate_database=3,ROUND(SUM(DM35,-DJ35,DR35,DT35,DU35,DV35,DX35),-1),IF(general_calculate_database=4,ROUND(SUM(DM35,-DJ35,DR35,DT35,DU35,DV35,DX35),-2),ROUND(SUM(DM35,-DJ35,DR35,DT35,DU35,DV35,DX35),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V35=\"no\"),\"\",IF($B35=\"\",\"\",IF(ISERROR(VLOOKUP($B35,'Global Indexation'!$B:$M,EC$20,FALSE))=TRUE,\"\",VLOOKUP($B35,'Global Indexation'!$B:$M,EC$20,FALSE))))","v":""},{"$f":"(DY35-DV35)*SUM(EC35)","v":0},null,{"$f":"(DY35-DV35)*SUM(EE35)","v":0},null,null,{"$f":"IF(OR($W35=\"no\",$W35=\"\"),\"\",IF($B35=\"\",\"\",IF(ISERROR(VLOOKUP($B35,'Population Indexation'!$A:$W,EI$20,FALSE))=TRUE,\"\",VLOOKUP($B35,'Population Indexation'!$A:$W,EI$20,FALSE))))","v":""},{"$f":"(DY35-DV35)*SUM(EI35)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DY35,-DV35,ED35,EF35,EG35,EH35,EJ35),2),IF(general_calculate_database=2,ROUND(SUM(DY35,-DV35,ED35,EF35,EG35,EH35,EJ35),0),IF(general_calculate_database=3,ROUND(SUM(DY35,-DV35,ED35,EF35,EG35,EH35,EJ35),-1),IF(general_calculate_database=4,ROUND(SUM(DY35,-DV35,ED35,EF35,EG35,EH35,EJ35),-2),ROUND(SUM(DY35,-DV35,ED35,EF35,EG35,EH35,EJ35),-3)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E35=\"\",0,MAX(COUNTIF(Database!A:A,E35),COUNTIF($E$29:$E$75,E35)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Expenditure",{"$f":"IF(E36=\"\",\"\",IF(ISERROR(VLOOKUP(E36,'GL Table'!A:B,2,FALSE))=TRUE,\"not found\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(general_calculate_database=1,ROUND(SUM(I36,J36,L36,N36,P36),2),IF(general_calculate_database=2,ROUND(SUM(I36,J36,L36,N36,P36),0),IF(general_calculate_database=3,ROUND(SUM(I36,J36,L36,N36,P36),-1),IF(general_calculate_database=4,ROUND(SUM(I36,J36,L36,N36,P36),-2),ROUND(SUM(I36,J36,L36,N36,P36),-3)))))","v":0},null,null,null,null,null,null,{"$f":"IF(OR($V36=\"no\"),\"\",IF($B36=\"\",\"\",IF(ISERROR(VLOOKUP($B36,'Global Indexation'!$B:$M,Y$20,FALSE))=TRUE,\"\",VLOOKUP($B36,'Global Indexation'!$B:$M,Y$20,FALSE))))","v":""},{"$f":"(R36-S36)*SUM(Y36)","v":0},null,{"$f":"(R36-S36)*AA36","v":0},null,null,{"$f":"IF(OR($W36=\"no\",$W36=\"\"),\"\",IF($B36=\"\",\"\",IF(ISERROR(VLOOKUP($B36,'Population Indexation'!$A:$W,AE$20,FALSE))=TRUE,\"\",VLOOKUP($B36,'Population Indexation'!$A:$W,AE$20,FALSE))))","v":""},{"$f":"(R36-S36)*SUM(AE36)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(R36,-S36,Z36,AB36,AC36,AD36,AF36),2),IF(general_calculate_database=2,ROUND(SUM(R36,-S36,Z36,AB36,AC36,AD36,AF36),0),IF(general_calculate_database=3,ROUND(SUM(R36,-S36,Z36,AB36,AC36,AD36,AF36),-1),IF(general_calculate_database=4,ROUND(SUM(R36,-S36,Z36,AB36,AC36,AD36,AF36),-2),ROUND(SUM(R36,-S36,Z36,AB36,AC36,AD36,AF36),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V36=\"no\"),\"\",IF($B36=\"\",\"\",IF(ISERROR(VLOOKUP($B36,'Global Indexation'!$B:$M,AK$20,FALSE))=TRUE,\"\",VLOOKUP($B36,'Global Indexation'!$B:$M,AK$20,FALSE))))","v":""},{"$f":"(AG36-AD36)*SUM(AK36)","v":0},null,{"$f":"(AG36-AD36)*SUM(AM36)","v":0},null,null,{"$f":"IF(OR($W36=\"no\",$W36=\"\"),\"\",IF($B36=\"\",\"\",IF(ISERROR(VLOOKUP($B36,'Population Indexation'!$A:$W,AQ$20,FALSE))=TRUE,\"\",VLOOKUP($B36,'Population Indexation'!$A:$W,AQ$20,FALSE))))","v":""},{"$f":"(AG36-AD36)*SUM(AQ36)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(AG36,-AD36,AL36,AN36,AO36,AP36,AR36),2),IF(general_calculate_database=2,ROUND(SUM(AG36,-AD36,AL36,AN36,AO36,AP36,AR36),0),IF(general_calculate_database=3,ROUND(SUM(AG36,-AD36,AL36,AN36,AO36,AP36,AR36),-1),IF(general_calculate_database=4,ROUND(SUM(AG36,-AD36,AL36,AN36,AO36,AP36,AR36),-2),ROUND(SUM(AG36,-AD36,AL36,AN36,AO36,AP36,AR36),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V36=\"no\"),\"\",IF($B36=\"\",\"\",IF(ISERROR(VLOOKUP($B36,'Global Indexation'!$B:$M,AW$20,FALSE))=TRUE,\"\",VLOOKUP($B36,'Global Indexation'!$B:$M,AW$20,FALSE))))","v":""},{"$f":"(AS36-AP36)*SUM(AW36)","v":0},null,{"$f":"(AS36-AP36)*SUM(AY36)","v":0},null,null,{"$f":"IF(OR($W36=\"no\",$W36=\"\"),\"\",IF($B36=\"\",\"\",IF(ISERROR(VLOOKUP($B36,'Population Indexation'!$A:$W,BC$20,FALSE))=TRUE,\"\",VLOOKUP($B36,'Population Indexation'!$A:$W,BC$20,FALSE))))","v":""},{"$f":"(AS36-AP36)*SUM(BC36)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(AS36,-AP36,AX36,AZ36,BA36,BB36,BD36),2),IF(general_calculate_database=2,ROUND(SUM(AS36,-AP36,AX36,AZ36,BA36,BB36,BD36),0),IF(general_calculate_database=3,ROUND(SUM(AS36,-AP36,AX36,AZ36,BA36,BB36,BD36),-1),IF(general_calculate_database=4,ROUND(SUM(AS36,-AP36,AX36,AZ36,BA36,BB36,BD36),-2),ROUND(SUM(AS36,-AP36,AX36,AZ36,BA36,BB36,BD36),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V36=\"no\"),\"\",IF($B36=\"\",\"\",IF(ISERROR(VLOOKUP($B36,'Global Indexation'!$B:$M,BI$20,FALSE))=TRUE,\"\",VLOOKUP($B36,'Global Indexation'!$B:$M,BI$20,FALSE))))","v":""},{"$f":"(BE36-BB36)*SUM(BI36)","v":0},null,{"$f":"(BE36-BB36)*SUM(BK36)","v":0},null,null,{"$f":"IF(OR($W36=\"no\",$W36=\"\"),\"\",IF($B36=\"\",\"\",IF(ISERROR(VLOOKUP($B36,'Population Indexation'!$A:$W,BO$20,FALSE))=TRUE,\"\",VLOOKUP($B36,'Population Indexation'!$A:$W,BO$20,FALSE))))","v":""},{"$f":"(BE36-BB36)*SUM(BO36)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(BE36,-BB36,BJ36,BL36,BM36,BN36,BP36),2),IF(general_calculate_database=2,ROUND(SUM(BE36,-BB36,BJ36,BL36,BM36,BN36,BP36),0),IF(general_calculate_database=3,ROUND(SUM(BE36,-BB36,BJ36,BL36,BM36,BN36,BP36),-1),IF(general_calculate_database=4,ROUND(SUM(BE36,-BB36,BJ36,BL36,BM36,BN36,BP36),-2),ROUND(SUM(BE36,-BB36,BJ36,BL36,BM36,BN36,BP36),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V36=\"no\"),\"\",IF($B36=\"\",\"\",IF(ISERROR(VLOOKUP($B36,'Global Indexation'!$B:$M,BU$20,FALSE))=TRUE,\"\",VLOOKUP($B36,'Global Indexation'!$B:$M,BU$20,FALSE))))","v":""},{"$f":"(BQ36-BN36)*SUM(BU36)","v":0},null,{"$f":"(BQ36-BN36)*SUM(BW36)","v":0},null,null,{"$f":"IF(OR($W36=\"no\",$W36=\"\"),\"\",IF($B36=\"\",\"\",IF(ISERROR(VLOOKUP($B36,'Population Indexation'!$A:$W,CA$20,FALSE))=TRUE,\"\",VLOOKUP($B36,'Population Indexation'!$A:$W,CA$20,FALSE))))","v":""},{"$f":"(BQ36-BN36)*SUM(CA36)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(BQ36,-BN36,BV36,BX36,BY36,BZ36,CB36),2),IF(general_calculate_database=2,ROUND(SUM(BQ36,-BN36,BV36,BX36,BY36,BZ36,CB36),0),IF(general_calculate_database=3,ROUND(SUM(BQ36,-BN36,BV36,BX36,BY36,BZ36,CB36),-1),IF(general_calculate_database=4,ROUND(SUM(BQ36,-BN36,BV36,BX36,BY36,BZ36,CB36),-2),ROUND(SUM(BQ36,-BN36,BV36,BX36,BY36,BZ36,CB36),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V36=\"no\"),\"\",IF($B36=\"\",\"\",IF(ISERROR(VLOOKUP($B36,'Global Indexation'!$B:$M,CG$20,FALSE))=TRUE,\"\",VLOOKUP($B36,'Global Indexation'!$B:$M,CG$20,FALSE))))","v":""},{"$f":"(CC36-BZ36)*SUM(CG36)","v":0},null,{"$f":"(CC36-BZ36)*SUM(CI36)","v":0},null,null,{"$f":"IF(OR($W36=\"no\",$W36=\"\"),\"\",IF($B36=\"\",\"\",IF(ISERROR(VLOOKUP($B36,'Population Indexation'!$A:$W,CM$20,FALSE))=TRUE,\"\",VLOOKUP($B36,'Population Indexation'!$A:$W,CM$20,FALSE))))","v":""},{"$f":"(CC36-BZ36)*SUM(CM36)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(CC36,-BZ36,CH36,CJ36,CK36,CL36,CN36),2),IF(general_calculate_database=2,ROUND(SUM(CC36,-BZ36,CH36,CJ36,CK36,CL36,CN36),0),IF(general_calculate_database=3,ROUND(SUM(CC36,-BZ36,CH36,CJ36,CK36,CL36,CN36),-1),IF(general_calculate_database=4,ROUND(SUM(CC36,-BZ36,CH36,CJ36,CK36,CL36,CN36),-2),ROUND(SUM(CC36,-BZ36,CH36,CJ36,CK36,CL36,CN36),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V36=\"no\"),\"\",IF($B36=\"\",\"\",IF(ISERROR(VLOOKUP($B36,'Global Indexation'!$B:$M,CS$20,FALSE))=TRUE,\"\",VLOOKUP($B36,'Global Indexation'!$B:$M,CS$20,FALSE))))","v":""},{"$f":"(CO36-CL36)*SUM(CS36)","v":0},null,{"$f":"(CO36-CL36)*SUM(CU36)","v":0},null,null,{"$f":"IF(OR($W36=\"no\",$W36=\"\"),\"\",IF($B36=\"\",\"\",IF(ISERROR(VLOOKUP($B36,'Population Indexation'!$A:$W,CY$20,FALSE))=TRUE,\"\",VLOOKUP($B36,'Population Indexation'!$A:$W,CY$20,FALSE))))","v":""},{"$f":"(CO36-CL36)*SUM(CY36)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(CO36,-CL36,CT36,CV36,CW36,CX36,CZ36),2),IF(general_calculate_database=2,ROUND(SUM(CO36,-CL36,CT36,CV36,CW36,CX36,CZ36),0),IF(general_calculate_database=3,ROUND(SUM(CO36,-CL36,CT36,CV36,CW36,CX36,CZ36),-1),IF(general_calculate_database=4,ROUND(SUM(CO36,-CL36,CT36,CV36,CW36,CX36,CZ36),-2),ROUND(SUM(CO36,-CL36,CT36,CV36,CW36,CX36,CZ36),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V36=\"no\"),\"\",IF($B36=\"\",\"\",IF(ISERROR(VLOOKUP($B36,'Global Indexation'!$B:$M,DE$20,FALSE))=TRUE,\"\",VLOOKUP($B36,'Global Indexation'!$B:$M,DE$20,FALSE))))","v":""},{"$f":"(DA36-CX36)*SUM(DE36)","v":0},null,{"$f":"(DA36-CX36)*SUM(DG36)","v":0},null,null,{"$f":"IF(OR($W36=\"no\",$W36=\"\"),\"\",IF($B36=\"\",\"\",IF(ISERROR(VLOOKUP($B36,'Population Indexation'!$A:$W,DK$20,FALSE))=TRUE,\"\",VLOOKUP($B36,'Population Indexation'!$A:$W,DK$20,FALSE))))","v":""},{"$f":"(DA36-CX36)*SUM(DK36)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DA36,-CX36,DF36,DH36,DI36,DJ36,DL36),2),IF(general_calculate_database=2,ROUND(SUM(DA36,-CX36,DF36,DH36,DI36,DJ36,DL36),0),IF(general_calculate_database=3,ROUND(SUM(DA36,-CX36,DF36,DH36,DI36,DJ36,DL36),-1),IF(general_calculate_database=4,ROUND(SUM(DA36,-CX36,DF36,DH36,DI36,DJ36,DL36),-2),ROUND(SUM(DA36,-CX36,DF36,DH36,DI36,DJ36,DL36),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V36=\"no\"),\"\",IF($B36=\"\",\"\",IF(ISERROR(VLOOKUP($B36,'Global Indexation'!$B:$M,DQ$20,FALSE))=TRUE,\"\",VLOOKUP($B36,'Global Indexation'!$B:$M,DQ$20,FALSE))))","v":""},{"$f":"(DM36-DJ36)*SUM(DQ36)","v":0},null,{"$f":"(DM36-DJ36)*SUM(DS36)","v":0},null,null,{"$f":"IF(OR($W36=\"no\",$W36=\"\"),\"\",IF($B36=\"\",\"\",IF(ISERROR(VLOOKUP($B36,'Population Indexation'!$A:$W,DW$20,FALSE))=TRUE,\"\",VLOOKUP($B36,'Population Indexation'!$A:$W,DW$20,FALSE))))","v":""},{"$f":"(DM36-DJ36)*SUM(DW36)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DM36,-DJ36,DR36,DT36,DU36,DV36,DX36),2),IF(general_calculate_database=2,ROUND(SUM(DM36,-DJ36,DR36,DT36,DU36,DV36,DX36),0),IF(general_calculate_database=3,ROUND(SUM(DM36,-DJ36,DR36,DT36,DU36,DV36,DX36),-1),IF(general_calculate_database=4,ROUND(SUM(DM36,-DJ36,DR36,DT36,DU36,DV36,DX36),-2),ROUND(SUM(DM36,-DJ36,DR36,DT36,DU36,DV36,DX36),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V36=\"no\"),\"\",IF($B36=\"\",\"\",IF(ISERROR(VLOOKUP($B36,'Global Indexation'!$B:$M,EC$20,FALSE))=TRUE,\"\",VLOOKUP($B36,'Global Indexation'!$B:$M,EC$20,FALSE))))","v":""},{"$f":"(DY36-DV36)*SUM(EC36)","v":0},null,{"$f":"(DY36-DV36)*SUM(EE36)","v":0},null,null,{"$f":"IF(OR($W36=\"no\",$W36=\"\"),\"\",IF($B36=\"\",\"\",IF(ISERROR(VLOOKUP($B36,'Population Indexation'!$A:$W,EI$20,FALSE))=TRUE,\"\",VLOOKUP($B36,'Population Indexation'!$A:$W,EI$20,FALSE))))","v":""},{"$f":"(DY36-DV36)*SUM(EI36)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DY36,-DV36,ED36,EF36,EG36,EH36,EJ36),2),IF(general_calculate_database=2,ROUND(SUM(DY36,-DV36,ED36,EF36,EG36,EH36,EJ36),0),IF(general_calculate_database=3,ROUND(SUM(DY36,-DV36,ED36,EF36,EG36,EH36,EJ36),-1),IF(general_calculate_database=4,ROUND(SUM(DY36,-DV36,ED36,EF36,EG36,EH36,EJ36),-2),ROUND(SUM(DY36,-DV36,ED36,EF36,EG36,EH36,EJ36),-3)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E36=\"\",0,MAX(COUNTIF(Database!A:A,E36),COUNTIF($E$29:$E$75,E36)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,{"$f":"IF('Budget Summary 1'!$D$64=\"\",\"\",'Budget Summary 1'!$D$64)","v":"Total Operating Expenditure"},null,null,null,{"$f":"SUM(I35:I36)","v":0},{"$f":"SUM(J35:J36)","v":0},null,{"$f":"SUM(L35:L36)","v":0},null,{"$f":"SUM(N35:N36)","v":0},null,{"$f":"SUM(P35:P36)","v":0},null,{"$f":"SUM(R35:R36)","v":0},{"$f":"SUM(S35:S36)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG35:AG36)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS35:AS36)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE35:BE36)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BQ35:BQ36)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CC35:CC36)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CO35:CO36)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DA35:DA36)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DM35:DM36)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DY35:DY36)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EK35:EK36)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,{"$f":"IF('Budget Summary 1'!$D$66=\"\",\"\",'Budget Summary 1'!$D$66)","v":"Operating Surplus/(Deficit)"},null,null,null,{"$f":"-I31-I37","v":0},{"$f":"-J31-J37","v":0},null,{"$f":"-L31-L37","v":0},null,{"$f":"-N31-N37","v":0},null,{"$f":"-P31-P37","v":0},null,{"$f":"-R31-R37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AG31-AG37","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AS31-AS37","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BE31-BE37","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BQ31-BQ37","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CC31-CC37","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CO31-CO37","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-DA31-DA37","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-DM31-DM37","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-DY31-DY37","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-EK31-EK37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,{"$f":"IF('Budget Summary 1'!$D$69=\"\",\"\",'Budget Summary 1'!$D$69)","v":"Capital Income"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Income",{"$f":"IF(E43=\"\",\"\",IF(ISERROR(VLOOKUP(E43,'GL Table'!A:B,2,FALSE))=TRUE,\"not found\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(general_calculate_database=1,ROUND(SUM(I43,J43,L43,N43,P43),2),IF(general_calculate_database=2,ROUND(SUM(I43,J43,L43,N43,P43),0),IF(general_calculate_database=3,ROUND(SUM(I43,J43,L43,N43,P43),-1),IF(general_calculate_database=4,ROUND(SUM(I43,J43,L43,N43,P43),-2),ROUND(SUM(I43,J43,L43,N43,P43),-3)))))","v":0},null,null,null,null,null,null,{"$f":"IF(OR($V43=\"no\"),\"\",IF($B43=\"\",\"\",IF(ISERROR(VLOOKUP($B43,'Global Indexation'!$B:$M,Y$20,FALSE))=TRUE,\"\",VLOOKUP($B43,'Global Indexation'!$B:$M,Y$20,FALSE))))","v":""},{"$f":"(R43-S43)*SUM(Y43)","v":0},null,{"$f":"(R43-S43)*AA43","v":0},null,null,{"$f":"IF(OR($W43=\"no\",$W43=\"\"),\"\",IF($B43=\"\",\"\",IF(ISERROR(VLOOKUP($B43,'Population Indexation'!$A:$W,AE$20,FALSE))=TRUE,\"\",VLOOKUP($B43,'Population Indexation'!$A:$W,AE$20,FALSE))))","v":""},{"$f":"(R43-S43)*SUM(AE43)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(R43,-S43,Z43,AB43,AC43,AD43,AF43),2),IF(general_calculate_database=2,ROUND(SUM(R43,-S43,Z43,AB43,AC43,AD43,AF43),0),IF(general_calculate_database=3,ROUND(SUM(R43,-S43,Z43,AB43,AC43,AD43,AF43),-1),IF(general_calculate_database=4,ROUND(SUM(R43,-S43,Z43,AB43,AC43,AD43,AF43),-2),ROUND(SUM(R43,-S43,Z43,AB43,AC43,AD43,AF43),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V43=\"no\"),\"\",IF($B43=\"\",\"\",IF(ISERROR(VLOOKUP($B43,'Global Indexation'!$B:$M,AK$20,FALSE))=TRUE,\"\",VLOOKUP($B43,'Global Indexation'!$B:$M,AK$20,FALSE))))","v":""},{"$f":"(AG43-AD43)*SUM(AK43)","v":0},null,{"$f":"(AG43-AD43)*SUM(AM43)","v":0},null,null,{"$f":"IF(OR($W43=\"no\",$W43=\"\"),\"\",IF($B43=\"\",\"\",IF(ISERROR(VLOOKUP($B43,'Population Indexation'!$A:$W,AQ$20,FALSE))=TRUE,\"\",VLOOKUP($B43,'Population Indexation'!$A:$W,AQ$20,FALSE))))","v":""},{"$f":"(AG43-AD43)*SUM(AQ43)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(AG43,-AD43,AL43,AN43,AO43,AP43,AR43),2),IF(general_calculate_database=2,ROUND(SUM(AG43,-AD43,AL43,AN43,AO43,AP43,AR43),0),IF(general_calculate_database=3,ROUND(SUM(AG43,-AD43,AL43,AN43,AO43,AP43,AR43),-1),IF(general_calculate_database=4,ROUND(SUM(AG43,-AD43,AL43,AN43,AO43,AP43,AR43),-2),ROUND(SUM(AG43,-AD43,AL43,AN43,AO43,AP43,AR43),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V43=\"no\"),\"\",IF($B43=\"\",\"\",IF(ISERROR(VLOOKUP($B43,'Global Indexation'!$B:$M,AW$20,FALSE))=TRUE,\"\",VLOOKUP($B43,'Global Indexation'!$B:$M,AW$20,FALSE))))","v":""},{"$f":"(AS43-AP43)*SUM(AW43)","v":0},null,{"$f":"(AS43-AP43)*SUM(AY43)","v":0},null,null,{"$f":"IF(OR($W43=\"no\",$W43=\"\"),\"\",IF($B43=\"\",\"\",IF(ISERROR(VLOOKUP($B43,'Population Indexation'!$A:$W,BC$20,FALSE))=TRUE,\"\",VLOOKUP($B43,'Population Indexation'!$A:$W,BC$20,FALSE))))","v":""},{"$f":"(AS43-AP43)*SUM(BC43)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(AS43,-AP43,AX43,AZ43,BA43,BB43,BD43),2),IF(general_calculate_database=2,ROUND(SUM(AS43,-AP43,AX43,AZ43,BA43,BB43,BD43),0),IF(general_calculate_database=3,ROUND(SUM(AS43,-AP43,AX43,AZ43,BA43,BB43,BD43),-1),IF(general_calculate_database=4,ROUND(SUM(AS43,-AP43,AX43,AZ43,BA43,BB43,BD43),-2),ROUND(SUM(AS43,-AP43,AX43,AZ43,BA43,BB43,BD43),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V43=\"no\"),\"\",IF($B43=\"\",\"\",IF(ISERROR(VLOOKUP($B43,'Global Indexation'!$B:$M,BI$20,FALSE))=TRUE,\"\",VLOOKUP($B43,'Global Indexation'!$B:$M,BI$20,FALSE))))","v":""},{"$f":"(BE43-BB43)*SUM(BI43)","v":0},null,{"$f":"(BE43-BB43)*SUM(BK43)","v":0},null,null,{"$f":"IF(OR($W43=\"no\",$W43=\"\"),\"\",IF($B43=\"\",\"\",IF(ISERROR(VLOOKUP($B43,'Population Indexation'!$A:$W,BO$20,FALSE))=TRUE,\"\",VLOOKUP($B43,'Population Indexation'!$A:$W,BO$20,FALSE))))","v":""},{"$f":"(BE43-BB43)*SUM(BO43)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(BE43,-BB43,BJ43,BL43,BM43,BN43,BP43),2),IF(general_calculate_database=2,ROUND(SUM(BE43,-BB43,BJ43,BL43,BM43,BN43,BP43),0),IF(general_calculate_database=3,ROUND(SUM(BE43,-BB43,BJ43,BL43,BM43,BN43,BP43),-1),IF(general_calculate_database=4,ROUND(SUM(BE43,-BB43,BJ43,BL43,BM43,BN43,BP43),-2),ROUND(SUM(BE43,-BB43,BJ43,BL43,BM43,BN43,BP43),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V43=\"no\"),\"\",IF($B43=\"\",\"\",IF(ISERROR(VLOOKUP($B43,'Global Indexation'!$B:$M,BU$20,FALSE))=TRUE,\"\",VLOOKUP($B43,'Global Indexation'!$B:$M,BU$20,FALSE))))","v":""},{"$f":"(BQ43-BN43)*SUM(BU43)","v":0},null,{"$f":"(BQ43-BN43)*SUM(BW43)","v":0},null,null,{"$f":"IF(OR($W43=\"no\",$W43=\"\"),\"\",IF($B43=\"\",\"\",IF(ISERROR(VLOOKUP($B43,'Population Indexation'!$A:$W,CA$20,FALSE))=TRUE,\"\",VLOOKUP($B43,'Population Indexation'!$A:$W,CA$20,FALSE))))","v":""},{"$f":"(BQ43-BN43)*SUM(CA43)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(BQ43,-BN43,BV43,BX43,BY43,BZ43,CB43),2),IF(general_calculate_database=2,ROUND(SUM(BQ43,-BN43,BV43,BX43,BY43,BZ43,CB43),0),IF(general_calculate_database=3,ROUND(SUM(BQ43,-BN43,BV43,BX43,BY43,BZ43,CB43),-1),IF(general_calculate_database=4,ROUND(SUM(BQ43,-BN43,BV43,BX43,BY43,BZ43,CB43),-2),ROUND(SUM(BQ43,-BN43,BV43,BX43,BY43,BZ43,CB43),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V43=\"no\"),\"\",IF($B43=\"\",\"\",IF(ISERROR(VLOOKUP($B43,'Global Indexation'!$B:$M,CG$20,FALSE))=TRUE,\"\",VLOOKUP($B43,'Global Indexation'!$B:$M,CG$20,FALSE))))","v":""},{"$f":"(CC43-BZ43)*SUM(CG43)","v":0},null,{"$f":"(CC43-BZ43)*SUM(CI43)","v":0},null,null,{"$f":"IF(OR($W43=\"no\",$W43=\"\"),\"\",IF($B43=\"\",\"\",IF(ISERROR(VLOOKUP($B43,'Population Indexation'!$A:$W,CM$20,FALSE))=TRUE,\"\",VLOOKUP($B43,'Population Indexation'!$A:$W,CM$20,FALSE))))","v":""},{"$f":"(CC43-BZ43)*SUM(CM43)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(CC43,-BZ43,CH43,CJ43,CK43,CL43,CN43),2),IF(general_calculate_database=2,ROUND(SUM(CC43,-BZ43,CH43,CJ43,CK43,CL43,CN43),0),IF(general_calculate_database=3,ROUND(SUM(CC43,-BZ43,CH43,CJ43,CK43,CL43,CN43),-1),IF(general_calculate_database=4,ROUND(SUM(CC43,-BZ43,CH43,CJ43,CK43,CL43,CN43),-2),ROUND(SUM(CC43,-BZ43,CH43,CJ43,CK43,CL43,CN43),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V43=\"no\"),\"\",IF($B43=\"\",\"\",IF(ISERROR(VLOOKUP($B43,'Global Indexation'!$B:$M,CS$20,FALSE))=TRUE,\"\",VLOOKUP($B43,'Global Indexation'!$B:$M,CS$20,FALSE))))","v":""},{"$f":"(CO43-CL43)*SUM(CS43)","v":0},null,{"$f":"(CO43-CL43)*SUM(CU43)","v":0},null,null,{"$f":"IF(OR($W43=\"no\",$W43=\"\"),\"\",IF($B43=\"\",\"\",IF(ISERROR(VLOOKUP($B43,'Population Indexation'!$A:$W,CY$20,FALSE))=TRUE,\"\",VLOOKUP($B43,'Population Indexation'!$A:$W,CY$20,FALSE))))","v":""},{"$f":"(CO43-CL43)*SUM(CY43)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(CO43,-CL43,CT43,CV43,CW43,CX43,CZ43),2),IF(general_calculate_database=2,ROUND(SUM(CO43,-CL43,CT43,CV43,CW43,CX43,CZ43),0),IF(general_calculate_database=3,ROUND(SUM(CO43,-CL43,CT43,CV43,CW43,CX43,CZ43),-1),IF(general_calculate_database=4,ROUND(SUM(CO43,-CL43,CT43,CV43,CW43,CX43,CZ43),-2),ROUND(SUM(CO43,-CL43,CT43,CV43,CW43,CX43,CZ43),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V43=\"no\"),\"\",IF($B43=\"\",\"\",IF(ISERROR(VLOOKUP($B43,'Global Indexation'!$B:$M,DE$20,FALSE))=TRUE,\"\",VLOOKUP($B43,'Global Indexation'!$B:$M,DE$20,FALSE))))","v":""},{"$f":"(DA43-CX43)*SUM(DE43)","v":0},null,{"$f":"(DA43-CX43)*SUM(DG43)","v":0},null,null,{"$f":"IF(OR($W43=\"no\",$W43=\"\"),\"\",IF($B43=\"\",\"\",IF(ISERROR(VLOOKUP($B43,'Population Indexation'!$A:$W,DK$20,FALSE))=TRUE,\"\",VLOOKUP($B43,'Population Indexation'!$A:$W,DK$20,FALSE))))","v":""},{"$f":"(DA43-CX43)*SUM(DK43)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DA43,-CX43,DF43,DH43,DI43,DJ43,DL43),2),IF(general_calculate_database=2,ROUND(SUM(DA43,-CX43,DF43,DH43,DI43,DJ43,DL43),0),IF(general_calculate_database=3,ROUND(SUM(DA43,-CX43,DF43,DH43,DI43,DJ43,DL43),-1),IF(general_calculate_database=4,ROUND(SUM(DA43,-CX43,DF43,DH43,DI43,DJ43,DL43),-2),ROUND(SUM(DA43,-CX43,DF43,DH43,DI43,DJ43,DL43),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V43=\"no\"),\"\",IF($B43=\"\",\"\",IF(ISERROR(VLOOKUP($B43,'Global Indexation'!$B:$M,DQ$20,FALSE))=TRUE,\"\",VLOOKUP($B43,'Global Indexation'!$B:$M,DQ$20,FALSE))))","v":""},{"$f":"(DM43-DJ43)*SUM(DQ43)","v":0},null,{"$f":"(DM43-DJ43)*SUM(DS43)","v":0},null,null,{"$f":"IF(OR($W43=\"no\",$W43=\"\"),\"\",IF($B43=\"\",\"\",IF(ISERROR(VLOOKUP($B43,'Population Indexation'!$A:$W,DW$20,FALSE))=TRUE,\"\",VLOOKUP($B43,'Population Indexation'!$A:$W,DW$20,FALSE))))","v":""},{"$f":"(DM43-DJ43)*SUM(DW43)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DM43,-DJ43,DR43,DT43,DU43,DV43,DX43),2),IF(general_calculate_database=2,ROUND(SUM(DM43,-DJ43,DR43,DT43,DU43,DV43,DX43),0),IF(general_calculate_database=3,ROUND(SUM(DM43,-DJ43,DR43,DT43,DU43,DV43,DX43),-1),IF(general_calculate_database=4,ROUND(SUM(DM43,-DJ43,DR43,DT43,DU43,DV43,DX43),-2),ROUND(SUM(DM43,-DJ43,DR43,DT43,DU43,DV43,DX43),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V43=\"no\"),\"\",IF($B43=\"\",\"\",IF(ISERROR(VLOOKUP($B43,'Global Indexation'!$B:$M,EC$20,FALSE))=TRUE,\"\",VLOOKUP($B43,'Global Indexation'!$B:$M,EC$20,FALSE))))","v":""},{"$f":"(DY43-DV43)*SUM(EC43)","v":0},null,{"$f":"(DY43-DV43)*SUM(EE43)","v":0},null,null,{"$f":"IF(OR($W43=\"no\",$W43=\"\"),\"\",IF($B43=\"\",\"\",IF(ISERROR(VLOOKUP($B43,'Population Indexation'!$A:$W,EI$20,FALSE))=TRUE,\"\",VLOOKUP($B43,'Population Indexation'!$A:$W,EI$20,FALSE))))","v":""},{"$f":"(DY43-DV43)*SUM(EI43)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DY43,-DV43,ED43,EF43,EG43,EH43,EJ43),2),IF(general_calculate_database=2,ROUND(SUM(DY43,-DV43,ED43,EF43,EG43,EH43,EJ43),0),IF(general_calculate_database=3,ROUND(SUM(DY43,-DV43,ED43,EF43,EG43,EH43,EJ43),-1),IF(general_calculate_database=4,ROUND(SUM(DY43,-DV43,ED43,EF43,EG43,EH43,EJ43),-2),ROUND(SUM(DY43,-DV43,ED43,EF43,EG43,EH43,EJ43),-3)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E43=\"\",0,MAX(COUNTIF(Database!A:A,E43),COUNTIF($E$29:$E$75,E43)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Income",{"$f":"IF(E44=\"\",\"\",IF(ISERROR(VLOOKUP(E44,'GL Table'!A:B,2,FALSE))=TRUE,\"not found\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(general_calculate_database=1,ROUND(SUM(I44,J44,L44,N44,P44),2),IF(general_calculate_database=2,ROUND(SUM(I44,J44,L44,N44,P44),0),IF(general_calculate_database=3,ROUND(SUM(I44,J44,L44,N44,P44),-1),IF(general_calculate_database=4,ROUND(SUM(I44,J44,L44,N44,P44),-2),ROUND(SUM(I44,J44,L44,N44,P44),-3)))))","v":0},null,null,null,null,null,null,{"$f":"IF(OR($V44=\"no\"),\"\",IF($B44=\"\",\"\",IF(ISERROR(VLOOKUP($B44,'Global Indexation'!$B:$M,Y$20,FALSE))=TRUE,\"\",VLOOKUP($B44,'Global Indexation'!$B:$M,Y$20,FALSE))))","v":""},{"$f":"(R44-S44)*SUM(Y44)","v":0},null,{"$f":"(R44-S44)*AA44","v":0},null,null,{"$f":"IF(OR($W44=\"no\",$W44=\"\"),\"\",IF($B44=\"\",\"\",IF(ISERROR(VLOOKUP($B44,'Population Indexation'!$A:$W,AE$20,FALSE))=TRUE,\"\",VLOOKUP($B44,'Population Indexation'!$A:$W,AE$20,FALSE))))","v":""},{"$f":"(R44-S44)*SUM(AE44)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(R44,-S44,Z44,AB44,AC44,AD44,AF44),2),IF(general_calculate_database=2,ROUND(SUM(R44,-S44,Z44,AB44,AC44,AD44,AF44),0),IF(general_calculate_database=3,ROUND(SUM(R44,-S44,Z44,AB44,AC44,AD44,AF44),-1),IF(general_calculate_database=4,ROUND(SUM(R44,-S44,Z44,AB44,AC44,AD44,AF44),-2),ROUND(SUM(R44,-S44,Z44,AB44,AC44,AD44,AF44),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V44=\"no\"),\"\",IF($B44=\"\",\"\",IF(ISERROR(VLOOKUP($B44,'Global Indexation'!$B:$M,AK$20,FALSE))=TRUE,\"\",VLOOKUP($B44,'Global Indexation'!$B:$M,AK$20,FALSE))))","v":""},{"$f":"(AG44-AD44)*SUM(AK44)","v":0},null,{"$f":"(AG44-AD44)*SUM(AM44)","v":0},null,null,{"$f":"IF(OR($W44=\"no\",$W44=\"\"),\"\",IF($B44=\"\",\"\",IF(ISERROR(VLOOKUP($B44,'Population Indexation'!$A:$W,AQ$20,FALSE))=TRUE,\"\",VLOOKUP($B44,'Population Indexation'!$A:$W,AQ$20,FALSE))))","v":""},{"$f":"(AG44-AD44)*SUM(AQ44)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(AG44,-AD44,AL44,AN44,AO44,AP44,AR44),2),IF(general_calculate_database=2,ROUND(SUM(AG44,-AD44,AL44,AN44,AO44,AP44,AR44),0),IF(general_calculate_database=3,ROUND(SUM(AG44,-AD44,AL44,AN44,AO44,AP44,AR44),-1),IF(general_calculate_database=4,ROUND(SUM(AG44,-AD44,AL44,AN44,AO44,AP44,AR44),-2),ROUND(SUM(AG44,-AD44,AL44,AN44,AO44,AP44,AR44),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V44=\"no\"),\"\",IF($B44=\"\",\"\",IF(ISERROR(VLOOKUP($B44,'Global Indexation'!$B:$M,AW$20,FALSE))=TRUE,\"\",VLOOKUP($B44,'Global Indexation'!$B:$M,AW$20,FALSE))))","v":""},{"$f":"(AS44-AP44)*SUM(AW44)","v":0},null,{"$f":"(AS44-AP44)*SUM(AY44)","v":0},null,null,{"$f":"IF(OR($W44=\"no\",$W44=\"\"),\"\",IF($B44=\"\",\"\",IF(ISERROR(VLOOKUP($B44,'Population Indexation'!$A:$W,BC$20,FALSE))=TRUE,\"\",VLOOKUP($B44,'Population Indexation'!$A:$W,BC$20,FALSE))))","v":""},{"$f":"(AS44-AP44)*SUM(BC44)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(AS44,-AP44,AX44,AZ44,BA44,BB44,BD44),2),IF(general_calculate_database=2,ROUND(SUM(AS44,-AP44,AX44,AZ44,BA44,BB44,BD44),0),IF(general_calculate_database=3,ROUND(SUM(AS44,-AP44,AX44,AZ44,BA44,BB44,BD44),-1),IF(general_calculate_database=4,ROUND(SUM(AS44,-AP44,AX44,AZ44,BA44,BB44,BD44),-2),ROUND(SUM(AS44,-AP44,AX44,AZ44,BA44,BB44,BD44),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V44=\"no\"),\"\",IF($B44=\"\",\"\",IF(ISERROR(VLOOKUP($B44,'Global Indexation'!$B:$M,BI$20,FALSE))=TRUE,\"\",VLOOKUP($B44,'Global Indexation'!$B:$M,BI$20,FALSE))))","v":""},{"$f":"(BE44-BB44)*SUM(BI44)","v":0},null,{"$f":"(BE44-BB44)*SUM(BK44)","v":0},null,null,{"$f":"IF(OR($W44=\"no\",$W44=\"\"),\"\",IF($B44=\"\",\"\",IF(ISERROR(VLOOKUP($B44,'Population Indexation'!$A:$W,BO$20,FALSE))=TRUE,\"\",VLOOKUP($B44,'Population Indexation'!$A:$W,BO$20,FALSE))))","v":""},{"$f":"(BE44-BB44)*SUM(BO44)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(BE44,-BB44,BJ44,BL44,BM44,BN44,BP44),2),IF(general_calculate_database=2,ROUND(SUM(BE44,-BB44,BJ44,BL44,BM44,BN44,BP44),0),IF(general_calculate_database=3,ROUND(SUM(BE44,-BB44,BJ44,BL44,BM44,BN44,BP44),-1),IF(general_calculate_database=4,ROUND(SUM(BE44,-BB44,BJ44,BL44,BM44,BN44,BP44),-2),ROUND(SUM(BE44,-BB44,BJ44,BL44,BM44,BN44,BP44),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V44=\"no\"),\"\",IF($B44=\"\",\"\",IF(ISERROR(VLOOKUP($B44,'Global Indexation'!$B:$M,BU$20,FALSE))=TRUE,\"\",VLOOKUP($B44,'Global Indexation'!$B:$M,BU$20,FALSE))))","v":""},{"$f":"(BQ44-BN44)*SUM(BU44)","v":0},null,{"$f":"(BQ44-BN44)*SUM(BW44)","v":0},null,null,{"$f":"IF(OR($W44=\"no\",$W44=\"\"),\"\",IF($B44=\"\",\"\",IF(ISERROR(VLOOKUP($B44,'Population Indexation'!$A:$W,CA$20,FALSE))=TRUE,\"\",VLOOKUP($B44,'Population Indexation'!$A:$W,CA$20,FALSE))))","v":""},{"$f":"(BQ44-BN44)*SUM(CA44)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(BQ44,-BN44,BV44,BX44,BY44,BZ44,CB44),2),IF(general_calculate_database=2,ROUND(SUM(BQ44,-BN44,BV44,BX44,BY44,BZ44,CB44),0),IF(general_calculate_database=3,ROUND(SUM(BQ44,-BN44,BV44,BX44,BY44,BZ44,CB44),-1),IF(general_calculate_database=4,ROUND(SUM(BQ44,-BN44,BV44,BX44,BY44,BZ44,CB44),-2),ROUND(SUM(BQ44,-BN44,BV44,BX44,BY44,BZ44,CB44),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V44=\"no\"),\"\",IF($B44=\"\",\"\",IF(ISERROR(VLOOKUP($B44,'Global Indexation'!$B:$M,CG$20,FALSE))=TRUE,\"\",VLOOKUP($B44,'Global Indexation'!$B:$M,CG$20,FALSE))))","v":""},{"$f":"(CC44-BZ44)*SUM(CG44)","v":0},null,{"$f":"(CC44-BZ44)*SUM(CI44)","v":0},null,null,{"$f":"IF(OR($W44=\"no\",$W44=\"\"),\"\",IF($B44=\"\",\"\",IF(ISERROR(VLOOKUP($B44,'Population Indexation'!$A:$W,CM$20,FALSE))=TRUE,\"\",VLOOKUP($B44,'Population Indexation'!$A:$W,CM$20,FALSE))))","v":""},{"$f":"(CC44-BZ44)*SUM(CM44)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(CC44,-BZ44,CH44,CJ44,CK44,CL44,CN44),2),IF(general_calculate_database=2,ROUND(SUM(CC44,-BZ44,CH44,CJ44,CK44,CL44,CN44),0),IF(general_calculate_database=3,ROUND(SUM(CC44,-BZ44,CH44,CJ44,CK44,CL44,CN44),-1),IF(general_calculate_database=4,ROUND(SUM(CC44,-BZ44,CH44,CJ44,CK44,CL44,CN44),-2),ROUND(SUM(CC44,-BZ44,CH44,CJ44,CK44,CL44,CN44),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V44=\"no\"),\"\",IF($B44=\"\",\"\",IF(ISERROR(VLOOKUP($B44,'Global Indexation'!$B:$M,CS$20,FALSE))=TRUE,\"\",VLOOKUP($B44,'Global Indexation'!$B:$M,CS$20,FALSE))))","v":""},{"$f":"(CO44-CL44)*SUM(CS44)","v":0},null,{"$f":"(CO44-CL44)*SUM(CU44)","v":0},null,null,{"$f":"IF(OR($W44=\"no\",$W44=\"\"),\"\",IF($B44=\"\",\"\",IF(ISERROR(VLOOKUP($B44,'Population Indexation'!$A:$W,CY$20,FALSE))=TRUE,\"\",VLOOKUP($B44,'Population Indexation'!$A:$W,CY$20,FALSE))))","v":""},{"$f":"(CO44-CL44)*SUM(CY44)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(CO44,-CL44,CT44,CV44,CW44,CX44,CZ44),2),IF(general_calculate_database=2,ROUND(SUM(CO44,-CL44,CT44,CV44,CW44,CX44,CZ44),0),IF(general_calculate_database=3,ROUND(SUM(CO44,-CL44,CT44,CV44,CW44,CX44,CZ44),-1),IF(general_calculate_database=4,ROUND(SUM(CO44,-CL44,CT44,CV44,CW44,CX44,CZ44),-2),ROUND(SUM(CO44,-CL44,CT44,CV44,CW44,CX44,CZ44),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V44=\"no\"),\"\",IF($B44=\"\",\"\",IF(ISERROR(VLOOKUP($B44,'Global Indexation'!$B:$M,DE$20,FALSE))=TRUE,\"\",VLOOKUP($B44,'Global Indexation'!$B:$M,DE$20,FALSE))))","v":""},{"$f":"(DA44-CX44)*SUM(DE44)","v":0},null,{"$f":"(DA44-CX44)*SUM(DG44)","v":0},null,null,{"$f":"IF(OR($W44=\"no\",$W44=\"\"),\"\",IF($B44=\"\",\"\",IF(ISERROR(VLOOKUP($B44,'Population Indexation'!$A:$W,DK$20,FALSE))=TRUE,\"\",VLOOKUP($B44,'Population Indexation'!$A:$W,DK$20,FALSE))))","v":""},{"$f":"(DA44-CX44)*SUM(DK44)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DA44,-CX44,DF44,DH44,DI44,DJ44,DL44),2),IF(general_calculate_database=2,ROUND(SUM(DA44,-CX44,DF44,DH44,DI44,DJ44,DL44),0),IF(general_calculate_database=3,ROUND(SUM(DA44,-CX44,DF44,DH44,DI44,DJ44,DL44),-1),IF(general_calculate_database=4,ROUND(SUM(DA44,-CX44,DF44,DH44,DI44,DJ44,DL44),-2),ROUND(SUM(DA44,-CX44,DF44,DH44,DI44,DJ44,DL44),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V44=\"no\"),\"\",IF($B44=\"\",\"\",IF(ISERROR(VLOOKUP($B44,'Global Indexation'!$B:$M,DQ$20,FALSE))=TRUE,\"\",VLOOKUP($B44,'Global Indexation'!$B:$M,DQ$20,FALSE))))","v":""},{"$f":"(DM44-DJ44)*SUM(DQ44)","v":0},null,{"$f":"(DM44-DJ44)*SUM(DS44)","v":0},null,null,{"$f":"IF(OR($W44=\"no\",$W44=\"\"),\"\",IF($B44=\"\",\"\",IF(ISERROR(VLOOKUP($B44,'Population Indexation'!$A:$W,DW$20,FALSE))=TRUE,\"\",VLOOKUP($B44,'Population Indexation'!$A:$W,DW$20,FALSE))))","v":""},{"$f":"(DM44-DJ44)*SUM(DW44)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DM44,-DJ44,DR44,DT44,DU44,DV44,DX44),2),IF(general_calculate_database=2,ROUND(SUM(DM44,-DJ44,DR44,DT44,DU44,DV44,DX44),0),IF(general_calculate_database=3,ROUND(SUM(DM44,-DJ44,DR44,DT44,DU44,DV44,DX44),-1),IF(general_calculate_database=4,ROUND(SUM(DM44,-DJ44,DR44,DT44,DU44,DV44,DX44),-2),ROUND(SUM(DM44,-DJ44,DR44,DT44,DU44,DV44,DX44),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V44=\"no\"),\"\",IF($B44=\"\",\"\",IF(ISERROR(VLOOKUP($B44,'Global Indexation'!$B:$M,EC$20,FALSE))=TRUE,\"\",VLOOKUP($B44,'Global Indexation'!$B:$M,EC$20,FALSE))))","v":""},{"$f":"(DY44-DV44)*SUM(EC44)","v":0},null,{"$f":"(DY44-DV44)*SUM(EE44)","v":0},null,null,{"$f":"IF(OR($W44=\"no\",$W44=\"\"),\"\",IF($B44=\"\",\"\",IF(ISERROR(VLOOKUP($B44,'Population Indexation'!$A:$W,EI$20,FALSE))=TRUE,\"\",VLOOKUP($B44,'Population Indexation'!$A:$W,EI$20,FALSE))))","v":""},{"$f":"(DY44-DV44)*SUM(EI44)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DY44,-DV44,ED44,EF44,EG44,EH44,EJ44),2),IF(general_calculate_database=2,ROUND(SUM(DY44,-DV44,ED44,EF44,EG44,EH44,EJ44),0),IF(general_calculate_database=3,ROUND(SUM(DY44,-DV44,ED44,EF44,EG44,EH44,EJ44),-1),IF(general_calculate_database=4,ROUND(SUM(DY44,-DV44,ED44,EF44,EG44,EH44,EJ44),-2),ROUND(SUM(DY44,-DV44,ED44,EF44,EG44,EH44,EJ44),-3)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E44=\"\",0,MAX(COUNTIF(Database!A:A,E44),COUNTIF($E$29:$E$75,E44)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,{"$f":"IF('Budget Summary 1'!$D$92=\"\",\"\",'Budget Summary 1'!$D$92)","v":"Total Capital Income"},null,null,null,{"$f":"SUM(I43:I44)","v":0},{"$f":"SUM(J43:J44)","v":0},null,{"$f":"SUM(L43:L44)","v":0},null,{"$f":"SUM(N43:N44)","v":0},null,{"$f":"SUM(P43:P44)","v":0},null,{"$f":"SUM(R43:R44)","v":0},{"$f":"SUM(S43:S44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG43:AG44)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS43:AS44)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE43:BE44)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BQ43:BQ44)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CC43:CC44)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CO43:CO44)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DA43:DA44)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DM43:DM44)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DY43:DY44)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EK43:EK44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,{"$f":"IF('Budget Summary 1'!$D$94=\"\",\"\",'Budget Summary 1'!$D$94)","v":"Capital Expenditure"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Expenditure",{"$f":"IF(E48=\"\",\"\",IF(ISERROR(VLOOKUP(E48,'GL Table'!A:B,2,FALSE))=TRUE,\"not found\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(general_calculate_database=1,ROUND(SUM(I48,J48,L48,N48,P48),2),IF(general_calculate_database=2,ROUND(SUM(I48,J48,L48,N48,P48),0),IF(general_calculate_database=3,ROUND(SUM(I48,J48,L48,N48,P48),-1),IF(general_calculate_database=4,ROUND(SUM(I48,J48,L48,N48,P48),-2),ROUND(SUM(I48,J48,L48,N48,P48),-3)))))","v":0},null,null,null,null,null,null,{"$f":"IF(OR($V48=\"no\"),\"\",IF($B48=\"\",\"\",IF(ISERROR(VLOOKUP($B48,'Global Indexation'!$B:$M,Y$20,FALSE))=TRUE,\"\",VLOOKUP($B48,'Global Indexation'!$B:$M,Y$20,FALSE))))","v":""},{"$f":"(R48-S48)*SUM(Y48)","v":0},null,{"$f":"(R48-S48)*AA48","v":0},null,null,{"$f":"IF(OR($W48=\"no\",$W48=\"\"),\"\",IF($B48=\"\",\"\",IF(ISERROR(VLOOKUP($B48,'Population Indexation'!$A:$W,AE$20,FALSE))=TRUE,\"\",VLOOKUP($B48,'Population Indexation'!$A:$W,AE$20,FALSE))))","v":""},{"$f":"(R48-S48)*SUM(AE48)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(R48,-S48,Z48,AB48,AC48,AD48,AF48),2),IF(general_calculate_database=2,ROUND(SUM(R48,-S48,Z48,AB48,AC48,AD48,AF48),0),IF(general_calculate_database=3,ROUND(SUM(R48,-S48,Z48,AB48,AC48,AD48,AF48),-1),IF(general_calculate_database=4,ROUND(SUM(R48,-S48,Z48,AB48,AC48,AD48,AF48),-2),ROUND(SUM(R48,-S48,Z48,AB48,AC48,AD48,AF48),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V48=\"no\"),\"\",IF($B48=\"\",\"\",IF(ISERROR(VLOOKUP($B48,'Global Indexation'!$B:$M,AK$20,FALSE))=TRUE,\"\",VLOOKUP($B48,'Global Indexation'!$B:$M,AK$20,FALSE))))","v":""},{"$f":"(AG48-AD48)*SUM(AK48)","v":0},null,{"$f":"(AG48-AD48)*SUM(AM48)","v":0},null,null,{"$f":"IF(OR($W48=\"no\",$W48=\"\"),\"\",IF($B48=\"\",\"\",IF(ISERROR(VLOOKUP($B48,'Population Indexation'!$A:$W,AQ$20,FALSE))=TRUE,\"\",VLOOKUP($B48,'Population Indexation'!$A:$W,AQ$20,FALSE))))","v":""},{"$f":"(AG48-AD48)*SUM(AQ48)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(AG48,-AD48,AL48,AN48,AO48,AP48,AR48),2),IF(general_calculate_database=2,ROUND(SUM(AG48,-AD48,AL48,AN48,AO48,AP48,AR48),0),IF(general_calculate_database=3,ROUND(SUM(AG48,-AD48,AL48,AN48,AO48,AP48,AR48),-1),IF(general_calculate_database=4,ROUND(SUM(AG48,-AD48,AL48,AN48,AO48,AP48,AR48),-2),ROUND(SUM(AG48,-AD48,AL48,AN48,AO48,AP48,AR48),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V48=\"no\"),\"\",IF($B48=\"\",\"\",IF(ISERROR(VLOOKUP($B48,'Global Indexation'!$B:$M,AW$20,FALSE))=TRUE,\"\",VLOOKUP($B48,'Global Indexation'!$B:$M,AW$20,FALSE))))","v":""},{"$f":"(AS48-AP48)*SUM(AW48)","v":0},null,{"$f":"(AS48-AP48)*SUM(AY48)","v":0},null,null,{"$f":"IF(OR($W48=\"no\",$W48=\"\"),\"\",IF($B48=\"\",\"\",IF(ISERROR(VLOOKUP($B48,'Population Indexation'!$A:$W,BC$20,FALSE))=TRUE,\"\",VLOOKUP($B48,'Population Indexation'!$A:$W,BC$20,FALSE))))","v":""},{"$f":"(AS48-AP48)*SUM(BC48)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(AS48,-AP48,AX48,AZ48,BA48,BB48,BD48),2),IF(general_calculate_database=2,ROUND(SUM(AS48,-AP48,AX48,AZ48,BA48,BB48,BD48),0),IF(general_calculate_database=3,ROUND(SUM(AS48,-AP48,AX48,AZ48,BA48,BB48,BD48),-1),IF(general_calculate_database=4,ROUND(SUM(AS48,-AP48,AX48,AZ48,BA48,BB48,BD48),-2),ROUND(SUM(AS48,-AP48,AX48,AZ48,BA48,BB48,BD48),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V48=\"no\"),\"\",IF($B48=\"\",\"\",IF(ISERROR(VLOOKUP($B48,'Global Indexation'!$B:$M,BI$20,FALSE))=TRUE,\"\",VLOOKUP($B48,'Global Indexation'!$B:$M,BI$20,FALSE))))","v":""},{"$f":"(BE48-BB48)*SUM(BI48)","v":0},null,{"$f":"(BE48-BB48)*SUM(BK48)","v":0},null,null,{"$f":"IF(OR($W48=\"no\",$W48=\"\"),\"\",IF($B48=\"\",\"\",IF(ISERROR(VLOOKUP($B48,'Population Indexation'!$A:$W,BO$20,FALSE))=TRUE,\"\",VLOOKUP($B48,'Population Indexation'!$A:$W,BO$20,FALSE))))","v":""},{"$f":"(BE48-BB48)*SUM(BO48)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(BE48,-BB48,BJ48,BL48,BM48,BN48,BP48),2),IF(general_calculate_database=2,ROUND(SUM(BE48,-BB48,BJ48,BL48,BM48,BN48,BP48),0),IF(general_calculate_database=3,ROUND(SUM(BE48,-BB48,BJ48,BL48,BM48,BN48,BP48),-1),IF(general_calculate_database=4,ROUND(SUM(BE48,-BB48,BJ48,BL48,BM48,BN48,BP48),-2),ROUND(SUM(BE48,-BB48,BJ48,BL48,BM48,BN48,BP48),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V48=\"no\"),\"\",IF($B48=\"\",\"\",IF(ISERROR(VLOOKUP($B48,'Global Indexation'!$B:$M,BU$20,FALSE))=TRUE,\"\",VLOOKUP($B48,'Global Indexation'!$B:$M,BU$20,FALSE))))","v":""},{"$f":"(BQ48-BN48)*SUM(BU48)","v":0},null,{"$f":"(BQ48-BN48)*SUM(BW48)","v":0},null,null,{"$f":"IF(OR($W48=\"no\",$W48=\"\"),\"\",IF($B48=\"\",\"\",IF(ISERROR(VLOOKUP($B48,'Population Indexation'!$A:$W,CA$20,FALSE))=TRUE,\"\",VLOOKUP($B48,'Population Indexation'!$A:$W,CA$20,FALSE))))","v":""},{"$f":"(BQ48-BN48)*SUM(CA48)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(BQ48,-BN48,BV48,BX48,BY48,BZ48,CB48),2),IF(general_calculate_database=2,ROUND(SUM(BQ48,-BN48,BV48,BX48,BY48,BZ48,CB48),0),IF(general_calculate_database=3,ROUND(SUM(BQ48,-BN48,BV48,BX48,BY48,BZ48,CB48),-1),IF(general_calculate_database=4,ROUND(SUM(BQ48,-BN48,BV48,BX48,BY48,BZ48,CB48),-2),ROUND(SUM(BQ48,-BN48,BV48,BX48,BY48,BZ48,CB48),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V48=\"no\"),\"\",IF($B48=\"\",\"\",IF(ISERROR(VLOOKUP($B48,'Global Indexation'!$B:$M,CG$20,FALSE))=TRUE,\"\",VLOOKUP($B48,'Global Indexation'!$B:$M,CG$20,FALSE))))","v":""},{"$f":"(CC48-BZ48)*SUM(CG48)","v":0},null,{"$f":"(CC48-BZ48)*SUM(CI48)","v":0},null,null,{"$f":"IF(OR($W48=\"no\",$W48=\"\"),\"\",IF($B48=\"\",\"\",IF(ISERROR(VLOOKUP($B48,'Population Indexation'!$A:$W,CM$20,FALSE))=TRUE,\"\",VLOOKUP($B48,'Population Indexation'!$A:$W,CM$20,FALSE))))","v":""},{"$f":"(CC48-BZ48)*SUM(CM48)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(CC48,-BZ48,CH48,CJ48,CK48,CL48,CN48),2),IF(general_calculate_database=2,ROUND(SUM(CC48,-BZ48,CH48,CJ48,CK48,CL48,CN48),0),IF(general_calculate_database=3,ROUND(SUM(CC48,-BZ48,CH48,CJ48,CK48,CL48,CN48),-1),IF(general_calculate_database=4,ROUND(SUM(CC48,-BZ48,CH48,CJ48,CK48,CL48,CN48),-2),ROUND(SUM(CC48,-BZ48,CH48,CJ48,CK48,CL48,CN48),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V48=\"no\"),\"\",IF($B48=\"\",\"\",IF(ISERROR(VLOOKUP($B48,'Global Indexation'!$B:$M,CS$20,FALSE))=TRUE,\"\",VLOOKUP($B48,'Global Indexation'!$B:$M,CS$20,FALSE))))","v":""},{"$f":"(CO48-CL48)*SUM(CS48)","v":0},null,{"$f":"(CO48-CL48)*SUM(CU48)","v":0},null,null,{"$f":"IF(OR($W48=\"no\",$W48=\"\"),\"\",IF($B48=\"\",\"\",IF(ISERROR(VLOOKUP($B48,'Population Indexation'!$A:$W,CY$20,FALSE))=TRUE,\"\",VLOOKUP($B48,'Population Indexation'!$A:$W,CY$20,FALSE))))","v":""},{"$f":"(CO48-CL48)*SUM(CY48)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(CO48,-CL48,CT48,CV48,CW48,CX48,CZ48),2),IF(general_calculate_database=2,ROUND(SUM(CO48,-CL48,CT48,CV48,CW48,CX48,CZ48),0),IF(general_calculate_database=3,ROUND(SUM(CO48,-CL48,CT48,CV48,CW48,CX48,CZ48),-1),IF(general_calculate_database=4,ROUND(SUM(CO48,-CL48,CT48,CV48,CW48,CX48,CZ48),-2),ROUND(SUM(CO48,-CL48,CT48,CV48,CW48,CX48,CZ48),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V48=\"no\"),\"\",IF($B48=\"\",\"\",IF(ISERROR(VLOOKUP($B48,'Global Indexation'!$B:$M,DE$20,FALSE))=TRUE,\"\",VLOOKUP($B48,'Global Indexation'!$B:$M,DE$20,FALSE))))","v":""},{"$f":"(DA48-CX48)*SUM(DE48)","v":0},null,{"$f":"(DA48-CX48)*SUM(DG48)","v":0},null,null,{"$f":"IF(OR($W48=\"no\",$W48=\"\"),\"\",IF($B48=\"\",\"\",IF(ISERROR(VLOOKUP($B48,'Population Indexation'!$A:$W,DK$20,FALSE))=TRUE,\"\",VLOOKUP($B48,'Population Indexation'!$A:$W,DK$20,FALSE))))","v":""},{"$f":"(DA48-CX48)*SUM(DK48)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DA48,-CX48,DF48,DH48,DI48,DJ48,DL48),2),IF(general_calculate_database=2,ROUND(SUM(DA48,-CX48,DF48,DH48,DI48,DJ48,DL48),0),IF(general_calculate_database=3,ROUND(SUM(DA48,-CX48,DF48,DH48,DI48,DJ48,DL48),-1),IF(general_calculate_database=4,ROUND(SUM(DA48,-CX48,DF48,DH48,DI48,DJ48,DL48),-2),ROUND(SUM(DA48,-CX48,DF48,DH48,DI48,DJ48,DL48),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V48=\"no\"),\"\",IF($B48=\"\",\"\",IF(ISERROR(VLOOKUP($B48,'Global Indexation'!$B:$M,DQ$20,FALSE))=TRUE,\"\",VLOOKUP($B48,'Global Indexation'!$B:$M,DQ$20,FALSE))))","v":""},{"$f":"(DM48-DJ48)*SUM(DQ48)","v":0},null,{"$f":"(DM48-DJ48)*SUM(DS48)","v":0},null,null,{"$f":"IF(OR($W48=\"no\",$W48=\"\"),\"\",IF($B48=\"\",\"\",IF(ISERROR(VLOOKUP($B48,'Population Indexation'!$A:$W,DW$20,FALSE))=TRUE,\"\",VLOOKUP($B48,'Population Indexation'!$A:$W,DW$20,FALSE))))","v":""},{"$f":"(DM48-DJ48)*SUM(DW48)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DM48,-DJ48,DR48,DT48,DU48,DV48,DX48),2),IF(general_calculate_database=2,ROUND(SUM(DM48,-DJ48,DR48,DT48,DU48,DV48,DX48),0),IF(general_calculate_database=3,ROUND(SUM(DM48,-DJ48,DR48,DT48,DU48,DV48,DX48),-1),IF(general_calculate_database=4,ROUND(SUM(DM48,-DJ48,DR48,DT48,DU48,DV48,DX48),-2),ROUND(SUM(DM48,-DJ48,DR48,DT48,DU48,DV48,DX48),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V48=\"no\"),\"\",IF($B48=\"\",\"\",IF(ISERROR(VLOOKUP($B48,'Global Indexation'!$B:$M,EC$20,FALSE))=TRUE,\"\",VLOOKUP($B48,'Global Indexation'!$B:$M,EC$20,FALSE))))","v":""},{"$f":"(DY48-DV48)*SUM(EC48)","v":0},null,{"$f":"(DY48-DV48)*SUM(EE48)","v":0},null,null,{"$f":"IF(OR($W48=\"no\",$W48=\"\"),\"\",IF($B48=\"\",\"\",IF(ISERROR(VLOOKUP($B48,'Population Indexation'!$A:$W,EI$20,FALSE))=TRUE,\"\",VLOOKUP($B48,'Population Indexation'!$A:$W,EI$20,FALSE))))","v":""},{"$f":"(DY48-DV48)*SUM(EI48)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DY48,-DV48,ED48,EF48,EG48,EH48,EJ48),2),IF(general_calculate_database=2,ROUND(SUM(DY48,-DV48,ED48,EF48,EG48,EH48,EJ48),0),IF(general_calculate_database=3,ROUND(SUM(DY48,-DV48,ED48,EF48,EG48,EH48,EJ48),-1),IF(general_calculate_database=4,ROUND(SUM(DY48,-DV48,ED48,EF48,EG48,EH48,EJ48),-2),ROUND(SUM(DY48,-DV48,ED48,EF48,EG48,EH48,EJ48),-3)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E48=\"\",0,MAX(COUNTIF(Database!A:A,E48),COUNTIF($E$29:$E$75,E48)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Expenditure",{"$f":"IF(E49=\"\",\"\",IF(ISERROR(VLOOKUP(E49,'GL Table'!A:B,2,FALSE))=TRUE,\"not found\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(general_calculate_database=1,ROUND(SUM(I49,J49,L49,N49,P49),2),IF(general_calculate_database=2,ROUND(SUM(I49,J49,L49,N49,P49),0),IF(general_calculate_database=3,ROUND(SUM(I49,J49,L49,N49,P49),-1),IF(general_calculate_database=4,ROUND(SUM(I49,J49,L49,N49,P49),-2),ROUND(SUM(I49,J49,L49,N49,P49),-3)))))","v":0},null,null,null,null,null,null,{"$f":"IF(OR($V49=\"no\"),\"\",IF($B49=\"\",\"\",IF(ISERROR(VLOOKUP($B49,'Global Indexation'!$B:$M,Y$20,FALSE))=TRUE,\"\",VLOOKUP($B49,'Global Indexation'!$B:$M,Y$20,FALSE))))","v":""},{"$f":"(R49-S49)*SUM(Y49)","v":0},null,{"$f":"(R49-S49)*AA49","v":0},null,null,{"$f":"IF(OR($W49=\"no\",$W49=\"\"),\"\",IF($B49=\"\",\"\",IF(ISERROR(VLOOKUP($B49,'Population Indexation'!$A:$W,AE$20,FALSE))=TRUE,\"\",VLOOKUP($B49,'Population Indexation'!$A:$W,AE$20,FALSE))))","v":""},{"$f":"(R49-S49)*SUM(AE49)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(R49,-S49,Z49,AB49,AC49,AD49,AF49),2),IF(general_calculate_database=2,ROUND(SUM(R49,-S49,Z49,AB49,AC49,AD49,AF49),0),IF(general_calculate_database=3,ROUND(SUM(R49,-S49,Z49,AB49,AC49,AD49,AF49),-1),IF(general_calculate_database=4,ROUND(SUM(R49,-S49,Z49,AB49,AC49,AD49,AF49),-2),ROUND(SUM(R49,-S49,Z49,AB49,AC49,AD49,AF49),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V49=\"no\"),\"\",IF($B49=\"\",\"\",IF(ISERROR(VLOOKUP($B49,'Global Indexation'!$B:$M,AK$20,FALSE))=TRUE,\"\",VLOOKUP($B49,'Global Indexation'!$B:$M,AK$20,FALSE))))","v":""},{"$f":"(AG49-AD49)*SUM(AK49)","v":0},null,{"$f":"(AG49-AD49)*SUM(AM49)","v":0},null,null,{"$f":"IF(OR($W49=\"no\",$W49=\"\"),\"\",IF($B49=\"\",\"\",IF(ISERROR(VLOOKUP($B49,'Population Indexation'!$A:$W,AQ$20,FALSE))=TRUE,\"\",VLOOKUP($B49,'Population Indexation'!$A:$W,AQ$20,FALSE))))","v":""},{"$f":"(AG49-AD49)*SUM(AQ49)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(AG49,-AD49,AL49,AN49,AO49,AP49,AR49),2),IF(general_calculate_database=2,ROUND(SUM(AG49,-AD49,AL49,AN49,AO49,AP49,AR49),0),IF(general_calculate_database=3,ROUND(SUM(AG49,-AD49,AL49,AN49,AO49,AP49,AR49),-1),IF(general_calculate_database=4,ROUND(SUM(AG49,-AD49,AL49,AN49,AO49,AP49,AR49),-2),ROUND(SUM(AG49,-AD49,AL49,AN49,AO49,AP49,AR49),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V49=\"no\"),\"\",IF($B49=\"\",\"\",IF(ISERROR(VLOOKUP($B49,'Global Indexation'!$B:$M,AW$20,FALSE))=TRUE,\"\",VLOOKUP($B49,'Global Indexation'!$B:$M,AW$20,FALSE))))","v":""},{"$f":"(AS49-AP49)*SUM(AW49)","v":0},null,{"$f":"(AS49-AP49)*SUM(AY49)","v":0},null,null,{"$f":"IF(OR($W49=\"no\",$W49=\"\"),\"\",IF($B49=\"\",\"\",IF(ISERROR(VLOOKUP($B49,'Population Indexation'!$A:$W,BC$20,FALSE))=TRUE,\"\",VLOOKUP($B49,'Population Indexation'!$A:$W,BC$20,FALSE))))","v":""},{"$f":"(AS49-AP49)*SUM(BC49)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(AS49,-AP49,AX49,AZ49,BA49,BB49,BD49),2),IF(general_calculate_database=2,ROUND(SUM(AS49,-AP49,AX49,AZ49,BA49,BB49,BD49),0),IF(general_calculate_database=3,ROUND(SUM(AS49,-AP49,AX49,AZ49,BA49,BB49,BD49),-1),IF(general_calculate_database=4,ROUND(SUM(AS49,-AP49,AX49,AZ49,BA49,BB49,BD49),-2),ROUND(SUM(AS49,-AP49,AX49,AZ49,BA49,BB49,BD49),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V49=\"no\"),\"\",IF($B49=\"\",\"\",IF(ISERROR(VLOOKUP($B49,'Global Indexation'!$B:$M,BI$20,FALSE))=TRUE,\"\",VLOOKUP($B49,'Global Indexation'!$B:$M,BI$20,FALSE))))","v":""},{"$f":"(BE49-BB49)*SUM(BI49)","v":0},null,{"$f":"(BE49-BB49)*SUM(BK49)","v":0},null,null,{"$f":"IF(OR($W49=\"no\",$W49=\"\"),\"\",IF($B49=\"\",\"\",IF(ISERROR(VLOOKUP($B49,'Population Indexation'!$A:$W,BO$20,FALSE))=TRUE,\"\",VLOOKUP($B49,'Population Indexation'!$A:$W,BO$20,FALSE))))","v":""},{"$f":"(BE49-BB49)*SUM(BO49)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(BE49,-BB49,BJ49,BL49,BM49,BN49,BP49),2),IF(general_calculate_database=2,ROUND(SUM(BE49,-BB49,BJ49,BL49,BM49,BN49,BP49),0),IF(general_calculate_database=3,ROUND(SUM(BE49,-BB49,BJ49,BL49,BM49,BN49,BP49),-1),IF(general_calculate_database=4,ROUND(SUM(BE49,-BB49,BJ49,BL49,BM49,BN49,BP49),-2),ROUND(SUM(BE49,-BB49,BJ49,BL49,BM49,BN49,BP49),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V49=\"no\"),\"\",IF($B49=\"\",\"\",IF(ISERROR(VLOOKUP($B49,'Global Indexation'!$B:$M,BU$20,FALSE))=TRUE,\"\",VLOOKUP($B49,'Global Indexation'!$B:$M,BU$20,FALSE))))","v":""},{"$f":"(BQ49-BN49)*SUM(BU49)","v":0},null,{"$f":"(BQ49-BN49)*SUM(BW49)","v":0},null,null,{"$f":"IF(OR($W49=\"no\",$W49=\"\"),\"\",IF($B49=\"\",\"\",IF(ISERROR(VLOOKUP($B49,'Population Indexation'!$A:$W,CA$20,FALSE))=TRUE,\"\",VLOOKUP($B49,'Population Indexation'!$A:$W,CA$20,FALSE))))","v":""},{"$f":"(BQ49-BN49)*SUM(CA49)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(BQ49,-BN49,BV49,BX49,BY49,BZ49,CB49),2),IF(general_calculate_database=2,ROUND(SUM(BQ49,-BN49,BV49,BX49,BY49,BZ49,CB49),0),IF(general_calculate_database=3,ROUND(SUM(BQ49,-BN49,BV49,BX49,BY49,BZ49,CB49),-1),IF(general_calculate_database=4,ROUND(SUM(BQ49,-BN49,BV49,BX49,BY49,BZ49,CB49),-2),ROUND(SUM(BQ49,-BN49,BV49,BX49,BY49,BZ49,CB49),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V49=\"no\"),\"\",IF($B49=\"\",\"\",IF(ISERROR(VLOOKUP($B49,'Global Indexation'!$B:$M,CG$20,FALSE))=TRUE,\"\",VLOOKUP($B49,'Global Indexation'!$B:$M,CG$20,FALSE))))","v":""},{"$f":"(CC49-BZ49)*SUM(CG49)","v":0},null,{"$f":"(CC49-BZ49)*SUM(CI49)","v":0},null,null,{"$f":"IF(OR($W49=\"no\",$W49=\"\"),\"\",IF($B49=\"\",\"\",IF(ISERROR(VLOOKUP($B49,'Population Indexation'!$A:$W,CM$20,FALSE))=TRUE,\"\",VLOOKUP($B49,'Population Indexation'!$A:$W,CM$20,FALSE))))","v":""},{"$f":"(CC49-BZ49)*SUM(CM49)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(CC49,-BZ49,CH49,CJ49,CK49,CL49,CN49),2),IF(general_calculate_database=2,ROUND(SUM(CC49,-BZ49,CH49,CJ49,CK49,CL49,CN49),0),IF(general_calculate_database=3,ROUND(SUM(CC49,-BZ49,CH49,CJ49,CK49,CL49,CN49),-1),IF(general_calculate_database=4,ROUND(SUM(CC49,-BZ49,CH49,CJ49,CK49,CL49,CN49),-2),ROUND(SUM(CC49,-BZ49,CH49,CJ49,CK49,CL49,CN49),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V49=\"no\"),\"\",IF($B49=\"\",\"\",IF(ISERROR(VLOOKUP($B49,'Global Indexation'!$B:$M,CS$20,FALSE))=TRUE,\"\",VLOOKUP($B49,'Global Indexation'!$B:$M,CS$20,FALSE))))","v":""},{"$f":"(CO49-CL49)*SUM(CS49)","v":0},null,{"$f":"(CO49-CL49)*SUM(CU49)","v":0},null,null,{"$f":"IF(OR($W49=\"no\",$W49=\"\"),\"\",IF($B49=\"\",\"\",IF(ISERROR(VLOOKUP($B49,'Population Indexation'!$A:$W,CY$20,FALSE))=TRUE,\"\",VLOOKUP($B49,'Population Indexation'!$A:$W,CY$20,FALSE))))","v":""},{"$f":"(CO49-CL49)*SUM(CY49)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(CO49,-CL49,CT49,CV49,CW49,CX49,CZ49),2),IF(general_calculate_database=2,ROUND(SUM(CO49,-CL49,CT49,CV49,CW49,CX49,CZ49),0),IF(general_calculate_database=3,ROUND(SUM(CO49,-CL49,CT49,CV49,CW49,CX49,CZ49),-1),IF(general_calculate_database=4,ROUND(SUM(CO49,-CL49,CT49,CV49,CW49,CX49,CZ49),-2),ROUND(SUM(CO49,-CL49,CT49,CV49,CW49,CX49,CZ49),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V49=\"no\"),\"\",IF($B49=\"\",\"\",IF(ISERROR(VLOOKUP($B49,'Global Indexation'!$B:$M,DE$20,FALSE))=TRUE,\"\",VLOOKUP($B49,'Global Indexation'!$B:$M,DE$20,FALSE))))","v":""},{"$f":"(DA49-CX49)*SUM(DE49)","v":0},null,{"$f":"(DA49-CX49)*SUM(DG49)","v":0},null,null,{"$f":"IF(OR($W49=\"no\",$W49=\"\"),\"\",IF($B49=\"\",\"\",IF(ISERROR(VLOOKUP($B49,'Population Indexation'!$A:$W,DK$20,FALSE))=TRUE,\"\",VLOOKUP($B49,'Population Indexation'!$A:$W,DK$20,FALSE))))","v":""},{"$f":"(DA49-CX49)*SUM(DK49)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DA49,-CX49,DF49,DH49,DI49,DJ49,DL49),2),IF(general_calculate_database=2,ROUND(SUM(DA49,-CX49,DF49,DH49,DI49,DJ49,DL49),0),IF(general_calculate_database=3,ROUND(SUM(DA49,-CX49,DF49,DH49,DI49,DJ49,DL49),-1),IF(general_calculate_database=4,ROUND(SUM(DA49,-CX49,DF49,DH49,DI49,DJ49,DL49),-2),ROUND(SUM(DA49,-CX49,DF49,DH49,DI49,DJ49,DL49),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V49=\"no\"),\"\",IF($B49=\"\",\"\",IF(ISERROR(VLOOKUP($B49,'Global Indexation'!$B:$M,DQ$20,FALSE))=TRUE,\"\",VLOOKUP($B49,'Global Indexation'!$B:$M,DQ$20,FALSE))))","v":""},{"$f":"(DM49-DJ49)*SUM(DQ49)","v":0},null,{"$f":"(DM49-DJ49)*SUM(DS49)","v":0},null,null,{"$f":"IF(OR($W49=\"no\",$W49=\"\"),\"\",IF($B49=\"\",\"\",IF(ISERROR(VLOOKUP($B49,'Population Indexation'!$A:$W,DW$20,FALSE))=TRUE,\"\",VLOOKUP($B49,'Population Indexation'!$A:$W,DW$20,FALSE))))","v":""},{"$f":"(DM49-DJ49)*SUM(DW49)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DM49,-DJ49,DR49,DT49,DU49,DV49,DX49),2),IF(general_calculate_database=2,ROUND(SUM(DM49,-DJ49,DR49,DT49,DU49,DV49,DX49),0),IF(general_calculate_database=3,ROUND(SUM(DM49,-DJ49,DR49,DT49,DU49,DV49,DX49),-1),IF(general_calculate_database=4,ROUND(SUM(DM49,-DJ49,DR49,DT49,DU49,DV49,DX49),-2),ROUND(SUM(DM49,-DJ49,DR49,DT49,DU49,DV49,DX49),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V49=\"no\"),\"\",IF($B49=\"\",\"\",IF(ISERROR(VLOOKUP($B49,'Global Indexation'!$B:$M,EC$20,FALSE))=TRUE,\"\",VLOOKUP($B49,'Global Indexation'!$B:$M,EC$20,FALSE))))","v":""},{"$f":"(DY49-DV49)*SUM(EC49)","v":0},null,{"$f":"(DY49-DV49)*SUM(EE49)","v":0},null,null,{"$f":"IF(OR($W49=\"no\",$W49=\"\"),\"\",IF($B49=\"\",\"\",IF(ISERROR(VLOOKUP($B49,'Population Indexation'!$A:$W,EI$20,FALSE))=TRUE,\"\",VLOOKUP($B49,'Population Indexation'!$A:$W,EI$20,FALSE))))","v":""},{"$f":"(DY49-DV49)*SUM(EI49)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DY49,-DV49,ED49,EF49,EG49,EH49,EJ49),2),IF(general_calculate_database=2,ROUND(SUM(DY49,-DV49,ED49,EF49,EG49,EH49,EJ49),0),IF(general_calculate_database=3,ROUND(SUM(DY49,-DV49,ED49,EF49,EG49,EH49,EJ49),-1),IF(general_calculate_database=4,ROUND(SUM(DY49,-DV49,ED49,EF49,EG49,EH49,EJ49),-2),ROUND(SUM(DY49,-DV49,ED49,EF49,EG49,EH49,EJ49),-3)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E49=\"\",0,MAX(COUNTIF(Database!A:A,E49),COUNTIF($E$29:$E$75,E49)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,{"$f":"IF('Budget Summary 1'!$D$111=\"\",\"\",'Budget Summary 1'!$D$111)","v":"Total Capital Expenditure"},null,null,null,{"$f":"SUM(I48:I49)","v":0},{"$f":"SUM(J48:J49)","v":0},null,{"$f":"SUM(L48:L49)","v":0},null,{"$f":"SUM(N48:N49)","v":0},null,{"$f":"SUM(P48:P49)","v":0},null,{"$f":"SUM(R48:R49)","v":0},{"$f":"SUM(S48:S49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG48:AG49)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS48:AS49)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE48:BE49)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BQ48:BQ49)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CC48:CC49)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CO48:CO49)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DA48:DA49)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DM48:DM49)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DY48:DY49)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EK48:EK49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,{"$f":"IF('Budget Summary 1'!$D$113=\"\",\"\",'Budget Summary 1'!$D$113)","v":"Capital Surplus/(Deficit)"},null,null,null,{"$f":"-I45-I50","v":0},{"$f":"-J45-J50","v":0},null,{"$f":"-L45-L50","v":0},null,{"$f":"-N45-N50","v":0},null,{"$f":"-P45-P50","v":0},null,{"$f":"-R45-R50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AG45-AG50","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AS45-AS50","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BE45-BE50","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BQ45-BQ50","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CC45-CC50","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CO45-CO50","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-DA45-DA50","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-DM45-DM50","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-DY45-DY50","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-EK45-EK50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,{"$f":"IF('Budget Summary 1'!$D$116=\"\",\"\",'Budget Summary 1'!$D$116)","v":"Transfer from Reserves (Income)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Income",{"$f":"IF(E56=\"\",\"\",IF(ISERROR(VLOOKUP(E56,'GL Table'!A:B,2,FALSE))=TRUE,\"not found\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(general_calculate_database=1,ROUND(SUM(I56,J56,L56,N56,P56),2),IF(general_calculate_database=2,ROUND(SUM(I56,J56,L56,N56,P56),0),IF(general_calculate_database=3,ROUND(SUM(I56,J56,L56,N56,P56),-1),IF(general_calculate_database=4,ROUND(SUM(I56,J56,L56,N56,P56),-2),ROUND(SUM(I56,J56,L56,N56,P56),-3)))))","v":0},null,null,null,null,null,null,{"$f":"IF(OR($V56=\"no\"),\"\",IF($B56=\"\",\"\",IF(ISERROR(VLOOKUP($B56,'Global Indexation'!$B:$M,Y$20,FALSE))=TRUE,\"\",VLOOKUP($B56,'Global Indexation'!$B:$M,Y$20,FALSE))))","v":""},{"$f":"(R56-S56)*SUM(Y56)","v":0},null,{"$f":"(R56-S56)*AA56","v":0},null,null,{"$f":"IF(OR($W56=\"no\",$W56=\"\"),\"\",IF($B56=\"\",\"\",IF(ISERROR(VLOOKUP($B56,'Population Indexation'!$A:$W,AE$20,FALSE))=TRUE,\"\",VLOOKUP($B56,'Population Indexation'!$A:$W,AE$20,FALSE))))","v":""},{"$f":"(R56-S56)*SUM(AE56)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(R56,-S56,Z56,AB56,AC56,AD56,AF56),2),IF(general_calculate_database=2,ROUND(SUM(R56,-S56,Z56,AB56,AC56,AD56,AF56),0),IF(general_calculate_database=3,ROUND(SUM(R56,-S56,Z56,AB56,AC56,AD56,AF56),-1),IF(general_calculate_database=4,ROUND(SUM(R56,-S56,Z56,AB56,AC56,AD56,AF56),-2),ROUND(SUM(R56,-S56,Z56,AB56,AC56,AD56,AF56),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V56=\"no\"),\"\",IF($B56=\"\",\"\",IF(ISERROR(VLOOKUP($B56,'Global Indexation'!$B:$M,AK$20,FALSE))=TRUE,\"\",VLOOKUP($B56,'Global Indexation'!$B:$M,AK$20,FALSE))))","v":""},{"$f":"(AG56-AD56)*SUM(AK56)","v":0},null,{"$f":"(AG56-AD56)*SUM(AM56)","v":0},null,null,{"$f":"IF(OR($W56=\"no\",$W56=\"\"),\"\",IF($B56=\"\",\"\",IF(ISERROR(VLOOKUP($B56,'Population Indexation'!$A:$W,AQ$20,FALSE))=TRUE,\"\",VLOOKUP($B56,'Population Indexation'!$A:$W,AQ$20,FALSE))))","v":""},{"$f":"(AG56-AD56)*SUM(AQ56)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(AG56,-AD56,AL56,AN56,AO56,AP56,AR56),2),IF(general_calculate_database=2,ROUND(SUM(AG56,-AD56,AL56,AN56,AO56,AP56,AR56),0),IF(general_calculate_database=3,ROUND(SUM(AG56,-AD56,AL56,AN56,AO56,AP56,AR56),-1),IF(general_calculate_database=4,ROUND(SUM(AG56,-AD56,AL56,AN56,AO56,AP56,AR56),-2),ROUND(SUM(AG56,-AD56,AL56,AN56,AO56,AP56,AR56),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V56=\"no\"),\"\",IF($B56=\"\",\"\",IF(ISERROR(VLOOKUP($B56,'Global Indexation'!$B:$M,AW$20,FALSE))=TRUE,\"\",VLOOKUP($B56,'Global Indexation'!$B:$M,AW$20,FALSE))))","v":""},{"$f":"(AS56-AP56)*SUM(AW56)","v":0},null,{"$f":"(AS56-AP56)*SUM(AY56)","v":0},null,null,{"$f":"IF(OR($W56=\"no\",$W56=\"\"),\"\",IF($B56=\"\",\"\",IF(ISERROR(VLOOKUP($B56,'Population Indexation'!$A:$W,BC$20,FALSE))=TRUE,\"\",VLOOKUP($B56,'Population Indexation'!$A:$W,BC$20,FALSE))))","v":""},{"$f":"(AS56-AP56)*SUM(BC56)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(AS56,-AP56,AX56,AZ56,BA56,BB56,BD56),2),IF(general_calculate_database=2,ROUND(SUM(AS56,-AP56,AX56,AZ56,BA56,BB56,BD56),0),IF(general_calculate_database=3,ROUND(SUM(AS56,-AP56,AX56,AZ56,BA56,BB56,BD56),-1),IF(general_calculate_database=4,ROUND(SUM(AS56,-AP56,AX56,AZ56,BA56,BB56,BD56),-2),ROUND(SUM(AS56,-AP56,AX56,AZ56,BA56,BB56,BD56),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V56=\"no\"),\"\",IF($B56=\"\",\"\",IF(ISERROR(VLOOKUP($B56,'Global Indexation'!$B:$M,BI$20,FALSE))=TRUE,\"\",VLOOKUP($B56,'Global Indexation'!$B:$M,BI$20,FALSE))))","v":""},{"$f":"(BE56-BB56)*SUM(BI56)","v":0},null,{"$f":"(BE56-BB56)*SUM(BK56)","v":0},null,null,{"$f":"IF(OR($W56=\"no\",$W56=\"\"),\"\",IF($B56=\"\",\"\",IF(ISERROR(VLOOKUP($B56,'Population Indexation'!$A:$W,BO$20,FALSE))=TRUE,\"\",VLOOKUP($B56,'Population Indexation'!$A:$W,BO$20,FALSE))))","v":""},{"$f":"(BE56-BB56)*SUM(BO56)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(BE56,-BB56,BJ56,BL56,BM56,BN56,BP56),2),IF(general_calculate_database=2,ROUND(SUM(BE56,-BB56,BJ56,BL56,BM56,BN56,BP56),0),IF(general_calculate_database=3,ROUND(SUM(BE56,-BB56,BJ56,BL56,BM56,BN56,BP56),-1),IF(general_calculate_database=4,ROUND(SUM(BE56,-BB56,BJ56,BL56,BM56,BN56,BP56),-2),ROUND(SUM(BE56,-BB56,BJ56,BL56,BM56,BN56,BP56),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V56=\"no\"),\"\",IF($B56=\"\",\"\",IF(ISERROR(VLOOKUP($B56,'Global Indexation'!$B:$M,BU$20,FALSE))=TRUE,\"\",VLOOKUP($B56,'Global Indexation'!$B:$M,BU$20,FALSE))))","v":""},{"$f":"(BQ56-BN56)*SUM(BU56)","v":0},null,{"$f":"(BQ56-BN56)*SUM(BW56)","v":0},null,null,{"$f":"IF(OR($W56=\"no\",$W56=\"\"),\"\",IF($B56=\"\",\"\",IF(ISERROR(VLOOKUP($B56,'Population Indexation'!$A:$W,CA$20,FALSE))=TRUE,\"\",VLOOKUP($B56,'Population Indexation'!$A:$W,CA$20,FALSE))))","v":""},{"$f":"(BQ56-BN56)*SUM(CA56)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(BQ56,-BN56,BV56,BX56,BY56,BZ56,CB56),2),IF(general_calculate_database=2,ROUND(SUM(BQ56,-BN56,BV56,BX56,BY56,BZ56,CB56),0),IF(general_calculate_database=3,ROUND(SUM(BQ56,-BN56,BV56,BX56,BY56,BZ56,CB56),-1),IF(general_calculate_database=4,ROUND(SUM(BQ56,-BN56,BV56,BX56,BY56,BZ56,CB56),-2),ROUND(SUM(BQ56,-BN56,BV56,BX56,BY56,BZ56,CB56),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V56=\"no\"),\"\",IF($B56=\"\",\"\",IF(ISERROR(VLOOKUP($B56,'Global Indexation'!$B:$M,CG$20,FALSE))=TRUE,\"\",VLOOKUP($B56,'Global Indexation'!$B:$M,CG$20,FALSE))))","v":""},{"$f":"(CC56-BZ56)*SUM(CG56)","v":0},null,{"$f":"(CC56-BZ56)*SUM(CI56)","v":0},null,null,{"$f":"IF(OR($W56=\"no\",$W56=\"\"),\"\",IF($B56=\"\",\"\",IF(ISERROR(VLOOKUP($B56,'Population Indexation'!$A:$W,CM$20,FALSE))=TRUE,\"\",VLOOKUP($B56,'Population Indexation'!$A:$W,CM$20,FALSE))))","v":""},{"$f":"(CC56-BZ56)*SUM(CM56)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(CC56,-BZ56,CH56,CJ56,CK56,CL56,CN56),2),IF(general_calculate_database=2,ROUND(SUM(CC56,-BZ56,CH56,CJ56,CK56,CL56,CN56),0),IF(general_calculate_database=3,ROUND(SUM(CC56,-BZ56,CH56,CJ56,CK56,CL56,CN56),-1),IF(general_calculate_database=4,ROUND(SUM(CC56,-BZ56,CH56,CJ56,CK56,CL56,CN56),-2),ROUND(SUM(CC56,-BZ56,CH56,CJ56,CK56,CL56,CN56),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V56=\"no\"),\"\",IF($B56=\"\",\"\",IF(ISERROR(VLOOKUP($B56,'Global Indexation'!$B:$M,CS$20,FALSE))=TRUE,\"\",VLOOKUP($B56,'Global Indexation'!$B:$M,CS$20,FALSE))))","v":""},{"$f":"(CO56-CL56)*SUM(CS56)","v":0},null,{"$f":"(CO56-CL56)*SUM(CU56)","v":0},null,null,{"$f":"IF(OR($W56=\"no\",$W56=\"\"),\"\",IF($B56=\"\",\"\",IF(ISERROR(VLOOKUP($B56,'Population Indexation'!$A:$W,CY$20,FALSE))=TRUE,\"\",VLOOKUP($B56,'Population Indexation'!$A:$W,CY$20,FALSE))))","v":""},{"$f":"(CO56-CL56)*SUM(CY56)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(CO56,-CL56,CT56,CV56,CW56,CX56,CZ56),2),IF(general_calculate_database=2,ROUND(SUM(CO56,-CL56,CT56,CV56,CW56,CX56,CZ56),0),IF(general_calculate_database=3,ROUND(SUM(CO56,-CL56,CT56,CV56,CW56,CX56,CZ56),-1),IF(general_calculate_database=4,ROUND(SUM(CO56,-CL56,CT56,CV56,CW56,CX56,CZ56),-2),ROUND(SUM(CO56,-CL56,CT56,CV56,CW56,CX56,CZ56),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V56=\"no\"),\"\",IF($B56=\"\",\"\",IF(ISERROR(VLOOKUP($B56,'Global Indexation'!$B:$M,DE$20,FALSE))=TRUE,\"\",VLOOKUP($B56,'Global Indexation'!$B:$M,DE$20,FALSE))))","v":""},{"$f":"(DA56-CX56)*SUM(DE56)","v":0},null,{"$f":"(DA56-CX56)*SUM(DG56)","v":0},null,null,{"$f":"IF(OR($W56=\"no\",$W56=\"\"),\"\",IF($B56=\"\",\"\",IF(ISERROR(VLOOKUP($B56,'Population Indexation'!$A:$W,DK$20,FALSE))=TRUE,\"\",VLOOKUP($B56,'Population Indexation'!$A:$W,DK$20,FALSE))))","v":""},{"$f":"(DA56-CX56)*SUM(DK56)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DA56,-CX56,DF56,DH56,DI56,DJ56,DL56),2),IF(general_calculate_database=2,ROUND(SUM(DA56,-CX56,DF56,DH56,DI56,DJ56,DL56),0),IF(general_calculate_database=3,ROUND(SUM(DA56,-CX56,DF56,DH56,DI56,DJ56,DL56),-1),IF(general_calculate_database=4,ROUND(SUM(DA56,-CX56,DF56,DH56,DI56,DJ56,DL56),-2),ROUND(SUM(DA56,-CX56,DF56,DH56,DI56,DJ56,DL56),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V56=\"no\"),\"\",IF($B56=\"\",\"\",IF(ISERROR(VLOOKUP($B56,'Global Indexation'!$B:$M,DQ$20,FALSE))=TRUE,\"\",VLOOKUP($B56,'Global Indexation'!$B:$M,DQ$20,FALSE))))","v":""},{"$f":"(DM56-DJ56)*SUM(DQ56)","v":0},null,{"$f":"(DM56-DJ56)*SUM(DS56)","v":0},null,null,{"$f":"IF(OR($W56=\"no\",$W56=\"\"),\"\",IF($B56=\"\",\"\",IF(ISERROR(VLOOKUP($B56,'Population Indexation'!$A:$W,DW$20,FALSE))=TRUE,\"\",VLOOKUP($B56,'Population Indexation'!$A:$W,DW$20,FALSE))))","v":""},{"$f":"(DM56-DJ56)*SUM(DW56)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DM56,-DJ56,DR56,DT56,DU56,DV56,DX56),2),IF(general_calculate_database=2,ROUND(SUM(DM56,-DJ56,DR56,DT56,DU56,DV56,DX56),0),IF(general_calculate_database=3,ROUND(SUM(DM56,-DJ56,DR56,DT56,DU56,DV56,DX56),-1),IF(general_calculate_database=4,ROUND(SUM(DM56,-DJ56,DR56,DT56,DU56,DV56,DX56),-2),ROUND(SUM(DM56,-DJ56,DR56,DT56,DU56,DV56,DX56),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V56=\"no\"),\"\",IF($B56=\"\",\"\",IF(ISERROR(VLOOKUP($B56,'Global Indexation'!$B:$M,EC$20,FALSE))=TRUE,\"\",VLOOKUP($B56,'Global Indexation'!$B:$M,EC$20,FALSE))))","v":""},{"$f":"(DY56-DV56)*SUM(EC56)","v":0},null,{"$f":"(DY56-DV56)*SUM(EE56)","v":0},null,null,{"$f":"IF(OR($W56=\"no\",$W56=\"\"),\"\",IF($B56=\"\",\"\",IF(ISERROR(VLOOKUP($B56,'Population Indexation'!$A:$W,EI$20,FALSE))=TRUE,\"\",VLOOKUP($B56,'Population Indexation'!$A:$W,EI$20,FALSE))))","v":""},{"$f":"(DY56-DV56)*SUM(EI56)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DY56,-DV56,ED56,EF56,EG56,EH56,EJ56),2),IF(general_calculate_database=2,ROUND(SUM(DY56,-DV56,ED56,EF56,EG56,EH56,EJ56),0),IF(general_calculate_database=3,ROUND(SUM(DY56,-DV56,ED56,EF56,EG56,EH56,EJ56),-1),IF(general_calculate_database=4,ROUND(SUM(DY56,-DV56,ED56,EF56,EG56,EH56,EJ56),-2),ROUND(SUM(DY56,-DV56,ED56,EF56,EG56,EH56,EJ56),-3)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E56=\"\",0,MAX(COUNTIF(Database!A:A,E56),COUNTIF($E$29:$E$75,E56)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Income",{"$f":"IF(E57=\"\",\"\",IF(ISERROR(VLOOKUP(E57,'GL Table'!A:B,2,FALSE))=TRUE,\"not found\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(general_calculate_database=1,ROUND(SUM(I57,J57,L57,N57,P57),2),IF(general_calculate_database=2,ROUND(SUM(I57,J57,L57,N57,P57),0),IF(general_calculate_database=3,ROUND(SUM(I57,J57,L57,N57,P57),-1),IF(general_calculate_database=4,ROUND(SUM(I57,J57,L57,N57,P57),-2),ROUND(SUM(I57,J57,L57,N57,P57),-3)))))","v":0},null,null,null,null,null,null,{"$f":"IF(OR($V57=\"no\"),\"\",IF($B57=\"\",\"\",IF(ISERROR(VLOOKUP($B57,'Global Indexation'!$B:$M,Y$20,FALSE))=TRUE,\"\",VLOOKUP($B57,'Global Indexation'!$B:$M,Y$20,FALSE))))","v":""},{"$f":"(R57-S57)*SUM(Y57)","v":0},null,{"$f":"(R57-S57)*AA57","v":0},null,null,{"$f":"IF(OR($W57=\"no\",$W57=\"\"),\"\",IF($B57=\"\",\"\",IF(ISERROR(VLOOKUP($B57,'Population Indexation'!$A:$W,AE$20,FALSE))=TRUE,\"\",VLOOKUP($B57,'Population Indexation'!$A:$W,AE$20,FALSE))))","v":""},{"$f":"(R57-S57)*SUM(AE57)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(R57,-S57,Z57,AB57,AC57,AD57,AF57),2),IF(general_calculate_database=2,ROUND(SUM(R57,-S57,Z57,AB57,AC57,AD57,AF57),0),IF(general_calculate_database=3,ROUND(SUM(R57,-S57,Z57,AB57,AC57,AD57,AF57),-1),IF(general_calculate_database=4,ROUND(SUM(R57,-S57,Z57,AB57,AC57,AD57,AF57),-2),ROUND(SUM(R57,-S57,Z57,AB57,AC57,AD57,AF57),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V57=\"no\"),\"\",IF($B57=\"\",\"\",IF(ISERROR(VLOOKUP($B57,'Global Indexation'!$B:$M,AK$20,FALSE))=TRUE,\"\",VLOOKUP($B57,'Global Indexation'!$B:$M,AK$20,FALSE))))","v":""},{"$f":"(AG57-AD57)*SUM(AK57)","v":0},null,{"$f":"(AG57-AD57)*SUM(AM57)","v":0},null,null,{"$f":"IF(OR($W57=\"no\",$W57=\"\"),\"\",IF($B57=\"\",\"\",IF(ISERROR(VLOOKUP($B57,'Population Indexation'!$A:$W,AQ$20,FALSE))=TRUE,\"\",VLOOKUP($B57,'Population Indexation'!$A:$W,AQ$20,FALSE))))","v":""},{"$f":"(AG57-AD57)*SUM(AQ57)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(AG57,-AD57,AL57,AN57,AO57,AP57,AR57),2),IF(general_calculate_database=2,ROUND(SUM(AG57,-AD57,AL57,AN57,AO57,AP57,AR57),0),IF(general_calculate_database=3,ROUND(SUM(AG57,-AD57,AL57,AN57,AO57,AP57,AR57),-1),IF(general_calculate_database=4,ROUND(SUM(AG57,-AD57,AL57,AN57,AO57,AP57,AR57),-2),ROUND(SUM(AG57,-AD57,AL57,AN57,AO57,AP57,AR57),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V57=\"no\"),\"\",IF($B57=\"\",\"\",IF(ISERROR(VLOOKUP($B57,'Global Indexation'!$B:$M,AW$20,FALSE))=TRUE,\"\",VLOOKUP($B57,'Global Indexation'!$B:$M,AW$20,FALSE))))","v":""},{"$f":"(AS57-AP57)*SUM(AW57)","v":0},null,{"$f":"(AS57-AP57)*SUM(AY57)","v":0},null,null,{"$f":"IF(OR($W57=\"no\",$W57=\"\"),\"\",IF($B57=\"\",\"\",IF(ISERROR(VLOOKUP($B57,'Population Indexation'!$A:$W,BC$20,FALSE))=TRUE,\"\",VLOOKUP($B57,'Population Indexation'!$A:$W,BC$20,FALSE))))","v":""},{"$f":"(AS57-AP57)*SUM(BC57)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(AS57,-AP57,AX57,AZ57,BA57,BB57,BD57),2),IF(general_calculate_database=2,ROUND(SUM(AS57,-AP57,AX57,AZ57,BA57,BB57,BD57),0),IF(general_calculate_database=3,ROUND(SUM(AS57,-AP57,AX57,AZ57,BA57,BB57,BD57),-1),IF(general_calculate_database=4,ROUND(SUM(AS57,-AP57,AX57,AZ57,BA57,BB57,BD57),-2),ROUND(SUM(AS57,-AP57,AX57,AZ57,BA57,BB57,BD57),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V57=\"no\"),\"\",IF($B57=\"\",\"\",IF(ISERROR(VLOOKUP($B57,'Global Indexation'!$B:$M,BI$20,FALSE))=TRUE,\"\",VLOOKUP($B57,'Global Indexation'!$B:$M,BI$20,FALSE))))","v":""},{"$f":"(BE57-BB57)*SUM(BI57)","v":0},null,{"$f":"(BE57-BB57)*SUM(BK57)","v":0},null,null,{"$f":"IF(OR($W57=\"no\",$W57=\"\"),\"\",IF($B57=\"\",\"\",IF(ISERROR(VLOOKUP($B57,'Population Indexation'!$A:$W,BO$20,FALSE))=TRUE,\"\",VLOOKUP($B57,'Population Indexation'!$A:$W,BO$20,FALSE))))","v":""},{"$f":"(BE57-BB57)*SUM(BO57)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(BE57,-BB57,BJ57,BL57,BM57,BN57,BP57),2),IF(general_calculate_database=2,ROUND(SUM(BE57,-BB57,BJ57,BL57,BM57,BN57,BP57),0),IF(general_calculate_database=3,ROUND(SUM(BE57,-BB57,BJ57,BL57,BM57,BN57,BP57),-1),IF(general_calculate_database=4,ROUND(SUM(BE57,-BB57,BJ57,BL57,BM57,BN57,BP57),-2),ROUND(SUM(BE57,-BB57,BJ57,BL57,BM57,BN57,BP57),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V57=\"no\"),\"\",IF($B57=\"\",\"\",IF(ISERROR(VLOOKUP($B57,'Global Indexation'!$B:$M,BU$20,FALSE))=TRUE,\"\",VLOOKUP($B57,'Global Indexation'!$B:$M,BU$20,FALSE))))","v":""},{"$f":"(BQ57-BN57)*SUM(BU57)","v":0},null,{"$f":"(BQ57-BN57)*SUM(BW57)","v":0},null,null,{"$f":"IF(OR($W57=\"no\",$W57=\"\"),\"\",IF($B57=\"\",\"\",IF(ISERROR(VLOOKUP($B57,'Population Indexation'!$A:$W,CA$20,FALSE))=TRUE,\"\",VLOOKUP($B57,'Population Indexation'!$A:$W,CA$20,FALSE))))","v":""},{"$f":"(BQ57-BN57)*SUM(CA57)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(BQ57,-BN57,BV57,BX57,BY57,BZ57,CB57),2),IF(general_calculate_database=2,ROUND(SUM(BQ57,-BN57,BV57,BX57,BY57,BZ57,CB57),0),IF(general_calculate_database=3,ROUND(SUM(BQ57,-BN57,BV57,BX57,BY57,BZ57,CB57),-1),IF(general_calculate_database=4,ROUND(SUM(BQ57,-BN57,BV57,BX57,BY57,BZ57,CB57),-2),ROUND(SUM(BQ57,-BN57,BV57,BX57,BY57,BZ57,CB57),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V57=\"no\"),\"\",IF($B57=\"\",\"\",IF(ISERROR(VLOOKUP($B57,'Global Indexation'!$B:$M,CG$20,FALSE))=TRUE,\"\",VLOOKUP($B57,'Global Indexation'!$B:$M,CG$20,FALSE))))","v":""},{"$f":"(CC57-BZ57)*SUM(CG57)","v":0},null,{"$f":"(CC57-BZ57)*SUM(CI57)","v":0},null,null,{"$f":"IF(OR($W57=\"no\",$W57=\"\"),\"\",IF($B57=\"\",\"\",IF(ISERROR(VLOOKUP($B57,'Population Indexation'!$A:$W,CM$20,FALSE))=TRUE,\"\",VLOOKUP($B57,'Population Indexation'!$A:$W,CM$20,FALSE))))","v":""},{"$f":"(CC57-BZ57)*SUM(CM57)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(CC57,-BZ57,CH57,CJ57,CK57,CL57,CN57),2),IF(general_calculate_database=2,ROUND(SUM(CC57,-BZ57,CH57,CJ57,CK57,CL57,CN57),0),IF(general_calculate_database=3,ROUND(SUM(CC57,-BZ57,CH57,CJ57,CK57,CL57,CN57),-1),IF(general_calculate_database=4,ROUND(SUM(CC57,-BZ57,CH57,CJ57,CK57,CL57,CN57),-2),ROUND(SUM(CC57,-BZ57,CH57,CJ57,CK57,CL57,CN57),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V57=\"no\"),\"\",IF($B57=\"\",\"\",IF(ISERROR(VLOOKUP($B57,'Global Indexation'!$B:$M,CS$20,FALSE))=TRUE,\"\",VLOOKUP($B57,'Global Indexation'!$B:$M,CS$20,FALSE))))","v":""},{"$f":"(CO57-CL57)*SUM(CS57)","v":0},null,{"$f":"(CO57-CL57)*SUM(CU57)","v":0},null,null,{"$f":"IF(OR($W57=\"no\",$W57=\"\"),\"\",IF($B57=\"\",\"\",IF(ISERROR(VLOOKUP($B57,'Population Indexation'!$A:$W,CY$20,FALSE))=TRUE,\"\",VLOOKUP($B57,'Population Indexation'!$A:$W,CY$20,FALSE))))","v":""},{"$f":"(CO57-CL57)*SUM(CY57)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(CO57,-CL57,CT57,CV57,CW57,CX57,CZ57),2),IF(general_calculate_database=2,ROUND(SUM(CO57,-CL57,CT57,CV57,CW57,CX57,CZ57),0),IF(general_calculate_database=3,ROUND(SUM(CO57,-CL57,CT57,CV57,CW57,CX57,CZ57),-1),IF(general_calculate_database=4,ROUND(SUM(CO57,-CL57,CT57,CV57,CW57,CX57,CZ57),-2),ROUND(SUM(CO57,-CL57,CT57,CV57,CW57,CX57,CZ57),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V57=\"no\"),\"\",IF($B57=\"\",\"\",IF(ISERROR(VLOOKUP($B57,'Global Indexation'!$B:$M,DE$20,FALSE))=TRUE,\"\",VLOOKUP($B57,'Global Indexation'!$B:$M,DE$20,FALSE))))","v":""},{"$f":"(DA57-CX57)*SUM(DE57)","v":0},null,{"$f":"(DA57-CX57)*SUM(DG57)","v":0},null,null,{"$f":"IF(OR($W57=\"no\",$W57=\"\"),\"\",IF($B57=\"\",\"\",IF(ISERROR(VLOOKUP($B57,'Population Indexation'!$A:$W,DK$20,FALSE))=TRUE,\"\",VLOOKUP($B57,'Population Indexation'!$A:$W,DK$20,FALSE))))","v":""},{"$f":"(DA57-CX57)*SUM(DK57)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DA57,-CX57,DF57,DH57,DI57,DJ57,DL57),2),IF(general_calculate_database=2,ROUND(SUM(DA57,-CX57,DF57,DH57,DI57,DJ57,DL57),0),IF(general_calculate_database=3,ROUND(SUM(DA57,-CX57,DF57,DH57,DI57,DJ57,DL57),-1),IF(general_calculate_database=4,ROUND(SUM(DA57,-CX57,DF57,DH57,DI57,DJ57,DL57),-2),ROUND(SUM(DA57,-CX57,DF57,DH57,DI57,DJ57,DL57),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V57=\"no\"),\"\",IF($B57=\"\",\"\",IF(ISERROR(VLOOKUP($B57,'Global Indexation'!$B:$M,DQ$20,FALSE))=TRUE,\"\",VLOOKUP($B57,'Global Indexation'!$B:$M,DQ$20,FALSE))))","v":""},{"$f":"(DM57-DJ57)*SUM(DQ57)","v":0},null,{"$f":"(DM57-DJ57)*SUM(DS57)","v":0},null,null,{"$f":"IF(OR($W57=\"no\",$W57=\"\"),\"\",IF($B57=\"\",\"\",IF(ISERROR(VLOOKUP($B57,'Population Indexation'!$A:$W,DW$20,FALSE))=TRUE,\"\",VLOOKUP($B57,'Population Indexation'!$A:$W,DW$20,FALSE))))","v":""},{"$f":"(DM57-DJ57)*SUM(DW57)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DM57,-DJ57,DR57,DT57,DU57,DV57,DX57),2),IF(general_calculate_database=2,ROUND(SUM(DM57,-DJ57,DR57,DT57,DU57,DV57,DX57),0),IF(general_calculate_database=3,ROUND(SUM(DM57,-DJ57,DR57,DT57,DU57,DV57,DX57),-1),IF(general_calculate_database=4,ROUND(SUM(DM57,-DJ57,DR57,DT57,DU57,DV57,DX57),-2),ROUND(SUM(DM57,-DJ57,DR57,DT57,DU57,DV57,DX57),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V57=\"no\"),\"\",IF($B57=\"\",\"\",IF(ISERROR(VLOOKUP($B57,'Global Indexation'!$B:$M,EC$20,FALSE))=TRUE,\"\",VLOOKUP($B57,'Global Indexation'!$B:$M,EC$20,FALSE))))","v":""},{"$f":"(DY57-DV57)*SUM(EC57)","v":0},null,{"$f":"(DY57-DV57)*SUM(EE57)","v":0},null,null,{"$f":"IF(OR($W57=\"no\",$W57=\"\"),\"\",IF($B57=\"\",\"\",IF(ISERROR(VLOOKUP($B57,'Population Indexation'!$A:$W,EI$20,FALSE))=TRUE,\"\",VLOOKUP($B57,'Population Indexation'!$A:$W,EI$20,FALSE))))","v":""},{"$f":"(DY57-DV57)*SUM(EI57)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DY57,-DV57,ED57,EF57,EG57,EH57,EJ57),2),IF(general_calculate_database=2,ROUND(SUM(DY57,-DV57,ED57,EF57,EG57,EH57,EJ57),0),IF(general_calculate_database=3,ROUND(SUM(DY57,-DV57,ED57,EF57,EG57,EH57,EJ57),-1),IF(general_calculate_database=4,ROUND(SUM(DY57,-DV57,ED57,EF57,EG57,EH57,EJ57),-2),ROUND(SUM(DY57,-DV57,ED57,EF57,EG57,EH57,EJ57),-3)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E57=\"\",0,MAX(COUNTIF(Database!A:A,E57),COUNTIF($E$29:$E$75,E57)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,{"$f":"IF('Budget Summary 1'!$D$118=\"\",\"\",'Budget Summary 1'!$D$118)","v":"Total Transfer from Reserves (Income)"},null,null,null,{"$f":"SUM(I56:I57)","v":0},{"$f":"SUM(J56:J57)","v":0},null,{"$f":"SUM(L56:L57)","v":0},null,{"$f":"SUM(N56:N57)","v":0},null,{"$f":"SUM(P56:P57)","v":0},null,{"$f":"SUM(R56:R57)","v":0},{"$f":"SUM(S56:S57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG56:AG57)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS56:AS57)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE56:BE57)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BQ56:BQ57)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CC56:CC57)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CO56:CO57)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DA56:DA57)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DM56:DM57)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DY56:DY57)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EK56:EK57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,{"$f":"IF('Budget Summary 1'!$D$120=\"\",\"\",'Budget Summary 1'!$D$120)","v":"Transfer to Reserves (Expenditure)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Expenditure",{"$f":"IF(E61=\"\",\"\",IF(ISERROR(VLOOKUP(E61,'GL Table'!A:B,2,FALSE))=TRUE,\"not found\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(general_calculate_database=1,ROUND(SUM(I61,J61,L61,N61,P61),2),IF(general_calculate_database=2,ROUND(SUM(I61,J61,L61,N61,P61),0),IF(general_calculate_database=3,ROUND(SUM(I61,J61,L61,N61,P61),-1),IF(general_calculate_database=4,ROUND(SUM(I61,J61,L61,N61,P61),-2),ROUND(SUM(I61,J61,L61,N61,P61),-3)))))","v":0},null,null,null,null,null,null,{"$f":"IF(OR($V61=\"no\"),\"\",IF($B61=\"\",\"\",IF(ISERROR(VLOOKUP($B61,'Global Indexation'!$B:$M,Y$20,FALSE))=TRUE,\"\",VLOOKUP($B61,'Global Indexation'!$B:$M,Y$20,FALSE))))","v":""},{"$f":"(R61-S61)*SUM(Y61)","v":0},null,{"$f":"(R61-S61)*AA61","v":0},null,null,{"$f":"IF(OR($W61=\"no\",$W61=\"\"),\"\",IF($B61=\"\",\"\",IF(ISERROR(VLOOKUP($B61,'Population Indexation'!$A:$W,AE$20,FALSE))=TRUE,\"\",VLOOKUP($B61,'Population Indexation'!$A:$W,AE$20,FALSE))))","v":""},{"$f":"(R61-S61)*SUM(AE61)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(R61,-S61,Z61,AB61,AC61,AD61,AF61),2),IF(general_calculate_database=2,ROUND(SUM(R61,-S61,Z61,AB61,AC61,AD61,AF61),0),IF(general_calculate_database=3,ROUND(SUM(R61,-S61,Z61,AB61,AC61,AD61,AF61),-1),IF(general_calculate_database=4,ROUND(SUM(R61,-S61,Z61,AB61,AC61,AD61,AF61),-2),ROUND(SUM(R61,-S61,Z61,AB61,AC61,AD61,AF61),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V61=\"no\"),\"\",IF($B61=\"\",\"\",IF(ISERROR(VLOOKUP($B61,'Global Indexation'!$B:$M,AK$20,FALSE))=TRUE,\"\",VLOOKUP($B61,'Global Indexation'!$B:$M,AK$20,FALSE))))","v":""},{"$f":"(AG61-AD61)*SUM(AK61)","v":0},null,{"$f":"(AG61-AD61)*SUM(AM61)","v":0},null,null,{"$f":"IF(OR($W61=\"no\",$W61=\"\"),\"\",IF($B61=\"\",\"\",IF(ISERROR(VLOOKUP($B61,'Population Indexation'!$A:$W,AQ$20,FALSE))=TRUE,\"\",VLOOKUP($B61,'Population Indexation'!$A:$W,AQ$20,FALSE))))","v":""},{"$f":"(AG61-AD61)*SUM(AQ61)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(AG61,-AD61,AL61,AN61,AO61,AP61,AR61),2),IF(general_calculate_database=2,ROUND(SUM(AG61,-AD61,AL61,AN61,AO61,AP61,AR61),0),IF(general_calculate_database=3,ROUND(SUM(AG61,-AD61,AL61,AN61,AO61,AP61,AR61),-1),IF(general_calculate_database=4,ROUND(SUM(AG61,-AD61,AL61,AN61,AO61,AP61,AR61),-2),ROUND(SUM(AG61,-AD61,AL61,AN61,AO61,AP61,AR61),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V61=\"no\"),\"\",IF($B61=\"\",\"\",IF(ISERROR(VLOOKUP($B61,'Global Indexation'!$B:$M,AW$20,FALSE))=TRUE,\"\",VLOOKUP($B61,'Global Indexation'!$B:$M,AW$20,FALSE))))","v":""},{"$f":"(AS61-AP61)*SUM(AW61)","v":0},null,{"$f":"(AS61-AP61)*SUM(AY61)","v":0},null,null,{"$f":"IF(OR($W61=\"no\",$W61=\"\"),\"\",IF($B61=\"\",\"\",IF(ISERROR(VLOOKUP($B61,'Population Indexation'!$A:$W,BC$20,FALSE))=TRUE,\"\",VLOOKUP($B61,'Population Indexation'!$A:$W,BC$20,FALSE))))","v":""},{"$f":"(AS61-AP61)*SUM(BC61)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(AS61,-AP61,AX61,AZ61,BA61,BB61,BD61),2),IF(general_calculate_database=2,ROUND(SUM(AS61,-AP61,AX61,AZ61,BA61,BB61,BD61),0),IF(general_calculate_database=3,ROUND(SUM(AS61,-AP61,AX61,AZ61,BA61,BB61,BD61),-1),IF(general_calculate_database=4,ROUND(SUM(AS61,-AP61,AX61,AZ61,BA61,BB61,BD61),-2),ROUND(SUM(AS61,-AP61,AX61,AZ61,BA61,BB61,BD61),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V61=\"no\"),\"\",IF($B61=\"\",\"\",IF(ISERROR(VLOOKUP($B61,'Global Indexation'!$B:$M,BI$20,FALSE))=TRUE,\"\",VLOOKUP($B61,'Global Indexation'!$B:$M,BI$20,FALSE))))","v":""},{"$f":"(BE61-BB61)*SUM(BI61)","v":0},null,{"$f":"(BE61-BB61)*SUM(BK61)","v":0},null,null,{"$f":"IF(OR($W61=\"no\",$W61=\"\"),\"\",IF($B61=\"\",\"\",IF(ISERROR(VLOOKUP($B61,'Population Indexation'!$A:$W,BO$20,FALSE))=TRUE,\"\",VLOOKUP($B61,'Population Indexation'!$A:$W,BO$20,FALSE))))","v":""},{"$f":"(BE61-BB61)*SUM(BO61)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(BE61,-BB61,BJ61,BL61,BM61,BN61,BP61),2),IF(general_calculate_database=2,ROUND(SUM(BE61,-BB61,BJ61,BL61,BM61,BN61,BP61),0),IF(general_calculate_database=3,ROUND(SUM(BE61,-BB61,BJ61,BL61,BM61,BN61,BP61),-1),IF(general_calculate_database=4,ROUND(SUM(BE61,-BB61,BJ61,BL61,BM61,BN61,BP61),-2),ROUND(SUM(BE61,-BB61,BJ61,BL61,BM61,BN61,BP61),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V61=\"no\"),\"\",IF($B61=\"\",\"\",IF(ISERROR(VLOOKUP($B61,'Global Indexation'!$B:$M,BU$20,FALSE))=TRUE,\"\",VLOOKUP($B61,'Global Indexation'!$B:$M,BU$20,FALSE))))","v":""},{"$f":"(BQ61-BN61)*SUM(BU61)","v":0},null,{"$f":"(BQ61-BN61)*SUM(BW61)","v":0},null,null,{"$f":"IF(OR($W61=\"no\",$W61=\"\"),\"\",IF($B61=\"\",\"\",IF(ISERROR(VLOOKUP($B61,'Population Indexation'!$A:$W,CA$20,FALSE))=TRUE,\"\",VLOOKUP($B61,'Population Indexation'!$A:$W,CA$20,FALSE))))","v":""},{"$f":"(BQ61-BN61)*SUM(CA61)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(BQ61,-BN61,BV61,BX61,BY61,BZ61,CB61),2),IF(general_calculate_database=2,ROUND(SUM(BQ61,-BN61,BV61,BX61,BY61,BZ61,CB61),0),IF(general_calculate_database=3,ROUND(SUM(BQ61,-BN61,BV61,BX61,BY61,BZ61,CB61),-1),IF(general_calculate_database=4,ROUND(SUM(BQ61,-BN61,BV61,BX61,BY61,BZ61,CB61),-2),ROUND(SUM(BQ61,-BN61,BV61,BX61,BY61,BZ61,CB61),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V61=\"no\"),\"\",IF($B61=\"\",\"\",IF(ISERROR(VLOOKUP($B61,'Global Indexation'!$B:$M,CG$20,FALSE))=TRUE,\"\",VLOOKUP($B61,'Global Indexation'!$B:$M,CG$20,FALSE))))","v":""},{"$f":"(CC61-BZ61)*SUM(CG61)","v":0},null,{"$f":"(CC61-BZ61)*SUM(CI61)","v":0},null,null,{"$f":"IF(OR($W61=\"no\",$W61=\"\"),\"\",IF($B61=\"\",\"\",IF(ISERROR(VLOOKUP($B61,'Population Indexation'!$A:$W,CM$20,FALSE))=TRUE,\"\",VLOOKUP($B61,'Population Indexation'!$A:$W,CM$20,FALSE))))","v":""},{"$f":"(CC61-BZ61)*SUM(CM61)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(CC61,-BZ61,CH61,CJ61,CK61,CL61,CN61),2),IF(general_calculate_database=2,ROUND(SUM(CC61,-BZ61,CH61,CJ61,CK61,CL61,CN61),0),IF(general_calculate_database=3,ROUND(SUM(CC61,-BZ61,CH61,CJ61,CK61,CL61,CN61),-1),IF(general_calculate_database=4,ROUND(SUM(CC61,-BZ61,CH61,CJ61,CK61,CL61,CN61),-2),ROUND(SUM(CC61,-BZ61,CH61,CJ61,CK61,CL61,CN61),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V61=\"no\"),\"\",IF($B61=\"\",\"\",IF(ISERROR(VLOOKUP($B61,'Global Indexation'!$B:$M,CS$20,FALSE))=TRUE,\"\",VLOOKUP($B61,'Global Indexation'!$B:$M,CS$20,FALSE))))","v":""},{"$f":"(CO61-CL61)*SUM(CS61)","v":0},null,{"$f":"(CO61-CL61)*SUM(CU61)","v":0},null,null,{"$f":"IF(OR($W61=\"no\",$W61=\"\"),\"\",IF($B61=\"\",\"\",IF(ISERROR(VLOOKUP($B61,'Population Indexation'!$A:$W,CY$20,FALSE))=TRUE,\"\",VLOOKUP($B61,'Population Indexation'!$A:$W,CY$20,FALSE))))","v":""},{"$f":"(CO61-CL61)*SUM(CY61)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(CO61,-CL61,CT61,CV61,CW61,CX61,CZ61),2),IF(general_calculate_database=2,ROUND(SUM(CO61,-CL61,CT61,CV61,CW61,CX61,CZ61),0),IF(general_calculate_database=3,ROUND(SUM(CO61,-CL61,CT61,CV61,CW61,CX61,CZ61),-1),IF(general_calculate_database=4,ROUND(SUM(CO61,-CL61,CT61,CV61,CW61,CX61,CZ61),-2),ROUND(SUM(CO61,-CL61,CT61,CV61,CW61,CX61,CZ61),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V61=\"no\"),\"\",IF($B61=\"\",\"\",IF(ISERROR(VLOOKUP($B61,'Global Indexation'!$B:$M,DE$20,FALSE))=TRUE,\"\",VLOOKUP($B61,'Global Indexation'!$B:$M,DE$20,FALSE))))","v":""},{"$f":"(DA61-CX61)*SUM(DE61)","v":0},null,{"$f":"(DA61-CX61)*SUM(DG61)","v":0},null,null,{"$f":"IF(OR($W61=\"no\",$W61=\"\"),\"\",IF($B61=\"\",\"\",IF(ISERROR(VLOOKUP($B61,'Population Indexation'!$A:$W,DK$20,FALSE))=TRUE,\"\",VLOOKUP($B61,'Population Indexation'!$A:$W,DK$20,FALSE))))","v":""},{"$f":"(DA61-CX61)*SUM(DK61)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DA61,-CX61,DF61,DH61,DI61,DJ61,DL61),2),IF(general_calculate_database=2,ROUND(SUM(DA61,-CX61,DF61,DH61,DI61,DJ61,DL61),0),IF(general_calculate_database=3,ROUND(SUM(DA61,-CX61,DF61,DH61,DI61,DJ61,DL61),-1),IF(general_calculate_database=4,ROUND(SUM(DA61,-CX61,DF61,DH61,DI61,DJ61,DL61),-2),ROUND(SUM(DA61,-CX61,DF61,DH61,DI61,DJ61,DL61),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V61=\"no\"),\"\",IF($B61=\"\",\"\",IF(ISERROR(VLOOKUP($B61,'Global Indexation'!$B:$M,DQ$20,FALSE))=TRUE,\"\",VLOOKUP($B61,'Global Indexation'!$B:$M,DQ$20,FALSE))))","v":""},{"$f":"(DM61-DJ61)*SUM(DQ61)","v":0},null,{"$f":"(DM61-DJ61)*SUM(DS61)","v":0},null,null,{"$f":"IF(OR($W61=\"no\",$W61=\"\"),\"\",IF($B61=\"\",\"\",IF(ISERROR(VLOOKUP($B61,'Population Indexation'!$A:$W,DW$20,FALSE))=TRUE,\"\",VLOOKUP($B61,'Population Indexation'!$A:$W,DW$20,FALSE))))","v":""},{"$f":"(DM61-DJ61)*SUM(DW61)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DM61,-DJ61,DR61,DT61,DU61,DV61,DX61),2),IF(general_calculate_database=2,ROUND(SUM(DM61,-DJ61,DR61,DT61,DU61,DV61,DX61),0),IF(general_calculate_database=3,ROUND(SUM(DM61,-DJ61,DR61,DT61,DU61,DV61,DX61),-1),IF(general_calculate_database=4,ROUND(SUM(DM61,-DJ61,DR61,DT61,DU61,DV61,DX61),-2),ROUND(SUM(DM61,-DJ61,DR61,DT61,DU61,DV61,DX61),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V61=\"no\"),\"\",IF($B61=\"\",\"\",IF(ISERROR(VLOOKUP($B61,'Global Indexation'!$B:$M,EC$20,FALSE))=TRUE,\"\",VLOOKUP($B61,'Global Indexation'!$B:$M,EC$20,FALSE))))","v":""},{"$f":"(DY61-DV61)*SUM(EC61)","v":0},null,{"$f":"(DY61-DV61)*SUM(EE61)","v":0},null,null,{"$f":"IF(OR($W61=\"no\",$W61=\"\"),\"\",IF($B61=\"\",\"\",IF(ISERROR(VLOOKUP($B61,'Population Indexation'!$A:$W,EI$20,FALSE))=TRUE,\"\",VLOOKUP($B61,'Population Indexation'!$A:$W,EI$20,FALSE))))","v":""},{"$f":"(DY61-DV61)*SUM(EI61)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DY61,-DV61,ED61,EF61,EG61,EH61,EJ61),2),IF(general_calculate_database=2,ROUND(SUM(DY61,-DV61,ED61,EF61,EG61,EH61,EJ61),0),IF(general_calculate_database=3,ROUND(SUM(DY61,-DV61,ED61,EF61,EG61,EH61,EJ61),-1),IF(general_calculate_database=4,ROUND(SUM(DY61,-DV61,ED61,EF61,EG61,EH61,EJ61),-2),ROUND(SUM(DY61,-DV61,ED61,EF61,EG61,EH61,EJ61),-3)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E61=\"\",0,MAX(COUNTIF(Database!A:A,E61),COUNTIF($E$29:$E$75,E61)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Expenditure",{"$f":"IF(E62=\"\",\"\",IF(ISERROR(VLOOKUP(E62,'GL Table'!A:B,2,FALSE))=TRUE,\"not found\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(OR($V62=\"no\"),\"\",IF($B62=\"\",\"\",IF(ISERROR(VLOOKUP($B62,'Global Indexation'!$B:$M,Y$20,FALSE))=TRUE,\"\",VLOOKUP($B62,'Global Indexation'!$B:$M,Y$20,FALSE))))","v":""},{"$f":"(R62-S62)*SUM(Y62)","v":0},null,{"$f":"(R62-S62)*AA62","v":0},null,null,{"$f":"IF(OR($W62=\"no\",$W62=\"\"),\"\",IF($B62=\"\",\"\",IF(ISERROR(VLOOKUP($B62,'Population Indexation'!$A:$W,AE$20,FALSE))=TRUE,\"\",VLOOKUP($B62,'Population Indexation'!$A:$W,AE$20,FALSE))))","v":""},{"$f":"(R62-S62)*SUM(AE62)","v":0},0,null,null,null,{"$f":"IF(OR($V62=\"no\"),\"\",IF($B62=\"\",\"\",IF(ISERROR(VLOOKUP($B62,'Global Indexation'!$B:$M,AK$20,FALSE))=TRUE,\"\",VLOOKUP($B62,'Global Indexation'!$B:$M,AK$20,FALSE))))","v":""},{"$f":"(AG62-AD62)*SUM(AK62)","v":0},null,{"$f":"(AG62-AD62)*SUM(AM62)","v":0},null,null,{"$f":"IF(OR($W62=\"no\",$W62=\"\"),\"\",IF($B62=\"\",\"\",IF(ISERROR(VLOOKUP($B62,'Population Indexation'!$A:$W,AQ$20,FALSE))=TRUE,\"\",VLOOKUP($B62,'Population Indexation'!$A:$W,AQ$20,FALSE))))","v":""},{"$f":"(AG62-AD62)*SUM(AQ62)","v":0},0,null,null,null,{"$f":"IF(OR($V62=\"no\"),\"\",IF($B62=\"\",\"\",IF(ISERROR(VLOOKUP($B62,'Global Indexation'!$B:$M,AW$20,FALSE))=TRUE,\"\",VLOOKUP($B62,'Global Indexation'!$B:$M,AW$20,FALSE))))","v":""},{"$f":"(AS62-AP62)*SUM(AW62)","v":0},null,{"$f":"(AS62-AP62)*SUM(AY62)","v":0},null,null,{"$f":"IF(OR($W62=\"no\",$W62=\"\"),\"\",IF($B62=\"\",\"\",IF(ISERROR(VLOOKUP($B62,'Population Indexation'!$A:$W,BC$20,FALSE))=TRUE,\"\",VLOOKUP($B62,'Population Indexation'!$A:$W,BC$20,FALSE))))","v":""},{"$f":"(AS62-AP62)*SUM(BC62)","v":0},0,null,null,null,{"$f":"IF(OR($V62=\"no\"),\"\",IF($B62=\"\",\"\",IF(ISERROR(VLOOKUP($B62,'Global Indexation'!$B:$M,BI$20,FALSE))=TRUE,\"\",VLOOKUP($B62,'Global Indexation'!$B:$M,BI$20,FALSE))))","v":""},{"$f":"(BE62-BB62)*SUM(BI62)","v":0},null,{"$f":"(BE62-BB62)*SUM(BK62)","v":0},null,null,{"$f":"IF(OR($W62=\"no\",$W62=\"\"),\"\",IF($B62=\"\",\"\",IF(ISERROR(VLOOKUP($B62,'Population Indexation'!$A:$W,BO$20,FALSE))=TRUE,\"\",VLOOKUP($B62,'Population Indexation'!$A:$W,BO$20,FALSE))))","v":""},{"$f":"(BE62-BB62)*SUM(BO62)","v":0},0,null,null,null,{"$f":"IF(OR($V62=\"no\"),\"\",IF($B62=\"\",\"\",IF(ISERROR(VLOOKUP($B62,'Global Indexation'!$B:$M,BU$20,FALSE))=TRUE,\"\",VLOOKUP($B62,'Global Indexation'!$B:$M,BU$20,FALSE))))","v":""},{"$f":"(BQ62-BN62)*SUM(BU62)","v":0},null,{"$f":"(BQ62-BN62)*SUM(BW62)","v":0},null,null,{"$f":"IF(OR($W62=\"no\",$W62=\"\"),\"\",IF($B62=\"\",\"\",IF(ISERROR(VLOOKUP($B62,'Population Indexation'!$A:$W,CA$20,FALSE))=TRUE,\"\",VLOOKUP($B62,'Population Indexation'!$A:$W,CA$20,FALSE))))","v":""},{"$f":"(BQ62-BN62)*SUM(CA62)","v":0},0,null,null,null,{"$f":"IF(OR($V62=\"no\"),\"\",IF($B62=\"\",\"\",IF(ISERROR(VLOOKUP($B62,'Global Indexation'!$B:$M,CG$20,FALSE))=TRUE,\"\",VLOOKUP($B62,'Global Indexation'!$B:$M,CG$20,FALSE))))","v":""},{"$f":"(CC62-BZ62)*SUM(CG62)","v":0},null,{"$f":"(CC62-BZ62)*SUM(CI62)","v":0},null,null,{"$f":"IF(OR($W62=\"no\",$W62=\"\"),\"\",IF($B62=\"\",\"\",IF(ISERROR(VLOOKUP($B62,'Population Indexation'!$A:$W,CM$20,FALSE))=TRUE,\"\",VLOOKUP($B62,'Population Indexation'!$A:$W,CM$20,FALSE))))","v":""},{"$f":"(CC62-BZ62)*SUM(CM62)","v":0},0,null,null,null,{"$f":"IF(OR($V62=\"no\"),\"\",IF($B62=\"\",\"\",IF(ISERROR(VLOOKUP($B62,'Global Indexation'!$B:$M,CS$20,FALSE))=TRUE,\"\",VLOOKUP($B62,'Global Indexation'!$B:$M,CS$20,FALSE))))","v":""},{"$f":"(CO62-CL62)*SUM(CS62)","v":0},null,{"$f":"(CO62-CL62)*SUM(CU62)","v":0},null,null,{"$f":"IF(OR($W62=\"no\",$W62=\"\"),\"\",IF($B62=\"\",\"\",IF(ISERROR(VLOOKUP($B62,'Population Indexation'!$A:$W,CY$20,FALSE))=TRUE,\"\",VLOOKUP($B62,'Population Indexation'!$A:$W,CY$20,FALSE))))","v":""},{"$f":"(CO62-CL62)*SUM(CY62)","v":0},0,null,null,null,{"$f":"IF(OR($V62=\"no\"),\"\",IF($B62=\"\",\"\",IF(ISERROR(VLOOKUP($B62,'Global Indexation'!$B:$M,DE$20,FALSE))=TRUE,\"\",VLOOKUP($B62,'Global Indexation'!$B:$M,DE$20,FALSE))))","v":""},{"$f":"(DA62-CX62)*SUM(DE62)","v":0},null,{"$f":"(DA62-CX62)*SUM(DG62)","v":0},null,null,{"$f":"IF(OR($W62=\"no\",$W62=\"\"),\"\",IF($B62=\"\",\"\",IF(ISERROR(VLOOKUP($B62,'Population Indexation'!$A:$W,DK$20,FALSE))=TRUE,\"\",VLOOKUP($B62,'Population Indexation'!$A:$W,DK$20,FALSE))))","v":""},{"$f":"(DA62-CX62)*SUM(DK62)","v":0},0,null,null,null,{"$f":"IF(OR($V62=\"no\"),\"\",IF($B62=\"\",\"\",IF(ISERROR(VLOOKUP($B62,'Global Indexation'!$B:$M,DQ$20,FALSE))=TRUE,\"\",VLOOKUP($B62,'Global Indexation'!$B:$M,DQ$20,FALSE))))","v":""},{"$f":"(DM62-DJ62)*SUM(DQ62)","v":0},null,{"$f":"(DM62-DJ62)*SUM(DS62)","v":0},null,null,{"$f":"IF(OR($W62=\"no\",$W62=\"\"),\"\",IF($B62=\"\",\"\",IF(ISERROR(VLOOKUP($B62,'Population Indexation'!$A:$W,DW$20,FALSE))=TRUE,\"\",VLOOKUP($B62,'Population Indexation'!$A:$W,DW$20,FALSE))))","v":""},{"$f":"(DM62-DJ62)*SUM(DW62)","v":0},0,null,null,null,{"$f":"IF(OR($V62=\"no\"),\"\",IF($B62=\"\",\"\",IF(ISERROR(VLOOKUP($B62,'Global Indexation'!$B:$M,EC$20,FALSE))=TRUE,\"\",VLOOKUP($B62,'Global Indexation'!$B:$M,EC$20,FALSE))))","v":""},{"$f":"(DY62-DV62)*SUM(EC62)","v":0},null,{"$f":"(DY62-DV62)*SUM(EE62)","v":0},null,null,{"$f":"IF(OR($W62=\"no\",$W62=\"\"),\"\",IF($B62=\"\",\"\",IF(ISERROR(VLOOKUP($B62,'Population Indexation'!$A:$W,EI$20,FALSE))=TRUE,\"\",VLOOKUP($B62,'Population Indexation'!$A:$W,EI$20,FALSE))))","v":""},{"$f":"(DY62-DV62)*SUM(EI62)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E62=\"\",0,MAX(COUNTIF(Database!A:A,E62),COUNTIF($E$29:$E$75,E62)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,{"$f":"IF('Budget Summary 1'!$D$122=\"\",\"\",'Budget Summary 1'!$D$122)","v":"Total Transfer to Reserves (Expenditure)"},null,null,null,{"$f":"SUM(I61:I62)","v":0},{"$f":"SUM(J61:J62)","v":0},null,{"$f":"SUM(L61:L62)","v":0},null,{"$f":"SUM(N61:N62)","v":0},null,{"$f":"SUM(P61:P62)","v":0},null,{"$f":"SUM(R61:R62)","v":0},{"$f":"SUM(S61:S62)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG61:AG62)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS61:AS62)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE61:BE62)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BQ61:BQ62)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CC61:CC62)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CO61:CO62)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DA61:DA62)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DM61:DM62)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DY61:DY62)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EK61:EK62)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,{"$f":"IF('Budget Summary 1'!$D$124=\"\",\"\",'Budget Summary 1'!$D$124)","v":"Net Reserve Surplus/(Deficit)"},null,null,null,{"$f":"-I58-I63","v":0},{"$f":"-J58-J63","v":0},null,{"$f":"-L58-L63","v":0},null,{"$f":"-N58-N63","v":0},null,{"$f":"-P58-P63","v":0},null,{"$f":"-R58-R63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AG58-AG63","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AS58-AS63","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BE58-BE63","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BQ58-BQ63","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CC58-CC63","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CO58-CO63","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-DA58-DA63","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-DM58-DM63","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-DY58-DY63","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-EK58-EK63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,{"$f":"IF('Budget Summary 1'!$D$127=\"\",\"\",'Budget Summary 1'!$D$127)","v":"Internal Income "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Income",{"$f":"IF(E69=\"\",\"\",IF(ISERROR(VLOOKUP(E69,'GL Table'!A:B,2,FALSE))=TRUE,\"not found\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(general_calculate_database=1,ROUND(SUM(I69,J69,L69,N69,P69),2),IF(general_calculate_database=2,ROUND(SUM(I69,J69,L69,N69,P69),0),IF(general_calculate_database=3,ROUND(SUM(I69,J69,L69,N69,P69),-1),IF(general_calculate_database=4,ROUND(SUM(I69,J69,L69,N69,P69),-2),ROUND(SUM(I69,J69,L69,N69,P69),-3)))))","v":0},null,null,null,null,null,null,{"$f":"IF(OR($V69=\"no\"),\"\",IF($B69=\"\",\"\",IF(ISERROR(VLOOKUP($B69,'Global Indexation'!$B:$M,Y$20,FALSE))=TRUE,\"\",VLOOKUP($B69,'Global Indexation'!$B:$M,Y$20,FALSE))))","v":""},{"$f":"(R69-S69)*SUM(Y69)","v":0},null,{"$f":"(R69-S69)*AA69","v":0},null,null,{"$f":"IF(OR($W69=\"no\",$W69=\"\"),\"\",IF($B69=\"\",\"\",IF(ISERROR(VLOOKUP($B69,'Population Indexation'!$A:$W,AE$20,FALSE))=TRUE,\"\",VLOOKUP($B69,'Population Indexation'!$A:$W,AE$20,FALSE))))","v":""},{"$f":"(R69-S69)*SUM(AE69)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(R69,-S69,Z69,AB69,AC69,AD69,AF69),2),IF(general_calculate_database=2,ROUND(SUM(R69,-S69,Z69,AB69,AC69,AD69,AF69),0),IF(general_calculate_database=3,ROUND(SUM(R69,-S69,Z69,AB69,AC69,AD69,AF69),-1),IF(general_calculate_database=4,ROUND(SUM(R69,-S69,Z69,AB69,AC69,AD69,AF69),-2),ROUND(SUM(R69,-S69,Z69,AB69,AC69,AD69,AF69),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V69=\"no\"),\"\",IF($B69=\"\",\"\",IF(ISERROR(VLOOKUP($B69,'Global Indexation'!$B:$M,AK$20,FALSE))=TRUE,\"\",VLOOKUP($B69,'Global Indexation'!$B:$M,AK$20,FALSE))))","v":""},{"$f":"(AG69-AD69)*SUM(AK69)","v":0},null,{"$f":"(AG69-AD69)*SUM(AM69)","v":0},null,null,{"$f":"IF(OR($W69=\"no\",$W69=\"\"),\"\",IF($B69=\"\",\"\",IF(ISERROR(VLOOKUP($B69,'Population Indexation'!$A:$W,AQ$20,FALSE))=TRUE,\"\",VLOOKUP($B69,'Population Indexation'!$A:$W,AQ$20,FALSE))))","v":""},{"$f":"(AG69-AD69)*SUM(AQ69)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(AG69,-AD69,AL69,AN69,AO69,AP69,AR69),2),IF(general_calculate_database=2,ROUND(SUM(AG69,-AD69,AL69,AN69,AO69,AP69,AR69),0),IF(general_calculate_database=3,ROUND(SUM(AG69,-AD69,AL69,AN69,AO69,AP69,AR69),-1),IF(general_calculate_database=4,ROUND(SUM(AG69,-AD69,AL69,AN69,AO69,AP69,AR69),-2),ROUND(SUM(AG69,-AD69,AL69,AN69,AO69,AP69,AR69),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V69=\"no\"),\"\",IF($B69=\"\",\"\",IF(ISERROR(VLOOKUP($B69,'Global Indexation'!$B:$M,AW$20,FALSE))=TRUE,\"\",VLOOKUP($B69,'Global Indexation'!$B:$M,AW$20,FALSE))))","v":""},{"$f":"(AS69-AP69)*SUM(AW69)","v":0},null,{"$f":"(AS69-AP69)*SUM(AY69)","v":0},null,null,{"$f":"IF(OR($W69=\"no\",$W69=\"\"),\"\",IF($B69=\"\",\"\",IF(ISERROR(VLOOKUP($B69,'Population Indexation'!$A:$W,BC$20,FALSE))=TRUE,\"\",VLOOKUP($B69,'Population Indexation'!$A:$W,BC$20,FALSE))))","v":""},{"$f":"(AS69-AP69)*SUM(BC69)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(AS69,-AP69,AX69,AZ69,BA69,BB69,BD69),2),IF(general_calculate_database=2,ROUND(SUM(AS69,-AP69,AX69,AZ69,BA69,BB69,BD69),0),IF(general_calculate_database=3,ROUND(SUM(AS69,-AP69,AX69,AZ69,BA69,BB69,BD69),-1),IF(general_calculate_database=4,ROUND(SUM(AS69,-AP69,AX69,AZ69,BA69,BB69,BD69),-2),ROUND(SUM(AS69,-AP69,AX69,AZ69,BA69,BB69,BD69),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V69=\"no\"),\"\",IF($B69=\"\",\"\",IF(ISERROR(VLOOKUP($B69,'Global Indexation'!$B:$M,BI$20,FALSE))=TRUE,\"\",VLOOKUP($B69,'Global Indexation'!$B:$M,BI$20,FALSE))))","v":""},{"$f":"(BE69-BB69)*SUM(BI69)","v":0},null,{"$f":"(BE69-BB69)*SUM(BK69)","v":0},null,null,{"$f":"IF(OR($W69=\"no\",$W69=\"\"),\"\",IF($B69=\"\",\"\",IF(ISERROR(VLOOKUP($B69,'Population Indexation'!$A:$W,BO$20,FALSE))=TRUE,\"\",VLOOKUP($B69,'Population Indexation'!$A:$W,BO$20,FALSE))))","v":""},{"$f":"(BE69-BB69)*SUM(BO69)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(BE69,-BB69,BJ69,BL69,BM69,BN69,BP69),2),IF(general_calculate_database=2,ROUND(SUM(BE69,-BB69,BJ69,BL69,BM69,BN69,BP69),0),IF(general_calculate_database=3,ROUND(SUM(BE69,-BB69,BJ69,BL69,BM69,BN69,BP69),-1),IF(general_calculate_database=4,ROUND(SUM(BE69,-BB69,BJ69,BL69,BM69,BN69,BP69),-2),ROUND(SUM(BE69,-BB69,BJ69,BL69,BM69,BN69,BP69),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V69=\"no\"),\"\",IF($B69=\"\",\"\",IF(ISERROR(VLOOKUP($B69,'Global Indexation'!$B:$M,BU$20,FALSE))=TRUE,\"\",VLOOKUP($B69,'Global Indexation'!$B:$M,BU$20,FALSE))))","v":""},{"$f":"(BQ69-BN69)*SUM(BU69)","v":0},null,{"$f":"(BQ69-BN69)*SUM(BW69)","v":0},null,null,{"$f":"IF(OR($W69=\"no\",$W69=\"\"),\"\",IF($B69=\"\",\"\",IF(ISERROR(VLOOKUP($B69,'Population Indexation'!$A:$W,CA$20,FALSE))=TRUE,\"\",VLOOKUP($B69,'Population Indexation'!$A:$W,CA$20,FALSE))))","v":""},{"$f":"(BQ69-BN69)*SUM(CA69)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(BQ69,-BN69,BV69,BX69,BY69,BZ69,CB69),2),IF(general_calculate_database=2,ROUND(SUM(BQ69,-BN69,BV69,BX69,BY69,BZ69,CB69),0),IF(general_calculate_database=3,ROUND(SUM(BQ69,-BN69,BV69,BX69,BY69,BZ69,CB69),-1),IF(general_calculate_database=4,ROUND(SUM(BQ69,-BN69,BV69,BX69,BY69,BZ69,CB69),-2),ROUND(SUM(BQ69,-BN69,BV69,BX69,BY69,BZ69,CB69),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V69=\"no\"),\"\",IF($B69=\"\",\"\",IF(ISERROR(VLOOKUP($B69,'Global Indexation'!$B:$M,CG$20,FALSE))=TRUE,\"\",VLOOKUP($B69,'Global Indexation'!$B:$M,CG$20,FALSE))))","v":""},{"$f":"(CC69-BZ69)*SUM(CG69)","v":0},null,{"$f":"(CC69-BZ69)*SUM(CI69)","v":0},null,null,{"$f":"IF(OR($W69=\"no\",$W69=\"\"),\"\",IF($B69=\"\",\"\",IF(ISERROR(VLOOKUP($B69,'Population Indexation'!$A:$W,CM$20,FALSE))=TRUE,\"\",VLOOKUP($B69,'Population Indexation'!$A:$W,CM$20,FALSE))))","v":""},{"$f":"(CC69-BZ69)*SUM(CM69)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(CC69,-BZ69,CH69,CJ69,CK69,CL69,CN69),2),IF(general_calculate_database=2,ROUND(SUM(CC69,-BZ69,CH69,CJ69,CK69,CL69,CN69),0),IF(general_calculate_database=3,ROUND(SUM(CC69,-BZ69,CH69,CJ69,CK69,CL69,CN69),-1),IF(general_calculate_database=4,ROUND(SUM(CC69,-BZ69,CH69,CJ69,CK69,CL69,CN69),-2),ROUND(SUM(CC69,-BZ69,CH69,CJ69,CK69,CL69,CN69),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V69=\"no\"),\"\",IF($B69=\"\",\"\",IF(ISERROR(VLOOKUP($B69,'Global Indexation'!$B:$M,CS$20,FALSE))=TRUE,\"\",VLOOKUP($B69,'Global Indexation'!$B:$M,CS$20,FALSE))))","v":""},{"$f":"(CO69-CL69)*SUM(CS69)","v":0},null,{"$f":"(CO69-CL69)*SUM(CU69)","v":0},null,null,{"$f":"IF(OR($W69=\"no\",$W69=\"\"),\"\",IF($B69=\"\",\"\",IF(ISERROR(VLOOKUP($B69,'Population Indexation'!$A:$W,CY$20,FALSE))=TRUE,\"\",VLOOKUP($B69,'Population Indexation'!$A:$W,CY$20,FALSE))))","v":""},{"$f":"(CO69-CL69)*SUM(CY69)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(CO69,-CL69,CT69,CV69,CW69,CX69,CZ69),2),IF(general_calculate_database=2,ROUND(SUM(CO69,-CL69,CT69,CV69,CW69,CX69,CZ69),0),IF(general_calculate_database=3,ROUND(SUM(CO69,-CL69,CT69,CV69,CW69,CX69,CZ69),-1),IF(general_calculate_database=4,ROUND(SUM(CO69,-CL69,CT69,CV69,CW69,CX69,CZ69),-2),ROUND(SUM(CO69,-CL69,CT69,CV69,CW69,CX69,CZ69),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V69=\"no\"),\"\",IF($B69=\"\",\"\",IF(ISERROR(VLOOKUP($B69,'Global Indexation'!$B:$M,DE$20,FALSE))=TRUE,\"\",VLOOKUP($B69,'Global Indexation'!$B:$M,DE$20,FALSE))))","v":""},{"$f":"(DA69-CX69)*SUM(DE69)","v":0},null,{"$f":"(DA69-CX69)*SUM(DG69)","v":0},null,null,{"$f":"IF(OR($W69=\"no\",$W69=\"\"),\"\",IF($B69=\"\",\"\",IF(ISERROR(VLOOKUP($B69,'Population Indexation'!$A:$W,DK$20,FALSE))=TRUE,\"\",VLOOKUP($B69,'Population Indexation'!$A:$W,DK$20,FALSE))))","v":""},{"$f":"(DA69-CX69)*SUM(DK69)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DA69,-CX69,DF69,DH69,DI69,DJ69,DL69),2),IF(general_calculate_database=2,ROUND(SUM(DA69,-CX69,DF69,DH69,DI69,DJ69,DL69),0),IF(general_calculate_database=3,ROUND(SUM(DA69,-CX69,DF69,DH69,DI69,DJ69,DL69),-1),IF(general_calculate_database=4,ROUND(SUM(DA69,-CX69,DF69,DH69,DI69,DJ69,DL69),-2),ROUND(SUM(DA69,-CX69,DF69,DH69,DI69,DJ69,DL69),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V69=\"no\"),\"\",IF($B69=\"\",\"\",IF(ISERROR(VLOOKUP($B69,'Global Indexation'!$B:$M,DQ$20,FALSE))=TRUE,\"\",VLOOKUP($B69,'Global Indexation'!$B:$M,DQ$20,FALSE))))","v":""},{"$f":"(DM69-DJ69)*SUM(DQ69)","v":0},null,{"$f":"(DM69-DJ69)*SUM(DS69)","v":0},null,null,{"$f":"IF(OR($W69=\"no\",$W69=\"\"),\"\",IF($B69=\"\",\"\",IF(ISERROR(VLOOKUP($B69,'Population Indexation'!$A:$W,DW$20,FALSE))=TRUE,\"\",VLOOKUP($B69,'Population Indexation'!$A:$W,DW$20,FALSE))))","v":""},{"$f":"(DM69-DJ69)*SUM(DW69)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DM69,-DJ69,DR69,DT69,DU69,DV69,DX69),2),IF(general_calculate_database=2,ROUND(SUM(DM69,-DJ69,DR69,DT69,DU69,DV69,DX69),0),IF(general_calculate_database=3,ROUND(SUM(DM69,-DJ69,DR69,DT69,DU69,DV69,DX69),-1),IF(general_calculate_database=4,ROUND(SUM(DM69,-DJ69,DR69,DT69,DU69,DV69,DX69),-2),ROUND(SUM(DM69,-DJ69,DR69,DT69,DU69,DV69,DX69),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V69=\"no\"),\"\",IF($B69=\"\",\"\",IF(ISERROR(VLOOKUP($B69,'Global Indexation'!$B:$M,EC$20,FALSE))=TRUE,\"\",VLOOKUP($B69,'Global Indexation'!$B:$M,EC$20,FALSE))))","v":""},{"$f":"(DY69-DV69)*SUM(EC69)","v":0},null,{"$f":"(DY69-DV69)*SUM(EE69)","v":0},null,null,{"$f":"IF(OR($W69=\"no\",$W69=\"\"),\"\",IF($B69=\"\",\"\",IF(ISERROR(VLOOKUP($B69,'Population Indexation'!$A:$W,EI$20,FALSE))=TRUE,\"\",VLOOKUP($B69,'Population Indexation'!$A:$W,EI$20,FALSE))))","v":""},{"$f":"(DY69-DV69)*SUM(EI69)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DY69,-DV69,ED69,EF69,EG69,EH69,EJ69),2),IF(general_calculate_database=2,ROUND(SUM(DY69,-DV69,ED69,EF69,EG69,EH69,EJ69),0),IF(general_calculate_database=3,ROUND(SUM(DY69,-DV69,ED69,EF69,EG69,EH69,EJ69),-1),IF(general_calculate_database=4,ROUND(SUM(DY69,-DV69,ED69,EF69,EG69,EH69,EJ69),-2),ROUND(SUM(DY69,-DV69,ED69,EF69,EG69,EH69,EJ69),-3)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E69=\"\",0,MAX(COUNTIF(Database!A:A,E69),COUNTIF($E$29:$E$75,E69)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Income",{"$f":"IF(E70=\"\",\"\",IF(ISERROR(VLOOKUP(E70,'GL Table'!A:B,2,FALSE))=TRUE,\"not found\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(general_calculate_database=1,ROUND(SUM(I70,J70,L70,N70,P70),2),IF(general_calculate_database=2,ROUND(SUM(I70,J70,L70,N70,P70),0),IF(general_calculate_database=3,ROUND(SUM(I70,J70,L70,N70,P70),-1),IF(general_calculate_database=4,ROUND(SUM(I70,J70,L70,N70,P70),-2),ROUND(SUM(I70,J70,L70,N70,P70),-3)))))","v":0},null,null,null,null,null,null,{"$f":"IF(OR($V70=\"no\"),\"\",IF($B70=\"\",\"\",IF(ISERROR(VLOOKUP($B70,'Global Indexation'!$B:$M,Y$20,FALSE))=TRUE,\"\",VLOOKUP($B70,'Global Indexation'!$B:$M,Y$20,FALSE))))","v":""},{"$f":"(R70-S70)*SUM(Y70)","v":0},null,{"$f":"(R70-S70)*AA70","v":0},null,null,{"$f":"IF(OR($W70=\"no\",$W70=\"\"),\"\",IF($B70=\"\",\"\",IF(ISERROR(VLOOKUP($B70,'Population Indexation'!$A:$W,AE$20,FALSE))=TRUE,\"\",VLOOKUP($B70,'Population Indexation'!$A:$W,AE$20,FALSE))))","v":""},{"$f":"(R70-S70)*SUM(AE70)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(R70,-S70,Z70,AB70,AC70,AD70,AF70),2),IF(general_calculate_database=2,ROUND(SUM(R70,-S70,Z70,AB70,AC70,AD70,AF70),0),IF(general_calculate_database=3,ROUND(SUM(R70,-S70,Z70,AB70,AC70,AD70,AF70),-1),IF(general_calculate_database=4,ROUND(SUM(R70,-S70,Z70,AB70,AC70,AD70,AF70),-2),ROUND(SUM(R70,-S70,Z70,AB70,AC70,AD70,AF70),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V70=\"no\"),\"\",IF($B70=\"\",\"\",IF(ISERROR(VLOOKUP($B70,'Global Indexation'!$B:$M,AK$20,FALSE))=TRUE,\"\",VLOOKUP($B70,'Global Indexation'!$B:$M,AK$20,FALSE))))","v":""},{"$f":"(AG70-AD70)*SUM(AK70)","v":0},null,{"$f":"(AG70-AD70)*SUM(AM70)","v":0},null,null,{"$f":"IF(OR($W70=\"no\",$W70=\"\"),\"\",IF($B70=\"\",\"\",IF(ISERROR(VLOOKUP($B70,'Population Indexation'!$A:$W,AQ$20,FALSE))=TRUE,\"\",VLOOKUP($B70,'Population Indexation'!$A:$W,AQ$20,FALSE))))","v":""},{"$f":"(AG70-AD70)*SUM(AQ70)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(AG70,-AD70,AL70,AN70,AO70,AP70,AR70),2),IF(general_calculate_database=2,ROUND(SUM(AG70,-AD70,AL70,AN70,AO70,AP70,AR70),0),IF(general_calculate_database=3,ROUND(SUM(AG70,-AD70,AL70,AN70,AO70,AP70,AR70),-1),IF(general_calculate_database=4,ROUND(SUM(AG70,-AD70,AL70,AN70,AO70,AP70,AR70),-2),ROUND(SUM(AG70,-AD70,AL70,AN70,AO70,AP70,AR70),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V70=\"no\"),\"\",IF($B70=\"\",\"\",IF(ISERROR(VLOOKUP($B70,'Global Indexation'!$B:$M,AW$20,FALSE))=TRUE,\"\",VLOOKUP($B70,'Global Indexation'!$B:$M,AW$20,FALSE))))","v":""},{"$f":"(AS70-AP70)*SUM(AW70)","v":0},null,{"$f":"(AS70-AP70)*SUM(AY70)","v":0},null,null,{"$f":"IF(OR($W70=\"no\",$W70=\"\"),\"\",IF($B70=\"\",\"\",IF(ISERROR(VLOOKUP($B70,'Population Indexation'!$A:$W,BC$20,FALSE))=TRUE,\"\",VLOOKUP($B70,'Population Indexation'!$A:$W,BC$20,FALSE))))","v":""},{"$f":"(AS70-AP70)*SUM(BC70)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(AS70,-AP70,AX70,AZ70,BA70,BB70,BD70),2),IF(general_calculate_database=2,ROUND(SUM(AS70,-AP70,AX70,AZ70,BA70,BB70,BD70),0),IF(general_calculate_database=3,ROUND(SUM(AS70,-AP70,AX70,AZ70,BA70,BB70,BD70),-1),IF(general_calculate_database=4,ROUND(SUM(AS70,-AP70,AX70,AZ70,BA70,BB70,BD70),-2),ROUND(SUM(AS70,-AP70,AX70,AZ70,BA70,BB70,BD70),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V70=\"no\"),\"\",IF($B70=\"\",\"\",IF(ISERROR(VLOOKUP($B70,'Global Indexation'!$B:$M,BI$20,FALSE))=TRUE,\"\",VLOOKUP($B70,'Global Indexation'!$B:$M,BI$20,FALSE))))","v":""},{"$f":"(BE70-BB70)*SUM(BI70)","v":0},null,{"$f":"(BE70-BB70)*SUM(BK70)","v":0},null,null,{"$f":"IF(OR($W70=\"no\",$W70=\"\"),\"\",IF($B70=\"\",\"\",IF(ISERROR(VLOOKUP($B70,'Population Indexation'!$A:$W,BO$20,FALSE))=TRUE,\"\",VLOOKUP($B70,'Population Indexation'!$A:$W,BO$20,FALSE))))","v":""},{"$f":"(BE70-BB70)*SUM(BO70)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(BE70,-BB70,BJ70,BL70,BM70,BN70,BP70),2),IF(general_calculate_database=2,ROUND(SUM(BE70,-BB70,BJ70,BL70,BM70,BN70,BP70),0),IF(general_calculate_database=3,ROUND(SUM(BE70,-BB70,BJ70,BL70,BM70,BN70,BP70),-1),IF(general_calculate_database=4,ROUND(SUM(BE70,-BB70,BJ70,BL70,BM70,BN70,BP70),-2),ROUND(SUM(BE70,-BB70,BJ70,BL70,BM70,BN70,BP70),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V70=\"no\"),\"\",IF($B70=\"\",\"\",IF(ISERROR(VLOOKUP($B70,'Global Indexation'!$B:$M,BU$20,FALSE))=TRUE,\"\",VLOOKUP($B70,'Global Indexation'!$B:$M,BU$20,FALSE))))","v":""},{"$f":"(BQ70-BN70)*SUM(BU70)","v":0},null,{"$f":"(BQ70-BN70)*SUM(BW70)","v":0},null,null,{"$f":"IF(OR($W70=\"no\",$W70=\"\"),\"\",IF($B70=\"\",\"\",IF(ISERROR(VLOOKUP($B70,'Population Indexation'!$A:$W,CA$20,FALSE))=TRUE,\"\",VLOOKUP($B70,'Population Indexation'!$A:$W,CA$20,FALSE))))","v":""},{"$f":"(BQ70-BN70)*SUM(CA70)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(BQ70,-BN70,BV70,BX70,BY70,BZ70,CB70),2),IF(general_calculate_database=2,ROUND(SUM(BQ70,-BN70,BV70,BX70,BY70,BZ70,CB70),0),IF(general_calculate_database=3,ROUND(SUM(BQ70,-BN70,BV70,BX70,BY70,BZ70,CB70),-1),IF(general_calculate_database=4,ROUND(SUM(BQ70,-BN70,BV70,BX70,BY70,BZ70,CB70),-2),ROUND(SUM(BQ70,-BN70,BV70,BX70,BY70,BZ70,CB70),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V70=\"no\"),\"\",IF($B70=\"\",\"\",IF(ISERROR(VLOOKUP($B70,'Global Indexation'!$B:$M,CG$20,FALSE))=TRUE,\"\",VLOOKUP($B70,'Global Indexation'!$B:$M,CG$20,FALSE))))","v":""},{"$f":"(CC70-BZ70)*SUM(CG70)","v":0},null,{"$f":"(CC70-BZ70)*SUM(CI70)","v":0},null,null,{"$f":"IF(OR($W70=\"no\",$W70=\"\"),\"\",IF($B70=\"\",\"\",IF(ISERROR(VLOOKUP($B70,'Population Indexation'!$A:$W,CM$20,FALSE))=TRUE,\"\",VLOOKUP($B70,'Population Indexation'!$A:$W,CM$20,FALSE))))","v":""},{"$f":"(CC70-BZ70)*SUM(CM70)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(CC70,-BZ70,CH70,CJ70,CK70,CL70,CN70),2),IF(general_calculate_database=2,ROUND(SUM(CC70,-BZ70,CH70,CJ70,CK70,CL70,CN70),0),IF(general_calculate_database=3,ROUND(SUM(CC70,-BZ70,CH70,CJ70,CK70,CL70,CN70),-1),IF(general_calculate_database=4,ROUND(SUM(CC70,-BZ70,CH70,CJ70,CK70,CL70,CN70),-2),ROUND(SUM(CC70,-BZ70,CH70,CJ70,CK70,CL70,CN70),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V70=\"no\"),\"\",IF($B70=\"\",\"\",IF(ISERROR(VLOOKUP($B70,'Global Indexation'!$B:$M,CS$20,FALSE))=TRUE,\"\",VLOOKUP($B70,'Global Indexation'!$B:$M,CS$20,FALSE))))","v":""},{"$f":"(CO70-CL70)*SUM(CS70)","v":0},null,{"$f":"(CO70-CL70)*SUM(CU70)","v":0},null,null,{"$f":"IF(OR($W70=\"no\",$W70=\"\"),\"\",IF($B70=\"\",\"\",IF(ISERROR(VLOOKUP($B70,'Population Indexation'!$A:$W,CY$20,FALSE))=TRUE,\"\",VLOOKUP($B70,'Population Indexation'!$A:$W,CY$20,FALSE))))","v":""},{"$f":"(CO70-CL70)*SUM(CY70)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(CO70,-CL70,CT70,CV70,CW70,CX70,CZ70),2),IF(general_calculate_database=2,ROUND(SUM(CO70,-CL70,CT70,CV70,CW70,CX70,CZ70),0),IF(general_calculate_database=3,ROUND(SUM(CO70,-CL70,CT70,CV70,CW70,CX70,CZ70),-1),IF(general_calculate_database=4,ROUND(SUM(CO70,-CL70,CT70,CV70,CW70,CX70,CZ70),-2),ROUND(SUM(CO70,-CL70,CT70,CV70,CW70,CX70,CZ70),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V70=\"no\"),\"\",IF($B70=\"\",\"\",IF(ISERROR(VLOOKUP($B70,'Global Indexation'!$B:$M,DE$20,FALSE))=TRUE,\"\",VLOOKUP($B70,'Global Indexation'!$B:$M,DE$20,FALSE))))","v":""},{"$f":"(DA70-CX70)*SUM(DE70)","v":0},null,{"$f":"(DA70-CX70)*SUM(DG70)","v":0},null,null,{"$f":"IF(OR($W70=\"no\",$W70=\"\"),\"\",IF($B70=\"\",\"\",IF(ISERROR(VLOOKUP($B70,'Population Indexation'!$A:$W,DK$20,FALSE))=TRUE,\"\",VLOOKUP($B70,'Population Indexation'!$A:$W,DK$20,FALSE))))","v":""},{"$f":"(DA70-CX70)*SUM(DK70)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DA70,-CX70,DF70,DH70,DI70,DJ70,DL70),2),IF(general_calculate_database=2,ROUND(SUM(DA70,-CX70,DF70,DH70,DI70,DJ70,DL70),0),IF(general_calculate_database=3,ROUND(SUM(DA70,-CX70,DF70,DH70,DI70,DJ70,DL70),-1),IF(general_calculate_database=4,ROUND(SUM(DA70,-CX70,DF70,DH70,DI70,DJ70,DL70),-2),ROUND(SUM(DA70,-CX70,DF70,DH70,DI70,DJ70,DL70),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V70=\"no\"),\"\",IF($B70=\"\",\"\",IF(ISERROR(VLOOKUP($B70,'Global Indexation'!$B:$M,DQ$20,FALSE))=TRUE,\"\",VLOOKUP($B70,'Global Indexation'!$B:$M,DQ$20,FALSE))))","v":""},{"$f":"(DM70-DJ70)*SUM(DQ70)","v":0},null,{"$f":"(DM70-DJ70)*SUM(DS70)","v":0},null,null,{"$f":"IF(OR($W70=\"no\",$W70=\"\"),\"\",IF($B70=\"\",\"\",IF(ISERROR(VLOOKUP($B70,'Population Indexation'!$A:$W,DW$20,FALSE))=TRUE,\"\",VLOOKUP($B70,'Population Indexation'!$A:$W,DW$20,FALSE))))","v":""},{"$f":"(DM70-DJ70)*SUM(DW70)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DM70,-DJ70,DR70,DT70,DU70,DV70,DX70),2),IF(general_calculate_database=2,ROUND(SUM(DM70,-DJ70,DR70,DT70,DU70,DV70,DX70),0),IF(general_calculate_database=3,ROUND(SUM(DM70,-DJ70,DR70,DT70,DU70,DV70,DX70),-1),IF(general_calculate_database=4,ROUND(SUM(DM70,-DJ70,DR70,DT70,DU70,DV70,DX70),-2),ROUND(SUM(DM70,-DJ70,DR70,DT70,DU70,DV70,DX70),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V70=\"no\"),\"\",IF($B70=\"\",\"\",IF(ISERROR(VLOOKUP($B70,'Global Indexation'!$B:$M,EC$20,FALSE))=TRUE,\"\",VLOOKUP($B70,'Global Indexation'!$B:$M,EC$20,FALSE))))","v":""},{"$f":"(DY70-DV70)*SUM(EC70)","v":0},null,{"$f":"(DY70-DV70)*SUM(EE70)","v":0},null,null,{"$f":"IF(OR($W70=\"no\",$W70=\"\"),\"\",IF($B70=\"\",\"\",IF(ISERROR(VLOOKUP($B70,'Population Indexation'!$A:$W,EI$20,FALSE))=TRUE,\"\",VLOOKUP($B70,'Population Indexation'!$A:$W,EI$20,FALSE))))","v":""},{"$f":"(DY70-DV70)*SUM(EI70)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DY70,-DV70,ED70,EF70,EG70,EH70,EJ70),2),IF(general_calculate_database=2,ROUND(SUM(DY70,-DV70,ED70,EF70,EG70,EH70,EJ70),0),IF(general_calculate_database=3,ROUND(SUM(DY70,-DV70,ED70,EF70,EG70,EH70,EJ70),-1),IF(general_calculate_database=4,ROUND(SUM(DY70,-DV70,ED70,EF70,EG70,EH70,EJ70),-2),ROUND(SUM(DY70,-DV70,ED70,EF70,EG70,EH70,EJ70),-3)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E70=\"\",0,MAX(COUNTIF(Database!A:A,E70),COUNTIF($E$29:$E$75,E70)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,{"$f":"IF('Budget Summary 1'!$D$133=\"\",\"\",'Budget Summary 1'!$D$133)","v":"Total Internal Income"},null,null,null,{"$f":"SUM(I69:I70)","v":0},{"$f":"SUM(J69:J70)","v":0},null,{"$f":"SUM(L69:L70)","v":0},null,{"$f":"SUM(N69:N70)","v":0},null,{"$f":"SUM(P69:P70)","v":0},null,{"$f":"SUM(R69:R70)","v":0},{"$f":"SUM(S69:S70)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG69:AG70)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS69:AS70)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE69:BE70)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BQ69:BQ70)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CC69:CC70)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CO69:CO70)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DA69:DA70)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DM69:DM70)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DY69:DY70)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EK69:EK70)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,{"$f":"IF('Budget Summary 1'!$D$135=\"\",\"\",'Budget Summary 1'!$D$135)","v":"Internal Expenditure "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Expenditure",{"$f":"IF(E74=\"\",\"\",IF(ISERROR(VLOOKUP(E74,'GL Table'!A:B,2,FALSE))=TRUE,\"not found\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(general_calculate_database=1,ROUND(SUM(I74,J74,L74,N74,P74),2),IF(general_calculate_database=2,ROUND(SUM(I74,J74,L74,N74,P74),0),IF(general_calculate_database=3,ROUND(SUM(I74,J74,L74,N74,P74),-1),IF(general_calculate_database=4,ROUND(SUM(I74,J74,L74,N74,P74),-2),ROUND(SUM(I74,J74,L74,N74,P74),-3)))))","v":0},null,null,null,null,null,null,{"$f":"IF(OR($V74=\"no\"),\"\",IF($B74=\"\",\"\",IF(ISERROR(VLOOKUP($B74,'Global Indexation'!$B:$M,Y$20,FALSE))=TRUE,\"\",VLOOKUP($B74,'Global Indexation'!$B:$M,Y$20,FALSE))))","v":""},{"$f":"(R74-S74)*SUM(Y74)","v":0},null,{"$f":"(R74-S74)*AA74","v":0},null,null,{"$f":"IF(OR($W74=\"no\",$W74=\"\"),\"\",IF($B74=\"\",\"\",IF(ISERROR(VLOOKUP($B74,'Population Indexation'!$A:$W,AE$20,FALSE))=TRUE,\"\",VLOOKUP($B74,'Population Indexation'!$A:$W,AE$20,FALSE))))","v":""},{"$f":"(R74-S74)*SUM(AE74)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(R74,-S74,Z74,AB74,AC74,AD74,AF74),2),IF(general_calculate_database=2,ROUND(SUM(R74,-S74,Z74,AB74,AC74,AD74,AF74),0),IF(general_calculate_database=3,ROUND(SUM(R74,-S74,Z74,AB74,AC74,AD74,AF74),-1),IF(general_calculate_database=4,ROUND(SUM(R74,-S74,Z74,AB74,AC74,AD74,AF74),-2),ROUND(SUM(R74,-S74,Z74,AB74,AC74,AD74,AF74),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V74=\"no\"),\"\",IF($B74=\"\",\"\",IF(ISERROR(VLOOKUP($B74,'Global Indexation'!$B:$M,AK$20,FALSE))=TRUE,\"\",VLOOKUP($B74,'Global Indexation'!$B:$M,AK$20,FALSE))))","v":""},{"$f":"(AG74-AD74)*SUM(AK74)","v":0},null,{"$f":"(AG74-AD74)*SUM(AM74)","v":0},null,null,{"$f":"IF(OR($W74=\"no\",$W74=\"\"),\"\",IF($B74=\"\",\"\",IF(ISERROR(VLOOKUP($B74,'Population Indexation'!$A:$W,AQ$20,FALSE))=TRUE,\"\",VLOOKUP($B74,'Population Indexation'!$A:$W,AQ$20,FALSE))))","v":""},{"$f":"(AG74-AD74)*SUM(AQ74)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(AG74,-AD74,AL74,AN74,AO74,AP74,AR74),2),IF(general_calculate_database=2,ROUND(SUM(AG74,-AD74,AL74,AN74,AO74,AP74,AR74),0),IF(general_calculate_database=3,ROUND(SUM(AG74,-AD74,AL74,AN74,AO74,AP74,AR74),-1),IF(general_calculate_database=4,ROUND(SUM(AG74,-AD74,AL74,AN74,AO74,AP74,AR74),-2),ROUND(SUM(AG74,-AD74,AL74,AN74,AO74,AP74,AR74),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V74=\"no\"),\"\",IF($B74=\"\",\"\",IF(ISERROR(VLOOKUP($B74,'Global Indexation'!$B:$M,AW$20,FALSE))=TRUE,\"\",VLOOKUP($B74,'Global Indexation'!$B:$M,AW$20,FALSE))))","v":""},{"$f":"(AS74-AP74)*SUM(AW74)","v":0},null,{"$f":"(AS74-AP74)*SUM(AY74)","v":0},null,null,{"$f":"IF(OR($W74=\"no\",$W74=\"\"),\"\",IF($B74=\"\",\"\",IF(ISERROR(VLOOKUP($B74,'Population Indexation'!$A:$W,BC$20,FALSE))=TRUE,\"\",VLOOKUP($B74,'Population Indexation'!$A:$W,BC$20,FALSE))))","v":""},{"$f":"(AS74-AP74)*SUM(BC74)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(AS74,-AP74,AX74,AZ74,BA74,BB74,BD74),2),IF(general_calculate_database=2,ROUND(SUM(AS74,-AP74,AX74,AZ74,BA74,BB74,BD74),0),IF(general_calculate_database=3,ROUND(SUM(AS74,-AP74,AX74,AZ74,BA74,BB74,BD74),-1),IF(general_calculate_database=4,ROUND(SUM(AS74,-AP74,AX74,AZ74,BA74,BB74,BD74),-2),ROUND(SUM(AS74,-AP74,AX74,AZ74,BA74,BB74,BD74),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V74=\"no\"),\"\",IF($B74=\"\",\"\",IF(ISERROR(VLOOKUP($B74,'Global Indexation'!$B:$M,BI$20,FALSE))=TRUE,\"\",VLOOKUP($B74,'Global Indexation'!$B:$M,BI$20,FALSE))))","v":""},{"$f":"(BE74-BB74)*SUM(BI74)","v":0},null,{"$f":"(BE74-BB74)*SUM(BK74)","v":0},null,null,{"$f":"IF(OR($W74=\"no\",$W74=\"\"),\"\",IF($B74=\"\",\"\",IF(ISERROR(VLOOKUP($B74,'Population Indexation'!$A:$W,BO$20,FALSE))=TRUE,\"\",VLOOKUP($B74,'Population Indexation'!$A:$W,BO$20,FALSE))))","v":""},{"$f":"(BE74-BB74)*SUM(BO74)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(BE74,-BB74,BJ74,BL74,BM74,BN74,BP74),2),IF(general_calculate_database=2,ROUND(SUM(BE74,-BB74,BJ74,BL74,BM74,BN74,BP74),0),IF(general_calculate_database=3,ROUND(SUM(BE74,-BB74,BJ74,BL74,BM74,BN74,BP74),-1),IF(general_calculate_database=4,ROUND(SUM(BE74,-BB74,BJ74,BL74,BM74,BN74,BP74),-2),ROUND(SUM(BE74,-BB74,BJ74,BL74,BM74,BN74,BP74),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V74=\"no\"),\"\",IF($B74=\"\",\"\",IF(ISERROR(VLOOKUP($B74,'Global Indexation'!$B:$M,BU$20,FALSE))=TRUE,\"\",VLOOKUP($B74,'Global Indexation'!$B:$M,BU$20,FALSE))))","v":""},{"$f":"(BQ74-BN74)*SUM(BU74)","v":0},null,{"$f":"(BQ74-BN74)*SUM(BW74)","v":0},null,null,{"$f":"IF(OR($W74=\"no\",$W74=\"\"),\"\",IF($B74=\"\",\"\",IF(ISERROR(VLOOKUP($B74,'Population Indexation'!$A:$W,CA$20,FALSE))=TRUE,\"\",VLOOKUP($B74,'Population Indexation'!$A:$W,CA$20,FALSE))))","v":""},{"$f":"(BQ74-BN74)*SUM(CA74)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(BQ74,-BN74,BV74,BX74,BY74,BZ74,CB74),2),IF(general_calculate_database=2,ROUND(SUM(BQ74,-BN74,BV74,BX74,BY74,BZ74,CB74),0),IF(general_calculate_database=3,ROUND(SUM(BQ74,-BN74,BV74,BX74,BY74,BZ74,CB74),-1),IF(general_calculate_database=4,ROUND(SUM(BQ74,-BN74,BV74,BX74,BY74,BZ74,CB74),-2),ROUND(SUM(BQ74,-BN74,BV74,BX74,BY74,BZ74,CB74),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V74=\"no\"),\"\",IF($B74=\"\",\"\",IF(ISERROR(VLOOKUP($B74,'Global Indexation'!$B:$M,CG$20,FALSE))=TRUE,\"\",VLOOKUP($B74,'Global Indexation'!$B:$M,CG$20,FALSE))))","v":""},{"$f":"(CC74-BZ74)*SUM(CG74)","v":0},null,{"$f":"(CC74-BZ74)*SUM(CI74)","v":0},null,null,{"$f":"IF(OR($W74=\"no\",$W74=\"\"),\"\",IF($B74=\"\",\"\",IF(ISERROR(VLOOKUP($B74,'Population Indexation'!$A:$W,CM$20,FALSE))=TRUE,\"\",VLOOKUP($B74,'Population Indexation'!$A:$W,CM$20,FALSE))))","v":""},{"$f":"(CC74-BZ74)*SUM(CM74)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(CC74,-BZ74,CH74,CJ74,CK74,CL74,CN74),2),IF(general_calculate_database=2,ROUND(SUM(CC74,-BZ74,CH74,CJ74,CK74,CL74,CN74),0),IF(general_calculate_database=3,ROUND(SUM(CC74,-BZ74,CH74,CJ74,CK74,CL74,CN74),-1),IF(general_calculate_database=4,ROUND(SUM(CC74,-BZ74,CH74,CJ74,CK74,CL74,CN74),-2),ROUND(SUM(CC74,-BZ74,CH74,CJ74,CK74,CL74,CN74),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V74=\"no\"),\"\",IF($B74=\"\",\"\",IF(ISERROR(VLOOKUP($B74,'Global Indexation'!$B:$M,CS$20,FALSE))=TRUE,\"\",VLOOKUP($B74,'Global Indexation'!$B:$M,CS$20,FALSE))))","v":""},{"$f":"(CO74-CL74)*SUM(CS74)","v":0},null,{"$f":"(CO74-CL74)*SUM(CU74)","v":0},null,null,{"$f":"IF(OR($W74=\"no\",$W74=\"\"),\"\",IF($B74=\"\",\"\",IF(ISERROR(VLOOKUP($B74,'Population Indexation'!$A:$W,CY$20,FALSE))=TRUE,\"\",VLOOKUP($B74,'Population Indexation'!$A:$W,CY$20,FALSE))))","v":""},{"$f":"(CO74-CL74)*SUM(CY74)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(CO74,-CL74,CT74,CV74,CW74,CX74,CZ74),2),IF(general_calculate_database=2,ROUND(SUM(CO74,-CL74,CT74,CV74,CW74,CX74,CZ74),0),IF(general_calculate_database=3,ROUND(SUM(CO74,-CL74,CT74,CV74,CW74,CX74,CZ74),-1),IF(general_calculate_database=4,ROUND(SUM(CO74,-CL74,CT74,CV74,CW74,CX74,CZ74),-2),ROUND(SUM(CO74,-CL74,CT74,CV74,CW74,CX74,CZ74),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V74=\"no\"),\"\",IF($B74=\"\",\"\",IF(ISERROR(VLOOKUP($B74,'Global Indexation'!$B:$M,DE$20,FALSE))=TRUE,\"\",VLOOKUP($B74,'Global Indexation'!$B:$M,DE$20,FALSE))))","v":""},{"$f":"(DA74-CX74)*SUM(DE74)","v":0},null,{"$f":"(DA74-CX74)*SUM(DG74)","v":0},null,null,{"$f":"IF(OR($W74=\"no\",$W74=\"\"),\"\",IF($B74=\"\",\"\",IF(ISERROR(VLOOKUP($B74,'Population Indexation'!$A:$W,DK$20,FALSE))=TRUE,\"\",VLOOKUP($B74,'Population Indexation'!$A:$W,DK$20,FALSE))))","v":""},{"$f":"(DA74-CX74)*SUM(DK74)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DA74,-CX74,DF74,DH74,DI74,DJ74,DL74),2),IF(general_calculate_database=2,ROUND(SUM(DA74,-CX74,DF74,DH74,DI74,DJ74,DL74),0),IF(general_calculate_database=3,ROUND(SUM(DA74,-CX74,DF74,DH74,DI74,DJ74,DL74),-1),IF(general_calculate_database=4,ROUND(SUM(DA74,-CX74,DF74,DH74,DI74,DJ74,DL74),-2),ROUND(SUM(DA74,-CX74,DF74,DH74,DI74,DJ74,DL74),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V74=\"no\"),\"\",IF($B74=\"\",\"\",IF(ISERROR(VLOOKUP($B74,'Global Indexation'!$B:$M,DQ$20,FALSE))=TRUE,\"\",VLOOKUP($B74,'Global Indexation'!$B:$M,DQ$20,FALSE))))","v":""},{"$f":"(DM74-DJ74)*SUM(DQ74)","v":0},null,{"$f":"(DM74-DJ74)*SUM(DS74)","v":0},null,null,{"$f":"IF(OR($W74=\"no\",$W74=\"\"),\"\",IF($B74=\"\",\"\",IF(ISERROR(VLOOKUP($B74,'Population Indexation'!$A:$W,DW$20,FALSE))=TRUE,\"\",VLOOKUP($B74,'Population Indexation'!$A:$W,DW$20,FALSE))))","v":""},{"$f":"(DM74-DJ74)*SUM(DW74)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DM74,-DJ74,DR74,DT74,DU74,DV74,DX74),2),IF(general_calculate_database=2,ROUND(SUM(DM74,-DJ74,DR74,DT74,DU74,DV74,DX74),0),IF(general_calculate_database=3,ROUND(SUM(DM74,-DJ74,DR74,DT74,DU74,DV74,DX74),-1),IF(general_calculate_database=4,ROUND(SUM(DM74,-DJ74,DR74,DT74,DU74,DV74,DX74),-2),ROUND(SUM(DM74,-DJ74,DR74,DT74,DU74,DV74,DX74),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V74=\"no\"),\"\",IF($B74=\"\",\"\",IF(ISERROR(VLOOKUP($B74,'Global Indexation'!$B:$M,EC$20,FALSE))=TRUE,\"\",VLOOKUP($B74,'Global Indexation'!$B:$M,EC$20,FALSE))))","v":""},{"$f":"(DY74-DV74)*SUM(EC74)","v":0},null,{"$f":"(DY74-DV74)*SUM(EE74)","v":0},null,null,{"$f":"IF(OR($W74=\"no\",$W74=\"\"),\"\",IF($B74=\"\",\"\",IF(ISERROR(VLOOKUP($B74,'Population Indexation'!$A:$W,EI$20,FALSE))=TRUE,\"\",VLOOKUP($B74,'Population Indexation'!$A:$W,EI$20,FALSE))))","v":""},{"$f":"(DY74-DV74)*SUM(EI74)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DY74,-DV74,ED74,EF74,EG74,EH74,EJ74),2),IF(general_calculate_database=2,ROUND(SUM(DY74,-DV74,ED74,EF74,EG74,EH74,EJ74),0),IF(general_calculate_database=3,ROUND(SUM(DY74,-DV74,ED74,EF74,EG74,EH74,EJ74),-1),IF(general_calculate_database=4,ROUND(SUM(DY74,-DV74,ED74,EF74,EG74,EH74,EJ74),-2),ROUND(SUM(DY74,-DV74,ED74,EF74,EG74,EH74,EJ74),-3)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E74=\"\",0,MAX(COUNTIF(Database!A:A,E74),COUNTIF($E$29:$E$75,E74)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"Expenditure",{"$f":"IF(E75=\"\",\"\",IF(ISERROR(VLOOKUP(E75,'GL Table'!A:B,2,FALSE))=TRUE,\"not found\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(general_calculate_database=1,ROUND(SUM(I75,J75,L75,N75,P75),2),IF(general_calculate_database=2,ROUND(SUM(I75,J75,L75,N75,P75),0),IF(general_calculate_database=3,ROUND(SUM(I75,J75,L75,N75,P75),-1),IF(general_calculate_database=4,ROUND(SUM(I75,J75,L75,N75,P75),-2),ROUND(SUM(I75,J75,L75,N75,P75),-3)))))","v":0},null,null,null,null,null,null,{"$f":"IF(OR($V75=\"no\"),\"\",IF($B75=\"\",\"\",IF(ISERROR(VLOOKUP($B75,'Global Indexation'!$B:$M,Y$20,FALSE))=TRUE,\"\",VLOOKUP($B75,'Global Indexation'!$B:$M,Y$20,FALSE))))","v":""},{"$f":"(R75-S75)*SUM(Y75)","v":0},null,{"$f":"(R75-S75)*AA75","v":0},null,null,{"$f":"IF(OR($W75=\"no\",$W75=\"\"),\"\",IF($B75=\"\",\"\",IF(ISERROR(VLOOKUP($B75,'Population Indexation'!$A:$W,AE$20,FALSE))=TRUE,\"\",VLOOKUP($B75,'Population Indexation'!$A:$W,AE$20,FALSE))))","v":""},{"$f":"(R75-S75)*SUM(AE75)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(R75,-S75,Z75,AB75,AC75,AD75,AF75),2),IF(general_calculate_database=2,ROUND(SUM(R75,-S75,Z75,AB75,AC75,AD75,AF75),0),IF(general_calculate_database=3,ROUND(SUM(R75,-S75,Z75,AB75,AC75,AD75,AF75),-1),IF(general_calculate_database=4,ROUND(SUM(R75,-S75,Z75,AB75,AC75,AD75,AF75),-2),ROUND(SUM(R75,-S75,Z75,AB75,AC75,AD75,AF75),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V75=\"no\"),\"\",IF($B75=\"\",\"\",IF(ISERROR(VLOOKUP($B75,'Global Indexation'!$B:$M,AK$20,FALSE))=TRUE,\"\",VLOOKUP($B75,'Global Indexation'!$B:$M,AK$20,FALSE))))","v":""},{"$f":"(AG75-AD75)*SUM(AK75)","v":0},null,{"$f":"(AG75-AD75)*SUM(AM75)","v":0},null,null,{"$f":"IF(OR($W75=\"no\",$W75=\"\"),\"\",IF($B75=\"\",\"\",IF(ISERROR(VLOOKUP($B75,'Population Indexation'!$A:$W,AQ$20,FALSE))=TRUE,\"\",VLOOKUP($B75,'Population Indexation'!$A:$W,AQ$20,FALSE))))","v":""},{"$f":"(AG75-AD75)*SUM(AQ75)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(AG75,-AD75,AL75,AN75,AO75,AP75,AR75),2),IF(general_calculate_database=2,ROUND(SUM(AG75,-AD75,AL75,AN75,AO75,AP75,AR75),0),IF(general_calculate_database=3,ROUND(SUM(AG75,-AD75,AL75,AN75,AO75,AP75,AR75),-1),IF(general_calculate_database=4,ROUND(SUM(AG75,-AD75,AL75,AN75,AO75,AP75,AR75),-2),ROUND(SUM(AG75,-AD75,AL75,AN75,AO75,AP75,AR75),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V75=\"no\"),\"\",IF($B75=\"\",\"\",IF(ISERROR(VLOOKUP($B75,'Global Indexation'!$B:$M,AW$20,FALSE))=TRUE,\"\",VLOOKUP($B75,'Global Indexation'!$B:$M,AW$20,FALSE))))","v":""},{"$f":"(AS75-AP75)*SUM(AW75)","v":0},null,{"$f":"(AS75-AP75)*SUM(AY75)","v":0},null,null,{"$f":"IF(OR($W75=\"no\",$W75=\"\"),\"\",IF($B75=\"\",\"\",IF(ISERROR(VLOOKUP($B75,'Population Indexation'!$A:$W,BC$20,FALSE))=TRUE,\"\",VLOOKUP($B75,'Population Indexation'!$A:$W,BC$20,FALSE))))","v":""},{"$f":"(AS75-AP75)*SUM(BC75)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(AS75,-AP75,AX75,AZ75,BA75,BB75,BD75),2),IF(general_calculate_database=2,ROUND(SUM(AS75,-AP75,AX75,AZ75,BA75,BB75,BD75),0),IF(general_calculate_database=3,ROUND(SUM(AS75,-AP75,AX75,AZ75,BA75,BB75,BD75),-1),IF(general_calculate_database=4,ROUND(SUM(AS75,-AP75,AX75,AZ75,BA75,BB75,BD75),-2),ROUND(SUM(AS75,-AP75,AX75,AZ75,BA75,BB75,BD75),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V75=\"no\"),\"\",IF($B75=\"\",\"\",IF(ISERROR(VLOOKUP($B75,'Global Indexation'!$B:$M,BI$20,FALSE))=TRUE,\"\",VLOOKUP($B75,'Global Indexation'!$B:$M,BI$20,FALSE))))","v":""},{"$f":"(BE75-BB75)*SUM(BI75)","v":0},null,{"$f":"(BE75-BB75)*SUM(BK75)","v":0},null,null,{"$f":"IF(OR($W75=\"no\",$W75=\"\"),\"\",IF($B75=\"\",\"\",IF(ISERROR(VLOOKUP($B75,'Population Indexation'!$A:$W,BO$20,FALSE))=TRUE,\"\",VLOOKUP($B75,'Population Indexation'!$A:$W,BO$20,FALSE))))","v":""},{"$f":"(BE75-BB75)*SUM(BO75)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(BE75,-BB75,BJ75,BL75,BM75,BN75,BP75),2),IF(general_calculate_database=2,ROUND(SUM(BE75,-BB75,BJ75,BL75,BM75,BN75,BP75),0),IF(general_calculate_database=3,ROUND(SUM(BE75,-BB75,BJ75,BL75,BM75,BN75,BP75),-1),IF(general_calculate_database=4,ROUND(SUM(BE75,-BB75,BJ75,BL75,BM75,BN75,BP75),-2),ROUND(SUM(BE75,-BB75,BJ75,BL75,BM75,BN75,BP75),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V75=\"no\"),\"\",IF($B75=\"\",\"\",IF(ISERROR(VLOOKUP($B75,'Global Indexation'!$B:$M,BU$20,FALSE))=TRUE,\"\",VLOOKUP($B75,'Global Indexation'!$B:$M,BU$20,FALSE))))","v":""},{"$f":"(BQ75-BN75)*SUM(BU75)","v":0},null,{"$f":"(BQ75-BN75)*SUM(BW75)","v":0},null,null,{"$f":"IF(OR($W75=\"no\",$W75=\"\"),\"\",IF($B75=\"\",\"\",IF(ISERROR(VLOOKUP($B75,'Population Indexation'!$A:$W,CA$20,FALSE))=TRUE,\"\",VLOOKUP($B75,'Population Indexation'!$A:$W,CA$20,FALSE))))","v":""},{"$f":"(BQ75-BN75)*SUM(CA75)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(BQ75,-BN75,BV75,BX75,BY75,BZ75,CB75),2),IF(general_calculate_database=2,ROUND(SUM(BQ75,-BN75,BV75,BX75,BY75,BZ75,CB75),0),IF(general_calculate_database=3,ROUND(SUM(BQ75,-BN75,BV75,BX75,BY75,BZ75,CB75),-1),IF(general_calculate_database=4,ROUND(SUM(BQ75,-BN75,BV75,BX75,BY75,BZ75,CB75),-2),ROUND(SUM(BQ75,-BN75,BV75,BX75,BY75,BZ75,CB75),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V75=\"no\"),\"\",IF($B75=\"\",\"\",IF(ISERROR(VLOOKUP($B75,'Global Indexation'!$B:$M,CG$20,FALSE))=TRUE,\"\",VLOOKUP($B75,'Global Indexation'!$B:$M,CG$20,FALSE))))","v":""},{"$f":"(CC75-BZ75)*SUM(CG75)","v":0},null,{"$f":"(CC75-BZ75)*SUM(CI75)","v":0},null,null,{"$f":"IF(OR($W75=\"no\",$W75=\"\"),\"\",IF($B75=\"\",\"\",IF(ISERROR(VLOOKUP($B75,'Population Indexation'!$A:$W,CM$20,FALSE))=TRUE,\"\",VLOOKUP($B75,'Population Indexation'!$A:$W,CM$20,FALSE))))","v":""},{"$f":"(CC75-BZ75)*SUM(CM75)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(CC75,-BZ75,CH75,CJ75,CK75,CL75,CN75),2),IF(general_calculate_database=2,ROUND(SUM(CC75,-BZ75,CH75,CJ75,CK75,CL75,CN75),0),IF(general_calculate_database=3,ROUND(SUM(CC75,-BZ75,CH75,CJ75,CK75,CL75,CN75),-1),IF(general_calculate_database=4,ROUND(SUM(CC75,-BZ75,CH75,CJ75,CK75,CL75,CN75),-2),ROUND(SUM(CC75,-BZ75,CH75,CJ75,CK75,CL75,CN75),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V75=\"no\"),\"\",IF($B75=\"\",\"\",IF(ISERROR(VLOOKUP($B75,'Global Indexation'!$B:$M,CS$20,FALSE))=TRUE,\"\",VLOOKUP($B75,'Global Indexation'!$B:$M,CS$20,FALSE))))","v":""},{"$f":"(CO75-CL75)*SUM(CS75)","v":0},null,{"$f":"(CO75-CL75)*SUM(CU75)","v":0},null,null,{"$f":"IF(OR($W75=\"no\",$W75=\"\"),\"\",IF($B75=\"\",\"\",IF(ISERROR(VLOOKUP($B75,'Population Indexation'!$A:$W,CY$20,FALSE))=TRUE,\"\",VLOOKUP($B75,'Population Indexation'!$A:$W,CY$20,FALSE))))","v":""},{"$f":"(CO75-CL75)*SUM(CY75)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(CO75,-CL75,CT75,CV75,CW75,CX75,CZ75),2),IF(general_calculate_database=2,ROUND(SUM(CO75,-CL75,CT75,CV75,CW75,CX75,CZ75),0),IF(general_calculate_database=3,ROUND(SUM(CO75,-CL75,CT75,CV75,CW75,CX75,CZ75),-1),IF(general_calculate_database=4,ROUND(SUM(CO75,-CL75,CT75,CV75,CW75,CX75,CZ75),-2),ROUND(SUM(CO75,-CL75,CT75,CV75,CW75,CX75,CZ75),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V75=\"no\"),\"\",IF($B75=\"\",\"\",IF(ISERROR(VLOOKUP($B75,'Global Indexation'!$B:$M,DE$20,FALSE))=TRUE,\"\",VLOOKUP($B75,'Global Indexation'!$B:$M,DE$20,FALSE))))","v":""},{"$f":"(DA75-CX75)*SUM(DE75)","v":0},null,{"$f":"(DA75-CX75)*SUM(DG75)","v":0},null,null,{"$f":"IF(OR($W75=\"no\",$W75=\"\"),\"\",IF($B75=\"\",\"\",IF(ISERROR(VLOOKUP($B75,'Population Indexation'!$A:$W,DK$20,FALSE))=TRUE,\"\",VLOOKUP($B75,'Population Indexation'!$A:$W,DK$20,FALSE))))","v":""},{"$f":"(DA75-CX75)*SUM(DK75)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DA75,-CX75,DF75,DH75,DI75,DJ75,DL75),2),IF(general_calculate_database=2,ROUND(SUM(DA75,-CX75,DF75,DH75,DI75,DJ75,DL75),0),IF(general_calculate_database=3,ROUND(SUM(DA75,-CX75,DF75,DH75,DI75,DJ75,DL75),-1),IF(general_calculate_database=4,ROUND(SUM(DA75,-CX75,DF75,DH75,DI75,DJ75,DL75),-2),ROUND(SUM(DA75,-CX75,DF75,DH75,DI75,DJ75,DL75),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V75=\"no\"),\"\",IF($B75=\"\",\"\",IF(ISERROR(VLOOKUP($B75,'Global Indexation'!$B:$M,DQ$20,FALSE))=TRUE,\"\",VLOOKUP($B75,'Global Indexation'!$B:$M,DQ$20,FALSE))))","v":""},{"$f":"(DM75-DJ75)*SUM(DQ75)","v":0},null,{"$f":"(DM75-DJ75)*SUM(DS75)","v":0},null,null,{"$f":"IF(OR($W75=\"no\",$W75=\"\"),\"\",IF($B75=\"\",\"\",IF(ISERROR(VLOOKUP($B75,'Population Indexation'!$A:$W,DW$20,FALSE))=TRUE,\"\",VLOOKUP($B75,'Population Indexation'!$A:$W,DW$20,FALSE))))","v":""},{"$f":"(DM75-DJ75)*SUM(DW75)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DM75,-DJ75,DR75,DT75,DU75,DV75,DX75),2),IF(general_calculate_database=2,ROUND(SUM(DM75,-DJ75,DR75,DT75,DU75,DV75,DX75),0),IF(general_calculate_database=3,ROUND(SUM(DM75,-DJ75,DR75,DT75,DU75,DV75,DX75),-1),IF(general_calculate_database=4,ROUND(SUM(DM75,-DJ75,DR75,DT75,DU75,DV75,DX75),-2),ROUND(SUM(DM75,-DJ75,DR75,DT75,DU75,DV75,DX75),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V75=\"no\"),\"\",IF($B75=\"\",\"\",IF(ISERROR(VLOOKUP($B75,'Global Indexation'!$B:$M,EC$20,FALSE))=TRUE,\"\",VLOOKUP($B75,'Global Indexation'!$B:$M,EC$20,FALSE))))","v":""},{"$f":"(DY75-DV75)*SUM(EC75)","v":0},null,{"$f":"(DY75-DV75)*SUM(EE75)","v":0},null,null,{"$f":"IF(OR($W75=\"no\",$W75=\"\"),\"\",IF($B75=\"\",\"\",IF(ISERROR(VLOOKUP($B75,'Population Indexation'!$A:$W,EI$20,FALSE))=TRUE,\"\",VLOOKUP($B75,'Population Indexation'!$A:$W,EI$20,FALSE))))","v":""},{"$f":"(DY75-DV75)*SUM(EI75)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DY75,-DV75,ED75,EF75,EG75,EH75,EJ75),2),IF(general_calculate_database=2,ROUND(SUM(DY75,-DV75,ED75,EF75,EG75,EH75,EJ75),0),IF(general_calculate_database=3,ROUND(SUM(DY75,-DV75,ED75,EF75,EG75,EH75,EJ75),-1),IF(general_calculate_database=4,ROUND(SUM(DY75,-DV75,ED75,EF75,EG75,EH75,EJ75),-2),ROUND(SUM(DY75,-DV75,ED75,EF75,EG75,EH75,EJ75),-3)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E75=\"\",0,MAX(COUNTIF(Database!A:A,E75),COUNTIF($E$29:$E$75,E75)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,{"$f":"IF('Budget Summary 1'!$D$143=\"\",\"\",'Budget Summary 1'!$D$143)","v":"Total Internal Expenditure"},null,null,null,{"$f":"SUM(I74:I75)","v":0},{"$f":"SUM(J74:J75)","v":0},null,{"$f":"SUM(L74:L75)","v":0},null,{"$f":"SUM(N74:N75)","v":0},null,{"$f":"SUM(P74:P75)","v":0},null,{"$f":"SUM(R74:R75)","v":0},{"$f":"SUM(S74:S75)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG74:AG75)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS74:AS75)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE74:BE75)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BQ74:BQ75)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CC74:CC75)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CO74:CO75)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DA74:DA75)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DM74:DM75)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DY74:DY75)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EK74:EK75)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,{"$f":"IF('Budget Summary 1'!$D$145=\"\",\"\",'Budget Summary 1'!$D$145)","v":"Internal Surplus/(Deficit)"},null,null,null,{"$f":"-I71-I76","v":0},{"$f":"-J71-J76","v":0},null,{"$f":"-L71-L76","v":0},null,{"$f":"-N71-N76","v":0},null,{"$f":"-P71-P76","v":0},null,{"$f":"-R71-R76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AG71-AG76","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AS71-AS76","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BE71-BE76","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BQ71-BQ76","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CC71-CC76","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CO71-CO76","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-DA71-DA76","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-DM71-DM76","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-DY71-DY76","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-EK71-EK76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,"G/L Account not correctly allocated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"not correctly allocated",{"$f":"IF(E82=\"\",\"\",IF(ISERROR(VLOOKUP(E82,'GL Table'!A:B,2,FALSE))=TRUE,\"not found\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(general_calculate_database=1,ROUND(SUM(I82,J82,L82,N82,P82),2),IF(general_calculate_database=2,ROUND(SUM(I82,J82,L82,N82,P82),0),IF(general_calculate_database=3,ROUND(SUM(I82,J82,L82,N82,P82),-1),IF(general_calculate_database=4,ROUND(SUM(I82,J82,L82,N82,P82),-2),ROUND(SUM(I82,J82,L82,N82,P82),-3)))))","v":0},null,null,null,null,null,null,{"$f":"IF(OR($V82=\"no\"),\"\",IF($B82=\"\",\"\",IF(ISERROR(VLOOKUP($B82,'Global Indexation'!$B:$M,Y$20,FALSE))=TRUE,\"\",VLOOKUP($B82,'Global Indexation'!$B:$M,Y$20,FALSE))))","v":""},{"$f":"(R82-S82)*SUM(Y82)","v":0},null,{"$f":"(R82-S82)*AA82","v":0},null,null,{"$f":"IF(OR($W82=\"no\",$W82=\"\"),\"\",IF($B82=\"\",\"\",IF(ISERROR(VLOOKUP($B82,'Population Indexation'!$A:$W,AE$20,FALSE))=TRUE,\"\",VLOOKUP($B82,'Population Indexation'!$A:$W,AE$20,FALSE))))","v":""},{"$f":"(R82-S82)*SUM(AE82)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(R82,-S82,Z82,AB82,AC82,AD82,AF82),2),IF(general_calculate_database=2,ROUND(SUM(R82,-S82,Z82,AB82,AC82,AD82,AF82),0),IF(general_calculate_database=3,ROUND(SUM(R82,-S82,Z82,AB82,AC82,AD82,AF82),-1),IF(general_calculate_database=4,ROUND(SUM(R82,-S82,Z82,AB82,AC82,AD82,AF82),-2),ROUND(SUM(R82,-S82,Z82,AB82,AC82,AD82,AF82),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V82=\"no\"),\"\",IF($B82=\"\",\"\",IF(ISERROR(VLOOKUP($B82,'Global Indexation'!$B:$M,AK$20,FALSE))=TRUE,\"\",VLOOKUP($B82,'Global Indexation'!$B:$M,AK$20,FALSE))))","v":""},{"$f":"(AG82-AD82)*SUM(AK82)","v":0},null,{"$f":"(AG82-AD82)*SUM(AM82)","v":0},null,null,{"$f":"IF(OR($W82=\"no\",$W82=\"\"),\"\",IF($B82=\"\",\"\",IF(ISERROR(VLOOKUP($B82,'Population Indexation'!$A:$W,AQ$20,FALSE))=TRUE,\"\",VLOOKUP($B82,'Population Indexation'!$A:$W,AQ$20,FALSE))))","v":""},{"$f":"(AG82-AD82)*SUM(AQ82)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(AG82,-AD82,AL82,AN82,AO82,AP82,AR82),2),IF(general_calculate_database=2,ROUND(SUM(AG82,-AD82,AL82,AN82,AO82,AP82,AR82),0),IF(general_calculate_database=3,ROUND(SUM(AG82,-AD82,AL82,AN82,AO82,AP82,AR82),-1),IF(general_calculate_database=4,ROUND(SUM(AG82,-AD82,AL82,AN82,AO82,AP82,AR82),-2),ROUND(SUM(AG82,-AD82,AL82,AN82,AO82,AP82,AR82),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V82=\"no\"),\"\",IF($B82=\"\",\"\",IF(ISERROR(VLOOKUP($B82,'Global Indexation'!$B:$M,AW$20,FALSE))=TRUE,\"\",VLOOKUP($B82,'Global Indexation'!$B:$M,AW$20,FALSE))))","v":""},{"$f":"(AS82-AP82)*SUM(AW82)","v":0},null,{"$f":"(AS82-AP82)*SUM(AY82)","v":0},null,null,{"$f":"IF(OR($W82=\"no\",$W82=\"\"),\"\",IF($B82=\"\",\"\",IF(ISERROR(VLOOKUP($B82,'Population Indexation'!$A:$W,BC$20,FALSE))=TRUE,\"\",VLOOKUP($B82,'Population Indexation'!$A:$W,BC$20,FALSE))))","v":""},{"$f":"(AS82-AP82)*SUM(BC82)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(AS82,-AP82,AX82,AZ82,BA82,BB82,BD82),2),IF(general_calculate_database=2,ROUND(SUM(AS82,-AP82,AX82,AZ82,BA82,BB82,BD82),0),IF(general_calculate_database=3,ROUND(SUM(AS82,-AP82,AX82,AZ82,BA82,BB82,BD82),-1),IF(general_calculate_database=4,ROUND(SUM(AS82,-AP82,AX82,AZ82,BA82,BB82,BD82),-2),ROUND(SUM(AS82,-AP82,AX82,AZ82,BA82,BB82,BD82),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V82=\"no\"),\"\",IF($B82=\"\",\"\",IF(ISERROR(VLOOKUP($B82,'Global Indexation'!$B:$M,BI$20,FALSE))=TRUE,\"\",VLOOKUP($B82,'Global Indexation'!$B:$M,BI$20,FALSE))))","v":""},{"$f":"(BE82-BB82)*SUM(BI82)","v":0},null,{"$f":"(BE82-BB82)*SUM(BK82)","v":0},null,null,{"$f":"IF(OR($W82=\"no\",$W82=\"\"),\"\",IF($B82=\"\",\"\",IF(ISERROR(VLOOKUP($B82,'Population Indexation'!$A:$W,BO$20,FALSE))=TRUE,\"\",VLOOKUP($B82,'Population Indexation'!$A:$W,BO$20,FALSE))))","v":""},{"$f":"(BE82-BB82)*SUM(BO82)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(BE82,-BB82,BJ82,BL82,BM82,BN82,BP82),2),IF(general_calculate_database=2,ROUND(SUM(BE82,-BB82,BJ82,BL82,BM82,BN82,BP82),0),IF(general_calculate_database=3,ROUND(SUM(BE82,-BB82,BJ82,BL82,BM82,BN82,BP82),-1),IF(general_calculate_database=4,ROUND(SUM(BE82,-BB82,BJ82,BL82,BM82,BN82,BP82),-2),ROUND(SUM(BE82,-BB82,BJ82,BL82,BM82,BN82,BP82),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V82=\"no\"),\"\",IF($B82=\"\",\"\",IF(ISERROR(VLOOKUP($B82,'Global Indexation'!$B:$M,BU$20,FALSE))=TRUE,\"\",VLOOKUP($B82,'Global Indexation'!$B:$M,BU$20,FALSE))))","v":""},{"$f":"(BQ82-BN82)*SUM(BU82)","v":0},null,{"$f":"(BQ82-BN82)*SUM(BW82)","v":0},null,null,{"$f":"IF(OR($W82=\"no\",$W82=\"\"),\"\",IF($B82=\"\",\"\",IF(ISERROR(VLOOKUP($B82,'Population Indexation'!$A:$W,CA$20,FALSE))=TRUE,\"\",VLOOKUP($B82,'Population Indexation'!$A:$W,CA$20,FALSE))))","v":""},{"$f":"(BQ82-BN82)*SUM(CA82)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(BQ82,-BN82,BV82,BX82,BY82,BZ82,CB82),2),IF(general_calculate_database=2,ROUND(SUM(BQ82,-BN82,BV82,BX82,BY82,BZ82,CB82),0),IF(general_calculate_database=3,ROUND(SUM(BQ82,-BN82,BV82,BX82,BY82,BZ82,CB82),-1),IF(general_calculate_database=4,ROUND(SUM(BQ82,-BN82,BV82,BX82,BY82,BZ82,CB82),-2),ROUND(SUM(BQ82,-BN82,BV82,BX82,BY82,BZ82,CB82),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V82=\"no\"),\"\",IF($B82=\"\",\"\",IF(ISERROR(VLOOKUP($B82,'Global Indexation'!$B:$M,CG$20,FALSE))=TRUE,\"\",VLOOKUP($B82,'Global Indexation'!$B:$M,CG$20,FALSE))))","v":""},{"$f":"(CC82-BZ82)*SUM(CG82)","v":0},null,{"$f":"(CC82-BZ82)*SUM(CI82)","v":0},null,null,{"$f":"IF(OR($W82=\"no\",$W82=\"\"),\"\",IF($B82=\"\",\"\",IF(ISERROR(VLOOKUP($B82,'Population Indexation'!$A:$W,CM$20,FALSE))=TRUE,\"\",VLOOKUP($B82,'Population Indexation'!$A:$W,CM$20,FALSE))))","v":""},{"$f":"(CC82-BZ82)*SUM(CM82)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(CC82,-BZ82,CH82,CJ82,CK82,CL82,CN82),2),IF(general_calculate_database=2,ROUND(SUM(CC82,-BZ82,CH82,CJ82,CK82,CL82,CN82),0),IF(general_calculate_database=3,ROUND(SUM(CC82,-BZ82,CH82,CJ82,CK82,CL82,CN82),-1),IF(general_calculate_database=4,ROUND(SUM(CC82,-BZ82,CH82,CJ82,CK82,CL82,CN82),-2),ROUND(SUM(CC82,-BZ82,CH82,CJ82,CK82,CL82,CN82),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V82=\"no\"),\"\",IF($B82=\"\",\"\",IF(ISERROR(VLOOKUP($B82,'Global Indexation'!$B:$M,CS$20,FALSE))=TRUE,\"\",VLOOKUP($B82,'Global Indexation'!$B:$M,CS$20,FALSE))))","v":""},{"$f":"(CO82-CL82)*SUM(CS82)","v":0},null,{"$f":"(CO82-CL82)*SUM(CU82)","v":0},null,null,{"$f":"IF(OR($W82=\"no\",$W82=\"\"),\"\",IF($B82=\"\",\"\",IF(ISERROR(VLOOKUP($B82,'Population Indexation'!$A:$W,CY$20,FALSE))=TRUE,\"\",VLOOKUP($B82,'Population Indexation'!$A:$W,CY$20,FALSE))))","v":""},{"$f":"(CO82-CL82)*SUM(CY82)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(CO82,-CL82,CT82,CV82,CW82,CX82,CZ82),2),IF(general_calculate_database=2,ROUND(SUM(CO82,-CL82,CT82,CV82,CW82,CX82,CZ82),0),IF(general_calculate_database=3,ROUND(SUM(CO82,-CL82,CT82,CV82,CW82,CX82,CZ82),-1),IF(general_calculate_database=4,ROUND(SUM(CO82,-CL82,CT82,CV82,CW82,CX82,CZ82),-2),ROUND(SUM(CO82,-CL82,CT82,CV82,CW82,CX82,CZ82),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V82=\"no\"),\"\",IF($B82=\"\",\"\",IF(ISERROR(VLOOKUP($B82,'Global Indexation'!$B:$M,DE$20,FALSE))=TRUE,\"\",VLOOKUP($B82,'Global Indexation'!$B:$M,DE$20,FALSE))))","v":""},{"$f":"(DA82-CX82)*SUM(DE82)","v":0},null,{"$f":"(DA82-CX82)*SUM(DG82)","v":0},null,null,{"$f":"IF(OR($W82=\"no\",$W82=\"\"),\"\",IF($B82=\"\",\"\",IF(ISERROR(VLOOKUP($B82,'Population Indexation'!$A:$W,DK$20,FALSE))=TRUE,\"\",VLOOKUP($B82,'Population Indexation'!$A:$W,DK$20,FALSE))))","v":""},{"$f":"(DA82-CX82)*SUM(DK82)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DA82,-CX82,DF82,DH82,DI82,DJ82,DL82),2),IF(general_calculate_database=2,ROUND(SUM(DA82,-CX82,DF82,DH82,DI82,DJ82,DL82),0),IF(general_calculate_database=3,ROUND(SUM(DA82,-CX82,DF82,DH82,DI82,DJ82,DL82),-1),IF(general_calculate_database=4,ROUND(SUM(DA82,-CX82,DF82,DH82,DI82,DJ82,DL82),-2),ROUND(SUM(DA82,-CX82,DF82,DH82,DI82,DJ82,DL82),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V82=\"no\"),\"\",IF($B82=\"\",\"\",IF(ISERROR(VLOOKUP($B82,'Global Indexation'!$B:$M,DQ$20,FALSE))=TRUE,\"\",VLOOKUP($B82,'Global Indexation'!$B:$M,DQ$20,FALSE))))","v":""},{"$f":"(DM82-DJ82)*SUM(DQ82)","v":0},null,{"$f":"(DM82-DJ82)*SUM(DS82)","v":0},null,null,{"$f":"IF(OR($W82=\"no\",$W82=\"\"),\"\",IF($B82=\"\",\"\",IF(ISERROR(VLOOKUP($B82,'Population Indexation'!$A:$W,DW$20,FALSE))=TRUE,\"\",VLOOKUP($B82,'Population Indexation'!$A:$W,DW$20,FALSE))))","v":""},{"$f":"(DM82-DJ82)*SUM(DW82)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DM82,-DJ82,DR82,DT82,DU82,DV82,DX82),2),IF(general_calculate_database=2,ROUND(SUM(DM82,-DJ82,DR82,DT82,DU82,DV82,DX82),0),IF(general_calculate_database=3,ROUND(SUM(DM82,-DJ82,DR82,DT82,DU82,DV82,DX82),-1),IF(general_calculate_database=4,ROUND(SUM(DM82,-DJ82,DR82,DT82,DU82,DV82,DX82),-2),ROUND(SUM(DM82,-DJ82,DR82,DT82,DU82,DV82,DX82),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V82=\"no\"),\"\",IF($B82=\"\",\"\",IF(ISERROR(VLOOKUP($B82,'Global Indexation'!$B:$M,EC$20,FALSE))=TRUE,\"\",VLOOKUP($B82,'Global Indexation'!$B:$M,EC$20,FALSE))))","v":""},{"$f":"(DY82-DV82)*SUM(EC82)","v":0},null,{"$f":"(DY82-DV82)*SUM(EE82)","v":0},null,null,{"$f":"IF(OR($W82=\"no\",$W82=\"\"),\"\",IF($B82=\"\",\"\",IF(ISERROR(VLOOKUP($B82,'Population Indexation'!$A:$W,EI$20,FALSE))=TRUE,\"\",VLOOKUP($B82,'Population Indexation'!$A:$W,EI$20,FALSE))))","v":""},{"$f":"(DY82-DV82)*SUM(EI82)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DY82,-DV82,ED82,EF82,EG82,EH82,EJ82),2),IF(general_calculate_database=2,ROUND(SUM(DY82,-DV82,ED82,EF82,EG82,EH82,EJ82),0),IF(general_calculate_database=3,ROUND(SUM(DY82,-DV82,ED82,EF82,EG82,EH82,EJ82),-1),IF(general_calculate_database=4,ROUND(SUM(DY82,-DV82,ED82,EF82,EG82,EH82,EJ82),-2),ROUND(SUM(DY82,-DV82,ED82,EF82,EG82,EH82,EJ82),-3)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E82=\"\",0,MAX(COUNTIF(Database!A:A,E82),COUNTIF($E$29:$E$75,E82)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,"not correctly allocated",{"$f":"IF(E83=\"\",\"\",IF(ISERROR(VLOOKUP(E83,'GL Table'!A:B,2,FALSE))=TRUE,\"not found\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(general_calculate_database=1,ROUND(SUM(I83,J83,L83,N83,P83),2),IF(general_calculate_database=2,ROUND(SUM(I83,J83,L83,N83,P83),0),IF(general_calculate_database=3,ROUND(SUM(I83,J83,L83,N83,P83),-1),IF(general_calculate_database=4,ROUND(SUM(I83,J83,L83,N83,P83),-2),ROUND(SUM(I83,J83,L83,N83,P83),-3)))))","v":0},null,null,null,null,null,null,{"$f":"IF(OR($V83=\"no\"),\"\",IF($B83=\"\",\"\",IF(ISERROR(VLOOKUP($B83,'Global Indexation'!$B:$M,Y$20,FALSE))=TRUE,\"\",VLOOKUP($B83,'Global Indexation'!$B:$M,Y$20,FALSE))))","v":""},{"$f":"(R83-S83)*SUM(Y83)","v":0},null,{"$f":"(R83-S83)*AA83","v":0},null,null,{"$f":"IF(OR($W83=\"no\",$W83=\"\"),\"\",IF($B83=\"\",\"\",IF(ISERROR(VLOOKUP($B83,'Population Indexation'!$A:$W,AE$20,FALSE))=TRUE,\"\",VLOOKUP($B83,'Population Indexation'!$A:$W,AE$20,FALSE))))","v":""},{"$f":"(R83-S83)*SUM(AE83)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(R83,-S83,Z83,AB83,AC83,AD83,AF83),2),IF(general_calculate_database=2,ROUND(SUM(R83,-S83,Z83,AB83,AC83,AD83,AF83),0),IF(general_calculate_database=3,ROUND(SUM(R83,-S83,Z83,AB83,AC83,AD83,AF83),-1),IF(general_calculate_database=4,ROUND(SUM(R83,-S83,Z83,AB83,AC83,AD83,AF83),-2),ROUND(SUM(R83,-S83,Z83,AB83,AC83,AD83,AF83),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V83=\"no\"),\"\",IF($B83=\"\",\"\",IF(ISERROR(VLOOKUP($B83,'Global Indexation'!$B:$M,AK$20,FALSE))=TRUE,\"\",VLOOKUP($B83,'Global Indexation'!$B:$M,AK$20,FALSE))))","v":""},{"$f":"(AG83-AD83)*SUM(AK83)","v":0},null,{"$f":"(AG83-AD83)*SUM(AM83)","v":0},null,null,{"$f":"IF(OR($W83=\"no\",$W83=\"\"),\"\",IF($B83=\"\",\"\",IF(ISERROR(VLOOKUP($B83,'Population Indexation'!$A:$W,AQ$20,FALSE))=TRUE,\"\",VLOOKUP($B83,'Population Indexation'!$A:$W,AQ$20,FALSE))))","v":""},{"$f":"(AG83-AD83)*SUM(AQ83)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(AG83,-AD83,AL83,AN83,AO83,AP83,AR83),2),IF(general_calculate_database=2,ROUND(SUM(AG83,-AD83,AL83,AN83,AO83,AP83,AR83),0),IF(general_calculate_database=3,ROUND(SUM(AG83,-AD83,AL83,AN83,AO83,AP83,AR83),-1),IF(general_calculate_database=4,ROUND(SUM(AG83,-AD83,AL83,AN83,AO83,AP83,AR83),-2),ROUND(SUM(AG83,-AD83,AL83,AN83,AO83,AP83,AR83),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V83=\"no\"),\"\",IF($B83=\"\",\"\",IF(ISERROR(VLOOKUP($B83,'Global Indexation'!$B:$M,AW$20,FALSE))=TRUE,\"\",VLOOKUP($B83,'Global Indexation'!$B:$M,AW$20,FALSE))))","v":""},{"$f":"(AS83-AP83)*SUM(AW83)","v":0},null,{"$f":"(AS83-AP83)*SUM(AY83)","v":0},null,null,{"$f":"IF(OR($W83=\"no\",$W83=\"\"),\"\",IF($B83=\"\",\"\",IF(ISERROR(VLOOKUP($B83,'Population Indexation'!$A:$W,BC$20,FALSE))=TRUE,\"\",VLOOKUP($B83,'Population Indexation'!$A:$W,BC$20,FALSE))))","v":""},{"$f":"(AS83-AP83)*SUM(BC83)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(AS83,-AP83,AX83,AZ83,BA83,BB83,BD83),2),IF(general_calculate_database=2,ROUND(SUM(AS83,-AP83,AX83,AZ83,BA83,BB83,BD83),0),IF(general_calculate_database=3,ROUND(SUM(AS83,-AP83,AX83,AZ83,BA83,BB83,BD83),-1),IF(general_calculate_database=4,ROUND(SUM(AS83,-AP83,AX83,AZ83,BA83,BB83,BD83),-2),ROUND(SUM(AS83,-AP83,AX83,AZ83,BA83,BB83,BD83),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V83=\"no\"),\"\",IF($B83=\"\",\"\",IF(ISERROR(VLOOKUP($B83,'Global Indexation'!$B:$M,BI$20,FALSE))=TRUE,\"\",VLOOKUP($B83,'Global Indexation'!$B:$M,BI$20,FALSE))))","v":""},{"$f":"(BE83-BB83)*SUM(BI83)","v":0},null,{"$f":"(BE83-BB83)*SUM(BK83)","v":0},null,null,{"$f":"IF(OR($W83=\"no\",$W83=\"\"),\"\",IF($B83=\"\",\"\",IF(ISERROR(VLOOKUP($B83,'Population Indexation'!$A:$W,BO$20,FALSE))=TRUE,\"\",VLOOKUP($B83,'Population Indexation'!$A:$W,BO$20,FALSE))))","v":""},{"$f":"(BE83-BB83)*SUM(BO83)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(BE83,-BB83,BJ83,BL83,BM83,BN83,BP83),2),IF(general_calculate_database=2,ROUND(SUM(BE83,-BB83,BJ83,BL83,BM83,BN83,BP83),0),IF(general_calculate_database=3,ROUND(SUM(BE83,-BB83,BJ83,BL83,BM83,BN83,BP83),-1),IF(general_calculate_database=4,ROUND(SUM(BE83,-BB83,BJ83,BL83,BM83,BN83,BP83),-2),ROUND(SUM(BE83,-BB83,BJ83,BL83,BM83,BN83,BP83),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V83=\"no\"),\"\",IF($B83=\"\",\"\",IF(ISERROR(VLOOKUP($B83,'Global Indexation'!$B:$M,BU$20,FALSE))=TRUE,\"\",VLOOKUP($B83,'Global Indexation'!$B:$M,BU$20,FALSE))))","v":""},{"$f":"(BQ83-BN83)*SUM(BU83)","v":0},null,{"$f":"(BQ83-BN83)*SUM(BW83)","v":0},null,null,{"$f":"IF(OR($W83=\"no\",$W83=\"\"),\"\",IF($B83=\"\",\"\",IF(ISERROR(VLOOKUP($B83,'Population Indexation'!$A:$W,CA$20,FALSE))=TRUE,\"\",VLOOKUP($B83,'Population Indexation'!$A:$W,CA$20,FALSE))))","v":""},{"$f":"(BQ83-BN83)*SUM(CA83)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(BQ83,-BN83,BV83,BX83,BY83,BZ83,CB83),2),IF(general_calculate_database=2,ROUND(SUM(BQ83,-BN83,BV83,BX83,BY83,BZ83,CB83),0),IF(general_calculate_database=3,ROUND(SUM(BQ83,-BN83,BV83,BX83,BY83,BZ83,CB83),-1),IF(general_calculate_database=4,ROUND(SUM(BQ83,-BN83,BV83,BX83,BY83,BZ83,CB83),-2),ROUND(SUM(BQ83,-BN83,BV83,BX83,BY83,BZ83,CB83),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V83=\"no\"),\"\",IF($B83=\"\",\"\",IF(ISERROR(VLOOKUP($B83,'Global Indexation'!$B:$M,CG$20,FALSE))=TRUE,\"\",VLOOKUP($B83,'Global Indexation'!$B:$M,CG$20,FALSE))))","v":""},{"$f":"(CC83-BZ83)*SUM(CG83)","v":0},null,{"$f":"(CC83-BZ83)*SUM(CI83)","v":0},null,null,{"$f":"IF(OR($W83=\"no\",$W83=\"\"),\"\",IF($B83=\"\",\"\",IF(ISERROR(VLOOKUP($B83,'Population Indexation'!$A:$W,CM$20,FALSE))=TRUE,\"\",VLOOKUP($B83,'Population Indexation'!$A:$W,CM$20,FALSE))))","v":""},{"$f":"(CC83-BZ83)*SUM(CM83)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(CC83,-BZ83,CH83,CJ83,CK83,CL83,CN83),2),IF(general_calculate_database=2,ROUND(SUM(CC83,-BZ83,CH83,CJ83,CK83,CL83,CN83),0),IF(general_calculate_database=3,ROUND(SUM(CC83,-BZ83,CH83,CJ83,CK83,CL83,CN83),-1),IF(general_calculate_database=4,ROUND(SUM(CC83,-BZ83,CH83,CJ83,CK83,CL83,CN83),-2),ROUND(SUM(CC83,-BZ83,CH83,CJ83,CK83,CL83,CN83),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V83=\"no\"),\"\",IF($B83=\"\",\"\",IF(ISERROR(VLOOKUP($B83,'Global Indexation'!$B:$M,CS$20,FALSE))=TRUE,\"\",VLOOKUP($B83,'Global Indexation'!$B:$M,CS$20,FALSE))))","v":""},{"$f":"(CO83-CL83)*SUM(CS83)","v":0},null,{"$f":"(CO83-CL83)*SUM(CU83)","v":0},null,null,{"$f":"IF(OR($W83=\"no\",$W83=\"\"),\"\",IF($B83=\"\",\"\",IF(ISERROR(VLOOKUP($B83,'Population Indexation'!$A:$W,CY$20,FALSE))=TRUE,\"\",VLOOKUP($B83,'Population Indexation'!$A:$W,CY$20,FALSE))))","v":""},{"$f":"(CO83-CL83)*SUM(CY83)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(CO83,-CL83,CT83,CV83,CW83,CX83,CZ83),2),IF(general_calculate_database=2,ROUND(SUM(CO83,-CL83,CT83,CV83,CW83,CX83,CZ83),0),IF(general_calculate_database=3,ROUND(SUM(CO83,-CL83,CT83,CV83,CW83,CX83,CZ83),-1),IF(general_calculate_database=4,ROUND(SUM(CO83,-CL83,CT83,CV83,CW83,CX83,CZ83),-2),ROUND(SUM(CO83,-CL83,CT83,CV83,CW83,CX83,CZ83),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V83=\"no\"),\"\",IF($B83=\"\",\"\",IF(ISERROR(VLOOKUP($B83,'Global Indexation'!$B:$M,DE$20,FALSE))=TRUE,\"\",VLOOKUP($B83,'Global Indexation'!$B:$M,DE$20,FALSE))))","v":""},{"$f":"(DA83-CX83)*SUM(DE83)","v":0},null,{"$f":"(DA83-CX83)*SUM(DG83)","v":0},null,null,{"$f":"IF(OR($W83=\"no\",$W83=\"\"),\"\",IF($B83=\"\",\"\",IF(ISERROR(VLOOKUP($B83,'Population Indexation'!$A:$W,DK$20,FALSE))=TRUE,\"\",VLOOKUP($B83,'Population Indexation'!$A:$W,DK$20,FALSE))))","v":""},{"$f":"(DA83-CX83)*SUM(DK83)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DA83,-CX83,DF83,DH83,DI83,DJ83,DL83),2),IF(general_calculate_database=2,ROUND(SUM(DA83,-CX83,DF83,DH83,DI83,DJ83,DL83),0),IF(general_calculate_database=3,ROUND(SUM(DA83,-CX83,DF83,DH83,DI83,DJ83,DL83),-1),IF(general_calculate_database=4,ROUND(SUM(DA83,-CX83,DF83,DH83,DI83,DJ83,DL83),-2),ROUND(SUM(DA83,-CX83,DF83,DH83,DI83,DJ83,DL83),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V83=\"no\"),\"\",IF($B83=\"\",\"\",IF(ISERROR(VLOOKUP($B83,'Global Indexation'!$B:$M,DQ$20,FALSE))=TRUE,\"\",VLOOKUP($B83,'Global Indexation'!$B:$M,DQ$20,FALSE))))","v":""},{"$f":"(DM83-DJ83)*SUM(DQ83)","v":0},null,{"$f":"(DM83-DJ83)*SUM(DS83)","v":0},null,null,{"$f":"IF(OR($W83=\"no\",$W83=\"\"),\"\",IF($B83=\"\",\"\",IF(ISERROR(VLOOKUP($B83,'Population Indexation'!$A:$W,DW$20,FALSE))=TRUE,\"\",VLOOKUP($B83,'Population Indexation'!$A:$W,DW$20,FALSE))))","v":""},{"$f":"(DM83-DJ83)*SUM(DW83)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DM83,-DJ83,DR83,DT83,DU83,DV83,DX83),2),IF(general_calculate_database=2,ROUND(SUM(DM83,-DJ83,DR83,DT83,DU83,DV83,DX83),0),IF(general_calculate_database=3,ROUND(SUM(DM83,-DJ83,DR83,DT83,DU83,DV83,DX83),-1),IF(general_calculate_database=4,ROUND(SUM(DM83,-DJ83,DR83,DT83,DU83,DV83,DX83),-2),ROUND(SUM(DM83,-DJ83,DR83,DT83,DU83,DV83,DX83),-3)))))","v":0},null,null,null,{"$f":"IF(OR($V83=\"no\"),\"\",IF($B83=\"\",\"\",IF(ISERROR(VLOOKUP($B83,'Global Indexation'!$B:$M,EC$20,FALSE))=TRUE,\"\",VLOOKUP($B83,'Global Indexation'!$B:$M,EC$20,FALSE))))","v":""},{"$f":"(DY83-DV83)*SUM(EC83)","v":0},null,{"$f":"(DY83-DV83)*SUM(EE83)","v":0},null,null,{"$f":"IF(OR($W83=\"no\",$W83=\"\"),\"\",IF($B83=\"\",\"\",IF(ISERROR(VLOOKUP($B83,'Population Indexation'!$A:$W,EI$20,FALSE))=TRUE,\"\",VLOOKUP($B83,'Population Indexation'!$A:$W,EI$20,FALSE))))","v":""},{"$f":"(DY83-DV83)*SUM(EI83)","v":0},{"$f":"IF(general_calculate_database=1,ROUND(SUM(DY83,-DV83,ED83,EF83,EG83,EH83,EJ83),2),IF(general_calculate_database=2,ROUND(SUM(DY83,-DV83,ED83,EF83,EG83,EH83,EJ83),0),IF(general_calculate_database=3,ROUND(SUM(DY83,-DV83,ED83,EF83,EG83,EH83,EJ83),-1),IF(general_calculate_database=4,ROUND(SUM(DY83,-DV83,ED83,EF83,EG83,EH83,EJ83),-2),ROUND(SUM(DY83,-DV83,ED83,EF83,EG83,EH83,EJ83),-3)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E83=\"\",0,MAX(COUNTIF(Database!A:A,E83),COUNTIF($E$29:$E$75,E83)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,"Total Not Allocated",null,null,null,{"$f":"SUM(I82:I83)","v":0},{"$f":"SUM(J82:J83)","v":0},null,{"$f":"SUM(L82:L83)","v":0},null,{"$f":"SUM(N82:N83)","v":0},null,{"$f":"SUM(P82:P83)","v":0},null,{"$f":"SUM(R82:R83)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG82:AG83)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS82:AS83)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE82:BE83)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BQ82:BQ83)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CC82:CC83)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CO82:CO83)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DA82:DA83)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DM82:DM83)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DY82:DY83)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EK82:EK83)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,{"$f":"IF('Budget Summary 1'!$D$148=\"\",\"\",'Budget Summary 1'!$D$148)","v":"Net Surplus/(Deficit)"},null,null,null,{"$f":"I39+I52+I65+I78+I84","v":0},{"$f":"J39+J52+J65+J78+J84","v":0},null,{"$f":"L39+L52+L65+L78+L84","v":0},null,{"$f":"N39+N52+N65+N78+N84","v":0},null,{"$f":"P39+P52+P65+P78+P84","v":0},null,{"$f":"R39+R52+R65+R78+R84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG39+AG52+AG65+AG78+AG84","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS39+AS52+AS65+AS78+AS84","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE39+BE52+BE65+BE78+BE84","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BQ39+BQ52+BQ65+BQ78+BQ84","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC39+CC52+CC65+CC78+CC84","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CO39+CO52+CO65+CO78+CO84","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DA39+DA52+DA65+DA78+DA84","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DM39+DM52+DM65+DM78+DM84","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DY39+DY52+DY65+DY78+DY84","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"EK39+EK52+EK65+EK78+EK84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,null,null,null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,null,null,null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,null,null,null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,null,null,null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,null,null,null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,null,null,null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"Database","index":90,"n_rows":531,"n_cols":138,"rows_kept":139,"cut":true,"hidden":false,"merged":[[1,85,1,90],[1,92,1,97],[1,99,1,104],[1,106,1,111],[1,113,1,118],[2,123,2,127],[2,45,2,46],[1,37,1,48],[2,47,2,48],[2,4,2,9],[2,11,2,14],[2,16,2,19],[2,37,2,38],[2,41,2,42],[2,43,2,44],[2,39,2,40],[1,50,1,55],[1,57,1,62],[1,64,1,69],[1,71,1,76],[1,78,1,83]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Base Year (\"&Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)&\")\"","v":"Base Year (2014/15)"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Year 1 (\"&Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)&\")\"","v":"Year 1 (2015/16)"},null,null,null,null,null,null,{"$f":"\"Year 2 (\"&Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)&\")\"","v":"Year 2 (2016/17)"},null,null,null,null,null,null,{"$f":"\"Year 3 (\"&Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)&\")\"","v":"Year 3 (2017/18)"},null,null,null,null,null,null,{"$f":"\"Year 4 (\"&Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)&\")\"","v":"Year 4 (2018/19)"},null,null,null,null,null,null,{"$f":"\"Year 5 (\"&Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)&\")\"","v":"Year 5 (2019/20)"},null,null,null,null,null,null,{"$f":"\"Year 6 (\"&Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)&\")\"","v":"Year 6 (2020/21)"},null,null,null,null,null,null,{"$f":"\"Year 7 (\"&Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)&\")\"","v":"Year 7 (2021/22)"},null,null,null,null,null,null,{"$f":"\"Year 8 (\"&Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)&\")\"","v":"Year 8 (2022/23)"},null,null,null,null,null,null,{"$f":"\"Year 9 (\"&Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)&\")\"","v":"Year 9 (2023/24)"},null,null,null,null,null,null,{"$f":"\"Year 10 (\"&Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)&\")\"","v":"Year 10 (2024/25)"}]
[null,null,null,null,"Organisational Structure",null,null,null,null,null,null,"Functional Structure",null,null,null,null,"Account Structure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Original Budget (Full Amount)",null,"Re-votes (full amount)",null,"1st Qtr (Variation Amount)",null,"2nd Qtr (Variation Amount)",null,"3rd Qtr (Variation Amount)",null,"Revised",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-cash","Reserve",null,{"$f":"\"Base Year (\"&Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)&\")\"","v":"Base Year (2014/15)"},null,null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10"]
[null,null,"G/L Mapping",null,"Level 1","Level 2","Level 3","Level 4","Level 5","Level 6",null,"Function 1","Function 2","Function 3","Function 4",null,"Component 1","Component 2","Component 3","Component 4",null,"Income/Expense","Income Statement","Global %","cash/","Balance Sheet","Balance Sheet",null,null,"G/L Account","Full",null,"Capital Project",null,"global %","population %",null,"Total","Includes","Variation","Includes","Variation","Includes","Variation","Includes","Variation","Includes","Total","Includes",null,null,null,"BU $","BU $",null,"Total",null,null,null,"BU $","BU $",null,"Total",null,null,null,"BU $","BU $",null,"Total",null,null,null,"BU $","BU $",null,"Total",null,null,null,"BU $","BU $",null,"Total",null,null,null,"BU $","BU $",null,"Total",null,null,null,"BU $","BU $",null,"Total",null,null,null,"BU $","BU $",null,"Total",null,null,null,"BU $","BU $",null,"Total",null,null,null,"BU $","BU $",null,"Total",null,"Balance Sheet","Transfer",null,"Re-votes","1st Qtr","2nd Qtr","3rd Qtr","one-off base year",{"$f":"\"(\"&Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)&\")\"","v":"(2015/16)"},{"$f":"\"(\"&Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)&\")\"","v":"(2016/17)"},{"$f":"\"(\"&Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)&\")\"","v":"(2017/18)"},{"$f":"\"(\"&Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)&\")\"","v":"(2018/19)"},{"$f":"\"(\"&Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)&\")\"","v":"(2019/20)"},{"$f":"\"(\"&Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)&\")\"","v":"(2020/21)"},{"$f":"\"(\"&Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)&\")\"","v":"(2021/22)"},{"$f":"\"(\"&Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)&\")\"","v":"(2022/23)"},{"$f":"\"(\"&Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)&\")\"","v":"(2023/24)"},{"$f":"\"(\"&Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)&\")\"","v":"(2024/25)"}]
["Full GL String",null,"Component",null,{"$f":"IF('Levels (Org Structure)'!B2=\"\",\"\",'Levels (Org Structure)'!B2)","v":"Section (Org)"},{"$f":"IF('Levels (Org Structure)'!E2=\"\",\"\",'Levels (Org Structure)'!E2)","v":"Service (Org)"},{"$f":"IF('Levels (Org Structure)'!H2=\"\",\"\",'Levels (Org Structure)'!H2)","v":"Inc/Exp Type"},{"$f":"IF('Levels (Org Structure)'!K2=\"\",\"\",'Levels (Org Structure)'!K2)","v":""},{"$f":"IF('Levels (Org Structure)'!N2=\"\",\"\",'Levels (Org Structure)'!N2)","v":""},{"$f":"IF('Levels (Org Structure)'!Q2=\"\",\"\",'Levels (Org Structure)'!Q2)","v":""},null,{"$f":"IF('Fcts (Fctional Struct)'!B2=\"\",\"\",'Fcts (Fctional Struct)'!B2)","v":"Section (Functional)"},{"$f":"IF('Fcts (Fctional Struct)'!E2=\"\",\"\",'Fcts (Fctional Struct)'!E2)","v":"Service (Functional)"},{"$f":"IF('Fcts (Fctional Struct)'!H2=\"\",\"\",'Fcts (Fctional Struct)'!H2)","v":""},{"$f":"IF('Fcts (Fctional Struct)'!K2=\"\",\"\",'Fcts (Fctional Struct)'!K2)","v":""},null,{"$f":"IF(general_gl_table_component_1=\"\",\"\",general_gl_table_component_1)","v":"Account"},{"$f":"IF(general_gl_table_component_2=\"\",\"\",general_gl_table_component_2)","v":""},{"$f":"IF(general_gl_table_component_3=\"\",\"\",general_gl_table_component_3)","v":""},{"$f":"IF(general_gl_table_component_4=\"\",\"\",general_gl_table_component_4)","v":""},null,"Type","Item","Item","non-cash","allocation","Type","Reserve Name",null,"Description","G/L Account",null,"Number/Reference",null,"applied","applied",null,"Amount","Non-Recurrent","Amount","Non-Recurrent","Amount","Non-Recurrent","Amount","Non-Recurrent","Amount","Non-Recurrent","Amount","Non-Recurrent",null,"Global %","BU %","recurrent","nonrecurrent","Pop. %","Revised",null,"Global %","BU %","recurrent","nonrecurrent","Pop. %","Revised",null,"Global %","BU %","recurrent","nonrecurrent","Pop. %","Revised",null,"Global %","BU %","recurrent","nonrecurrent","Pop. %","Revised",null,"Global %","BU %","recurrent","nonrecurrent","Pop. %","Revised",null,"Global %","BU %","recurrent","nonrecurrent","Pop. %","Revised",null,"Global %","BU %","recurrent","nonrecurrent","Pop. %","Revised",null,"Global %","BU %","recurrent","nonrecurrent","Pop. %","Revised",null,"Global %","BU %","recurrent","nonrecurrent","Pop. %","Revised",null,"Global %","BU %","recurrent","nonrecurrent","Pop. %","Revised",null,"string","string",null,"Comment","Comment","Comment","Comment","Comment","Comment","Comment","Comment","Comment","Comment","Comment","Comment","Comment","Comment","Comment"]
["13001",null,"13001",null,"O101.10 ","O101.10.05","Op Inc","","","",null,"Council Governance and Finance","Management and Administration","","",null,"O101.10.05.0500.0010","","","",null,"Operating Income","User Charges & Fees","Fees & Charges - Other","cash",null,null,null,null,"Vehicle Leaseback Contribution","13001  |  Vehicle Leaseback Contribution",null,null,null,"yes","no",null,-5668,0,null,null,null,null,null,null,null,null,-5668,0,null,0.03,null,16,null,"",-5822.04,null,1.7999999999999999E-2,null,null,null,"",-5926.84,null,2.5000000000000001E-2,null,null,null,"",-6075.01,null,2.5000000000000001E-2,null,null,null,"",-6226.89,null,0.03,null,null,null,"",-6413.7,null,0.03,null,null,null,"",-6606.11,null,0.03,null,null,null,"",-6804.29,null,0.03,null,null,null,"",-7008.42,null,0.03,null,null,null,"",-7218.67,null,0.03,null,null,null,"",-7435.23,null,"",""]
["13002",null,"13002",null,"O101.10 ","O101.10.05","Op Inc","","","",null,"Council Governance and Finance","Management and Administration","","",null,"O101.10.05.0500.0020","","","",null,"Operating Income","User Charges & Fees","Fees & Charges - Other","cash",null,null,null,null,"Special Community Fund Contribution","13002  |  Special Community Fund Contribution",null,null,null,"yes","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,0.03,null,null,null,"",0,null,1.7999999999999999E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,"",""]
["13020",null,"13020",null,"O101.10 ","O101.10.05","Op Exp","","","",null,"Council Governance and Finance","Management and Administration","","",null,"O101.10.05.1000.0010","","","",null,"Operating Expenditure","Employee Benefits & On-Costs","Employee Costs - Salaries","cash",null,null,null,null,"Salaries and Allowances","13020  |  Salaries and Allowances",null,null,null,"yes","no",null,305695,0,null,null,null,null,25000,null,null,null,330695,0,null,2.7E-2,null,6632,null,"",346255.77,null,2.8000000000000001E-2,null,null,null,"",355950.93,null,2.5000000000000001E-2,null,null,null,"",364849.7,null,2.5000000000000001E-2,null,null,null,"",373970.94,null,0.03,null,null,null,"",385190.07,null,0.03,null,null,null,"",396745.77,null,0.03,null,null,null,"",408648.14,null,0.03,null,null,null,"",420907.58,null,0.03,null,null,null,"",433534.81,null,0.03,null,null,null,"",446540.85,null,"",""]
["13021",null,"13021",null,"O101.10 ","O101.10.05","Op Exp","","","",null,"Council Governance and Finance","Management and Administration","","",null,"O101.10.05.1000.0020","","","",null,"Operating Expenditure","Employee Benefits & On-Costs","Employee Costs - Other","cash",null,null,null,null,"Vehicle Expenses","13021  |  Vehicle Expenses",null,null,null,"yes","no",null,14454,0,null,null,null,null,null,null,null,null,14454,0,null,"",null,546,null,"",15000,null,"",null,null,null,"",15000,null,"",null,null,null,"",15000,null,"",null,null,null,"",15000,null,"",null,null,null,"",15000,null,"",null,null,null,"",15000,null,"",null,null,null,"",15000,null,"",null,null,null,"",15000,null,"",null,null,null,"",15000,null,"",null,null,null,"",15000,null,"",""]
["13022",null,"13022",null,"O101.10 ","O101.10.05","Op Exp","","","",null,"Council Governance and Finance","Management and Administration","","",null,"O101.10.05.1000.0030","","","",null,"Operating Expenditure","Materials & Contracts","Materials & Contracts - Legal Expenses","cash",null,null,null,null,"Legal Fees","13022  |  Legal Fees",null,null,null,"yes","no",null,25000,0,null,null,null,null,-5000,null,null,null,20000,0,null,0.03,null,-5600,null,"",15000,null,1.55E-2,null,null,null,"",15232.5,null,2.5000000000000001E-2,null,null,null,"",15613.31,null,2.5000000000000001E-2,null,null,null,"",16003.64,null,0.04,null,null,null,"",16643.79,null,0.04,null,null,null,"",17309.54,null,0.04,null,null,null,"",18001.919999999998,null,0.04,null,null,null,"",18722,null,0.04,null,null,null,"",19470.88,null,0.04,null,null,null,"",20249.72,null,"",""]
["13023",null,"13023",null,"O101.10 ","O101.10.05","Op Exp","","","",null,"Council Governance and Finance","Management and Administration","","",null,"O101.10.05.1000.0040","","","",null,"Operating Expenditure","Materials & Contracts","Materials & Contracts - Contracts","cash",null,null,null,null,"Consultants","13023  |  Consultants",null,null,null,"yes","no",null,80000,0,null,null,null,null,-10000,null,null,null,70000,0,null,0.05,null,-38500,null,"",35000,null,2.5500000000000002E-2,null,null,null,"",35892.5,null,3.5000000000000003E-2,null,null,null,"",37148.74,null,0.04,null,null,null,"",38634.69,null,0.04,null,null,null,"",40180.080000000002,null,0.04,null,null,null,"",41787.279999999999,null,0.04,null,null,null,"",43458.77,null,0.04,null,null,null,"",45197.120000000003,null,0.04,null,null,null,"",47005,null,0.04,null,null,null,"",48885.2,null,"",""]
["13024",null,"13024",null,"O101.10 ","O101.10.05","Op Exp","","","",null,"Council Governance and Finance","Management and Administration","","",null,"O101.10.05.1000.0050","","","",null,"Operating Expenditure","Employee Benefits & On-Costs","Employee Costs - Other","cash",null,null,null,null,"Conferences and Seminars","13024  |  Conferences and Seminars",null,null,null,"yes","no",null,7500,0,null,null,null,null,-4500,null,null,null,3000,0,null,"",null,2000,null,"",5000,null,"",null,null,null,"",5000,null,"",null,null,null,"",5000,null,"",null,null,null,"",5000,null,"",null,null,null,"",5000,null,"",null,null,null,"",5000,null,"",null,null,null,"",5000,null,"",null,null,null,"",5000,null,"",null,null,null,"",5000,null,"",null,null,null,"",5000,null,"",""]
["13025",null,"13025",null,"O101.10 ","O101.10.05","Op Exp","","","",null,"Council Governance and Finance","Management and Administration","","",null,"O101.10.05.1000.0060","","","",null,"Operating Expenditure","Other Expenses","Other Expenses - Other","cash",null,null,null,null,"Memberships","13025  |  Memberships",null,null,null,"yes","no",null,66443,0,null,null,null,null,null,null,null,null,66443,0,null,0.03,null,3564,null,"",72000.289999999994,null,1.7999999999999999E-2,null,null,null,"",73296.3,null,2.5000000000000001E-2,null,null,null,"",75128.710000000006,null,2.5000000000000001E-2,null,null,null,"",77006.929999999993,null,0.03,null,null,null,"",79317.14,null,0.03,null,null,null,"",81696.649999999994,null,0.03,null,null,null,"",84147.55,null,0.03,null,null,null,"",86671.98,null,0.03,null,null,null,"",89272.14,null,0.03,null,null,null,"",91950.3,null,"",""]
["13026",null,"13026",null,"O101.10 ","O101.10.05","Op Exp","","","",null,"Council Governance and Finance","Management and Administration","","",null,"O101.10.05.1000.0070","","","",null,"Operating Expenditure","Other Expenses","Other Expenses - Other","cash",null,null,null,null,"Administration Expenses","13026  |  Administration Expenses",null,null,null,"yes","no",null,15000,0,null,null,null,null,-2000,null,null,null,13000,0,null,0.03,null,-6390,null,"",7000,null,1.7999999999999999E-2,null,null,null,"",7126,null,2.5000000000000001E-2,null,null,null,"",7304.15,null,2.5000000000000001E-2,null,null,null,"",7486.75,null,0.03,null,null,null,"",7711.35,null,0.03,null,null,null,"",7942.69,null,0.03,null,null,null,"",8180.97,null,0.03,null,null,null,"",8426.4,null,0.03,null,null,null,"",8679.19,null,0.03,null,null,null,"",8939.57,null,"",""]
["13027",null,"13027",null,"O101.10 ","O101.10.05","Op Exp","","","",null,"Council Governance and Finance","Management and Administration","","",null,"O101.10.05.1000.0080","","","",null,"Operating Expenditure","Other Expenses","Other Expenses - Other","cash",null,null,null,null,"Advertising","13027  |  Advertising",null,null,null,"yes","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,0.03,null,null,null,"",0,null,1.7999999999999999E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,"",""]
["13028",null,"13028",null,"O101.10 ","O101.10.05","Op Exp","","","",null,"Council Governance and Finance","Management and Administration","","",null,"O101.10.05.1000.0090","","","",null,"Operating Expenditure","Other Expenses","Other Expenses - Other","cash",null,null,null,null,"Community Relations","13028  |  Community Relations",null,null,null,"yes","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,0.03,null,null,null,"",0,null,1.7999999999999999E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,"",""]
["13029",null,"13029",null,"O101.10 ","O101.10.05","Op Exp","","","",null,"Council Governance and Finance","Management and Administration","","",null,"O101.10.05.1000.0100","","","",null,"Operating Expenditure","Materials & Contracts","Materials & Contracts - Other","cash",null,null,null,null,"Operational Projects","13029  |  Operational Projects",null,null,null,"yes","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,0.05,null,null,null,"",0,null,2.5500000000000002E-2,null,null,null,"",0,null,3.5000000000000003E-2,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,"",""]
["13030",null,"13030",null,"O101.10 ","O101.10.05","Op Exp","","","",null,"Council Governance and Finance","Management and Administration","","",null,"O101.10.05.1000.0110","","","",null,"Operating Expenditure","Other Expenses","Other Expenses - Other","cash",null,null,null,null,"Community Donations","13030  |  Community Donations",null,null,null,"yes","yes",null,0,0,null,null,null,null,null,null,null,null,0,0,null,0.03,null,null,null,1.9400000000000001E-2,0,null,1.7999999999999999E-2,null,null,null,1.9400000000000001E-2,0,null,2.5000000000000001E-2,null,null,null,1.9400000000000001E-2,0,null,2.5000000000000001E-2,null,null,null,1.9400000000000001E-2,0,null,0.03,null,null,null,1.9400000000000001E-2,0,null,0.03,null,null,null,1.9400000000000001E-2,0,null,0.03,null,null,null,1.9400000000000001E-2,0,null,0.03,null,null,null,1.9400000000000001E-2,0,null,0.03,null,null,null,1.9400000000000001E-2,0,null,0.03,null,null,null,1.9400000000000001E-2,0,null,"",""]
["13031",null,"13031",null,"O101.10 ","O101.10.05","Op Exp","","","",null,"Council Governance and Finance","Management and Administration","","",null,"O101.10.05.1000.0120","","","",null,"Operating Expenditure","Other Expenses","Other Expenses - Other","cash",null,null,null,null,"Special Community Funding","13031  |  Special Community Funding",null,null,null,"yes","yes",null,0,0,null,null,null,null,null,null,null,null,0,0,null,0.03,null,null,null,1.9400000000000001E-2,0,null,1.7999999999999999E-2,null,null,null,1.9400000000000001E-2,0,null,2.5000000000000001E-2,null,null,null,1.9400000000000001E-2,0,null,2.5000000000000001E-2,null,null,null,1.9400000000000001E-2,0,null,0.03,null,null,null,1.9400000000000001E-2,0,null,0.03,null,null,null,1.9400000000000001E-2,0,null,0.03,null,null,null,1.9400000000000001E-2,0,null,0.03,null,null,null,1.9400000000000001E-2,0,null,0.03,null,null,null,1.9400000000000001E-2,0,null,0.03,null,null,null,1.9400000000000001E-2,0,null,"",""]
["13060",null,"13060",null,"O101.10 ","O101.10.10","Op Inc","","","",null,"Council Governance and Finance","Organisational Development","","",null,"O101.10.10.0500.0010","","","",null,"Operating Income","Other Revenues","Other Revenues","cash",null,null,null,null,"Reimbursements and Incentive Payments","13060  |  Reimbursements and Incentive Payments",null,null,null,"no","no",null,-30000,0,null,null,null,null,-40079,null,null,null,-70079,0,null,"",null,15079,null,"",-55000,null,"",null,null,null,"",-55000,null,"",null,null,null,"",-55000,null,"",null,null,null,"",-55000,null,"",null,null,null,"",-55000,null,"",null,null,null,"",-55000,null,"",null,null,null,"",-55000,null,"",null,null,null,"",-55000,null,"",null,null,null,"",-55000,null,"",null,null,null,"",-55000,null,"",""]
["13061",null,"13061",null,"O101.10 ","O101.10.10","Op Inc","","","",null,"Council Governance and Finance","Organisational Development","","",null,"O101.10.10.0500.0020","","","",null,"Operating Income","User Charges & Fees","Fees & Charges - Other","cash",null,null,null,null,"Vehicle Leaseback Contribution","13061  |  Vehicle Leaseback Contribution",null,null,null,"yes","no",null,-4842,0,null,null,null,null,null,null,null,null,-4842,0,null,0.03,null,-895,null,"",-5882.26,null,1.7999999999999999E-2,null,null,null,"",-5988.14,null,2.5000000000000001E-2,null,null,null,"",-6137.84,null,2.5000000000000001E-2,null,null,null,"",-6291.29,null,0.03,null,null,null,"",-6480.03,null,0.03,null,null,null,"",-6674.43,null,0.03,null,null,null,"",-6874.66,null,0.03,null,null,null,"",-7080.9,null,0.03,null,null,null,"",-7293.33,null,0.03,null,null,null,"",-7512.13,null,"",""]
["13080",null,"13080",null,"O101.10 ","O101.10.10","Op Exp","","","",null,"Council Governance and Finance","Organisational Development","","",null,"O101.10.10.1000.0010","","","",null,"Operating Expenditure","Employee Benefits & On-Costs","Employee Costs - Salaries","cash",null,null,null,null,"Salaries and Allowances","13080  |  Salaries and Allowances",null,null,null,"yes","no",null,353853,0,null,null,null,null,null,null,null,null,353853,0,null,2.7E-2,null,-37695,null,"",325712.03000000003,null,2.8000000000000001E-2,null,null,null,"",334831.96999999997,null,2.5000000000000001E-2,null,null,null,"",343202.77,null,2.5000000000000001E-2,null,null,null,"",351782.84,null,0.03,null,null,null,"",362336.33,null,0.03,null,null,null,"",373206.42,null,0.03,null,null,null,"",384402.61,null,0.03,null,null,null,"",395934.69,null,0.03,null,null,null,"",407812.73,null,0.03,null,null,null,"",420047.11,null,"",""]
["13081",null,"13081",null,"O101.10 ","O101.10.10","Op Exp","","","",null,"Council Governance and Finance","Organisational Development","","",null,"O101.10.10.1000.0020","","","",null,"Operating Expenditure","Employee Benefits & On-Costs","Employee Costs - Other","cash",null,null,null,null,"Vehicle Expenses","13081  |  Vehicle Expenses",null,null,null,"yes","no",null,14454,0,null,null,null,null,null,null,null,null,14454,0,null,"",null,546,null,"",15000,null,"",null,null,null,"",15000,null,"",null,null,null,"",15000,null,"",null,null,null,"",15000,null,"",null,null,null,"",15000,null,"",null,null,null,"",15000,null,"",null,null,null,"",15000,null,"",null,null,null,"",15000,null,"",null,null,null,"",15000,null,"",null,null,null,"",15000,null,"",""]
["13082",null,"13082",null,"O101.10 ","O101.10.10","Op Exp","","","",null,"Council Governance and Finance","Organisational Development","","",null,"O101.10.10.1000.0030","","","",null,"Operating Expenditure","Other Expenses","Other Expenses - Insurance","cash",null,null,null,null,"Insurance Premiums","13082  |  Insurance Premiums",null,null,null,"yes","no",null,143944,0,null,null,null,null,-37554,null,null,null,106390,0,null,0.03,null,43418,null,"",152999.70000000001,null,1.7999999999999999E-2,null,null,null,"",155753.69,null,2.5000000000000001E-2,null,null,null,"",159647.53,null,2.5000000000000001E-2,null,null,null,"",163638.72,null,0.03,null,null,null,"",168547.88,null,0.03,null,null,null,"",173604.32,null,0.03,null,null,null,"",178812.45,null,0.03,null,null,null,"",184176.82,null,0.03,null,null,null,"",189702.12,null,0.03,null,null,null,"",195393.18,null,"",""]
["13083",null,"13083",null,"O101.10 ","O101.10.10","Op Exp","","","",null,"Council Governance and Finance","Organisational Development","","",null,"O101.10.10.1000.0040","","","",null,"Operating Expenditure","Other Expenses","Other Expenses - Other","cash",null,null,null,null,"Administration Expenses","13083  |  Administration Expenses",null,null,null,"yes","no",null,7500,0,null,null,null,null,null,null,null,null,7500,0,null,0.03,null,-2725,null,"",5000,null,1.7999999999999999E-2,null,null,null,"",5090,null,2.5000000000000001E-2,null,null,null,"",5217.25,null,2.5000000000000001E-2,null,null,null,"",5347.68,null,0.03,null,null,null,"",5508.11,null,0.03,null,null,null,"",5673.35,null,0.03,null,null,null,"",5843.55,null,0.03,null,null,null,"",6018.86,null,0.03,null,null,null,"",6199.43,null,0.03,null,null,null,"",6385.41,null,"",""]
["13100",null,"13100",null,"O101.10 ","O101.10.15","Op Inc","","","",null,"Council Governance and Finance","On Costs","","",null,"O101.10.15.0500.0010","","","",null,"Operating Income","Other Revenues","Other Revenues","cash",null,null,null,null,"Employee On Costs","13100  |  Employee On Costs",null,null,null,"yes","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,0.03,null,null,null,"",0,null,2.2499999999999999E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,"",""]
["13101",null,"13101",null,"O101.10 ","O101.10.15","Op Inc","","","",null,"Council Governance and Finance","On Costs","","",null,"O101.10.15.0500.0020","","","",null,"Operating Income","Other Revenues","Other Revenues","cash",null,null,null,null,"Trainee Rebates","13101  |  Trainee Rebates",null,null,null,"no","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",""]
["13102",null,"13102",null,"O101.10 ","O101.10.15","Op Inc","","","",null,"Council Governance and Finance","On Costs","","",null,"O101.10.15.0500.0030","","","",null,"Operating Income","User Charges & Fees","User Charges - Specific","cash",null,null,null,null,"Staff Uniform Contributions","13102  |  Staff Uniform Contributions",null,null,null,"yes","no",null,-3000,0,null,null,null,null,null,null,null,null,-3000,0,null,0.03,null,90,null,"",-3000,null,1.7999999999999999E-2,null,null,null,"",-3054,null,2.5000000000000001E-2,null,null,null,"",-3130.35,null,2.5000000000000001E-2,null,null,null,"",-3208.61,null,0.03,null,null,null,"",-3304.87,null,0.03,null,null,null,"",-3404.02,null,0.03,null,null,null,"",-3506.14,null,0.03,null,null,null,"",-3611.32,null,0.03,null,null,null,"",-3719.66,null,0.03,null,null,null,"",-3831.25,null,"",""]
["13103",null,"13103",null,"O101.10 ","O101.10.15","Op Inc","","","",null,"Council Governance and Finance","On Costs","","",null,"O101.10.15.0500.0040","","","",null,"Operating Income","Other Revenues","Other Revenues","cash",null,null,null,null,"LSL Contributions from Previous Employers","13103  |  LSL Contributions from Previous Employers",null,null,null,"no","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",""]
["13104",null,"13104",null,"O101.10 ","O101.10.15","Op Inc","","","",null,"Council Governance and Finance","On Costs","","",null,"O101.10.15.0500.0050","","","",null,"Operating Income","Other Revenues","Other Revenues","cash",null,null,null,null,"Workers Compensation Reimbursements","13104  |  Workers Compensation Reimbursements",null,null,null,"no","no",null,-15000,0,null,null,null,null,null,null,null,null,-15000,0,null,"",null,null,null,"",-15000,null,"",null,null,null,"",-15000,null,"",null,null,null,"",-15000,null,"",null,null,null,"",-15000,null,"",null,null,null,"",-15000,null,"",null,null,null,"",-15000,null,"",null,null,null,"",-15000,null,"",null,null,null,"",-15000,null,"",null,null,null,"",-15000,null,"",null,null,null,"",-15000,null,"",""]
["13105",null,"13105",null,"O101.10 ","O101.10.15","Op Inc","","","",null,"Council Governance and Finance","On Costs","","",null,"O101.10.15.0500.0060","","","",null,"Operating Income","Other Revenues","Other Revenues","cash",null,null,null,null,"On Costs Income from Salaries and Wages","13105  |  On Costs Income from Salaries and Wages",null,null,null,"yes","no",null,-1407194,0,null,null,null,null,null,null,null,null,-1407194,0,null,0.03,null,92475,null,"",-1356934.82,null,2.2499999999999999E-2,null,null,null,"",-1387465.85,null,2.5000000000000001E-2,null,null,null,"",-1422152.5,null,2.5000000000000001E-2,null,null,null,"",-1457706.31,null,0.03,null,null,null,"",-1501437.5,null,0.03,null,null,null,"",-1546480.63,null,0.03,null,null,null,"",-1592875.05,null,0.03,null,null,null,"",-1640661.3,null,0.03,null,null,null,"",-1689881.14,null,0.03,null,null,null,"",-1740577.57,null,"",""]
["13130",null,"13130",null,"O101.10 ","O101.10.15","Op Exp","","","",null,"Council Governance and Finance","On Costs","","",null,"O101.10.15.1000.0010","","","",null,"Operating Expenditure","Employee Benefits & On-Costs","Employee Costs - Salaries","cash",null,null,null,null,"Employee Leave Entitlements","13130  |  Employee Leave Entitlements",null,null,null,"yes","no",null,489783,0,null,null,null,null,null,null,null,null,489783,0,null,2.7E-2,null,-13007,null,"",490000.14,null,2.8000000000000001E-2,null,null,null,"",503720.14,null,2.5000000000000001E-2,null,null,null,"",516313.14,null,2.5000000000000001E-2,null,null,null,"",529220.97,null,0.03,null,null,null,"",545097.6,null,0.03,null,null,null,"",561450.53,null,0.03,null,null,null,"",578294.05000000005,null,0.03,null,null,null,"",595642.87,null,0.03,null,null,null,"",613512.16,null,0.03,null,null,null,"",631917.52,null,"",""]
["13131",null,"13131",null,"O101.10 ","O101.10.15","Op Exp","","","",null,"Council Governance and Finance","On Costs","","",null,"O101.10.15.1000.0020","","","",null,"Operating Expenditure","Employee Benefits & On-Costs","Employee Costs - Salaries","cash",null,null,null,null,"PV Discounted ELE","13131  |  PV Discounted ELE",null,null,null,"yes","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,2.7E-2,null,null,null,"",0,null,2.8000000000000001E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,"",""]
["13132",null,"13132",null,"O101.10 ","O101.10.15","Op Exp","","","",null,"Council Governance and Finance","On Costs","","",null,"O101.10.15.1000.0030","","","",null,"Operating Expenditure","Employee Benefits & On-Costs","Employee Costs - Salaries","cash",null,null,null,null,"Parental Leave Provision","13132  |  Parental Leave Provision",null,null,null,"yes","no",null,0,0,null,null,20000,null,null,null,null,null,20000,0,null,2.7E-2,null,-20540,null,"",0,null,2.8000000000000001E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,"",""]
["13133",null,"13133",null,"O101.10 ","O101.10.15","Op Exp","","","",null,"Council Governance and Finance","On Costs","","",null,"O101.10.15.1000.0040","","","",null,"Operating Expenditure","Employee Benefits & On-Costs","Employee Costs - Salaries","cash",null,null,null,null,"Public Holiday Wages for Outdoor Staff","13133  |  Public Holiday Wages for Outdoor Staff",null,null,null,"yes","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,2.7E-2,null,null,null,"",0,null,2.8000000000000001E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,"",""]
["13134",null,"13134",null,"O101.10 ","O101.10.15","Op Exp","","","",null,"Council Governance and Finance","On Costs","","",null,"O101.10.15.1000.0050","","","",null,"Reserve Expenditure",null,"Transfer to Reserves","cash",null,null,"Internal - z_unallocated internal",null,"Transfer to Reserve","13134  |  Transfer to Reserve",null,null,null,"no","no",null,null,0,null,null,null,null,null,null,null,null,0,0,null,"",null,120000,397000,"",517000,null,"",null,null,461283,"",581283,null,"",null,null,819222,"",939222,null,"",null,null,380988,"",500988,null,"",null,null,564744,"",684744,null,"",null,null,845547,"",965547,null,"",null,null,1026389,"",1146389,null,"",null,null,1110939,"",1230939,null,"",null,null,1217573,"",1337573,null,"",null,null,1325508,"",1445508,null,"","Internal - z_unallocated internal"]
["13135",null,"13135",null,"O101.10 ","O101.10.15","Op Exp","","","",null,"Council Governance and Finance","On Costs","","",null,"O101.10.15.1000.0060","","","",null,"Operating Expenditure","Employee Benefits & On-Costs","Employee Costs - Superannuation","cash",null,null,null,null,"Compulsory Superannuation Outdoor Staff","13135  |  Compulsory Superannuation Outdoor Staff",null,null,null,"yes","no",null,324821,0,null,null,null,null,null,null,null,null,324821,0,null,7.8299999999999995E-2,null,-25254,null,"",325000.48,null,7.6999999999999999E-2,null,null,null,"",350025.52,null,7.1599999999999997E-2,null,null,null,"",375087.35,null,6.9599999999999995E-2,null,null,null,"",401193.43,null,0.03,null,null,null,"",413229.23,null,0.03,null,null,null,"",425626.11,null,0.03,null,null,null,"",438394.89,null,0.03,null,null,null,"",451546.74,null,0.03,null,null,null,"",465093.14,null,0.03,null,null,null,"",479045.93,null,"",""]
["13136",null,"13136",null,"O101.10 ","O101.10.15","Op Exp","","","",null,"Council Governance and Finance","On Costs","","",null,"O101.10.15.1000.0070","","","",null,"Operating Expenditure","Employee Benefits & On-Costs","Employee Costs - Other","cash",null,null,null,null,"Staff Committee Expenses","13136  |  Staff Committee Expenses",null,null,null,"yes","no",null,0,0,null,null,600,null,null,null,null,null,600,0,null,"",null,400,null,"",1000,null,"",null,null,null,"",1000,null,"",null,null,null,"",1000,null,"",null,null,null,"",1000,null,"",null,null,null,"",1000,null,"",null,null,null,"",1000,null,"",null,null,null,"",1000,null,"",null,null,null,"",1000,null,"",null,null,null,"",1000,null,"",null,null,null,"",1000,null,"",""]
["13137",null,"13137",null,"O101.10 ","O101.10.15","Op Exp","","","",null,"Council Governance and Finance","On Costs","","",null,"O101.10.15.1000.0080","","","",null,"Operating Expenditure","Employee Benefits & On-Costs","Employee Costs - Other","cash",null,null,null,null,"Fringe Benefit Tax","13137  |  Fringe Benefit Tax",null,null,null,"yes","no",null,20000,0,null,null,null,null,null,null,null,null,20000,0,null,"",null,5000,null,"",25000,null,"",null,null,null,"",25000,null,"",null,null,null,"",25000,null,"",null,null,null,"",25000,null,"",null,null,null,"",25000,null,"",null,null,null,"",25000,null,"",null,null,null,"",25000,null,"",null,null,null,"",25000,null,"",null,null,null,"",25000,null,"",null,null,null,"",25000,null,"",""]
["13138",null,"13138",null,"O101.10 ","O101.10.15","Op Exp","","","",null,"Council Governance and Finance","On Costs","","",null,"O101.10.15.1000.0090","","","",null,"Operating Expenditure","Materials & Contracts","Materials & Contracts - Raw Materials & Consumables","cash",null,null,null,null,"Chambers Overheads","13138  |  Chambers Overheads",null,null,null,"yes","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,0.05,null,null,null,"",0,null,2.5500000000000002E-2,null,null,null,"",0,null,3.5000000000000003E-2,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,"",""]
["13139",null,"13139",null,"O101.10 ","O101.10.15","Op Exp","","","",null,"Council Governance and Finance","On Costs","","",null,"O101.10.15.1000.0100","","","",null,"Operating Expenditure","Employee Benefits & On-Costs","Employee Costs - Other","cash",null,null,null,null,"Staff Training","13139  |  Staff Training",null,null,null,"yes","no",null,172000,0,null,null,null,null,null,null,null,null,172000,0,null,"",null,null,null,"",172000,null,"",null,null,null,"",172000,null,"",null,null,null,"",172000,null,"",null,null,null,"",172000,null,"",null,null,null,"",172000,null,"",null,null,null,"",172000,null,"",null,null,null,"",172000,null,"",null,null,null,"",172000,null,"",null,null,null,"",172000,null,"",null,null,null,"",172000,null,"",""]
["13140",null,"13140",null,"O101.10 ","O101.10.15","Op Exp","","","",null,"Council Governance and Finance","On Costs","","",null,"O101.10.15.1000.0110","","","",null,"Operating Expenditure","Employee Benefits & On-Costs","Employee Costs - Other","cash",null,null,null,null,"Workers Compensation Expenses","13140  |  Workers Compensation Expenses",null,null,null,"yes","no",null,30000,0,null,null,null,null,null,null,null,null,30000,0,null,"",null,null,null,"",30000,null,"",null,null,null,"",30000,null,"",null,null,null,"",30000,null,"",null,null,null,"",30000,null,"",null,null,null,"",30000,null,"",null,null,null,"",30000,null,"",null,null,null,"",30000,null,"",null,null,null,"",30000,null,"",null,null,null,"",30000,null,"",null,null,null,"",30000,null,"",""]
["13141",null,"13141",null,"O101.10 ","O101.10.15","Op Exp","","","",null,"Council Governance and Finance","On Costs","","",null,"O101.10.15.1000.0120","","","",null,"Operating Expenditure","Employee Benefits & On-Costs","Employee Costs - Salaries","cash",null,null,null,null,"Wet Weather Costs","13141  |  Wet Weather Costs",null,null,null,"yes","no",null,120000,0,null,null,null,null,null,null,null,null,120000,0,null,2.7E-2,null,60,null,"",123300,null,2.8000000000000001E-2,null,null,null,"",126752.4,null,2.5000000000000001E-2,null,null,null,"",129921.21,null,2.5000000000000001E-2,null,null,null,"",133169.24,null,0.03,null,null,null,"",137164.32,null,0.03,null,null,null,"",141279.25,null,0.03,null,null,null,"",145517.63,null,0.03,null,null,null,"",149883.16,null,0.03,null,null,null,"",154379.65,null,0.03,null,null,null,"",159011.04,null,"",""]
["13142",null,"13142",null,"O101.10 ","O101.10.15","Op Exp","","","",null,"Council Governance and Finance","On Costs","","",null,"O101.10.15.1000.0130","","","",null,"Operating Expenditure","Employee Benefits & On-Costs","Employee Costs - Other","cash",null,null,null,null,"Staff Support Expenses","13142  |  Staff Support Expenses",null,null,null,"yes","no",null,12500,0,null,null,null,null,5500,null,null,null,18000,0,null,"",null,2000,null,"",20000,null,"",null,null,null,"",20000,null,"",null,null,null,"",20000,null,"",null,null,null,"",20000,null,"",null,null,null,"",20000,null,"",null,null,null,"",20000,null,"",null,null,null,"",20000,null,"",null,null,null,"",20000,null,"",null,null,null,"",20000,null,"",null,null,null,"",20000,null,"",""]
["13143",null,"13143",null,"O101.10 ","O101.10.15","Op Exp","","","",null,"Council Governance and Finance","On Costs","","",null,"O101.10.15.1000.0140","","","",null,"Operating Expenditure","Employee Benefits & On-Costs","Employee Costs - Other","cash",null,null,null,null,"Payroll Tax","13143  |  Payroll Tax",null,null,null,"yes","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",""]
["13144",null,"13144",null,"O101.10 ","O101.10.15","Op Exp","","","",null,"Council Governance and Finance","On Costs","","",null,"O101.10.15.1000.0135","","","",null,"Operating Expenditure","Employee Benefits & On-Costs","Employee Costs - Other","cash",null,null,null,null,"Staff Uniform  ","13144  |  Staff Uniform  ",null,null,null,"yes","no",null,40000,0,null,null,null,null,null,null,null,null,40000,0,null,"",null,null,null,"",40000,null,"",null,null,null,"",40000,null,"",null,null,null,"",40000,null,"",null,null,null,"",40000,null,"",null,null,null,"",40000,null,"",null,null,null,"",40000,null,"",null,null,null,"",40000,null,"",null,null,null,"",40000,null,"",null,null,null,"",40000,null,"",null,null,null,"",40000,null,"",""]
["13145",null,"13145",null,"O101.10 ","O101.10.15","Op Exp","","","",null,"Council Governance and Finance","On Costs","","",null,"O101.10.15.1000.0105","","","",null,"Operating Expenditure","Employee Benefits & On-Costs","Employee Costs - Workers Comp","cash",null,null,null,null,"Workers Compensation Insurance","13145  |  Workers Compensation Insurance",null,null,null,"yes","no",null,195931,0,null,null,null,null,123147,null,null,null,319078,0,null,2.7E-2,null,-11755,null,"",315938.11,null,2.8000000000000001E-2,null,null,null,"",324784.38,null,2.5000000000000001E-2,null,null,null,"",332903.99,null,2.5000000000000001E-2,null,null,null,"",341226.59,null,0.03,null,null,null,"",351463.39,null,0.03,null,null,null,"",362007.29,null,0.03,null,null,null,"",372867.51,null,0.03,null,null,null,"",384053.54,null,0.03,null,null,null,"",395575.15,null,0.03,null,null,null,"",407442.4,null,"",""]
["13146",null,"13146",null,"O101.10 ","O101.10.15","Op Exp","","","",null,"Council Governance and Finance","On Costs","","",null,"O101.10.15.1000.0101","","","",null,"Operating Expenditure","Employee Benefits & On-Costs","Employee Costs - Other","cash",null,null,null,null,"Advertising for Staff Vacancies","13146  |  Advertising for Staff Vacancies",null,null,null,"yes","no",null,20000,0,null,null,null,null,null,null,null,null,20000,0,null,"",null,null,null,"",20000,null,"",null,null,null,"",20000,null,"",null,null,null,"",20000,null,"",null,null,null,"",20000,null,"",null,null,null,"",20000,null,"",null,null,null,"",20000,null,"",null,null,null,"",20000,null,"",null,null,null,"",20000,null,"",null,null,null,"",20000,null,"",null,null,null,"",20000,null,"",""]
["13200",null,"13200",null,"O101.10 ","O101.10.20","Op Inc","","","",null,"Local Economy","Property Development","","",null,"O101.10.20.0500.0010","","","",null,"Reserve Income",null,"Transfer from Reserves","cash",null,null,"Internal - Carry Over Works",null,"Transfer from Reserve","13200  |  Transfer from Reserve",null,null,null,"no","no",null,0,0,null,null,-4170,null,4170,null,null,null,0,0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"","Internal - Carry Over Works"]
["13210",null,"13210",null,"O101.10 ","O101.10.20","Op Exp","","","",null,"Local Economy","Property Development","","",null,"O101.10.20.1000.0005","","","",null,"Operating Expenditure","Employee Benefits & On-Costs","Employee Costs - Salaries","cash",null,null,null,null,"Salaries and Allowances","13210  |  Salaries and Allowances",null,null,null,"yes","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,2.7E-2,null,null,null,"",0,null,2.8000000000000001E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,"",""]
["13211",null,"13211",null,"O101.10 ","O101.10.20","Op Exp","","","",null,"Local Economy","Property Development","","",null,"O101.10.20.1000.0006","","","",null,"Operating Expenditure","Materials & Contracts","Materials & Contracts - Contracts","cash",null,null,null,null,"Consultants","13211  |  Consultants",null,null,null,"yes","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,0.05,null,null,null,"",0,null,2.5500000000000002E-2,null,null,null,"",0,null,3.5000000000000003E-2,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,"",""]
["13212",null,"13212",null,"O101.10 ","O101.10.20","Op Exp","","","",null,"Local Economy","Property Development","","",null,"O101.10.20.1000.0007","","","",null,"Operating Expenditure","Employee Benefits & On-Costs","Employee Costs - Other","cash",null,null,null,null,"Conferences and Seminars","13212  |  Conferences and Seminars",null,null,null,"yes","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",""]
["13213",null,"13213",null,"O101.10 ","O101.10.20","Op Exp","","","",null,"Local Economy","Property Development","","",null,"O101.10.20.1000.0008","","","",null,"Operating Expenditure","Other Expenses","Other Expenses - Other","cash",null,null,null,null,"Administration Expenses","13213  |  Administration Expenses",null,null,null,"yes","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,0.03,null,null,-1671,"",-1671,null,1.7999999999999999E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,"",""]
["13220",null,"13220",null,"O101.10 ","O101.10.20","Op Exp","","","",null,"Local Economy","Property Development","","",null,"O101.10.20.1000.0010","","","",null,"Operating Expenditure","Materials & Contracts","Materials & Contracts - Other","cash",null,null,null,null,"Property Development Expenses","13220  |  Property Development Expenses",null,null,null,"yes","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,0.05,null,null,null,"",0,null,2.5500000000000002E-2,null,null,null,"",0,null,3.5000000000000003E-2,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,"",""]
["13221",null,"13221",null,"O101.10 ","O101.10.20","Op Exp","","","",null,"Local Economy","Property Development","","",null,"O101.10.20.1000.0020","","","",null,"Reserve Expenditure",null,"Transfer to Reserves","cash",null,null,"Internal - z_unallocated internal",null,"Transfer to Reserve","13221  |  Transfer to Reserve",null,null,null,"no","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"","Internal - z_unallocated internal"]
["13230",null,"13230",null,"O101.10 ","O101.10.20","Cap Inc","","","",null,"Local Economy","Property Development","","",null,"O101.10.20.1500.0010","","","",null,"Reserve Income",null,"Transfer from Reserves","cash",null,null,"Internal - z_unallocated internal",null,"Transfers from Reserve","13230  |  Transfers from Reserve",null,null,null,"no","no",null,-680000,-720090,null,null,-40090,null,null,null,null,null,-720090,-720090,null,"",null,null,0,"",0,null,"",null,null,-361300,"",-361300,null,"",null,null,-314419,"",-314419,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"","Internal - z_unallocated internal"]
["13231",null,"13231",null,"O101.10 ","O101.10.20","Cap Inc","","","",null,"Local Economy","Property Development","","",null,"O101.10.20.1500.0011","","","",null,"Capital Income",null,"Proceeds from Sale of Real Estate","cash",null,null,null,null,"Sale of Property","13231  |  Sale of Property",null,null,null,"no","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,"",null,null,null,"",0,null,"",null,null,-500000,"",-500000,null,"",null,null,-500000,"",-500000,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",""]
["13240",null,"13240",null,"O101.10 ","O101.10.20","Cap Exp","","","",null,"Local Economy","Property Development","","",null,"O101.10.20.2000.0010","","","",null,"Capital Expenditure",null,"Purchase of Real Estate","cash",null,null,null,null,"Capital Projects","13240  |  Capital Projects",null,null,null,"no","no",null,680000,720090,null,null,40090,null,null,null,null,null,720090,720090,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,0,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",""]
["13250",null,"13250",null,"O101.10 ","O101.10.25","Op Inc","","","",null,"Council Governance and Finance","Elected Members","","",null,"O101.10.25.0500.0010","","","",null,"Reserve Income",null,"Transfer from Reserves","cash",null,null,"Internal - Local Government Elections",null,"Transfer from Reserve","13250  |  Transfer from Reserve",null,null,null,"no","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"","Internal - Local Government Elections"]
["13260",null,"13260",null,"O101.10 ","O101.10.25","Op Exp","","","",null,"Council Governance and Finance","Elected Members","","",null,"O101.10.25.1000.0010","","","",null,"Operating Expenditure","Other Expenses","Other Expenses - Other","cash",null,null,null,null,"Mayoral Allowance","13260  |  Mayoral Allowance",null,null,null,"yes","no",null,23783,0,null,null,null,null,null,null,null,null,23783,0,null,0.03,null,-470,null,"",24026.49,null,1.7999999999999999E-2,null,null,null,"",24458.97,null,2.5000000000000001E-2,null,null,null,"",25070.44,null,2.5000000000000001E-2,null,null,null,"",25697.200000000001,null,0.03,null,null,null,"",26468.12,null,0.03,null,null,null,"",27262.16,null,0.03,null,null,null,"",28080.02,null,0.03,null,null,null,"",28922.42,null,0.03,null,null,null,"",29790.09,null,0.03,null,null,null,"",30683.79,null,"",""]
["13261",null,"13261",null,"O101.10 ","O101.10.25","Op Exp","","","",null,"Council Governance and Finance","Elected Members","","",null,"O101.10.25.1000.0020","","","",null,"Operating Expenditure","Other Expenses","Other Expenses - Other","cash",null,null,null,null,"Councillor Fees","13261  |  Councillor Fees",null,null,null,"yes","no",null,98056,0,null,null,null,null,null,null,null,null,98056,0,null,0.03,null,-1917,null,"",99080.68,null,1.7999999999999999E-2,null,null,null,"",100864.13,null,2.5000000000000001E-2,null,null,null,"",103385.73,null,2.5000000000000001E-2,null,null,null,"",105970.37,null,0.03,null,null,null,"",109149.48,null,0.03,null,null,null,"",112423.96,null,0.03,null,null,null,"",115796.68,null,0.03,null,null,null,"",119270.58,null,0.03,null,null,null,"",122848.7,null,0.03,null,null,null,"",126534.16,null,"",""]
["13262",null,"13262",null,"O101.10 ","O101.10.25","Op Exp","","","",null,"Council Governance and Finance","Elected Members","","",null,"O101.10.25.1000.0030","","","",null,"Operating Expenditure","Other Expenses","Other Expenses - Other","cash",null,null,null,null,"Councillor Travel, Sustance and Accomodation","13262  |  Councillor Travel, Sustance and Accomodation",null,null,null,"yes","no",null,40000,0,null,null,null,null,null,null,null,null,40000,0,null,0.03,null,-6200,null,"",35000,null,1.7999999999999999E-2,null,null,null,"",35630,null,2.5000000000000001E-2,null,null,null,"",36520.75,null,2.5000000000000001E-2,null,null,null,"",37433.769999999997,null,0.03,null,null,null,"",38556.78,null,0.03,null,null,null,"",39713.480000000003,null,0.03,null,null,null,"",40904.879999999997,null,0.03,null,null,null,"",42132.03,null,0.03,null,null,null,"",43395.99,null,0.03,null,null,null,"",44697.87,null,"",""]
["13267",null,"13267",null,"O101.10 ","O101.10.25","Op Exp","","","",null,"Council Governance and Finance","Elected Members","","",null,"O101.10.25.1000.0080","","","",null,"Reserve Expenditure",null,"Transfer to Reserves","cash",null,null,"Internal - Local Government Elections",null,"Transfer to Election Reserve","13267  |  Transfer to Election Reserve",null,null,null,"no","no",null,20000,20000,null,null,null,null,null,null,null,null,20000,20000,null,"",null,null,20000,"",20000,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"","Internal - Local Government Elections"]
["13293",null,"13293",null,"O101.10 ","O101.10.30","Op Exp","","","",null,"Council Governance and Finance","Depreciation","","",null,"O101.10.30.1000.0040","","","",null,"Operating Expenditure","Depreciation & Amortisation","Depreciation - IPP&E","non-cash","Infrastructure, Property, Plant & Equipment","Assets",null,null,"Leased plant and equipment","13293  |  Leased plant and equipment",null,null,null,"yes","no",null,0,0,null,null,null,null,270617,null,-270617,null,0,0,null,1.2E-2,null,null,null,"",0,null,1.2E-2,null,null,null,"",0,null,1.2E-2,null,null,null,"",0,null,1.2E-2,null,null,null,"",0,null,1.2E-2,null,null,null,"",0,null,1.2E-2,null,null,null,"",0,null,1.2E-2,null,null,null,"",0,null,1.2E-2,null,null,null,"",0,null,1.2E-2,null,null,null,"",0,null,1.2E-2,null,null,null,"",0,null,"Infrastructure, Property, Plant & Equipment - Assets - Depreciation",""]
["13301",null,"13301",null,"O101.10 ","O101.10.30","Op Exp","","","",null,"Council Governance and Finance","Depreciation","","",null,"O101.10.30.1000.0120","","","",null,"Operating Expenditure","Depreciation & Amortisation","Depreciation - IPP&E","non-cash","Infrastructure, Property, Plant & Equipment","Assets",null,null,"Parks and Gardents","13301  |  Parks and Gardents",null,null,null,"yes","no",null,0,0,null,null,null,null,906665,null,-791666,null,114999,0,null,1.2E-2,null,null,-1380,"",114998.99,null,1.2E-2,null,null,-2777,"",114998.54,null,1.2E-2,null,null,-4190,"",114998.85,null,1.2E-2,null,null,-5620,"",114999.12,null,1.2E-2,null,null,-7068,"",114998.55,null,1.2E-2,null,null,-8532,"",114999.35,null,1.2E-2,null,null,-10415,"",114598.73,null,1.2E-2,null,null,-11515,"",114998.89,null,1.2E-2,null,null,-93027,"",35005.06,null,1.2E-2,null,null,-129568,"",0.44,null,"Infrastructure, Property, Plant & Equipment - Assets - Depreciation",""]
["13354",null,"13354",null,"O101.20","O101.20.05","Op Inc","","","",null,"Council Governance and Finance","Management and Administration","","",null,"O101.20.05.0500.0050","","","",null,"Operating Income","User Charges & Fees","Fees & Charges - Other","cash",null,null,null,null,"Administrative Income","13354  |  Administrative Income",null,null,null,"yes","no",null,0,0,null,null,-100,null,-400,null,null,null,-500,0,null,0.03,null,315,null,"",-200,null,1.7999999999999999E-2,null,null,null,"",-203.6,null,2.5000000000000001E-2,null,null,null,"",-208.69,null,2.5000000000000001E-2,null,null,null,"",-213.91,null,0.03,null,null,null,"",-220.33,null,0.03,null,null,null,"",-226.94,null,0.03,null,null,null,"",-233.75,null,0.03,null,null,null,"",-240.76,null,0.03,null,null,null,"",-247.98,null,0.03,null,null,null,"",-255.42,null,"",""]
["13374",null,"13374",null,"O101.20","O101.20.05","Op Exp","","","",null,"Council Governance and Finance","Management and Administration","","",null,"O101.20.05.1000.0050","","","",null,"Operating Expenditure","Employee Benefits & On-Costs","Employee Costs - Other","cash",null,null,null,null,"Conferences and Seminars","13374  |  Conferences and Seminars",null,null,null,"yes","no",null,3500,0,null,null,null,null,-3500,null,null,null,0,0,null,"",null,2000,null,"",2000,null,"",null,null,null,"",2000,null,"",null,null,null,"",2000,null,"",null,null,null,"",2000,null,"",null,null,null,"",2000,null,"",null,null,null,"",2000,null,"",null,null,null,"",2000,null,"",null,null,null,"",2000,null,"",null,null,null,"",2000,null,"",null,null,null,"",2000,null,"",""]
["13420",null,"13420",null,"O101.20","O101.20.10","Op Exp","","","",null,"Council Governance and Finance","Corporate Administration","","",null,"O101.20.10.1000.0010","","","",null,"Operating Expenditure","Employee Benefits & On-Costs","Employee Costs - Salaries","cash",null,null,null,null,"Salaries and Allowances","13420  |  Salaries and Allowances",null,null,null,"yes","no",null,238489,0,null,null,null,null,null,null,null,null,238489,0,null,2.7E-2,null,19650,null,"",264578.2,null,2.8000000000000001E-2,null,null,null,"",271986.39,null,2.5000000000000001E-2,null,null,null,"",278786.05,null,2.5000000000000001E-2,null,null,null,"",285755.7,null,0.03,null,null,null,"",294328.37,null,0.03,null,null,null,"",303158.21999999997,null,0.03,null,null,null,"",312252.96999999997,null,0.03,null,null,null,"",321620.56,null,0.03,null,null,null,"",331269.18,null,0.03,null,null,null,"",341207.26,null,"",""]
["13459",null,"13459",null,"O101.20","O101.20.11","Op Exp","","","",null,"Council Governance and Finance","Economic Development","","",null,"O101.20.11.1000.0010","","","",null,"Reserve Expenditure",null,"Transfer to Reserves","cash",null,null,"Internal - z_unallocated internal",null,"Transfer to Reserve","13459  |  Transfer to Reserve",null,null,null,"no","no",null,null,null,null,null,null,null,null,null,null,null,0,0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"","Internal - z_unallocated internal"]
["13462",null,"13462",null,"O101.20","O101.20.13","Op Inc","","","",null,"Council Governance and Finance","Information Management","","",null,"O101.20.15.0500.0030","","","",null,"Operating Income","User Charges & Fees","Fees & Charges - Other","cash",null,null,null,null,"Vehicle Leaseback Contributions","13462  |  Vehicle Leaseback Contributions",null,null,null,"yes","no",null,-5668,0,null,null,null,null,null,null,null,null,-5668,0,null,0.03,null,16,null,"",-5822.04,null,1.7999999999999999E-2,null,null,null,"",-5926.84,null,2.5000000000000001E-2,null,null,null,"",-6075.01,null,2.5000000000000001E-2,null,null,null,"",-6226.89,null,0.03,null,null,null,"",-6413.7,null,0.03,null,null,null,"",-6606.11,null,0.03,null,null,null,"",-6804.29,null,0.03,null,null,null,"",-7008.42,null,0.03,null,null,null,"",-7218.67,null,0.03,null,null,null,"",-7435.23,null,"",""]
["13467",null,"13467",null,"O101.20","O101.20.11","Op Exp","","","",null,"Council Governance and Finance","Economic Development","","",null,"O101.20.11.1000.0060","","","",null,"Operating Expenditure","Other Expenses","Other Expenses - Other","cash",null,null,null,null,"Administration Expenses","13467  |  Administration Expenses",null,null,null,"yes","no",null,8000,0,null,null,null,null,-4000,null,null,null,4000,0,null,0.03,null,-4120,null,"",0,null,1.7999999999999999E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,"",""]
["13476",null,"13476",null,"O101.20","O101.20.12","Op Exp","","","",null,"Council Governance and Finance","Media and Communications","","",null,"O101.20.12.1000.0060","","","",null,"Operating Expenditure","Other Expenses","Other Expenses - Other","cash",null,null,null,null,"Administration Expenses","13476  |  Administration Expenses",null,null,null,"yes","no",null,2000,0,null,null,null,null,null,null,null,null,2000,0,null,0.03,null,7440,null,"",9500,null,1.7999999999999999E-2,null,null,null,"",9671,null,2.5000000000000001E-2,null,null,null,"",9912.7800000000007,null,2.5000000000000001E-2,null,null,null,"",10160.6,null,0.03,null,null,null,"",10465.42,null,0.03,null,null,null,"",10779.38,null,0.03,null,null,null,"",11102.76,null,0.03,null,null,null,"",11435.84,null,0.03,null,null,null,"",11778.92,null,0.03,null,null,null,"",12132.29,null,"",""]
["13486",null,"13486",null,"O101.20","O101.20.13","Op Exp","","","",null,"Council Governance and Finance","Information Management","","",null,"O101.20.15.1000.0070","","","",null,"Operating Expenditure","Other Expenses","Other Expenses - Other","cash",null,null,null,null,"Server Room Maintenance and Repair","13486  |  Server Room Maintenance and Repair",null,null,null,"yes","no",null,10000,0,null,null,null,null,null,null,null,null,10000,0,null,0.03,null,-300,null,"",10000,null,1.7999999999999999E-2,null,null,null,"",10180,null,2.5000000000000001E-2,null,null,null,"",10434.5,null,2.5000000000000001E-2,null,null,null,"",10695.36,null,0.03,null,null,null,"",11016.22,null,0.03,null,null,null,"",11346.71,null,0.03,null,null,null,"",11687.11,null,0.03,null,null,null,"",12037.72,null,0.03,null,null,null,"",12398.85,null,0.03,null,null,null,"",12770.82,null,"",""]
["13491",null,"13491",null,"O101.20","O101.20.13","Op Exp","","","",null,"Council Governance and Finance","Information Management","","",null,"O101.20.15.1000.0120","","","",null,"Reserve Expenditure",null,"Transfer to Reserves","cash",null,null,"Internal - Carry Over Works",null,"Transfer to Reserve","13491  |  Transfer to Reserve",null,null,null,"no","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"","Internal - Carry Over Works"]
["13537",null,"13537",null,"O101.20","O101.20.20","Op Inc","","","",null,"Council Governance and Finance","Financial Management","","",null,"O101.20.20.0500.0080","","","",null,"Operating Income","Grants & Contributions provided for Operating Purposes","Operating Grants - Specific Purpose","cash",null,null,null,null,"General Purpose Rates Pensioner Subsidy","13537  |  General Purpose Rates Pensioner Subsidy",null,null,null,"no","yes",null,-66100,0,null,null,null,null,-3100,null,null,null,-69200,0,null,"",null,-800,null,0,-70000,null,"",null,null,null,0,-70000,null,"",null,null,null,0,-70000,null,"",null,null,null,0,-70000,null,"",null,null,null,0,-70000,null,"",null,null,null,0,-70000,null,"",null,null,null,0,-70000,null,"",null,null,null,0,-70000,null,"",null,null,null,0,-70000,null,"",null,null,null,0,-70000,null,"",""]
["13561",null,"13561",null,"O101.20","O101.20.20","Op Inc","","","",null,"Council Governance and Finance","Financial Management","","",null,"O101.20.20.0500.0120","","","",null,"Operating Income","User Charges & Fees","Fees & Charges - Other","cash",null,null,null,null,"Procurement Rebates","13561  |  Procurement Rebates",null,null,null,"yes","no",null,0,0,null,null,3000,null,-6000,null,null,null,-3000,0,null,0.03,null,-2840,null,"",-5930,null,1.7999999999999999E-2,null,null,null,"",-6036.74,null,2.5000000000000001E-2,null,null,null,"",-6187.66,null,2.5000000000000001E-2,null,null,null,"",-6342.35,null,0.03,null,null,null,"",-6532.62,null,0.03,null,null,null,"",-6728.6,null,0.03,null,null,null,"",-6930.46,null,0.03,null,null,null,"",-7138.37,null,0.03,null,null,null,"",-7352.52,null,0.03,null,null,null,"",-7573.1,null,"",""]
["13582",null,"13582",null,"O101.20","O101.20.20","Op Exp","","","",null,"Council Governance and Finance","Financial Management","","",null,"O101.20.20.1000.0030","","","",null,"Operating Expenditure","Other Expenses","Other Expenses - Other","cash",null,null,null,null,"Audit Services","13582  |  Audit Services",null,null,null,"yes","no",null,35700,0,null,null,null,null,null,null,null,null,35700,0,null,0.03,null,-71,null,"",36700,null,1.7999999999999999E-2,null,null,null,"",37360.6,null,2.5000000000000001E-2,null,null,null,"",38294.620000000003,null,2.5000000000000001E-2,null,null,null,"",39251.99,null,0.03,null,null,null,"",40429.550000000003,null,0.03,null,null,null,"",41642.44,null,0.03,null,null,null,"",42891.71,null,0.03,null,null,null,"",44178.46,null,0.03,null,null,null,"",45503.81,null,0.03,null,null,null,"",46868.92,null,"",""]
["13600",null,"13600",null,"O101.20","O101.20.20","Cap Inc","","","",null,"Council Governance and Finance","Financial Management","","",null,"O101.20.20.1500.0010","","","",null,"Reserve Income",null,"Transfer from Reserves","cash",null,null,"Internal - z_unallocated internal",null,"Transfer from Reserve","13600  |  Transfer from Reserve",null,null,null,"no","no",null,0,-800000,null,null,null,null,null,null,-800000,null,-800000,-800000,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"","Internal - z_unallocated internal"]
["13646",null,"13646",null,"O101.20","O101.20.25","Op Exp","","","",null,"Community and Culture","Community Development","","",null,"O101.20.25.1000.0070","","","",null,"Operating Expenditure","Other Expenses","Other Expenses - Other","cash",null,null,null,null,"Administration Expenses","13646  |  Administration Expenses",null,null,null,"yes","no",null,1000,0,null,null,null,null,767,null,null,null,1767,0,null,0.03,null,1680,null,"",3500.01,null,1.7999999999999999E-2,null,null,null,"",3563.01,null,2.5000000000000001E-2,null,null,null,"",3652.09,null,2.5000000000000001E-2,null,null,null,"",3743.39,null,0.03,null,null,null,"",3855.69,null,0.03,null,null,null,"",3971.36,null,0.03,null,null,null,"",4090.5,null,0.03,null,null,null,"",4213.22,null,0.03,null,null,null,"",4339.62,null,0.03,null,null,null,"",4469.8100000000004,null,"",""]
["13647",null,"13647",null,"O101.20","O101.20.25","Op Exp","","","",null,"Community and Culture","Community Development","","",null,"O101.20.25.1000.0080","","","",null,"Operating Expenditure","Materials & Contracts","Materials & Contracts - Other","cash",null,null,null,null,"Operational Projects","13647  |  Operational Projects",null,null,null,"yes","no",null,9600,0,null,null,47860,null,null,null,null,null,57460,0,null,0.05,null,-45333,null,"",15000,null,2.5500000000000002E-2,null,null,null,"",15382.5,null,3.5000000000000003E-2,null,null,null,"",15920.89,null,0.04,null,null,null,"",16557.73,null,0.04,null,null,null,"",17220.04,null,0.04,null,null,null,"",17908.84,null,0.04,null,null,null,"",18625.189999999999,null,0.04,null,null,null,"",19370.2,null,0.04,null,null,null,"",20145.009999999998,null,0.04,null,null,null,"",20950.810000000001,null,"",""]
["13700",null,"13700",null,"O101.20","O101.20.30","Op Exp","","","",null,"Community and Culture","Library","","",null,"O101.20.30.1000.0010","","","",null,"Operating Expenditure","Employee Benefits & On-Costs","Employee Costs - Salaries","cash",null,null,null,null,"Yass Salaries and Allowances","13700  |  Yass Salaries and Allowances",null,null,null,"yes","no",null,266800,0,null,null,null,null,null,null,null,null,266800,0,null,2.7E-2,null,-6345,null,"",267658.59999999998,null,2.8000000000000001E-2,null,null,null,"",275153.03999999998,null,2.5000000000000001E-2,null,null,null,"",282031.87,null,2.5000000000000001E-2,null,null,null,"",289082.67,null,0.03,null,null,null,"",297755.15000000002,null,0.03,null,null,null,"",306687.8,null,0.03,null,null,null,"",315888.43,null,0.03,null,null,null,"",325365.08,null,0.03,null,null,null,"",335126.03000000003,null,0.03,null,null,null,"",345179.81,null,"",""]
["13711",null,"13711",null,"O101.20","O101.20.30","Op Exp","","","",null,"Community and Culture","Library","","",null,"O101.20.30.1000.0120","","","",null,"Operating Expenditure","Other Expenses","Other Expenses - Other","cash",null,null,null,null,"Murrumbateman Administration Expenses","13711  |  Murrumbateman Administration Expenses",null,null,null,"yes","no",null,2600,0,null,null,null,null,null,null,null,null,2600,0,null,0.03,null,-1178,null,"",1500,null,1.7999999999999999E-2,null,null,null,"",1527,null,2.5000000000000001E-2,null,null,null,"",1565.18,null,2.5000000000000001E-2,null,null,null,"",1604.31,null,0.03,null,null,null,"",1652.44,null,0.03,null,null,null,"",1702.01,null,0.03,null,null,null,"",1753.07,null,0.03,null,null,null,"",1805.66,null,0.03,null,null,null,"",1859.83,null,0.03,null,null,null,"",1915.62,null,"",""]
["13712",null,"13712",null,"O101.20","O101.20.30","Op Exp","","","",null,"Community and Culture","Library","","",null,"O101.20.30.1000.0130","","","",null,"Operating Expenditure","Other Expenses","Other Expenses - Other","cash",null,null,null,null,"Cooperative Contributions","13712  |  Cooperative Contributions",null,null,null,"yes","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,0.03,null,null,null,"",0,null,1.7999999999999999E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,"",""]
["13772",null,"13772",null,"O101.20","O101.20.35","Op Exp","","","",null,"Local Economy","Visitor Services","","",null,"O101.20.35.1000.0030","","","",null,"Operating Expenditure","Materials & Contracts","Materials & Contracts - Other","cash",null,null,null,null,"Retail Stock","13772  |  Retail Stock",null,null,null,"yes","no",null,29000,0,null,null,null,null,null,null,null,null,29000,0,null,0.05,null,-1450,null,"",29000,null,2.5500000000000002E-2,null,null,null,"",29739.5,null,3.5000000000000003E-2,null,null,null,"",30780.38,null,0.04,null,null,null,"",32011.599999999999,null,0.04,null,null,null,"",33292.06,null,0.04,null,null,null,"",34623.74,null,0.04,null,null,null,"",36008.69,null,0.04,null,null,null,"",37449.040000000001,null,0.04,null,null,null,"",38947,null,0.04,null,null,null,"",40504.879999999997,null,"",""]
["13780",null,"13780",null,"O101.20","O101.20.35","Op Exp","","","",null,"Local Economy","Visitor Services","","",null,"O101.20.35.1000.0110","","","",null,"Operating Expenditure","Other Expenses","Other Expenses - Other","cash",null,null,null,null,"Tourism Events","13780  |  Tourism Events",null,null,null,"yes","no",null,17000,0,null,null,null,null,5000,null,null,null,22000,0,null,0.03,null,-2660,null,"",20000,null,1.7999999999999999E-2,null,null,null,"",20360,null,2.5000000000000001E-2,null,null,null,"",20869,null,2.5000000000000001E-2,null,null,null,"",21390.73,null,0.03,null,null,null,"",22032.45,null,0.03,null,null,null,"",22693.42,null,0.03,null,null,null,"",23374.22,null,0.03,null,null,null,"",24075.45,null,0.03,null,null,null,"",24797.71,null,0.03,null,null,null,"",25541.64,null,"",""]
["13781",null,"13781",null,"O101.20","O101.20.35","Op Exp","","","",null,"Local Economy","Visitor Services","","",null,"O101.20.35.1000.0120","","","",null,"Operating Expenditure","Materials & Contracts","Materials & Contracts - Other","cash",null,null,null,null,"Operational Projects","13781  |  Operational Projects",null,null,null,"yes","no",null,121000,0,null,null,null,null,-10000,null,null,null,111000,0,null,0.05,null,-16550,null,"",100000,null,2.5500000000000002E-2,null,null,null,"",102550,null,3.5000000000000003E-2,null,null,null,"",106139.25,null,0.04,null,null,null,"",110384.82,null,0.04,null,null,null,"",114800.21,null,0.04,null,null,null,"",119392.22,null,0.04,null,null,null,"",124167.91,null,0.04,null,null,null,"",129134.63,null,0.04,null,null,null,"",134300.01999999999,null,0.04,null,null,null,"",139672.01999999999,null,"",""]
["13853",null,"13853",null,"O101.20","O101.20.40","Op Inc","","","",null,"Community and Culture","Home Living Support Service","","",null,"O101.20.40.0500.0015","","","",null,"Operating Income","User Charges & Fees","Fees & Charges - Other","cash",null,null,null,null,"HLSS Reimbursements","13853  |  HLSS Reimbursements",null,null,null,"yes","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,0.03,null,null,null,"",0,null,1.7999999999999999E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,"",""]
["13879",null,"13879",null,"O101.20","O101.20.40","Op Exp","","","",null,"Community and Culture","Home Living Support Service","","",null,"O101.20.40.1000.0065","","","",null,"Operating Expenditure","Employee Benefits & On-Costs","Employee Costs - Salaries","cash",null,null,null,null,"Salaries suspense-HLSS Administration","13879  |  Salaries suspense-HLSS Administration",null,null,null,"yes","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,2.7E-2,null,null,null,"",0,null,2.8000000000000001E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,"",""]
["13890",null,"13890",null,"O101.20","O101.20.40","Cap Inc","","","",null,"Community and Culture","Home Living Support Service","","",null,"O101.20.40.1500.0010","","","",null,"Capital Income","Grants & Contributions provided for Capital Purposes","Capital Grants - Non-recurrent","cash",null,null,null,null,"Grants","13890  |  Grants",null,null,null,"yes","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,0.03,null,null,null,"",0,null,2.2499999999999999E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,"",""]
["14025",null,"14025",null,"O101.30","O101.30.05","Op Exp","","","",null,"Local Infrastructure and Services","Management and Administration","","",null,"O101.30.05.1000.0060","","","",null,"Operating Expenditure","Other Expenses","Other Expenses - Other","cash",null,null,null,null,"Memberships","14025  |  Memberships",null,null,null,"yes","no",null,23000,0,null,null,null,null,null,null,null,null,23000,0,null,0.03,null,-690,null,"",23000,null,1.7999999999999999E-2,null,null,null,"",23414,null,2.5000000000000001E-2,null,null,null,"",23999.35,null,2.5000000000000001E-2,null,null,null,"",24599.33,null,0.03,null,null,null,"",25337.31,null,0.03,null,null,null,"",26097.43,null,0.03,null,null,null,"",26880.35,null,0.03,null,null,null,"",27686.76,null,0.03,null,null,null,"",28517.360000000001,null,0.03,null,null,null,"",29372.880000000001,null,"",""]
["14055",null,"14055",null,"O101.30","O101.30.10","Op Inc","","","",null,"Local Infrastructure and Services","Local Roads and Transport","","",null,"O101.30.10.0500.0015","","","",null,"Operating Income","Grants & Contributions provided for Operating Purposes","Operating Contributions - General Purpose (Untied)","cash",null,null,null,null,"Financial Assistance Grants","14055  |  Financial Assistance Grants",null,null,null,"yes","no",null,-1194349,0,null,null,null,null,null,null,null,null,-1194349,0,null,0.03,null,35830,null,"",-1194349.47,null,0,null,null,null,"",-1194349.47,null,2.5000000000000001E-2,null,null,null,"",-1224208.21,null,2.5000000000000001E-2,null,null,null,"",-1254813.42,null,0.03,null,null,null,"",-1292457.82,null,0.03,null,null,null,"",-1331231.55,null,0.03,null,null,null,"",-1371168.5,null,0.03,null,null,null,"",-1412303.56,null,0.03,null,null,null,"",-1454672.67,null,0.03,null,null,null,"",-1498312.85,null,"",""]
["14073",null,"14073",null,"O101.30","O101.30.10","Op Exp","","","",null,"Local Infrastructure and Services","Local Roads and Transport","","",null,"O101.30.10.1000.0040","","","",null,"Operating Expenditure","Materials & Contracts","Materials & Contracts - Other","cash",null,null,null,null,"Rural Road Facilities Maintenance and Repair","14073  |  Rural Road Facilities Maintenance and Repair",null,null,null,"yes","no",null,82000,0,null,null,null,null,null,null,null,null,82000,0,null,0.05,null,-5100,null,"",81000,null,2.5500000000000002E-2,null,null,null,"",83065.5,null,3.5000000000000003E-2,null,550000,null,"",635972.79,null,0.04,null,null,null,"",661411.69999999995,null,0.04,null,null,null,"",687868.17,null,0.04,null,null,null,"",715382.9,null,0.04,null,null,null,"",743998.22,null,0.04,null,null,null,"",773758.15,null,0.04,null,null,null,"",804708.48,null,0.04,null,null,null,"",836896.82,null,"",""]
["14092",null,"14092",null,"O101.30","O101.30.10","Cap Inc","","","",null,"Local Infrastructure and Services","Local Roads and Transport","","",null,"O101.30.10.1500.0030","","","",null,"Reserve Income",null,"Transfer from Reserves","cash",null,null,"Internal - Roads",null,"Transfer from Reserve","14092  |  Transfer from Reserve",null,null,null,"no","no",null,null,0,null,null,null,null,null,null,null,null,0,0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,0,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"","Internal - Roads"]
["14142",null,"14142",null,"O101.30","O101.30.15","Op Exp","","","",null,"Local Infrastructure and Services","Regional Roads","","",null,"O101.30.15.1000.0030","","","",null,"Operating Expenditure","Materials & Contracts","Materials & Contracts - Other","cash",null,null,null,null,"Regional Roads Maintenance and Repair","14142  |  Regional Roads Maintenance and Repair",null,null,null,"yes","no",null,582539,0,null,null,-96025,null,null,null,null,null,486514,0,null,0.05,null,-30554,null,"",480285.7,null,2.5500000000000002E-2,null,null,null,"",492532.99,null,3.5000000000000003E-2,null,null,null,"",509771.64,null,0.04,null,null,null,"",530162.51,null,0.04,null,null,null,"",551369.01,null,0.04,null,null,null,"",573423.77,null,0.04,null,null,null,"",596360.72,null,0.04,null,null,null,"",620215.15,null,0.04,null,null,null,"",645023.76,null,0.04,null,null,null,"",670824.71,null,"",""]
["14160",null,"14160",null,"O101.30","O101.30.15","Cap Inc","","","",null,"Local Infrastructure and Services","Regional Roads","","",null,"O101.30.15.1500.0010","","","",null,"Capital Income","Grants & Contributions provided for Capital Purposes","Capital Grants - Recurrent","cash",null,null,null,null,"Grants","14160  |  Grants",null,null,null,"yes","no",null,-1163000,0,null,null,-255000,null,null,null,null,null,-1418000,0,null,0.03,null,762540,0,"",-698000,null,2.2499999999999999E-2,null,null,33410,"",-680295,null,2.5000000000000001E-2,null,null,34245,"",-697302.63,null,2.5000000000000001E-2,null,null,35101,"",-714735.32,null,0.03,null,null,415,"",-771916.41,null,0.03,null,431,null,"",-795070.35,null,0.03,null,-3,null,"",-818925.46,null,0.03,null,null,39053,"",-804440.22,null,0.03,null,null,185,"",-868613.02,null,0.03,null,null,192,"",-894669.96,null,"",""]
["14221",null,"14221",null,"O101.30","O101.30.20","Op Exp","","","",null,"Local Infrastructure and Services","State Roads","","",null,"O101.30.20.1000.0020","","","",null,"Operating Expenditure","Materials & Contracts","Materials & Contracts - Other","cash",null,null,null,null,"RMCC Routine Services-MR56","14221  |  RMCC Routine Services-MR56",null,null,null,"yes","no",null,144935,0,null,null,-10396,null,null,null,null,null,134539,0,null,0.05,null,3734,null,"",144999.95000000001,null,2.5500000000000002E-2,null,null,null,"",148697.45000000001,null,3.5000000000000003E-2,null,null,null,"",153901.85999999999,null,0.04,null,null,null,"",160057.93,null,0.04,null,null,null,"",166460.25,null,0.04,null,null,null,"",173118.66,null,0.04,null,null,null,"",180043.41,null,0.04,null,null,null,"",187245.15,null,0.04,null,null,null,"",194734.96,null,0.04,null,null,null,"",202524.36,null,"",""]
["14251",null,"14251",null,"O101.30","O101.30.25","Op Inc","","","",null,"Local Economy","Commercial Operations","","",null,"O101.30.25.0500.0020","","","",null,"Operating Income","User Charges & Fees","User Charges - Specific","cash",null,null,null,null,"Caravan Park Fees","14251  |  Caravan Park Fees",null,null,null,"yes","no",null,-400000,0,null,null,null,null,20000,null,null,null,-380000,0,null,0.03,null,11400,null,"",-380000,null,1.7999999999999999E-2,null,null,null,"",-386840,null,2.5000000000000001E-2,null,null,null,"",-396511,null,2.5000000000000001E-2,null,null,null,"",-406423.78,null,0.03,null,null,null,"",-418616.49,null,0.03,null,null,null,"",-431174.98,null,0.03,null,null,null,"",-444110.23,null,0.03,null,null,null,"",-457433.54,null,0.03,null,null,null,"",-471156.55,null,0.03,null,null,null,"",-485291.25,null,"",""]
["14275",null,"14275",null,"O101.30","O101.30.25","Op Exp","","","",null,"Local Economy","Commercial Operations","","",null,"O101.30.25.1015.0010","","","",null,"Operating Expenditure","Materials & Contracts","Materials & Contracts - Other","cash",null,null,null,null,"Caravan Park Expenses","14275  |  Caravan Park Expenses",null,null,null,"yes","no",null,272100,0,null,null,null,null,10000,null,null,null,282100,0,null,0.05,null,1295,null,"",297500,null,2.5500000000000002E-2,null,null,null,"",305086.25,null,3.5000000000000003E-2,null,null,null,"",315764.27,null,0.04,null,null,null,"",328394.84000000003,null,0.04,null,null,null,"",341530.63,null,0.04,null,null,null,"",355191.86,null,0.04,null,null,null,"",369399.53,null,0.04,null,null,null,"",384175.51,null,0.04,null,null,null,"",399542.53,null,0.04,null,null,null,"",415524.23,null,"",""]
["14311",null,"14311",null,"O101.30","O101.30.30","Op Inc","","","",null,"Recreation and Open Space","Swimming Pool","","",null,"O101.30.30.0500.0020","","","",null,"Reserve Income",null,"Transfer from Reserves","cash",null,null,"Internal - Carry Over Works",null,"Operational Projects Revote","14311  |  Operational Projects Revote",null,null,null,"no","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"","Internal - Carry Over Works"]
["14335",null,"14335",null,"O101.30","O101.30.30","Cap Inc","","","",null,"Recreation and Open Space","Swimming Pool","","",null,"O101.30.30.1500.0030","","","",null,"Reserve Income",null,"Transfer from Reserves","cash",null,null,"Internal - Carry Over Works",null,"Capital Projects Revotes","14335  |  Capital Projects Revotes",null,null,null,"no","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"","Internal - Carry Over Works"]
["14364",null,"14364",null,"O101.30","O101.30.35","Op Inc","","","",null,"Local Infrastructure and Services","Property Management","","",null,"O101.30.35.0500.0050","","","",null,"Reserve Income",null,"Transfer from Reserves","cash",null,null,"Internal - Land & Assets",null,"Transfer from Reserve","14364  |  Transfer from Reserve",null,null,null,"no","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"","Internal - Land & Assets"]
["14386",null,"14386",null,"O101.30","O101.30.35","Op Exp","","","",null,"Local Infrastructure and Services","Property Management","","",null,"O101.30.35.1000.0070","","","",null,"Reserve Expenditure",null,"Transfer to Reserves","cash",null,null,"Internal - Land & Assets",null,"Transfer to Reserve","14386  |  Transfer to Reserve",null,null,null,"no","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"","Internal - Land & Assets"]
["14402",null,"14402",null,"O101.30","O101.30.35","Cap Inc","","","",null,"Local Infrastructure and Services","Property Management","","",null,"O101.30.35.1500.0030","","","",null,"Reserve Income",null,"Transfer from Reserves","cash",null,null,"Internal - Carry Over Works",null,"Capital Project Revotes","14402  |  Capital Project Revotes",null,null,null,"no","no",null,0,-38568,null,null,-38568,null,null,null,null,null,-38568,-38568,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"","Internal - Carry Over Works"]
["14454",null,"14454",null,"O101.30","O101.30.40","Op Exp","","","",null,"Recreation and Open Space","Parks Gardens and Recreation","","",null,"O101.30.40.1000.0050","","","",null,"Operating Expenditure","Materials & Contracts","Materials & Contracts - Other","cash",null,null,null,null,"Parks Maintenance and Repair","14454  |  Parks Maintenance and Repair",null,null,null,"yes","no",null,102500,0,null,null,17000,null,null,null,null,null,119500,0,null,0.05,null,-5475,null,"",120000,null,2.5500000000000002E-2,null,null,null,"",123060,null,3.5000000000000003E-2,null,null,null,"",127367.1,null,0.04,null,null,null,"",132461.78,null,0.04,null,null,null,"",137760.25,null,0.04,null,null,null,"",143270.66,null,0.04,null,null,null,"",149001.49,null,0.04,null,null,null,"",154961.54999999999,null,0.04,null,null,null,"",161160.01,null,0.04,null,null,null,"",167606.41,null,"",""]
["14459",null,"14459",null,"O101.30","O101.30.40","Op Exp","","","",null,"Recreation and Open Space","Parks Gardens and Recreation","","",null,"O101.30.40.1000.0065","","","",null,"Operating Expenditure","Materials & Contracts","Materials & Contracts - Other","cash",null,null,null,null,"Urban Street Mowing","14459  |  Urban Street Mowing",null,null,null,"yes","no",null,36000,0,null,null,null,null,14000,null,null,null,50000,0,null,0.05,null,-16500,null,"",36000,null,2.5500000000000002E-2,null,null,null,"",36918,null,3.5000000000000003E-2,null,null,null,"",38210.129999999997,null,0.04,null,null,null,"",39738.54,null,0.04,null,null,null,"",41328.080000000002,null,0.04,null,null,null,"",42981.2,null,0.04,null,null,null,"",44700.45,null,0.04,null,null,null,"",46488.47,null,0.04,null,null,null,"",48348.01,null,0.04,null,null,null,"",50281.93,null,"",""]
["14501",null,"14501",null,"O101.30","O101.30.45","Op Exp","","","",null,"Local Infrastructure and Services","Stormwater","","",null,"O101.30.45.1000.0020","","","",null,"Operating Expenditure","Employee Benefits & On-Costs","Employee Costs - Other","cash",null,null,null,null,"Vehicle Expenses","14501  |  Vehicle Expenses",null,null,null,"yes","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",""]
["14540",null,"14540",null,"O101.30","O101.30.45","Cap Exp","","","",null,"Local Infrastructure and Services","Stormwater","","",null,"O101.30.45.2000.0010","","","",null,"Capital Expenditure",null,"Purchase of I,PP&E","cash",null,null,null,null,"Capital Projects","14540  |  Capital Projects",null,null,null,"yes","no",null,254600,210000,null,null,-44600,null,null,null,null,null,210000,210000,null,0.03,null,null,null,"",0,null,1.55E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,0,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,"",""]
["14570",null,"14570",null,"O101.30","O101.30.50","Op Exp","","","",null,"Local Infrastructure and Services","Cemeteries","","",null,"O101.30.50.1000.0010","","","",null,"Operating Expenditure","Employee Benefits & On-Costs","Employee Costs - Salaries","cash",null,null,null,null,"Salaries and Allowances","14570  |  Salaries and Allowances",null,null,null,"yes","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,2.7E-2,null,null,null,"",0,null,2.8000000000000001E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,"",""]
["14613",null,"14613",null,"O101.30","O101.30.55","Op Inc","","","",null,"Local Infrastructure and Services","Depot Operations","","",null,"O101.30.55.0500.0040","","","",null,"Operating Income","Other Revenues","Other Revenues","cash",null,null,null,null,"Stores On Costs Recovery","14613  |  Stores On Costs Recovery",null,null,null,"no","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",""]
["14618",null,"14618",null,"O101.30","O101.30.55","Op Inc","","","",null,"Local Infrastructure and Services","Depot Operations","","",null,"O101.30.55.0500.0090","","","",null,"Reserve Income",null,"Transfer from Reserves","cash",null,null,"Internal - Plant and Vehicle Replacement",null,"Transfer from Reserve","14618  |  Transfer from Reserve",null,null,null,"no","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,-31134,"",-31134,null,"",null,null,-32068,"",-32068,null,"","Internal - Plant and Vehicle Replacement"]
["14634",null,"14634",null,"O101.30","O101.30.55","Op Exp","","","",null,"Local Infrastructure and Services","Depot Operations","","",null,"O101.30.55.1000.0050","","","",null,"Operating Expenditure","Materials & Contracts","Materials & Contracts - Other","cash",null,null,null,null,"Operational Projects","14634  |  Operational Projects",null,null,null,"yes","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,0.05,null,null,null,"",0,null,2.5500000000000002E-2,null,null,null,"",0,null,3.5000000000000003E-2,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,"",""]
["14652",null,"14652",null,"O101.30","O101.30.55","Cap Inc","","","",null,"Local Infrastructure and Services","Depot Operations","","",null,"O101.30.55.1500.0030","","","",null,"Reserve Income",null,"Transfer from Reserves","cash",null,null,"Internal - Plant and Vehicle Replacement",null,"Transfer from Reserve","14652  |  Transfer from Reserve",null,null,null,"no","no",null,-1050000,-650000,null,null,400000,null,null,null,null,null,-650000,-650000,null,"",null,null,-675000,"",-675000,null,"",null,null,null,"",0,null,"",null,0,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"","Internal - Plant and Vehicle Replacement"]
["14673",null,"14673",null,"O101.30","O101.30.60","Op Inc","","","",null,"Local Infrastructure and Services","Engineering Services","","",null,"O101.30.60.0500.0040","","","",null,"Reserve Income",null,"Transfer from Reserves","cash",null,null,"Internal - Carry Over Works",null,"Operational Projects Revote","14673  |  Operational Projects Revote",null,null,null,"no","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"","Internal - Carry Over Works"]
["14696",null,"14696",null,"O101.30","O101.30.60","Op Exp","","","",null,"Local Infrastructure and Services","Engineering Services","","",null,"O101.30.60.1000.0070","","","",null,"Operating Expenditure","Materials & Contracts","Materials & Contracts - Other","cash",null,null,null,null,"Asset Condition Assessments","14696  |  Asset Condition Assessments",null,null,null,"yes","no",null,25000,0,null,null,15000,null,null,null,null,null,40000,0,null,0.05,null,-22000,null,"",20000,null,2.5500000000000002E-2,null,null,null,"",20510,null,3.5000000000000003E-2,null,null,null,"",21227.85,null,0.04,null,null,null,"",22076.959999999999,null,0.04,null,null,null,"",22960.04,null,0.04,null,null,null,"",23878.44,null,0.04,null,null,null,"",24833.58,null,0.04,null,null,null,"",25826.92,null,0.04,null,null,null,"",26860,null,0.04,null,null,null,"",27934.400000000001,null,"",""]
["14725",null,"14725",null,"O101.30","O101.30.65","Op Exp","","","",null,"Community and Culture","Emergency Services","","",null,"O101.30.65.1000.0060","","","",null,"Operating Expenditure","Other Expenses","Other Expenses - Other","cash",null,null,null,null,"Yass FM Generator Maintenance","14725  |  Yass FM Generator Maintenance",null,null,null,"yes","no",null,2000,0,null,null,null,null,null,null,null,null,2000,0,null,0.03,null,-1060,null,"",1000,null,1.7999999999999999E-2,null,null,null,"",1018,null,2.5000000000000001E-2,null,null,null,"",1043.45,null,2.5000000000000001E-2,null,null,null,"",1069.54,null,0.03,null,null,null,"",1101.6300000000001,null,0.03,null,null,null,"",1134.68,null,0.03,null,null,null,"",1168.72,null,0.03,null,null,null,"",1203.78,null,0.03,null,null,null,"",1239.8900000000001,null,0.03,null,null,null,"",1277.0899999999999,null,"",""]
["14741",null,"14741",null,"O101.30","O101.30.65","Cap Inc","","","",null,"Community and Culture","Emergency Services","","",null,"O101.30.65.1500.0020","","","",null,"Reserve Income",null,"Transfer from Reserves","cash",null,null,"Internal - Carry Over Works",null,"Transfer from Reserve","14741  |  Transfer from Reserve",null,null,null,"no","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,"",null,null,0,"",0,null,"",null,null,0,"",0,null,"",null,0,0,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"","Internal - Carry Over Works"]
["14813",null,"14813",null,"O101.40","O101.40.05","Op Exp","","","",null,"Rural and Urban Development","Management and Administration","","",null,"O101.40.05.1000.0040","","","",null,"Operating Expenditure","Materials & Contracts","Materials & Contracts - Contracts","cash",null,null,null,null,"Consultants","14813  |  Consultants",null,null,null,"yes","no",null,2000,0,null,null,null,null,null,null,null,null,2000,0,null,0.05,null,-100,null,"",2000,null,2.5500000000000002E-2,null,null,null,"",2051,null,3.5000000000000003E-2,null,null,null,"",2122.79,null,0.04,null,null,null,"",2207.6999999999998,null,0.04,null,null,null,"",2296.0100000000002,null,0.04,null,null,null,"",2387.85,null,0.04,null,null,null,"",2483.36,null,0.04,null,null,null,"",2582.69,null,0.04,null,null,null,"",2686,null,0.04,null,null,null,"",2793.44,null,"",""]
["14829",null,"14829",null,"O101.40","O101.40.10","Op Inc","","","",null,"Rural and Urban Development","Land Use Planning","","",null,"O101.40.10.0500.0005","","","",null,"Capital Income","Grants & Contributions provided for Capital Purposes","Capital Contributions - Non-recurrent - Developer Contributions","cash",null,null,null,null,"s94 Contributions","14829  |  s94 Contributions",null,null,null,"yes","yes",null,-150000,0,null,null,100000,null,null,null,null,null,-50000,0,null,0.03,null,-97530,null,1.9400000000000001E-2,-150000,null,2.2499999999999999E-2,null,null,null,1.9400000000000001E-2,-156285,null,2.5000000000000001E-2,null,null,null,1.9400000000000001E-2,-163224.04999999999,null,2.5000000000000001E-2,null,null,null,1.9400000000000001E-2,-170471.2,null,0.03,null,null,null,1.9400000000000001E-2,-178892.48,null,0.03,null,null,null,1.9400000000000001E-2,-187729.77,null,0.03,null,null,null,1.9400000000000001E-2,-197003.62,null,0.03,null,null,null,1.9400000000000001E-2,-206735.6,null,0.03,null,null,null,1.9400000000000001E-2,-216948.34,null,0.03,null,null,null,1.9400000000000001E-2,-227665.59,null,"",""]
["14838",null,"14838",null,"O101.40","O101.40.10","Op Inc","","","",null,"Rural and Urban Development","Land Use Planning","","",null,"O101.40.10.0500.0020","","","",null,"Capital Income","Grants & Contributions provided for Capital Purposes","Capital Contributions - Non-recurrent - Developer Contributions","cash",null,null,null,null,"S94 Contributions-Good Hope and Wee Jasper","14838  |  S94 Contributions-Good Hope and Wee Jasper",null,null,null,"yes","yes",null,0,0,null,null,-47854,null,-54064,null,null,null,-101918,0,null,0.03,null,106953,null,1.9400000000000001E-2,0.25,null,2.2499999999999999E-2,null,null,null,1.9400000000000001E-2,0.26,null,2.5000000000000001E-2,null,null,null,1.9400000000000001E-2,0.27,null,2.5000000000000001E-2,null,null,null,1.9400000000000001E-2,0.28000000000000003,null,0.03,null,null,null,1.9400000000000001E-2,0.28999999999999998,null,0.03,null,null,null,1.9400000000000001E-2,0.3,null,0.03,null,null,null,1.9400000000000001E-2,0.31,null,0.03,null,null,null,1.9400000000000001E-2,0.33,null,0.03,null,null,null,1.9400000000000001E-2,0.35,null,0.03,null,null,null,1.9400000000000001E-2,0.37,null,"",""]
["14846",null,"14846",null,"O101.40","O101.40.10","Op Inc","","","",null,"Rural and Urban Development","Land Use Planning","","",null,"O101.40.10.0500.0020","","","",null,"Capital Income","Grants & Contributions provided for Capital Purposes","Capital Contributions - Non-recurrent - Developer Contributions","cash",null,null,null,null,"S94 Contributions-Former Gunning","14846  |  S94 Contributions-Former Gunning",null,null,null,"yes","yes",null,0,0,null,null,null,null,-4949,null,null,null,-4949,0,null,0.03,null,5193,null,1.9400000000000001E-2,-0.48,null,2.2499999999999999E-2,null,null,null,1.9400000000000001E-2,-0.5,null,2.5000000000000001E-2,null,null,null,1.9400000000000001E-2,-0.52,null,2.5000000000000001E-2,null,null,null,1.9400000000000001E-2,-0.54,null,0.03,null,null,null,1.9400000000000001E-2,-0.56999999999999995,null,0.03,null,null,null,1.9400000000000001E-2,-0.6,null,0.03,null,null,null,1.9400000000000001E-2,-0.63,null,0.03,null,null,null,1.9400000000000001E-2,-0.66,null,0.03,null,null,null,1.9400000000000001E-2,-0.69,null,0.03,null,null,null,1.9400000000000001E-2,-0.72,null,"",""]
["14855",null,"14855",null,"O101.40","O101.40.10","Op Exp","","","",null,"Rural and Urban Development","Land Use Planning","","",null,"O101.40.10.1000.0060","","","",null,"Operating Expenditure","Materials & Contracts","Materials & Contracts - Other","cash",null,null,null,null,"Operational Projects","14855  |  Operational Projects",null,null,null,"yes","no",null,100000,0,null,null,null,null,null,null,null,null,100000,0,null,0.05,null,-55000,null,"",50000,null,2.5500000000000002E-2,null,null,null,"",51275,null,3.5000000000000003E-2,null,null,null,"",53069.63,null,0.04,null,null,null,"",55192.42,null,0.04,null,null,null,"",57400.12,null,0.04,null,null,null,"",59696.12,null,0.04,null,null,null,"",62083.96,null,0.04,null,null,null,"",64567.32,null,0.04,null,null,null,"",67150.009999999995,null,0.04,null,null,null,"",69836.009999999995,null,"",""]
["14890",null,"14890",null,"O101.40","O101.40.10","Cap Exp","","","",null,"Rural and Urban Development","Land Use Planning","","",null,"O101.40.10.2000.0010","","","",null,"Capital Expenditure",null,"Purchase of I,PP&E","cash",null,null,null,null,"Capital Projects","14890  |  Capital Projects",null,null,null,"yes","no",null,0,161094,null,null,161094,null,null,null,null,null,161094,161094,null,0.03,null,null,null,"",0,null,1.55E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,"",""]
["14940",null,"14940",null,"O101.40","O101.40.15","Cap Inc","","","",null,"Rural and Urban Development","Development Services","","",null,"O101.40.15.1500.0010","","","",null,"Reserve Income",null,"Transfer from Reserves","cash",null,null,"Internal - Carry Over Works",null,"Capital Project Revotes","14940  |  Capital Project Revotes",null,null,null,"no","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"","Internal - Carry Over Works"]
["14986",null,"14986",null,"O101.40","O101.40.20","Op Exp","","","",null,"Community and Culture","Public Health and Environment","","",null,"O101.40.20.1000.0070","","","",null,"Operating Expenditure","Materials & Contracts","Materials & Contracts - Other","cash",null,null,null,null,"Environmental Projects","14986  |  Environmental Projects",null,null,null,"yes","no",null,10000,0,null,null,null,null,null,null,null,null,10000,0,null,0.05,null,-10500,null,"",0,null,2.5500000000000002E-2,null,null,null,"",0,null,3.5000000000000003E-2,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,"",""]
["15010",null,"15010",null,"O101.40","O101.40.20","Cap Exp","","","",null,"Community and Culture","Public Health and Environment","","",null,"O101.40.20.2000.0010","","","",null,"Capital Expenditure",null,"Purchase of I,PP&E","cash",null,null,null,null,"Capital Projects","15010  |  Capital Projects",null,null,null,"yes","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,0.03,null,null,null,"",0,null,1.55E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,"",""]
["15020",null,"15020",null,"O101.40","O101.40.25","Op Inc","","","",null,"Community and Culture","Ranger Services","","",null,"O101.40.25.0500.0010","","","",null,"Operating Income","User Charges & Fees","Fees & Charges - Other","cash",null,null,null,null,"Fees and Charges","15020  |  Fees and Charges",null,null,null,"yes","no",null,-60000,0,null,null,null,null,null,null,null,null,-60000,0,null,0.03,null,11800,null,"",-50000,null,1.7999999999999999E-2,null,null,null,"",-50900,null,2.5000000000000001E-2,null,null,null,"",-52172.5,null,2.5000000000000001E-2,null,null,null,"",-53476.81,null,0.03,null,null,null,"",-55081.11,null,0.03,null,null,null,"",-56733.54,null,0.03,null,null,null,"",-58435.55,null,0.03,null,null,null,"",-60188.62,null,0.03,null,null,null,"",-61994.28,null,0.03,null,null,null,"",-63854.11,null,"",""]
["15021",null,"15021",null,"O101.40","O101.40.25","Op Inc","","","",null,"Community and Culture","Ranger Services","","",null,"O101.40.25.0500.0020","","","",null,"Operating Income","User Charges & Fees","Fees & Charges - Other","cash",null,null,null,null,"Vehicle Leaseback Contribution","15021  |  Vehicle Leaseback Contribution",null,null,null,"yes","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,0.03,null,null,null,"",0,null,1.7999999999999999E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,"",""]
["15030",null,"15030",null,"O101.40","O101.40.25","Op Exp","","","",null,"Community and Culture","Ranger Services","","",null,"O101.40.25.1000.0010","","","",null,"Operating Expenditure","Employee Benefits & On-Costs","Employee Costs - Salaries","cash",null,null,null,null,"Salaries and Allowances","15030  |  Salaries and Allowances",null,null,null,"yes","no",null,52936,0,null,null,null,null,-18000,null,null,null,34936,0,null,2.7E-2,null,30288,null,"",66167.27,null,2.8000000000000001E-2,null,null,null,"",68019.95,null,2.5000000000000001E-2,null,null,null,"",69720.45,null,2.5000000000000001E-2,null,null,null,"",71463.460000000006,null,0.03,null,null,null,"",73607.360000000001,null,0.03,null,null,null,"",75815.58,null,0.03,null,null,null,"",78090.05,null,0.03,null,null,null,"",80432.75,null,0.03,null,null,null,"",82845.73,null,0.03,null,null,null,"",85331.1,null,"",""]
["15031",null,"15031",null,"O101.40","O101.40.25","Op Exp","","","",null,"Community and Culture","Ranger Services","","",null,"O101.40.25.1000.0020","","","",null,"Operating Expenditure","Employee Benefits & On-Costs","Employee Costs - Other","cash",null,null,null,null,"Vehicle Expenses","15031  |  Vehicle Expenses",null,null,null,"yes","no",null,14798,0,null,null,null,null,null,null,null,null,14798,0,null,"",null,202,null,"",15000,null,"",null,null,null,"",15000,null,"",null,null,null,"",15000,null,"",null,null,null,"",15000,null,"",null,null,null,"",15000,null,"",null,null,null,"",15000,null,"",null,null,null,"",15000,null,"",null,null,null,"",15000,null,"",null,null,null,"",15000,null,"",null,null,null,"",15000,null,"",""]
["15032",null,"15032",null,"O101.40","O101.40.25","Op Exp","","","",null,"Community and Culture","Ranger Services","","",null,"O101.40.25.1000.0030","","","",null,"Operating Expenditure","Other Expenses","Other Expenses - Other","cash",null,null,null,null,"Administration Expenses","15032  |  Administration Expenses",null,null,null,"yes","no",null,200,0,null,null,null,null,null,null,null,null,200,0,null,0.03,null,-6,null,"",200,null,1.7999999999999999E-2,null,null,null,"",203.6,null,2.5000000000000001E-2,null,null,null,"",208.69,null,2.5000000000000001E-2,null,null,null,"",213.91,null,0.03,null,null,null,"",220.33,null,0.03,null,null,null,"",226.94,null,0.03,null,null,null,"",233.75,null,0.03,null,null,null,"",240.76,null,0.03,null,null,null,"",247.98,null,0.03,null,null,null,"",255.42,null,"",""]
["15033",null,"15033",null,"O101.40","O101.40.25","Op Exp","","","",null,"Community and Culture","Ranger Services","","",null,"O101.40.25.1000.0040","","","",null,"Operating Expenditure","Other Expenses","Other Expenses - Other","cash",null,null,null,null,"Pound Maintenance and Repair","15033  |  Pound Maintenance and Repair",null,null,null,"yes","no",null,5000,0,null,null,null,null,null,null,null,null,5000,0,null,0.03,null,-150,null,"",5000,null,1.7999999999999999E-2,null,null,null,"",5090,null,2.5000000000000001E-2,null,null,null,"",5217.25,null,2.5000000000000001E-2,null,null,null,"",5347.68,null,0.03,null,null,null,"",5508.11,null,0.03,null,null,null,"",5673.35,null,0.03,null,null,null,"",5843.55,null,0.03,null,null,null,"",6018.86,null,0.03,null,null,null,"",6199.43,null,0.03,null,null,null,"",6385.41,null,"",""]
["15034",null,"15034",null,"O101.40","O101.40.25","Op Exp","","","",null,"Community and Culture","Ranger Services","","",null,"O101.40.25.1000.0050","","","",null,"Operating Expenditure","Other Expenses","Other Expenses - Other","cash",null,null,null,null,"Safety Equipment","15034  |  Safety Equipment",null,null,null,"yes","no",null,3000,0,null,null,null,null,null,null,null,null,3000,0,null,0.03,null,-90,null,"",3000,null,1.7999999999999999E-2,null,null,null,"",3054,null,2.5000000000000001E-2,null,null,null,"",3130.35,null,2.5000000000000001E-2,null,null,null,"",3208.61,null,0.03,null,null,null,"",3304.87,null,0.03,null,null,null,"",3404.02,null,0.03,null,null,null,"",3506.14,null,0.03,null,null,null,"",3611.32,null,0.03,null,null,null,"",3719.66,null,0.03,null,null,null,"",3831.25,null,"",""]
["15035",null,"15035",null,"O101.40","O101.40.25","Op Exp","","","",null,"Community and Culture","Ranger Services","","",null,"O101.40.25.1000.0060","","","",null,"Operating Expenditure","Other Expenses","Other Expenses - Other","cash",null,null,null,null,"Companion Animal Payments to DLG","15035  |  Companion Animal Payments to DLG",null,null,null,"yes","no",null,15000,0,null,null,null,null,null,null,null,null,15000,0,null,0.03,null,-450,null,"",15000,null,1.7999999999999999E-2,null,null,null,"",15270,null,2.5000000000000001E-2,null,null,null,"",15651.75,null,2.5000000000000001E-2,null,null,null,"",16043.04,null,0.03,null,null,null,"",16524.330000000002,null,0.03,null,null,null,"",17020.060000000001,null,0.03,null,null,null,"",17530.66,null,0.03,null,null,null,"",18056.580000000002,null,0.03,null,null,null,"",18598.28,null,0.03,null,null,null,"",19156.23,null,"",""]
["15036",null,"15036",null,"O101.40","O101.40.25","Op Exp","","","",null,"Community and Culture","Ranger Services","","",null,"O101.40.25.1000.0070","","","",null,"Operating Expenditure","Other Expenses","Other Expenses - Other","cash",null,null,null,null,"Abandoned Vehicles","15036  |  Abandoned Vehicles",null,null,null,"yes","no",null,2000,0,null,null,null,null,null,null,null,null,2000,0,null,0.03,null,-1060,null,"",1000,null,1.7999999999999999E-2,null,null,null,"",1018,null,2.5000000000000001E-2,null,null,null,"",1043.45,null,2.5000000000000001E-2,null,null,null,"",1069.54,null,0.03,null,null,null,"",1101.6300000000001,null,0.03,null,null,null,"",1134.68,null,0.03,null,null,null,"",1168.72,null,0.03,null,null,null,"",1203.78,null,0.03,null,null,null,"",1239.8900000000001,null,0.03,null,null,null,"",1277.0899999999999,null,"",""]
["15037",null,"15037",null,"O101.40","O101.40.25","Op Exp","","","",null,"Community and Culture","Ranger Services","","",null,"O101.40.25.1000.0080","","","",null,"Operating Expenditure","Other Expenses","Other Expenses - Other","cash",null,null,null,null,"State Debt Recovery Payment","15037  |  State Debt Recovery Payment",null,null,null,"yes","no",null,5000,0,null,null,null,null,null,null,null,null,5000,0,null,0.03,null,-150,null,"",5000,null,1.7999999999999999E-2,null,null,null,"",5090,null,2.5000000000000001E-2,null,null,null,"",5217.25,null,2.5000000000000001E-2,null,null,null,"",5347.68,null,0.03,null,null,null,"",5508.11,null,0.03,null,null,null,"",5673.35,null,0.03,null,null,null,"",5843.55,null,0.03,null,null,null,"",6018.86,null,0.03,null,null,null,"",6199.43,null,0.03,null,null,null,"",6385.41,null,"",""]
["15038",null,"15038",null,"O101.40","O101.40.25","Op Exp","","","",null,"Community and Culture","Ranger Services","","",null,"O101.40.25.1000.0085","","","",null,"Operating Expenditure","Materials & Contracts","Materials & Contracts - Other","cash",null,null,null,null,"Operational Projects","15038  |  Operational Projects",null,null,null,"yes","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,0.05,null,null,null,"",0,null,2.5500000000000002E-2,null,null,null,"",0,null,3.5000000000000003E-2,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,0.04,null,null,null,"",0,null,"",""]
["15050",null,"15050",null,"O101.40","O101.40.25","Cap Inc","","","",null,"Community and Culture","Ranger Services","","",null,"O101.40.25.1500.0010","","","",null,"Reserve Income",null,"Transfer from Reserves","cash",null,null,"Internal - Carry Over Works",null,"Capital Project Revotes","15050  |  Capital Project Revotes",null,null,null,"no","no",null,0,-25000,null,null,-25000,null,null,null,null,null,-25000,-25000,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"","Internal - Carry Over Works"]
["15051",null,"15051",null,"O101.40","O101.40.25","Cap Inc","","","",null,"Community and Culture","Ranger Services","","",null,"O101.40.25.1500.0020","","","",null,"Reserve Income",null,"Transfer from Reserves","cash",null,null,"External - Domestic Waste Management",null,"Transfer from Reserve","15051  |  Transfer from Reserve",null,null,null,"no","no",null,0,0,null,null,null,null,null,null,null,null,0,0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"",null,null,null,"",0,null,"","External - Domestic Waste Management"]
["15060",null,"15060",null,"O101.40","O101.40.25","Cap Exp","","","",null,"Community and Culture","Ranger Services","","",null,"O101.40.25.2000.0010","","","",null,"Capital Expenditure",null,"Purchase of I,PP&E","cash",null,null,null,null,"Capital Projects","15060  |  Capital Projects",null,null,null,"yes","no",null,0,1025000,null,null,25000,null,null,null,1000000,null,1025000,1025000,null,0.03,null,null,null,"",0,null,1.55E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,2.5000000000000001E-2,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,0.03,null,null,null,"",0,null,"",""]

{"sheet":"Data Dump","index":91,"n_rows":5,"n_cols":46,"rows_kept":5,"cut":false,"hidden":false,"merged":[[0,32,0,33],[0,35,0,36],[0,38,0,39],[0,41,0,42],[0,44,0,45],[0,17,0,18],[0,20,0,21],[0,23,0,24],[0,26,0,27],[0,29,0,30],[0,2,0,3],[0,5,0,6],[0,8,0,9],[0,11,0,12],[0,14,0,15],[1,41,1,42],[2,41,2,42],[1,44,1,45],[2,44,2,45],[1,32,1,33],[2,32,2,33],[1,35,1,36],[2,35,2,36],[1,38,1,39],[2,38,2,39],[1,23,1,24],[2,23,2,24],[1,26,1,27],[2,26,2,27],[1,29,1,30],[2,29,2,30],[2,14,2,15],[1,2,1,15],[2,17,2,18],[1,17,1,18],[1,20,1,21],[2,20,2,21],[2,11,2,12],[2,2,2,3],[2,8,2,9],[2,5,2,6]]}
[]
[null,null,{"$f":"\"Base Year (\"&Starting_year_general-1&\"/\"&RIGHT(Starting_year_general,2)&\")\"","v":"Base Year (2014/15)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Year 1 (\"&Starting_year_general&\"/\"&RIGHT(Starting_year_general+1,2)&\")\"","v":"Year 1 (2015/16)"},null,null,{"$f":"\"Year 2 (\"&Starting_year_general+1&\"/\"&RIGHT(Starting_year_general+2,2)&\")\"","v":"Year 2 (2016/17)"},null,null,{"$f":"\"Year 3 (\"&Starting_year_general+2&\"/\"&RIGHT(Starting_year_general+3,2)&\")\"","v":"Year 3 (2017/18)"},null,null,{"$f":"\"Year 4 (\"&Starting_year_general+3&\"/\"&RIGHT(Starting_year_general+4,2)&\")\"","v":"Year 4 (2018/19)"},null,null,{"$f":"\"Year 5 (\"&Starting_year_general+4&\"/\"&RIGHT(Starting_year_general+5,2)&\")\"","v":"Year 5 (2019/20)"},null,null,{"$f":"\"Year 6 (\"&Starting_year_general+5&\"/\"&RIGHT(Starting_year_general+6,2)&\")\"","v":"Year 6 (2020/21)"},null,null,{"$f":"\"Year 7 (\"&Starting_year_general+6&\"/\"&RIGHT(Starting_year_general+7,2)&\")\"","v":"Year 7 (2021/22)"},null,null,{"$f":"\"Year 8 (\"&Starting_year_general+7&\"/\"&RIGHT(Starting_year_general+8,2)&\")\"","v":"Year 8 (2022/23)"},null,null,{"$f":"\"Year 9 (\"&Starting_year_general+8&\"/\"&RIGHT(Starting_year_general+9,2)&\")\"","v":"Year 9 (2023/24)"},null,null,{"$f":"\"Year 10 (\"&Starting_year_general+9&\"/\"&RIGHT(Starting_year_general+10,2)&\")\"","v":"Year 10 (2024/25)"}]
[null,null,"Original Budget (Full Amount)",null,null,"Re-votes (Full Amount)",null,null,"1st Qtr (Variation Amount)",null,null,"2nd Qtr (Variation Amount)",null,null,"3rd Qtr (Variation Amount)",null,null,"Original Budget (Full Amount)",null,null,"Original Budget (Full Amount)",null,null,"Original Budget (Full Amount)",null,null,"Original Budget (Full Amount)",null,null,"Original Budget (Full Amount)",null,null,"Original Budget (Full Amount)",null,null,"Original Budget (Full Amount)",null,null,"Original Budget (Full Amount)",null,null,"Original Budget (Full Amount)",null,null,"Original Budget (Full Amount)"]
[null,null,"Total","Includes",null,"Total","Includes",null,"Variation","Includes",null,"Variation","Includes",null,"Variation","Includes",null,"Total","Includes",null,"Total","Includes",null,"Total","Includes",null,"Total","Includes",null,"Total","Includes",null,"Total","Includes",null,"Total","Includes",null,"Total","Includes",null,"Total","Includes",null,"Total","Includes"]
["Full GL String",null,"Amount","Non-Recurrent",null,"Amount","Non-Recurrent",null,"Amount","Non-Recurrent",null,"Amount","Non-Recurrent",null,"Amount","Non-Recurrent",null,"Amount","Non-Recurrent",null,"Amount","Non-Recurrent",null,"Amount","Non-Recurrent",null,"Amount","Non-Recurrent",null,"Amount","Non-Recurrent",null,"Amount","Non-Recurrent",null,"Amount","Non-Recurrent",null,"Amount","Non-Recurrent",null,"Amount","Non-Recurrent",null,"Amount","Non-Recurrent"]

{"sheet":"writing errors","index":92,"n_rows":7,"n_cols":5,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["LTFP Data Integrity Check Result"]
[]
["Last time Integrity check has been run:",null,null,"Date:","2015-11-11T17:14:10"]
[null,null,null,"Time:",42319.718171296299]
[null,null,null,"Type:","G/L Table, COA Tables & Database Integrity Check"]
[]
["G/L Table, COA Tables & Database Integrity Check is ok. No errors found."]

{"sheet":"Levels (Org Structure)","index":93,"n_rows":506,"n_cols":48,"rows_kept":139,"cut":true,"hidden":false,"merged":[[1,16,2,16],[1,0,2,0],[1,1,2,1],[1,3,2,3],[1,4,2,4],[1,6,2,6],[1,7,2,7],[1,9,2,9],[1,10,2,10],[1,12,2,12],[1,13,2,13],[1,15,2,15]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[]
["Enter name for level 1:","Section (Org)",null,"Enter name for level 2:","Service (Org)",null,"Enter name for level 3:","Inc/Exp Type",null,"Enter name for level 4:",null,null,"Enter name for level 5:",null,null,"Enter name for level 6:"]
[]
[]
["Code Level 1","Name Level 1",null,"Code Level 2","Name Level 2",null,"Code Level 3","Name Level 3",null,"Code Level 4","Name Level 4",null,"Code Level 5","Name Level 5",null,"Code Level 6","Name Level 6"]
["O101.10 ","General Management",null,"O101.10.05","Management and Administration",null,"Cap Exp","Capital Expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O101.10  (General Management)","O101.10 ",null,"O101.10.05 (Management and Administration)","O101.10.05",null,"Cap Exp (Capital Expenditure)","Cap Exp",null,null,null,null,null,null,null,null,null,null,"Section (Org)","general_levels_list_level_6_lookup","general_levels_list_level_6_range","general_database_level_6"]
["O101.20","Corporate and Community Services",null,"O101.10.10","Organisational Development",null,"Cap Inc","Capital Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O101.20 (Corporate and Community Services)","O101.20",null,"O101.10.10 (Organisational Development)","O101.10.10",null,"Cap Inc (Capital Income)","Cap Inc",null,null,null,null,null,null,null,null,null,null,"Service (Org)","general_levels_list_level_5_lookup","general_levels_list_level_5_range","general_database_level_5"]
["O101.30","Operations",null,"O101.10.15","On Costs",null,"Op Exp","Operating Expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O101.30 (Operations)","O101.30",null,"O101.10.15 (On Costs)","O101.10.15",null,"Op Exp (Operating Expenditure)","Op Exp",null,null,null,null,null,null,null,null,null,null,"Inc/Exp Type","general_levels_list_level_4_lookup","general_levels_list_level_4_range","general_database_level_4"]
["O101.40","Planning and Environmental Services",null,"O101.10.20","Property Development",null,"Op Inc","Operating Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O101.40 (Planning and Environmental Services)","O101.40",null,"O101.10.20 (Property Development)","O101.10.20",null,"Op Inc (Operating Income)","Op Inc"]
["O105.05","Net Working Funds Position",null,"O101.10.25","Elected Members",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O105.05 (Net Working Funds Position)","O105.05",null,"O101.10.25 (Elected Members)","O101.10.25"]
["O105.10","Net Capital Funds Position",null,"O101.10.30","Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O105.10 (Net Capital Funds Position)","O105.10",null,"O101.10.30 (Depreciation)","O101.10.30"]
["O105.15","Equity",null,"O101.20.05","Management and Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O105.15 (Equity)","O105.15",null,"O101.20.05 (Management and Administration)","O101.20.05"]
[null,null,null,"O101.20.10","Corporate Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O101.20.10 (Corporate Administration)","O101.20.10"]
[null,null,null,"O101.20.11","Economic Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O101.20.11 (Economic Development)","O101.20.11"]
[null,null,null,"O101.20.12","Media and Communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O101.20.12 (Media and Communications)","O101.20.12"]
[null,null,null,"O101.20.13","Information Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O101.20.13 (Information Management)","O101.20.13"]
[null,null,null,"O101.20.15","Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O101.20.15 (Information Technology)","O101.20.15"]
[null,null,null,"O101.20.20","Financial Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O101.20.20 (Financial Management)","O101.20.20"]
[null,null,null,"O101.20.25","Community Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O101.20.25 (Community Development)","O101.20.25"]
[null,null,null,"O101.20.30","Library",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O101.20.30 (Library)","O101.20.30"]
[null,null,null,"O101.20.35","Visitor Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O101.20.35 (Visitor Services)","O101.20.35"]
[null,null,null,"O101.20.40","Home Living Support Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O101.20.40 (Home Living Support Service)","O101.20.40"]
[null,null,null,"O101.30.05","Management and Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O101.30.05 (Management and Administration)","O101.30.05"]
[null,null,null,"O101.30.10","Local Roads and Transport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O101.30.10 (Local Roads and Transport)","O101.30.10"]
[null,null,null,"O101.30.15","Regional Roads",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O101.30.15 (Regional Roads)","O101.30.15"]
[null,null,null,"O101.30.20","State Roads",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O101.30.20 (State Roads)","O101.30.20"]
[null,null,null,"O101.30.25","Commercial Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O101.30.25 (Commercial Operations)","O101.30.25"]
[null,null,null,"O101.30.30","Swimming Pool",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O101.30.30 (Swimming Pool)","O101.30.30"]
[null,null,null,"O101.30.35","Property Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O101.30.35 (Property Management)","O101.30.35"]
[null,null,null,"O101.30.40","Parks Gardens and Recreation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O101.30.40 (Parks Gardens and Recreation)","O101.30.40"]
[null,null,null,"O101.30.45","Stormwater",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O101.30.45 (Stormwater)","O101.30.45"]
[null,null,null,"O101.30.50","Cemeteries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O101.30.50 (Cemeteries)","O101.30.50"]
[null,null,null,"O101.30.55","Depot Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O101.30.55 (Depot Operations)","O101.30.55"]
[null,null,null,"O101.30.60","Engineering Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O101.30.60 (Engineering Services)","O101.30.60"]
[null,null,null,"O101.30.65","Emergency Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O101.30.65 (Emergency Services)","O101.30.65"]
[null,null,null,"O101.40.05","Management and Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O101.40.05 (Management and Administration)","O101.40.05"]
[null,null,null,"O101.40.10","Land Use Planning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O101.40.10 (Land Use Planning)","O101.40.10"]
[null,null,null,"O101.40.15","Development Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O101.40.15 (Development Services)","O101.40.15"]
[null,null,null,"O101.40.20","Public Health and Environment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O101.40.20 (Public Health and Environment)","O101.40.20"]
[null,null,null,"O101.40.25","Ranger Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O101.40.25 (Ranger Services)","O101.40.25"]
[null,null,null,"O105.05.05","Current Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O105.05.05 (Current Assets)","O105.05.05"]
[null,null,null,"O105.05.10","Current Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O105.05.10 (Current Liabilities)","O105.05.10"]
[null,null,null,"O105.10.05","Non Current Assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O105.10.05 (Non Current Assets)","O105.10.05"]
[null,null,null,"O105.10.10","Non Current Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O105.10.10 (Non Current Liabilities)","O105.10.10"]
[null,null,null,"O105.15.00","Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O105.15.00 (Equity)","O105.15.00"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["<end>","<end>",null,"<end>","<end>",null,"<end>","<end>",null,"<end>","<end>",null,"<end>","<end>",null,"<end>","<end>"]

{"sheet":"Fcts (Fctional Struct)","index":94,"n_rows":606,"n_cols":42,"rows_kept":139,"cut":true,"hidden":false,"merged":[[1,9,2,9],[1,10,2,10],[1,0,2,0],[1,1,2,1],[1,3,2,3],[1,4,2,4],[1,6,2,6],[1,7,2,7]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[]
["Enter name for function 1:","Section (Functional)",null,"Enter name for function 2:","Service (Functional)",null,"Enter name for function 3:",null,null,"Enter name for function 4:"]
[]
[]
["Code Function 1","Name Function 1",null,"Code Function 2","Name Function 2",null,"Code Function 3","Name Function 3",null,"Code Function 4","Name Function 4"]
["Community and Culture","Community and Culture",null,"Cemeteries","Cemeteries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Community and Culture (Community and Culture)","Community and Culture",null,"Cemeteries (Cemeteries)","Cemeteries",null,null,null,null,null,null,null,"Section (Functional)","general_functions_list_function_1_lookup","general_functions_list_function_1_range","general_database_function_1"]
["Council Governance and Finance","Council Governance and Finance",null,"Commercial Operations","Commercial Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Council Governance and Finance (Council Governance and Finance)","Council Governance and Finance",null,"Commercial Operations (Commercial Operations)","Commercial Operations",null,null,null,null,null,null,null,"Service (Functional)","general_functions_list_function_2_lookup","general_functions_list_function_2_range","general_database_function_2"]
["Local Economy","Local Economy",null,"Community Development","Community Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Economy (Local Economy)","Local Economy",null,"Community Development (Community Development)","Community Development"]
["Local Infrastructure and Services","Local Infrastructure and Services",null,"Corporate Administration","Corporate Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Infrastructure and Services (Local Infrastructure and Services)","Local Infrastructure and Services",null,"Corporate Administration (Corporate Administration)","Corporate Administration"]
["Recreation and Open Space","Recreation and Open Space",null,"Depot Operations","Depot Operations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recreation and Open Space (Recreation and Open Space)","Recreation and Open Space",null,"Depot Operations (Depot Operations)","Depot Operations"]
["Rural and Urban Development","Rural and Urban Development",null,"Depreciation","Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural and Urban Development (Rural and Urban Development)","Rural and Urban Development",null,"Depreciation (Depreciation)","Depreciation"]
[null,null,null,"Development Services","Development Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Development Services (Development Services)","Development Services"]
[null,null,null,"Economic Development","Economic Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Development (Economic Development)","Economic Development"]
[null,null,null,"Elected Members","Elected Members",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elected Members (Elected Members)","Elected Members"]
[null,null,null,"Emergency Services","Emergency Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Emergency Services (Emergency Services)","Emergency Services"]
[null,null,null,"Engineering Services","Engineering Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Engineering Services (Engineering Services)","Engineering Services"]
[null,null,null,"Financial Management","Financial Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Management (Financial Management)","Financial Management"]
[null,null,null,"Home Living Support Service","Home Living Support Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Home Living Support Service (Home Living Support Service)","Home Living Support Service"]
[null,null,null,"Information Management","Information Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Information Management (Information Management)","Information Management"]
[null,null,null,"Information Technology","Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Information Technology (Information Technology)","Information Technology"]
[null,null,null,"Land Use Planning","Land Use Planning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land Use Planning (Land Use Planning)","Land Use Planning"]
[null,null,null,"Library","Library",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Library (Library)","Library"]
[null,null,null,"Local Roads and Transport","Local Roads and Transport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Roads and Transport (Local Roads and Transport)","Local Roads and Transport"]
[null,null,null,"Management and Administration","Management and Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Management and Administration (Management and Administration)","Management and Administration"]
[null,null,null,"Media and Communications","Media and Communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Media and Communications (Media and Communications)","Media and Communications"]
[null,null,null,"On Costs","On Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"On Costs (On Costs)","On Costs"]
[null,null,null,"Organisational Development","Organisational Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisational Development (Organisational Development)","Organisational Development"]
[null,null,null,"Parks Gardens and Recreation","Parks Gardens and Recreation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parks Gardens and Recreation (Parks Gardens and Recreation)","Parks Gardens and Recreation"]
[null,null,null,"Property Development","Property Development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Property Development (Property Development)","Property Development"]
[null,null,null,"Property Management","Property Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Property Management (Property Management)","Property Management"]
[null,null,null,"Public Health and Environment","Public Health and Environment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Health and Environment (Public Health and Environment)","Public Health and Environment"]
[null,null,null,"Ranger Services","Ranger Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ranger Services (Ranger Services)","Ranger Services"]
[null,null,null,"Regional Roads","Regional Roads",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regional Roads (Regional Roads)","Regional Roads"]
[null,null,null,"State Roads","State Roads",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State Roads (State Roads)","State Roads"]
[null,null,null,"Stormwater","Stormwater",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stormwater (Stormwater)","Stormwater"]
[null,null,null,"Swimming Pool","Swimming Pool",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Swimming Pool (Swimming Pool)","Swimming Pool"]
[null,null,null,"Visitor Services","Visitor Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Visitor Services (Visitor Services)","Visitor Services"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["<end>","<end>",null,"<end>","<end>",null,"<end>","<end>",null,"<end>","<end>"]

{"sheet":"drop down list","index":95,"n_rows":52,"n_cols":15,"rows_kept":52,"cut":false,"hidden":true,"merged":[]}
[null,"HIDE SHEET"]
[null,"Primary Statement drop down list",null,null,"Sec 94 drop down list",null,null,"RE drop down list",null,null,"Other drop down list",null,null,"Data input drop down list"]
[null,{"$f":"IF(C3=\"\",\"\",\"Income Statement\")","v":"Income Statement"},{"$f":"sheetname_general(income_statement_general_main)","v":"Income Statement"},null,{"$f":"IF(F3=\"\",\"\",\"Summary\")","v":"Summary"},{"$f":"sheetname_general(Dev_contributions_summary_general_main)","v":"S94 - Plan Summary"},null,{"$f":"IF(I3=\"\",\"\",\"Capital Works - Summary\")","v":"Capital Works - Summary"},{"$f":"sheetname_general(CAPEX_summary_general_main)","v":"CAPEX Summary"},null,{"$f":"IF(L3=\"\",\"\",\"Cover Page\")","v":"Cover Page"},{"$f":"sheetname_general(main_file_general)","v":"Cover Page"}]
[null,{"$f":"IF(C4=\"\",\"\",\"Balance Sheet\")","v":"Balance Sheet"},{"$f":"sheetname_general(balance_sheet_general_main)","v":"Balance Sheet"},null,{"$f":"IF(F4=\"\",\"\",\"Plan Index\")","v":"Plan Index"},{"$f":"sheetname_general(general_dev_contr_plans_number)","v":"S94 Plans"},null,{"$f":"IF(I4=\"\",\"\",\"Capital Works - Program\")","v":"Capital Works - Program"},{"$f":"sheetname_general(CAPEX_dump_general_main)","v":"CAPEX program"},null,{"$f":"IF(L4=\"\",\"\",\"Checklist\")","v":"Checklist"},{"$f":"sheetname_general(checklist_general_main)","v":"Checklist"},null,{"$f":"IF(O4=\"\",\"\",\"Balance Sheet - Workings\")","v":"Balance Sheet - Workings"},{"$f":"sheetname_general(balance_sheet_workings_general_main)","v":"BS workings"}]
[null,{"$f":"IF(C5=\"\",\"\",\"Balance Sheet - Workings\")","v":"Balance Sheet - Workings"},{"$f":"sheetname_general(balance_sheet_workings_general_main)","v":"BS workings"},null,null,null,null,{"$f":"IF(AND(H3=\"\",H4=\"\"),\"\",\"---------------------------------------------------\")","v":"---------------------------------------------------"},{"$f":"IF(AND(H3=\"\",H4=\"\"),\"\",\"-------------------------------\")","v":"-------------------------------"},null,"---------------------------------------------------","-------------------------------",null,{"$f":"IF(O5=\"\",\"\",\"Target % for Balance Sheet\")","v":"Target % for Balance Sheet"},{"$f":"sheetname_general(target_percent_general_main)","v":"Target %"}]
[null,{"$f":"IF(C6=\"\",\"\",\"Cash Flow Statement\")","v":"Cash Flow Statement"},{"$f":"sheetname_general(cash_flow_general_main)","v":"Cash Flow"},null,{"$f":"IF(F6=\"\",\"\",\"Plan \"&'S94 Plans'!$A7&\" - \"&'S94 Plans'!$B7)","v":"Plan 1 - S94 Plan 1 General"},{"$f":"sheetname_general(general_main_dev_contr_plan_1)","v":"S94 - Plan 1"},null,{"$f":"IF(I6=\"\",\"\",\"Major Projects - Summary\")","v":"Major Projects - Summary"},{"$f":"sheetname_general(major_projects_summary_general_main)","v":"Major Projects summary"},null,{"$f":"IF(L6=\"\",\"\",\"Scenarios\")","v":"Scenarios"},{"$f":"sheetname_general(scenarios_general_main)","v":"Scenarios"},null,"---------------------------------------------------","-------------------------------"]
[null,{"$f":"IF(C7=\"\",\"\",\"Cash Flow Statement - Workings\")","v":"Cash Flow Statement - Workings"},{"$f":"sheetname_general(cash_flow_workings_general_main)","v":"CF workings"},null,null,null,null,{"$f":"IF(I7=\"\",\"\",\"Major Projects - Program\")","v":"Major Projects - Program"},{"$f":"sheetname_general(major_projects_dump_general_main)","v":"Major Projects dump"},null,{"$f":"IF(L7=\"\",\"\",\"Charts\")","v":"Charts"},{"$f":"sheetname_general(charts_general_main)","v":"Charts"},null,{"$f":"IF(O7=\"\",\"\",\"Global Indexation Changes\")","v":"Global Indexation Changes"},{"$f":"sheetname_general(global_changes_general)","v":"Global Indexation"}]
[null,{"$f":"IF(C8=\"\",\"\",\"Equity Statement\")","v":"Equity Statement"},{"$f":"sheetname_general(equity_statement_general_main)","v":"Equity Statement"},null,null,null,null,{"$f":"IF(AND(H6=\"\",H7=\"\"),\"\",\"---------------------------------------------------\")","v":"---------------------------------------------------"},{"$f":"IF(AND(H6=\"\",H7=\"\"),\"\",\"-------------------------------\")","v":"-------------------------------"},null,"---------------------------------------------------","-------------------------------",null,"---------------------------------------------------","-------------------------------"]
[null,"---------------------------------------------------","-------------------------------",null,null,null,null,{"$f":"IF(I9=\"\",\"\",\"Real Estate Summary\")","v":"Real Estate Summary"},{"$f":"sheetname_general(RE_summary_general_main)","v":"RE Dev Summary"},null,{"$f":"IF(L9=\"\",\"\",\"Key Performance Indicators - Snapshot\")","v":"Key Performance Indicators - Snapshot"},{"$f":"sheetname_general(KPI_general_main)","v":"KPI - Snapshot"},null,{"$f":"IF(O9=\"\",\"\",\"Interest Calculation\")","v":"Interest Calculation"},{"$f":"sheetname_general(Interest_calculation_general_main)","v":"Interest Calculation"}]
[null,{"$f":"IF(C10=\"\",\"\",\"This Year - Last Year LTFP Comparison\")","v":"This Year - Last Year LTFP Comparison"},{"$f":"sheetname_general(primary_statement_comparison_general_main)","v":"TY-LY Comparison"},null,null,null,null,{"$f":"IF(I10=\"\",\"\",\"RE Project \"&'check RE Dev'!$B$4)","v":"RE Project "},{"$f":"sheetname_general(general_main_RE_Dev_project_1)","v":"RE Dev 1"},null,null,null,null,"---------------------------------------------------","-------------------------------"]
[null,"---------------------------------------------------","-------------------------------",null,null,null,null,{"$f":"IF(I11=\"\",\"\",\"Spare RE Project\")","v":"Spare RE Project"},{"$f":"sheetname_general(general_main_RE_Dev_project_spare)","v":"RE Dev spare"},null,{"$f":"IF(AND(K12=\"\"),\"\",\"---------------------------------------------------\")","v":"---------------------------------------------------"},{"$f":"IF(AND(K12=\"\"),\"\",\"-------------------------------\")","v":"-------------------------------"},null,{"$f":"IF(O11=\"\",\"\",\"Key Performance Indicators - Targets\")","v":"Key Performance Indicators - Targets"},{"$f":"sheetname_general(KPI_target_general_main)","v":"KPI - Benchmark Targets"}]
[null,{"$f":"IF(C12=\"\",\"\",\"Budget Summary - Detailed Income/Expense Type\")","v":"Budget Summary - Detailed Income/Expense Type"},{"$f":"sheetname_general(BU_summary_stat_general_main)","v":"Budget Summary 1"},null,null,null,null,{"$f":"IF(AND(H9=\"\",H10=\"\",H11=\"\"),\"\",\"---------------------------------------------------\")","v":"---------------------------------------------------"},{"$f":"IF(AND(H9=\"\",H10=\"\",H11=\"\"),\"\",\"-------------------------------\")","v":"-------------------------------"},null,{"$f":"IF(L12=\"\",\"\",\"Historical Data\")","v":"Historical Data"},{"$f":"sheetname_general(historical_data_general_main)","v":"Historical Data"},null,{"$f":"IF(O12=\"\",\"\",\"Key Performance Indicators - Calculation\")","v":"Key Performance Indicators - Calculation"},{"$f":"sheetname_general(KPI_calculation_general)","v":"KPI calculation"}]
[null,{"$f":"IF(C13=\"\",\"\",\"Budget Summary - High Level\")","v":"Budget Summary - High Level"},{"$f":"sheetname_general(budget_summary_general_main)","v":"Budget Summary 2"},null,null,null,null,{"$f":"IF(I13=\"\",\"\",\"Assets - Disposals & Transfers\")","v":"Assets - Disposals & Transfers"},{"$f":"sheetname_general(IPPE_movements_general_main)","v":"Assets - Disposals & Transfers"},null,null,null,null,{"$f":"IF(AND(N14=\"\",N15=\"\"),\"\",\"---------------------------------------------------\")","v":"---------------------------------------------------"},{"$f":"IF(AND(N14=\"\",N15=\"\"),\"\",\"-------------------------------\")","v":"-------------------------------"}]
[null,{"$f":"IF(C14=\"\",\"\",\"Budget Reconciliation\")","v":"Budget Reconciliation"},{"$f":"sheetname_general(budget_reconciliation_general_main)","v":"Budget Reconciliation"},null,null,null,null,{"$f":"IF(I14=\"\",\"\",\"IPPE - Maintenance & Revaluations\")","v":"IPPE - Maintenance & Revaluations"},{"$f":"sheetname_general(IPPE_maintenance_reval_general_main)","v":"IPP&E Reconciliation"},null,"---------------------------------------------------","-------------------------------",null,{"$f":"IF(O14=\"\",\"\",\"Plan \"&general_main_dev_contr_plan_1&\" - \"&'S94 - Plan 1'!$C$5)","v":"Plan 1 - S94 Plan 1 General"},{"$f":"sheetname_general(general_main_dev_contr_plan_1)","v":"S94 - Plan 1"}]
[null,"---------------------------------------------------","-------------------------------",null,null,null,null,null,null,null,{"$f":"IF(L15=\"\",\"\",\"Population Indexation Changes\")","v":"Population Indexation Changes"},{"$f":"sheetname_general(population_changes_general)","v":"Population Indexation"},null,{"$f":"IF(O15=\"\",\"\",\"Plan \"&general_main_dev_contr_plan_nup&\" - \"&'S94 - Not under Plan'!$C$5)","v":"Plan NUP - Not under Plan"},{"$f":"sheetname_general(general_main_dev_contr_plan_nup)","v":"S94 - Not under Plan"}]
[null,{"$f":"IF(C16=\"\",\"\",\"Capital Expenditure Summary\")","v":"Capital Expenditure Summary"},{"$f":"sheetname_general(cap_exp_summary_general_main)","v":"Cap Exp Summary"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N17=\"\"),\"\",\"---------------------------------------------------\")","v":"---------------------------------------------------"},{"$f":"IF(AND(N17=\"\"),\"\",\"-------------------------------\")","v":"-------------------------------"}]
[null,{"$f":"IF(C17=\"\",\"\",\"Expenditure Type Summary\")","v":"Expenditure Type Summary"},{"$f":"sheetname_general(exp_type_summary_general_main)","v":"Exp Type Summary"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O17=\"\",\"\",\"RE Project \"&'check RE Dev'!$B$4)","v":"RE Project "},{"$f":"sheetname_general(general_main_RE_Dev_project_1)","v":"RE Dev 1"}]
[null,{"$f":"IF(C18=\"\",\"\",\"Working Capital\")","v":"Working Capital"},{"$f":"sheetname_general(working_capital_general_main)","v":"Working Capital"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N19=\"\",N20=\"\"),\"\",\"---------------------------------------------------\")","v":"---------------------------------------------------"},{"$f":"IF(AND(N19=\"\",N20=\"\"),\"\",\"-------------------------------\")","v":"-------------------------------"}]
[null,{"$f":"IF(C19=\"\",\"\",\"Interest Calculation\")","v":"Interest Calculation"},{"$f":"sheetname_general(Interest_calculation_general_main)","v":"Interest Calculation"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O19=\"\",\"\",\"Capital Works - Program\")","v":"Capital Works - Program"},{"$f":"sheetname_general(CAPEX_dump_general_main)","v":"CAPEX program"}]
[null,{"$f":"IF(AND(B21=\"\",B22=\"\",B23=\"\",B24=\"\",B25=\"\",B26=\"\",B27=\"\",B28=\"\",B29=\"\",B30=\"\"),\"\",\"---------------------------------------------------\")","v":"---------------------------------------------------"},{"$f":"IF(AND(B21=\"\",B22=\"\",B23=\"\",B24=\"\",B25=\"\",B26=\"\",B27=\"\",B28=\"\",B29=\"\",B30=\"\"),\"\",\"-------------------------------\")","v":"-------------------------------"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O20=\"\",\"\",\"Major Projects - Program\")","v":"Major Projects - Program"},{"$f":"sheetname_general(major_projects_dump_general_main)","v":"Major Projects dump"}]
[null,{"$f":"IF(C21=\"\",\"\",\"Summary \"&'Summary L1'!A$6)","v":"Summary by Section (Org)"},{"$f":"sheetname_general(general_level_6_summary)","v":"Summary L1"},null,null,null,null,null,null,null,null,null,null,"---------------------------------------------------","-------------------------------"]
[null,{"$f":"IF(C22=\"\",\"\",\"Summary \"&'Summary L2'!A$6)","v":"Summary by Service (Org)"},{"$f":"sheetname_general(general_level_5_summary)","v":"Summary L2"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O22=\"\",\"\",\"Assets - Disposals & Transfers\")","v":"Assets - Disposals & Transfers"},{"$f":"sheetname_general(IPPE_movements_general_main)","v":"Assets - Disposals & Transfers"}]
[null,{"$f":"IF(C23=\"\",\"\",\"Summary \"&'Summary L3'!A$6)","v":"Summary by Inc/Exp Type"},{"$f":"sheetname_general(general_level_4_summary)","v":"Summary L3"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O23=\"\",\"\",\"IPPE - Maintenance & Revaluations\")","v":"IPPE - Maintenance & Revaluations"},{"$f":"sheetname_general(IPPE_maintenance_reval_general_main)","v":"IPP&E Reconciliation"}]
[null,{"$f":"IF(C24=\"\",\"\",\"Summary \"&'Summary L4'!A$6)","v":""},{"$f":"sheetname_general(general_level_3_summary)","v":""},null,null,null,null,null,null,null,"---------------------------------------------------","-------------------------------",null,{"$f":"IF(AND(N25=\"\",N26=\"\",N27=\"\",N28=\"\"),\"\",\"---------------------------------------------------\")","v":"---------------------------------------------------"},{"$f":"IF(AND(N25=\"\",N26=\"\",N27=\"\",N28=\"\"),\"\",\"-------------------------------\")","v":"-------------------------------"}]
[null,{"$f":"IF(C25=\"\",\"\",\"Summary \"&'Summary L5'!A$6)","v":""},{"$f":"sheetname_general(general_level_2_summary)","v":""},null,null,null,null,null,null,null,{"$f":"IF(L25=\"\",\"\",\"Reserve Schedule - Internal\")","v":"Reserve Schedule - Internal"},{"$f":"sheetname_general(reserves_internal_general_main)","v":"Internal Reserves"},null,{"$f":"IF(O25=\"\",\"\",\"External Loans - Summary\")","v":"External Loans - Summary"},{"$f":"sheetname_general(loans_external_general_main)","v":"Loans - External"}]
[null,{"$f":"IF(C26=\"\",\"\",\"Summary \"&'Summary L6'!A$6)","v":""},{"$f":"sheetname_general(general_level_1_summary)","v":""},null,null,null,null,null,null,null,{"$f":"IF(L26=\"\",\"\",\"Reserve Schedule - External\")","v":"Reserve Schedule - External"},{"$f":"sheetname_general(reserves_external_general_main)","v":"External Reserves"},null,{"$f":"IF(O26=\"\",\"\",\"External Loans - Operating Purpose Schedules\")","v":"External Loans - Operating Purpose Schedules"},{"$f":"sheetname_general(general_loans_Op_start_section)","v":"LSOp -->"}]
[null,{"$f":"IF(C27=\"\",\"\",\"Summary \"&'Summary F1'!A$6)","v":"Summary by Section (Functional)"},{"$f":"sheetname_general(general_function_1_summary)","v":"Summary F1"},null,{"$f":"IF(F27=\"\",\"\",\"Plan \"&general_main_dev_contr_plan_nup&\" - \"&'S94 - Not under Plan'!$C$5)","v":"Plan NUP - Not under Plan"},{"$f":"sheetname_general(general_main_dev_contr_plan_nup)","v":"S94 - Not under Plan"},null,null,null,null,"---------------------------------------------------","-------------------------------",null,{"$f":"IF(O27=\"\",\"\",\"External Loans - Capital Purpose Schedules\")","v":"External Loans - Capital Purpose Schedules"},{"$f":"sheetname_general(general_loans_Cap_start_section)","v":"LSCap -->"}]
[null,{"$f":"IF(C28=\"\",\"\",\"Summary \"&'Summary F2'!A$6)","v":"Summary by Service (Functional)"},{"$f":"sheetname_general(general_function_2_summary)","v":"Summary F2"},null,null,null,null,null,null,null,{"$f":"IF(L28=\"\",\"\",\"Database\")","v":"Database"},{"$f":"sheetname_general(general_database_unique_key)","v":"Database"},null,{"$f":"IF(O28=\"\",\"\",\"External Loans - Major Projects Purpose Schedules\")","v":"External Loans - Major Projects Purpose Schedules"},{"$f":"sheetname_general(general_loans_major_start_section)","v":"LSMajor -->"}]
[null,{"$f":"IF(C29=\"\",\"\",\"Summary \"&'Summary F3'!A$6)","v":""},{"$f":"sheetname_general(general_function_3_summary)","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N30=\"\",N31=\"\"),\"\",\"---------------------------------------------------\")","v":"---------------------------------------------------"},{"$f":"IF(AND(N30=\"\",N31=\"\"),\"\",\"-------------------------------\")","v":"-------------------------------"}]
[null,{"$f":"IF(C30=\"\",\"\",\"Summary \"&'Summary F4'!A$6)","v":""},{"$f":"sheetname_general(general_function_4_summary)","v":""},null,null,null,null,null,null,null,{"$f":"IF(L30=\"\",\"\",\"Database errors\")","v":"Database errors"},{"$f":"sheetname_general(writing_errors_general)","v":"writing errors"},null,{"$f":"IF(O30=\"\",\"\",\"Finance Leases -  Summary\")","v":"Finance Leases -  Summary"},{"$f":"sheetname_general(lease_schedule_external_general)","v":"Finance Leases"}]
[null,{"$f":"IF(AND(B32=\"\",B33=\"\"),\"\",\"---------------------------------------------------\")","v":"---------------------------------------------------"},{"$f":"IF(AND(B32=\"\",B33=\"\"),\"\",\"-------------------------------\")","v":"-------------------------------"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O31=\"\",\"\",\"Finance Leases - Schedules\")","v":"Finance Leases - Schedules"},{"$f":"sheetname_general(general_finance_leases_start_section)","v":"FLS -->"}]
[null,{"$f":"IF(C32=\"\",\"\",\"Budget Summary by level - Detailed Income/Expense Type\")","v":"Budget Summary by level - Detailed Income/Expense Type"},{"$f":"sheetname_general(budget_type_sum_level_general)","v":"Budget Summary 1 by level"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(N33=\"\",N34=\"\",N35=\"\"),\"\",\"---------------------------------------------------\")","v":"---------------------------------------------------"},{"$f":"IF(AND(N33=\"\",N34=\"\",N35=\"\"),\"\",\"-------------------------------\")","v":"-------------------------------"}]
[null,{"$f":"IF(C33=\"\",\"\",\"Budget Summary by level - High level\")","v":"Budget Summary by level - High level"},{"$f":"sheetname_general(budget_summary_level_general)","v":"Budget Summary 2 by level"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O33=\"\",\"\",\"Internal Loans Payable - Summary\")","v":"Internal Loans Payable - Summary"},{"$f":"sheetname_general(loan_schedule_internal_general)","v":"Loans Payable - Internal"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O34=\"\",\"\",\"Internal Loans Payable - Schedules\")","v":"Internal Loans Payable - Schedules"},{"$f":"sheetname_general(general_loans_internal_start_section)","v":"LSInt -->"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O35=\"\",\"\",\"Internal Loans Receivable - Summary\")","v":"Internal Loans Receivable - Summary"},{"$f":"sheetname_general(loan_schedule_rec_internal_general)","v":"Loans Receivable - Internal"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"---------------------------------------------------","-------------------------------"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O37=\"\",\"\",\"Database Extract\")","v":"Database Extract"},{"$f":"sheetname_general(general_extract_overall_check)","v":"Database Extract"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O38=\"\",\"\",\"Data dump bulk upload\")","v":"Data dump bulk upload"},{"$f":"sheetname_general(general_data_dump_unique_key)","v":"Data Dump"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"---------------------------------------------------","-------------------------------"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O40=\"\",\"\",\"General Ledger Table\")","v":"General Ledger Table"},{"$f":"sheetname_general(GL_table_general)","v":"GL Table"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"---------------------------------------------------","-------------------------------"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O42=\"\",\"\",\"CoA Mapping Table - Operating Expenses\")","v":"CoA Mapping Table - Operating Expenses"},{"$f":"sheetname_general(general_op_exp_coa_gl_account)","v":"CoA - Op Exp"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O43=\"\",\"\",\"CoA Mapping Table - Operating Income\")","v":"CoA Mapping Table - Operating Income"},{"$f":"sheetname_general(general_op_inc_coa_gl_account)","v":"CoA - Op Inc"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O44=\"\",\"\",\"CoA Mapping Table - Capital Expenses\")","v":"CoA Mapping Table - Capital Expenses"},{"$f":"sheetname_general(general_cap_exp_coa_gl_account)","v":"CoA - Cap Exp"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O45=\"\",\"\",\"CoA Mapping Table - Capital Income\")","v":"CoA Mapping Table - Capital Income"},{"$f":"sheetname_general(general_cap_inc_coa_gl_account)","v":"CoA - Cap Inc"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L46=\"\",\"\",\"Drop Down List\")","v":""},{"$f":"sheetname_general(general_main_drop_down_list)","v":""},null,{"$f":"IF(O46=\"\",\"\",\"CoA Mapping Table - Reserve Expenses\")","v":"CoA Mapping Table - Reserve Expenses"},{"$f":"sheetname_general(general_res_exp_coa_gl_account)","v":"CoA - Res Exp"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O47=\"\",\"\",\"CoA Mapping Table - Reserve Income\")","v":"CoA Mapping Table - Reserve Income"},{"$f":"sheetname_general(general_res_inc_coa_gl_account)","v":"CoA - Res Inc"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O48=\"\",\"\",\"CoA Mapping Table - Internal Expenses\")","v":"CoA Mapping Table - Internal Expenses"},{"$f":"sheetname_general(general_int_exp_coa_gl_account)","v":"CoA - Int Exp"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O49=\"\",\"\",\"CoA Mapping Table - Internal Income\")","v":"CoA Mapping Table - Internal Income"},{"$f":"sheetname_general(general_int_inc_coa_gl_account)","v":"CoA - Int Inc"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"---------------------------------------------------","-------------------------------"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O51=\"\",\"\",\"Levels (Org Structure)\")","v":"Levels (Org Structure)"},{"$f":"sheetname_general(general_levels_level_6_code)","v":"Levels (Org Structure)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O52=\"\",\"\",\"Functions (Functional Structure)\")","v":"Functions (Functional Structure)"},{"$f":"sheetname_general(general_functions_function_1_code)","v":"Fcts (Fctional Struct)"}]

{"sheet":"IS-BS table general","index":96,"n_rows":56,"n_cols":19,"rows_kept":56,"cut":false,"hidden":true,"merged":[]}
["HIDE SHEET",null,"this table is updated thru formulas from the consolidated files!!!!"]
[]
["Unit/Centre Summary - Operational","Type","Income Statement",null,"Unit/Centre Summary - Capital","Type","Income Statement",null,"Unit/Centre Summary - Reserves","Type",null,"Unit/Centre Summary - Internal","Type",null,"Income Statement","Type",null,"Balance Sheet"]
[]
[{"$f":"'[1]IS-BS table'!A5","v":"Rates - Ordinary"},{"$f":"'[1]IS-BS table'!B5","v":"Income"},{"$f":"'[1]IS-BS table'!C5","v":"Rates & Annual Charges"},null,{"$f":"'[1]IS-BS table'!E5","v":"Capital Grants - Recurrent"},{"$f":"'[1]IS-BS table'!F5","v":"Income"},{"$f":"IF('[1]IS-BS table'!G5=\"\",\"\",'[1]IS-BS table'!G5)","v":"Grants & Contributions provided for Capital Purposes"},null,{"$f":"'[1]IS-BS table'!I5","v":"Transfer from Reserves"},{"$f":"'[1]IS-BS table'!J5","v":"Income"},null,{"$f":"'[1]IS-BS table'!L5","v":"Internal Loans - Interest Income (rec'd from other Funds)"},{"$f":"'[1]IS-BS table'!M5","v":"Income"},null,{"$f":"'[1]IS-BS table'!O5","v":"Rates & Annual Charges"},{"$f":"'[1]IS-BS table'!P5","v":"Income"},null,{"$f":"'[1]IS-BS table'!R5","v":"Investments"},{"$f":"'[1]IS-BS table'!S5","v":"Assets"}]
[{"$f":"'[1]IS-BS table'!A6","v":"Rates - Special"},{"$f":"'[1]IS-BS table'!B6","v":"Income"},{"$f":"'[1]IS-BS table'!C6","v":"Rates & Annual Charges"},null,{"$f":"'[1]IS-BS table'!E6","v":"Capital Grants - Non-recurrent"},{"$f":"'[1]IS-BS table'!F6","v":"Income"},{"$f":"IF('[1]IS-BS table'!G6=\"\",\"\",'[1]IS-BS table'!G6)","v":"Grants & Contributions provided for Capital Purposes"},null,{"$f":"'[1]IS-BS table'!I6","v":"Transfer to Reserves"},{"$f":"'[1]IS-BS table'!J6","v":"Expenditure"},null,{"$f":"'[1]IS-BS table'!L6","v":"Internal Loans - Principal Receipt (rec'd from other Funds)"},{"$f":"'[1]IS-BS table'!M6","v":"Income"},null,{"$f":"'[1]IS-BS table'!O6","v":"User Charges & Fees"},{"$f":"'[1]IS-BS table'!P6","v":"Income"},null,{"$f":"'[1]IS-BS table'!R6","v":"Receivables"},{"$f":"'[1]IS-BS table'!S6","v":"Assets"}]
[{"$f":"'[1]IS-BS table'!A7","v":"Rates - Special Variation"},{"$f":"'[1]IS-BS table'!B7","v":"Income"},{"$f":"'[1]IS-BS table'!C7","v":"Rates & Annual Charges"},null,{"$f":"'[1]IS-BS table'!E7","v":"Capital Contributions - Recurrent - Developer Contributions"},{"$f":"'[1]IS-BS table'!F7","v":"Income"},{"$f":"IF('[1]IS-BS table'!G7=\"\",\"\",'[1]IS-BS table'!G7)","v":"Grants & Contributions provided for Capital Purposes"},null,null,null,null,{"$f":"'[1]IS-BS table'!L7","v":"Internal Loans - New Loan raised (rec'd from other Funds)"},{"$f":"'[1]IS-BS table'!M7","v":"Income"},null,{"$f":"'[1]IS-BS table'!O7","v":"Interest & Investment Revenue"},{"$f":"'[1]IS-BS table'!P7","v":"Income"},null,{"$f":"'[1]IS-BS table'!R7","v":"Inventories"},{"$f":"'[1]IS-BS table'!S7","v":"Assets"}]
[{"$f":"'[1]IS-BS table'!A8","v":"Annual Charges"},{"$f":"'[1]IS-BS table'!B8","v":"Income"},{"$f":"'[1]IS-BS table'!C8","v":"Rates & Annual Charges"},null,{"$f":"'[1]IS-BS table'!E8","v":"Capital Contributions - Non-recurrent - Developer Contributions"},{"$f":"'[1]IS-BS table'!F8","v":"Income"},{"$f":"IF('[1]IS-BS table'!G8=\"\",\"\",'[1]IS-BS table'!G8)","v":"Grants & Contributions provided for Capital Purposes"},null,null,null,null,{"$f":"'[1]IS-BS table'!L8","v":"Employee On-cost Income (rec'd from other Funds)"},{"$f":"'[1]IS-BS table'!M8","v":"Income"},null,{"$f":"'[1]IS-BS table'!O8","v":"Other Revenues"},{"$f":"'[1]IS-BS table'!P8","v":"Income"},null,{"$f":"'[1]IS-BS table'!R8","v":"Other Assets"},{"$f":"'[1]IS-BS table'!S8","v":"Assets"}]
[{"$f":"'[1]IS-BS table'!A9","v":"User Charges - Specific"},{"$f":"'[1]IS-BS table'!B9","v":"Income"},{"$f":"'[1]IS-BS table'!C9","v":"User Charges & Fees"},null,{"$f":"'[1]IS-BS table'!E9","v":"Capital Contributions - Recurrent - Other Contributions"},{"$f":"'[1]IS-BS table'!F9","v":"Income"},{"$f":"IF('[1]IS-BS table'!G9=\"\",\"\",'[1]IS-BS table'!G9)","v":"Grants & Contributions provided for Capital Purposes"},null,null,null,null,{"$f":"'[1]IS-BS table'!L9","v":"Other Internal Income - Operating"},{"$f":"'[1]IS-BS table'!M9","v":"Income"},null,{"$f":"'[1]IS-BS table'!O9","v":"Grants & Contributions provided for Operating Purposes"},{"$f":"'[1]IS-BS table'!P9","v":"Income"},null,{"$f":"'[1]IS-BS table'!R9","v":"Non-current assets classified as \"held for sale\""},{"$f":"'[1]IS-BS table'!S9","v":"Assets"}]
[{"$f":"'[1]IS-BS table'!A10","v":"Fees & Charges - Statutory & Regulatory"},{"$f":"'[1]IS-BS table'!B10","v":"Income"},{"$f":"'[1]IS-BS table'!C10","v":"User Charges & Fees"},null,{"$f":"'[1]IS-BS table'!E10","v":"Capital Contributions - Non-recurrent - Other Contributions"},{"$f":"'[1]IS-BS table'!F10","v":"Income"},{"$f":"IF('[1]IS-BS table'!G10=\"\",\"\",'[1]IS-BS table'!G10)","v":"Grants & Contributions provided for Capital Purposes"},null,null,null,null,{"$f":"'[1]IS-BS table'!L10","v":"Internal Loans - Interest Expense (paid to other Funds)"},{"$f":"'[1]IS-BS table'!M10","v":"Expenditure"},null,{"$f":"'[1]IS-BS table'!O10","v":"Grants & Contributions provided for Capital Purposes"},{"$f":"'[1]IS-BS table'!P10","v":"Income"},null,{"$f":"'[1]IS-BS table'!R10","v":"Infrastructure, Property, Plant & Equipment"},{"$f":"'[1]IS-BS table'!S10","v":"Assets"}]
[{"$f":"'[1]IS-BS table'!A11","v":"Fees & Charges - Other"},{"$f":"'[1]IS-BS table'!B11","v":"Income"},{"$f":"'[1]IS-BS table'!C11","v":"User Charges & Fees"},null,{"$f":"'[1]IS-BS table'!E11","v":"New Loans raised - External"},{"$f":"'[1]IS-BS table'!F11","v":"Income"},{"$f":"IF('[1]IS-BS table'!G11=\"\",\"\",'[1]IS-BS table'!G11)","v":""},null,null,null,null,{"$f":"'[1]IS-BS table'!L11","v":"Internal Loans - Principal Repayment (paid to other Funds)"},{"$f":"'[1]IS-BS table'!M11","v":"Expenditure"},null,{"$f":"'[1]IS-BS table'!O11","v":"Net gains from the disposal of assets"},{"$f":"'[1]IS-BS table'!P11","v":"Income"},null,{"$f":"'[1]IS-BS table'!R11","v":"Investments Accounted for using the equity method"},{"$f":"'[1]IS-BS table'!S11","v":"Assets"}]
[{"$f":"'[1]IS-BS table'!A12","v":"Interest & Investment Revenues - o/s Rates & Annual Charges"},{"$f":"'[1]IS-BS table'!B12","v":"Income"},{"$f":"'[1]IS-BS table'!C12","v":"Interest & Investment Revenue"},null,{"$f":"'[1]IS-BS table'!E12","v":"Proceeds from Sale of I,PP&E"},{"$f":"'[1]IS-BS table'!F12","v":"Income"},{"$f":"IF('[1]IS-BS table'!G12=\"\",\"\",'[1]IS-BS table'!G12)","v":""},null,null,null,null,{"$f":"'[1]IS-BS table'!L12","v":"Internal Loans - New Loan provided (paid to other Funds)"},{"$f":"'[1]IS-BS table'!M12","v":"Expenditure"},null,{"$f":"'[1]IS-BS table'!O12","v":"Joint Ventures & Associated Entities - Gain"},{"$f":"'[1]IS-BS table'!P12","v":"Income"},null,{"$f":"'[1]IS-BS table'!R12","v":"Investment Property"},{"$f":"'[1]IS-BS table'!S12","v":"Assets"}]
[{"$f":"'[1]IS-BS table'!A13","v":"Interest & Investment Revenues - Investments"},{"$f":"'[1]IS-BS table'!B13","v":"Income"},{"$f":"'[1]IS-BS table'!C13","v":"Interest & Investment Revenue"},null,{"$f":"'[1]IS-BS table'!E13","v":"Proceeds from Sale of Investment Property"},{"$f":"'[1]IS-BS table'!F13","v":"Income"},{"$f":"IF('[1]IS-BS table'!G13=\"\",\"\",'[1]IS-BS table'!G13)","v":""},null,null,null,null,{"$f":"'[1]IS-BS table'!L13","v":"Rates & Annual Charges paid on Council owned properties"},{"$f":"'[1]IS-BS table'!M13","v":"Expenditure"},null,{"$f":"'[1]IS-BS table'!O13","v":"Employee Benefits & On-Costs"},{"$f":"'[1]IS-BS table'!P13","v":"Expenditure"},null,{"$f":"'[1]IS-BS table'!R13","v":"Intangible Assets"},{"$f":"'[1]IS-BS table'!S13","v":"Assets"}]
[{"$f":"'[1]IS-BS table'!A14","v":"Interest & Investment Revenues - Other"},{"$f":"'[1]IS-BS table'!B14","v":"Income"},{"$f":"'[1]IS-BS table'!C14","v":"Interest & Investment Revenue"},null,{"$f":"'[1]IS-BS table'!E14","v":"Proceeds from Sale of Real Estate"},{"$f":"'[1]IS-BS table'!F14","v":"Income"},{"$f":"IF('[1]IS-BS table'!G14=\"\",\"\",'[1]IS-BS table'!G14)","v":""},null,null,null,null,{"$f":"'[1]IS-BS table'!L14","v":"Employee On-cost Expense (paid to other Funds)"},{"$f":"'[1]IS-BS table'!M14","v":"Expenditure"},null,{"$f":"'[1]IS-BS table'!O14","v":"Borrowing Costs"},{"$f":"'[1]IS-BS table'!P14","v":"Expenditure"},null,{"$f":"'[1]IS-BS table'!R14","v":"Payables"},{"$f":"'[1]IS-BS table'!S14","v":"Liabilities"}]
[{"$f":"'[1]IS-BS table'!A15","v":"Other Revenues"},{"$f":"'[1]IS-BS table'!B15","v":"Income"},{"$f":"'[1]IS-BS table'!C15","v":"Other Revenues"},null,{"$f":"'[1]IS-BS table'!E15","v":"Proceeds from Sale of assets \"held for sale\""},{"$f":"'[1]IS-BS table'!F15","v":"Income"},{"$f":"IF('[1]IS-BS table'!G15=\"\",\"\",'[1]IS-BS table'!G15)","v":""},null,null,null,null,{"$f":"'[1]IS-BS table'!L15","v":"Other Internal Expenditure - Operating"},{"$f":"'[1]IS-BS table'!M15","v":"Expenditure"},null,{"$f":"'[1]IS-BS table'!O15","v":"Materials & Contracts"},{"$f":"'[1]IS-BS table'!P15","v":"Expenditure"},null,{"$f":"'[1]IS-BS table'!R15","v":"Borrowings - Loans"},{"$f":"'[1]IS-BS table'!S15","v":"Liabilities"}]
[{"$f":"'[1]IS-BS table'!A16","v":"Operating Grants - General Purpose (Untied)"},{"$f":"'[1]IS-BS table'!B16","v":"Income"},{"$f":"'[1]IS-BS table'!C16","v":"Grants & Contributions provided for Operating Purposes"},null,{"$f":"'[1]IS-BS table'!E16","v":"Proceeds from Sale of intangible assets"},{"$f":"'[1]IS-BS table'!F16","v":"Income"},{"$f":"IF('[1]IS-BS table'!G16=\"\",\"\",'[1]IS-BS table'!G16)","v":""},null,null,null,null,{"$f":"'[1]IS-BS table'!L16","v":"Internal Expenditure - Capitalised"},{"$f":"'[1]IS-BS table'!M16","v":"Expenditure"},null,{"$f":"'[1]IS-BS table'!O16","v":"Depreciation & Amortisation"},{"$f":"'[1]IS-BS table'!P16","v":"Expenditure"},null,{"$f":"'[1]IS-BS table'!R16","v":"Borrowings - Finance Leases"},{"$f":"'[1]IS-BS table'!S16","v":"Liabilities"}]
[{"$f":"'[1]IS-BS table'!A17","v":"Operating Grants - Specific Purpose"},{"$f":"'[1]IS-BS table'!B17","v":"Income"},{"$f":"'[1]IS-BS table'!C17","v":"Grants & Contributions provided for Operating Purposes"},null,{"$f":"'[1]IS-BS table'!E17","v":"Proceeds from Sale of Investments"},{"$f":"'[1]IS-BS table'!F17","v":"Income"},{"$f":"IF('[1]IS-BS table'!G17=\"\",\"\",'[1]IS-BS table'!G17)","v":""},null,null,null,null,null,null,null,{"$f":"'[1]IS-BS table'!O17","v":"Impairment"},{"$f":"'[1]IS-BS table'!P17","v":"Expenditure"},null,{"$f":"'[1]IS-BS table'!R17","v":"Borrowings - Other"},{"$f":"'[1]IS-BS table'!S17","v":"Liabilities"}]
[{"$f":"'[1]IS-BS table'!A18","v":"Operating Contributions - General Purpose (Untied)"},{"$f":"'[1]IS-BS table'!B18","v":"Income"},{"$f":"'[1]IS-BS table'!C18","v":"Grants & Contributions provided for Operating Purposes"},null,{"$f":"'[1]IS-BS table'!E18","v":"Deferred Debtor Receipt"},{"$f":"'[1]IS-BS table'!F18","v":"Income"},{"$f":"IF('[1]IS-BS table'!G18=\"\",\"\",'[1]IS-BS table'!G18)","v":""},null,null,null,null,null,null,null,{"$f":"'[1]IS-BS table'!O18","v":"Other Expenses"},{"$f":"'[1]IS-BS table'!P18","v":"Expenditure"},null,{"$f":"'[1]IS-BS table'!R18","v":"Provisions - ELE"},{"$f":"'[1]IS-BS table'!S18","v":"Liabilities"}]
[{"$f":"'[1]IS-BS table'!A19","v":"Operating Contributions - Specific - Developer Contributions"},{"$f":"'[1]IS-BS table'!B19","v":"Income"},{"$f":"'[1]IS-BS table'!C19","v":"Grants & Contributions provided for Operating Purposes"},null,{"$f":"'[1]IS-BS table'!E19","v":"Bonds & Deposits Receipt"},{"$f":"'[1]IS-BS table'!F19","v":"Income"},{"$f":"IF('[1]IS-BS table'!G19=\"\",\"\",'[1]IS-BS table'!G19)","v":""},null,null,null,null,null,null,null,{"$f":"'[1]IS-BS table'!O19","v":"Interest & Investment Losses"},{"$f":"'[1]IS-BS table'!P19","v":"Expenditure"},null,{"$f":"'[1]IS-BS table'!R19","v":"Provisions - Reinstatements"},{"$f":"'[1]IS-BS table'!S19","v":"Liabilities"}]
[{"$f":"'[1]IS-BS table'!A20","v":"Operating Contributions - Specific - Other Contributions"},{"$f":"'[1]IS-BS table'!B20","v":"Income"},{"$f":"'[1]IS-BS table'!C20","v":"Grants & Contributions provided for Operating Purposes"},null,{"$f":"'[1]IS-BS table'!E20","v":"ELE Provision Receipt (from other Councils)"},{"$f":"'[1]IS-BS table'!F20","v":"Income"},{"$f":"IF('[1]IS-BS table'!G20=\"\",\"\",'[1]IS-BS table'!G20)","v":""},null,null,null,null,null,null,null,{"$f":"'[1]IS-BS table'!O20","v":"Net Losses from the Disposal of Assets"},{"$f":"'[1]IS-BS table'!P20","v":"Expenditure"},null,{"$f":"'[1]IS-BS table'!R20","v":"Provisions - Other"},{"$f":"'[1]IS-BS table'!S20","v":"Liabilities"}]
[{"$f":"'[1]IS-BS table'!A21","v":"Net Gains from Disposal of I,PP&E"},{"$f":"'[1]IS-BS table'!B21","v":"Income"},{"$f":"'[1]IS-BS table'!C21","v":"Net gains from the disposal of assets"},null,{"$f":"'[1]IS-BS table'!E21","v":"Other Borrowings - New raised"},{"$f":"'[1]IS-BS table'!F21","v":"Income"},{"$f":"IF('[1]IS-BS table'!G21=\"\",\"\",'[1]IS-BS table'!G21)","v":""},null,null,null,null,null,null,null,{"$f":"'[1]IS-BS table'!O21","v":"Joint Ventures & Associated Entities - Loss"},{"$f":"'[1]IS-BS table'!P21","v":"Expenditure"},null,{"$f":"'[1]IS-BS table'!R21","v":"Liabilities associated with assets classified as \"held for sale\""},{"$f":"'[1]IS-BS table'!S21","v":"Liabilities"}]
[{"$f":"'[1]IS-BS table'!A22","v":"Net Gains from Disposal of Investment Property"},{"$f":"'[1]IS-BS table'!B22","v":"Income"},{"$f":"'[1]IS-BS table'!C22","v":"Net gains from the disposal of assets"},null,{"$f":"'[1]IS-BS table'!E22","v":"Other Provisions - Receipt"},{"$f":"'[1]IS-BS table'!F22","v":"Income"},{"$f":"IF('[1]IS-BS table'!G22=\"\",\"\",'[1]IS-BS table'!G22)","v":""}]
[{"$f":"'[1]IS-BS table'!A23","v":"Net Gains from Disposal of Real Estate"},{"$f":"'[1]IS-BS table'!B23","v":"Income"},{"$f":"'[1]IS-BS table'!C23","v":"Net gains from the disposal of assets"},null,{"$f":"'[1]IS-BS table'!E23","v":"Distributions from JV's & Associated Entities"},{"$f":"'[1]IS-BS table'!F23","v":"Income"},{"$f":"IF('[1]IS-BS table'!G23=\"\",\"\",'[1]IS-BS table'!G23)","v":""}]
[{"$f":"'[1]IS-BS table'!A24","v":"Net Gains from Disposal of Assets \"held for sale\""},{"$f":"'[1]IS-BS table'!B24","v":"Income"},{"$f":"'[1]IS-BS table'!C24","v":"Net gains from the disposal of assets"},null,{"$f":"'[1]IS-BS table'!E24","v":"Depreciation (non-cash) contra Income"},{"$f":"'[1]IS-BS table'!F24","v":"Income"},{"$f":"IF('[1]IS-BS table'!G24=\"\",\"\",'[1]IS-BS table'!G24)","v":""}]
[{"$f":"'[1]IS-BS table'!A25","v":"Net Gains from Disposal of Intangible Assets"},{"$f":"'[1]IS-BS table'!B25","v":"Income"},{"$f":"'[1]IS-BS table'!C25","v":"Net gains from the disposal of assets"},null,{"$f":"'[1]IS-BS table'!E25","v":"Non-cash ELE contra Income"},{"$f":"'[1]IS-BS table'!F25","v":"Income"},{"$f":"IF('[1]IS-BS table'!G25=\"\",\"\",'[1]IS-BS table'!G25)","v":""}]
[{"$f":"'[1]IS-BS table'!A26","v":"Net Gains from Disposal of Investments"},{"$f":"'[1]IS-BS table'!B26","v":"Income"},{"$f":"'[1]IS-BS table'!C26","v":"Net gains from the disposal of assets"},null,{"$f":"'[1]IS-BS table'!E26","v":"Other non-cash Expenses contra Income"},{"$f":"'[1]IS-BS table'!F26","v":"Income"},{"$f":"IF('[1]IS-BS table'!G26=\"\",\"\",'[1]IS-BS table'!G26)","v":""}]
[{"$f":"'[1]IS-BS table'!A27","v":"Gain on Share of Interest in JV's & Associated Entities"},{"$f":"'[1]IS-BS table'!B27","v":"Income"},{"$f":"'[1]IS-BS table'!C27","v":"Joint Ventures & Associated Entities - Gain"},null,{"$f":"'[1]IS-BS table'!E27","v":"Loan Principal Repayments (External)"},{"$f":"'[1]IS-BS table'!F27","v":"Expenditure"},{"$f":"IF('[1]IS-BS table'!G27=\"\",\"\",'[1]IS-BS table'!G27)","v":""}]
[{"$f":"'[1]IS-BS table'!A28","v":"Employee Costs - Salaries"},{"$f":"'[1]IS-BS table'!B28","v":"Expenditure"},{"$f":"'[1]IS-BS table'!C28","v":"Employee Benefits & On-Costs"},null,{"$f":"'[1]IS-BS table'!E28","v":"Finance Lease Repayments"},{"$f":"'[1]IS-BS table'!F28","v":"Expenditure"},{"$f":"IF('[1]IS-BS table'!G28=\"\",\"\",'[1]IS-BS table'!G28)","v":""}]
[{"$f":"'[1]IS-BS table'!A29","v":"Employee Costs - Casual Wages"},{"$f":"'[1]IS-BS table'!B29","v":"Expenditure"},{"$f":"'[1]IS-BS table'!C29","v":"Employee Benefits & On-Costs"},null,{"$f":"'[1]IS-BS table'!E29","v":"Purchase of I,PP&E"},{"$f":"'[1]IS-BS table'!F29","v":"Expenditure"},{"$f":"IF('[1]IS-BS table'!G29=\"\",\"\",'[1]IS-BS table'!G29)","v":""}]
[{"$f":"'[1]IS-BS table'!A30","v":"Employee Costs - Superannuation"},{"$f":"'[1]IS-BS table'!B30","v":"Expenditure"},{"$f":"'[1]IS-BS table'!C30","v":"Employee Benefits & On-Costs"},null,{"$f":"'[1]IS-BS table'!E30","v":"Purchase of Investment Property"},{"$f":"'[1]IS-BS table'!F30","v":"Expenditure"},{"$f":"IF('[1]IS-BS table'!G30=\"\",\"\",'[1]IS-BS table'!G30)","v":""}]
[{"$f":"'[1]IS-BS table'!A31","v":"Employee Costs - Workers Comp"},{"$f":"'[1]IS-BS table'!B31","v":"Expenditure"},{"$f":"'[1]IS-BS table'!C31","v":"Employee Benefits & On-Costs"},null,{"$f":"'[1]IS-BS table'!E31","v":"Purchase of Real Estate"},{"$f":"'[1]IS-BS table'!F31","v":"Expenditure"},{"$f":"IF('[1]IS-BS table'!G31=\"\",\"\",'[1]IS-BS table'!G31)","v":""}]
[{"$f":"'[1]IS-BS table'!A32","v":"Employee Costs - Other"},{"$f":"'[1]IS-BS table'!B32","v":"Expenditure"},{"$f":"'[1]IS-BS table'!C32","v":"Employee Benefits & On-Costs"},null,{"$f":"'[1]IS-BS table'!E32","v":"Purchase of intangible assets"},{"$f":"'[1]IS-BS table'!F32","v":"Expenditure"},{"$f":"IF('[1]IS-BS table'!G32=\"\",\"\",'[1]IS-BS table'!G32)","v":""}]
[{"$f":"'[1]IS-BS table'!A33","v":"Employee Costs - Capitalised"},{"$f":"'[1]IS-BS table'!B33","v":"Expenditure"},{"$f":"'[1]IS-BS table'!C33","v":"Employee Benefits & On-Costs"},null,{"$f":"'[1]IS-BS table'!E33","v":"Deferred Debtors & Advances Made"},{"$f":"'[1]IS-BS table'!F33","v":"Expenditure"},{"$f":"IF('[1]IS-BS table'!G33=\"\",\"\",'[1]IS-BS table'!G33)","v":""}]
[{"$f":"'[1]IS-BS table'!A34","v":"Borrowing Costs - Interest on Loans (External)"},{"$f":"'[1]IS-BS table'!B34","v":"Expenditure"},{"$f":"'[1]IS-BS table'!C34","v":"Borrowing Costs"},null,{"$f":"'[1]IS-BS table'!E34","v":"Bonds & Deposits paid out"},{"$f":"'[1]IS-BS table'!F34","v":"Expenditure"},{"$f":"IF('[1]IS-BS table'!G34=\"\",\"\",'[1]IS-BS table'!G34)","v":""}]
[{"$f":"'[1]IS-BS table'!A35","v":"Borrowing Costs - Interest on Finance Leases"},{"$f":"'[1]IS-BS table'!B35","v":"Expenditure"},{"$f":"'[1]IS-BS table'!C35","v":"Borrowing Costs"},null,{"$f":"'[1]IS-BS table'!E35","v":"ELE Provisions utilised (paid out)"},{"$f":"'[1]IS-BS table'!F35","v":"Expenditure"},{"$f":"IF('[1]IS-BS table'!G35=\"\",\"\",'[1]IS-BS table'!G35)","v":""}]
[{"$f":"'[1]IS-BS table'!A36","v":"Borrowing Costs - Other"},{"$f":"'[1]IS-BS table'!B36","v":"Expenditure"},{"$f":"'[1]IS-BS table'!C36","v":"Borrowing Costs"},null,{"$f":"'[1]IS-BS table'!E36","v":"Reinstatement Provisions utilised (paid out)"},{"$f":"'[1]IS-BS table'!F36","v":"Expenditure"},{"$f":"IF('[1]IS-BS table'!G36=\"\",\"\",'[1]IS-BS table'!G36)","v":""}]
[{"$f":"'[1]IS-BS table'!A37","v":"Borrowing Costs - Capitalised"},{"$f":"'[1]IS-BS table'!B37","v":"Expenditure"},{"$f":"'[1]IS-BS table'!C37","v":"Borrowing Costs"},null,{"$f":"'[1]IS-BS table'!E37","v":"Other Borrowings - Repayment"},{"$f":"'[1]IS-BS table'!F37","v":"Expenditure"},{"$f":"IF('[1]IS-BS table'!G37=\"\",\"\",'[1]IS-BS table'!G37)","v":""}]
[{"$f":"'[1]IS-BS table'!A38","v":"Materials & Contracts - Raw Materials & Consumables"},{"$f":"'[1]IS-BS table'!B38","v":"Expenditure"},{"$f":"'[1]IS-BS table'!C38","v":"Materials & Contracts"},null,{"$f":"'[1]IS-BS table'!E38","v":"Other Provisions - Utilised (Paid out)"},{"$f":"'[1]IS-BS table'!F38","v":"Expenditure"},{"$f":"IF('[1]IS-BS table'!G38=\"\",\"\",'[1]IS-BS table'!G38)","v":""}]
[{"$f":"'[1]IS-BS table'!A39","v":"Materials & Contracts - Contracts"},{"$f":"'[1]IS-BS table'!B39","v":"Expenditure"},{"$f":"'[1]IS-BS table'!C39","v":"Materials & Contracts"},null,{"$f":"'[1]IS-BS table'!E39","v":"Purchase of Interests in JV's & Associated Entities"},{"$f":"'[1]IS-BS table'!F39","v":"Expenditure"},{"$f":"IF('[1]IS-BS table'!G39=\"\",\"\",'[1]IS-BS table'!G39)","v":""}]
[{"$f":"'[1]IS-BS table'!A40","v":"Materials & Contracts - Legal Expenses"},{"$f":"'[1]IS-BS table'!B40","v":"Expenditure"},{"$f":"'[1]IS-BS table'!C40","v":"Materials & Contracts"},null,{"$f":"'[1]IS-BS table'!E40","v":"Contributions Paid to JV's & Associated Entities"},{"$f":"'[1]IS-BS table'!F40","v":"Expenditure"},{"$f":"IF('[1]IS-BS table'!G40=\"\",\"\",'[1]IS-BS table'!G40)","v":""}]
[{"$f":"'[1]IS-BS table'!A41","v":"Materials & Contracts - Other"},{"$f":"'[1]IS-BS table'!B41","v":"Expenditure"},{"$f":"'[1]IS-BS table'!C41","v":"Materials & Contracts"},null,{"$f":"'[1]IS-BS table'!E41","v":"Distributions to Minority Interests"},{"$f":"'[1]IS-BS table'!F41","v":"Expenditure"},{"$f":"IF('[1]IS-BS table'!G41=\"\",\"\",'[1]IS-BS table'!G41)","v":""}]
[{"$f":"'[1]IS-BS table'!A42","v":"Materials & Contracts - Capitalised"},{"$f":"'[1]IS-BS table'!B42","v":"Expenditure"},{"$f":"'[1]IS-BS table'!C42","v":"Materials & Contracts"},null,{"$f":"'[1]IS-BS table'!E42","v":"Non-cash Income contra Expense"},{"$f":"'[1]IS-BS table'!F42","v":"Expenditure"},{"$f":"IF('[1]IS-BS table'!G42=\"\",\"\",'[1]IS-BS table'!G42)","v":""}]
[{"$f":"'[1]IS-BS table'!A43","v":"Depreciation - IPP&E"},{"$f":"'[1]IS-BS table'!B43","v":"Expenditure"},{"$f":"'[1]IS-BS table'!C43","v":"Depreciation & Amortisation"}]
[{"$f":"'[1]IS-BS table'!A44","v":"Amortisation - Intangible Assets"},{"$f":"'[1]IS-BS table'!B44","v":"Expenditure"},{"$f":"'[1]IS-BS table'!C44","v":"Depreciation & Amortisation"}]
[{"$f":"'[1]IS-BS table'!A45","v":"Depreciation & Amortisation - Capitalised"},{"$f":"'[1]IS-BS table'!B45","v":"Expenditure"},{"$f":"'[1]IS-BS table'!C45","v":"Depreciation & Amortisation"}]
[{"$f":"'[1]IS-BS table'!A46","v":"Other Expenses - Insurance"},{"$f":"'[1]IS-BS table'!B46","v":"Expenditure"},{"$f":"'[1]IS-BS table'!C46","v":"Other Expenses"}]
[{"$f":"'[1]IS-BS table'!A47","v":"Other Expenses - Utilities"},{"$f":"'[1]IS-BS table'!B47","v":"Expenditure"},{"$f":"'[1]IS-BS table'!C47","v":"Other Expenses"}]
[{"$f":"'[1]IS-BS table'!A48","v":"Other Expenses - Statutory & Regulatory"},{"$f":"'[1]IS-BS table'!B48","v":"Expenditure"},{"$f":"'[1]IS-BS table'!C48","v":"Other Expenses"}]
[{"$f":"'[1]IS-BS table'!A49","v":"Other Expenses - Other"},{"$f":"'[1]IS-BS table'!B49","v":"Expenditure"},{"$f":"'[1]IS-BS table'!C49","v":"Other Expenses"}]
[{"$f":"'[1]IS-BS table'!A50","v":"Net Losses from Disposal of I,PP&E"},{"$f":"'[1]IS-BS table'!B50","v":"Expenditure"},{"$f":"'[1]IS-BS table'!C50","v":"Net Losses from the Disposal of Assets"}]
[{"$f":"'[1]IS-BS table'!A51","v":"Net Losses from Disposal of Investment Property"},{"$f":"'[1]IS-BS table'!B51","v":"Expenditure"},{"$f":"'[1]IS-BS table'!C51","v":"Net Losses from the Disposal of Assets"}]
[{"$f":"'[1]IS-BS table'!A52","v":"Net Losses from Disposal of Real Estate"},{"$f":"'[1]IS-BS table'!B52","v":"Expenditure"},{"$f":"'[1]IS-BS table'!C52","v":"Net Losses from the Disposal of Assets"}]
[{"$f":"'[1]IS-BS table'!A53","v":"Net Losses from Disposal of Assets \"held for sale\""},{"$f":"'[1]IS-BS table'!B53","v":"Expenditure"},{"$f":"'[1]IS-BS table'!C53","v":"Net Losses from the Disposal of Assets"}]
[{"$f":"'[1]IS-BS table'!A54","v":"Net Losses from Disposal of Intangible Assets"},{"$f":"'[1]IS-BS table'!B54","v":"Expenditure"},{"$f":"'[1]IS-BS table'!C54","v":"Net Losses from the Disposal of Assets"}]
[{"$f":"'[1]IS-BS table'!A55","v":"Net Losses from Disposal of Investments"},{"$f":"'[1]IS-BS table'!B55","v":"Expenditure"},{"$f":"'[1]IS-BS table'!C55","v":"Net Losses from the Disposal of Assets"}]
[{"$f":"'[1]IS-BS table'!A56","v":"Loss on Share of Interest in JV's & Associated Entities"},{"$f":"'[1]IS-BS table'!B56","v":"Expenditure"},{"$f":"'[1]IS-BS table'!C56","v":"Joint Ventures & Associated Entities - Loss"}]

{"sheet":"LSOp -->","index":97,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Start Section "]
[]
[]
[]
[null,null,null,"Operating Purposes Loan Schedules"]
[]
[]
[]
[null,null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"}]

{"sheet":"LSGOp1","index":98,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Operating Purposes - \"&'Loans - External'!A17&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Operating Purposes - Loan 1 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGOp2","index":99,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Operating Purposes - \"&'Loans - External'!A18&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Operating Purposes - Loan 2 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGOp3","index":100,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Operating Purposes - \"&'Loans - External'!A19&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Operating Purposes - Loan 3 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGOp4","index":101,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Operating Purposes - \"&'Loans - External'!A20&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Operating Purposes - Loan 4 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGOp5","index":102,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Operating Purposes - \"&'Loans - External'!A21&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Operating Purposes - Loan 5 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGOp6","index":103,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Operating Purposes - \"&'Loans - External'!A22&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Operating Purposes - Loan 6 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGOp7","index":104,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Operating Purposes - \"&'Loans - External'!A23&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Operating Purposes - Loan 7 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGOp8","index":105,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Operating Purposes - \"&'Loans - External'!A24&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Operating Purposes - Loan 8 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGOp9","index":106,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Operating Purposes - \"&'Loans - External'!A25&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Operating Purposes - Loan 9 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGOp10","index":107,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Operating Purposes - \"&'Loans - External'!A26&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Operating Purposes - Loan 10 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGOp11","index":108,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Operating Purposes - \"&'Loans - External'!A27&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Operating Purposes - Loan 11 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGOp12","index":109,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Operating Purposes - \"&'Loans - External'!A28&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Operating Purposes - Loan 12 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGOp13","index":110,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Operating Purposes - \"&'Loans - External'!A29&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Operating Purposes - Loan 13 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGOp14","index":111,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Operating Purposes - \"&'Loans - External'!A30&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Operating Purposes - Loan 14 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGOp15","index":112,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Operating Purposes - \"&'Loans - External'!A31&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Operating Purposes - Loan 15 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGOp16","index":113,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Operating Purposes - \"&'Loans - External'!A32&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Operating Purposes - Loan 16 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGOp17","index":114,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Operating Purposes - \"&'Loans - External'!A33&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Operating Purposes - Loan 17 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGOp18","index":115,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Operating Purposes - \"&'Loans - External'!A34&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Operating Purposes - Loan 18 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGOp19","index":116,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Operating Purposes - \"&'Loans - External'!A35&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Operating Purposes - Loan 19 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGOp20","index":117,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Operating Purposes - \"&'Loans - External'!A36&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Operating Purposes - Loan 20 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"<-- LSOp","index":118,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"End Section "]
[]
[]
[]
[null,null,null,"Operating Purposes Loan Schedules"]
[]
[]
[]
[null,null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"}]

{"sheet":"LSCap -->","index":119,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Start Section "]
[]
[]
[]
[null,null,null,"Capital Purposes Loan Schedules"]
[]
[]
[]
[null,null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"}]

{"sheet":"LSGCap1","index":120,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - CAPEX Purposes - \"&'CAPEX Summary'!A105&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - CAPEX Purposes - Loan 1 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGCap2","index":121,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - CAPEX Purposes - \"&'CAPEX Summary'!A106&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - CAPEX Purposes - Loan 2 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGCap3","index":122,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - CAPEX Purposes - \"&'CAPEX Summary'!A107&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - CAPEX Purposes - Loan 3 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGCap4","index":123,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - CAPEX Purposes - \"&'CAPEX Summary'!A108&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - CAPEX Purposes - Loan 4 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGCap5","index":124,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - CAPEX Purposes - \"&'CAPEX Summary'!A109&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - CAPEX Purposes - Loan 5 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGCap6","index":125,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - CAPEX Purposes - \"&'CAPEX Summary'!A110&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - CAPEX Purposes - Loan 6 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGCap7","index":126,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - CAPEX Purposes - \"&'CAPEX Summary'!A111&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - CAPEX Purposes - Loan 7 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGCap8","index":127,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - CAPEX Purposes - \"&'CAPEX Summary'!A112&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - CAPEX Purposes - Loan 8 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGCap9","index":128,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - CAPEX Purposes - \"&'CAPEX Summary'!A113&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - CAPEX Purposes - Loan 9 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGCap10","index":129,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - CAPEX Purposes - \"&'CAPEX Summary'!A114&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - CAPEX Purposes - Loan 10 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGCap11","index":130,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - CAPEX Purposes - \"&'CAPEX Summary'!A115&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - CAPEX Purposes - Loan 11 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGCap12","index":131,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - CAPEX Purposes - \"&'CAPEX Summary'!A116&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - CAPEX Purposes - Loan 12 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGCap13","index":132,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - CAPEX Purposes - \"&'CAPEX Summary'!A117&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - CAPEX Purposes - Loan 13 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGCap14","index":133,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - CAPEX Purposes - \"&'CAPEX Summary'!A118&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - CAPEX Purposes - Loan 14 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGCap15","index":134,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - CAPEX Purposes - \"&'CAPEX Summary'!A119&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - CAPEX Purposes - Loan 15 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGCap16","index":135,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - CAPEX Purposes - \"&'CAPEX Summary'!A120&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - CAPEX Purposes - Loan 16 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGCap17","index":136,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - CAPEX Purposes - \"&'CAPEX Summary'!A121&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - CAPEX Purposes - Loan 17 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGCap18","index":137,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - CAPEX Purposes - \"&'CAPEX Summary'!A122&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - CAPEX Purposes - Loan 18 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGCap19","index":138,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - CAPEX Purposes - \"&'CAPEX Summary'!A123&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - CAPEX Purposes - Loan 19 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGCap20","index":139,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - CAPEX Purposes - \"&'CAPEX Summary'!A124&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - CAPEX Purposes - Loan 20 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"<-- LSCap","index":140,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"End Section "]
[]
[]
[]
[null,null,null,"Capital Purposes Loan Schedules"]
[]
[]
[]
[null,null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"}]

{"sheet":"LSMajor -->","index":141,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Start Section "]
[]
[]
[]
[null,null,null,"Major Projects Purposes Loan Schedules"]
[]
[]
[]
[null,null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"}]

{"sheet":"LSGMajor1","index":142,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Major Projects Purposes - \"&'Major Projects summary'!A120&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Major Projects Purposes - Loan 1 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGMajor2","index":143,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Major Projects Purposes - \"&'Major Projects summary'!A121&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Major Projects Purposes - Loan 2 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGMajor3","index":144,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Major Projects Purposes - \"&'Major Projects summary'!A122&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Major Projects Purposes - Loan 3 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGMajor4","index":145,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Major Projects Purposes - \"&'Major Projects summary'!A123&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Major Projects Purposes - Loan 4 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGMajor5","index":146,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Major Projects Purposes - \"&'Major Projects summary'!A124&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Major Projects Purposes - Loan 5 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGMajor6","index":147,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Major Projects Purposes - \"&'Major Projects summary'!A125&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Major Projects Purposes - Loan 6 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGMajor7","index":148,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Major Projects Purposes - \"&'Major Projects summary'!A126&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Major Projects Purposes - Loan 7 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGMajor8","index":149,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Major Projects Purposes - \"&'Major Projects summary'!A127&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Major Projects Purposes - Loan 8 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGMajor9","index":150,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Major Projects Purposes - \"&'Major Projects summary'!A128&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Major Projects Purposes - Loan 9 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGMajor10","index":151,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Major Projects Purposes - \"&'Major Projects summary'!A129&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Major Projects Purposes - Loan 10 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"<-- LSMajor","index":152,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"End Section "]
[]
[]
[]
[null,null,null,"Major Projects Purposes Loan Schedules"]
[]
[]
[]
[null,null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"}]

{"sheet":"FLS -->","index":153,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Start Section "]
[]
[]
[]
[null,null,null,"Finance Lease Schedules"]
[]
[]
[]
[null,null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"}]

{"sheet":"FinLSG1","index":154,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Finance Lease Schedule - \"&'Finance Leases'!A17&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Finance Lease Schedule - Lease 1 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Lease Details",null,null,null,"Lease summary"]
[null,null,"Lease amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Lease period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Lease taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Lease taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of lease",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"FinLSG2","index":155,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Lease Schedule - \"&'Finance Leases'!A18&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Lease Schedule - Lease 2 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Lease Details",null,null,null,"Lease summary"]
[null,null,"Lease amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Lease period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Lease taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Lease taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of lease",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"FinLSG3","index":156,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Lease Schedule - \"&'Finance Leases'!A19&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Lease Schedule - Lease 3 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Lease Details",null,null,null,"Lease summary"]
[null,null,"Lease amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Lease period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Lease taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Lease taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of lease",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"FinLSG4","index":157,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Lease Schedule - \"&'Finance Leases'!A20&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Lease Schedule - Lease 4 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Lease Details",null,null,null,"Lease summary"]
[null,null,"Lease amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Lease period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Lease taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Lease taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of lease",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"FinLSG5","index":158,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Lease Schedule - \"&'Finance Leases'!A21&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Lease Schedule - Lease 5 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Lease Details",null,null,null,"Lease summary"]
[null,null,"Lease amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Lease period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Lease taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Lease taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of lease",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"FinLSG6","index":159,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Lease Schedule - \"&'Finance Leases'!A22&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Lease Schedule - Lease 6 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Lease Details",null,null,null,"Lease summary"]
[null,null,"Lease amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Lease period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Lease taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Lease taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of lease",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"FinLSG7","index":160,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Lease Schedule - \"&'Finance Leases'!A23&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Lease Schedule - Lease 7 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Lease Details",null,null,null,"Lease summary"]
[null,null,"Lease amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Lease period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Lease taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Lease taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of lease",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"FinLSG8","index":161,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Lease Schedule - \"&'Finance Leases'!A24&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Lease Schedule - Lease 8 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Lease Details",null,null,null,"Lease summary"]
[null,null,"Lease amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Lease period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Lease taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Lease taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of lease",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"FinLSG9","index":162,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Lease Schedule - \"&'Finance Leases'!A25&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Lease Schedule - Lease 9 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Lease Details",null,null,null,"Lease summary"]
[null,null,"Lease amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Lease period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Lease taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Lease taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of lease",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"FinLSG10","index":163,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Lease Schedule - \"&'Finance Leases'!A26&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Lease Schedule - Lease 10 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Lease Details",null,null,null,"Lease summary"]
[null,null,"Lease amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Lease period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Lease taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Lease taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of lease",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"<-- FLS","index":164,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"End Section "]
[]
[]
[]
[null,null,null,"Finance Lease Schedules"]
[]
[]
[]
[null,null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"}]

{"sheet":"LSInt -->","index":165,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Start Section "]
[]
[]
[]
[null,null,null,"Internal Loan Schedules"]
[]
[]
[]
[null,null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"}]

{"sheet":"LSGInt1","index":166,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Internal - \"&'Loans Payable - Internal'!A17&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Internal - Loan 1 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGInt2","index":167,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Internal - \"&'Loans Payable - Internal'!A18&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Internal - Loan 2 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGInt3","index":168,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Internal - \"&'Loans Payable - Internal'!A19&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Internal - Loan 3 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGInt4","index":169,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Internal - \"&'Loans Payable - Internal'!A20&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Internal - Loan 4 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGInt5","index":170,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Internal - \"&'Loans Payable - Internal'!A21&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Internal - Loan 5 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGInt6","index":171,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Internal - \"&'Loans Payable - Internal'!A22&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Internal - Loan 6 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGInt7","index":172,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Internal - \"&'Loans Payable - Internal'!A23&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Internal - Loan 7 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGInt8","index":173,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Internal - \"&'Loans Payable - Internal'!A24&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Internal - Loan 8 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGInt9","index":174,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Internal - \"&'Loans Payable - Internal'!A25&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Internal - Loan 9 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"LSGInt10","index":175,"n_rows":633,"n_cols":13,"rows_kept":139,"cut":true,"hidden":false,"merged":[[3,1,3,3],[3,5,3,8],[5,12,8,14]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[{"$f":"\"Loan Schedule - Internal - \"&'Loans Payable - Internal'!A26&\" - \"&PROPER(general_fund_name)&\" - Scenario: \"&general_scenario_name","v":"Loan Schedule - Internal - Loan 10 - General Fund - Scenario: Rural Road Maintenance With Revised Rate Peg, 1yr 6.7% SRV, $600k Efficiency, Revised Proj & 3yr 6% SRV"}]
[]
[]
[null,"Loan Details",null,null,null,"Loan summary"]
[null,null,"Loan amount",null,null,null,null,"Payment during Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Interest_only_years=0,0,Loans_general_Interest_Rate*Loans_general_Loan_Amount/Loans_general_Num_Pmt_Per_Year),\"\")","v":""}]
[null,null,"Annual interest rate",null,null,null,null,"Payment after Interest-only period",{"$f":"IF(Loans_general_Values_Entered,IF(Loans_general_Loan_Years<=Interest_only_years,0,-PMT(Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year,I7-Interest_only_years*Loans_general_Num_Pmt_Per_Year,Loans_general_Loan_Amount)),\"\")","v":""},null,null,null,{"$f":"IF(OR(Loans_general_Loan_Amount<>Loans_general_Loan_Amount_x,Loans_general_Interest_Rate<>Loans_general_Interest_Rate_x,Loans_general_Loan_Years<>Loans_general_Loan_Years_x,Interest_only_years<>Interest_only_years_x,Loans_general_pay_frequency<>Loans_general_pay_frequency_x,Loans_general_year_taken<>Loans_general_year_taken_x,Loans_general_month_taken<>Loans_general_month_taken_x),\"Loan details have changed. Update the Loan Schedule!!\",\"\")","v":""}]
[null,null,"Total Loan period in years",null,null,null,null,"Scheduled number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Loan_Years*Loans_general_Num_Pmt_Per_Year,\"\")","v":""}]
[null,null,"Interest-only period in years",null,null,null,null,"Actual number of payments",{"$f":"IF(Loans_general_Values_Entered,Loans_general_Number_of_Payments,\"\")","v":""}]
[null,null,"Repayment frequency",null,null,null,null,"Total interest",{"$f":"IF(Loans_general_Values_Entered,SUMIF(Loans_general_Beg_Bal,\">0\",Loans_general_Int),\"\")","v":""}]
[null,null,"Year Loan taken up",null,null,null,null,"Extra Interest paid due to interest-only period",{"$f":"IF(Loans_general_Values_Entered,-ROUND((($I$7*(-PMT((Loans_general_Interest_Rate/Loans_general_Num_Pmt_Per_Year),$I$7,D5,,0))-D5)-I9),0),\"\")","v":""}]
[null,null,"Month Loan taken up"]
[]
[null,null,null,{"$f":"IF(AND(Loans_general_Loan_Amount<>\"\",Loans_general_Interest_Rate<>\"\",Loans_general_Loan_Years<>\"\",Loans_general_Num_Pmt_Per_Year<>\"\",Loans_general_Loan_Start<>\"\",Loans_general_pay_frequency<>\"\"),1,0)","v":0}]
[null,null,"Number of payments per year",{"$f":"IF(D9=\"\",\"\",VLOOKUP(D9,'CAPEX Summary'!Y78:Z81,2,FALSE))","v":""}]
[null,null,"Start date of loan",{"$f":"IF(OR(D10=\"\",D11=\"\"),\"\",IF(VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)>6,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,2,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1,DATE(VLOOKUP(D10,'CAPEX Summary'!AC78:AE88,3,FALSE),VLOOKUP(D11,'CAPEX Summary'!U78:V89,2,FALSE)+1,1)-1))","v":""}]
[]
[]
["Pmt. No.","Payment Date","Opening Balance","Scheduled Payment","Total Payment","Principal","Interest","Closing Balance","Cumulative Interest","Financial Year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"'CAPEX Summary'!E4","v":"2014/15"},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Principals)","v":0},{"$f":"SUMIF(J$20:J$619,E622,Loans_general_Int)","v":0}]
[null,null,null,null,{"$f":"'CAPEX Summary'!G4","v":"2015/16"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!H$4","v":"2016/17"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!I$4","v":"2017/18"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!J$4","v":"2018/19"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!K$4","v":"2019/20"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!L$4","v":"2020/21"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!M$4","v":"2021/22"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!N$4","v":"2022/23"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!O$4","v":"2023/24"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!P$4","v":"2024/25"},0,0]
[null,null,null,null,{"$f":"'CAPEX Summary'!Q$4","v":"2025/26"},0,0]

{"sheet":"<-- LSInt","index":176,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"End Section "]
[]
[]
[]
[null,null,null,"Operating Purposes Loan Schedules"]
[]
[]
[]
[null,null,null,{"$f":"PROPER(general_fund_name)","v":"General Fund"}]